CHEVY CHASE BANK FSB
S-3/A, 1996-06-18
ASSET-BACKED SECURITIES
Previous: KEMPER TARGET EQUITY FUND, 497, 1996-06-18
Next: YES CLOTHING CO, 8-K, 1996-06-18



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 18, 1996
    
 
   
                                                      REGISTRATION NO. 333-04375
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                 --------------
   
                                AMENDMENT NO. 1
    
   
                                       TO
    
                                    FORM S-3
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                                 --------------
                            CHEVY CHASE BANK, F.S.B.
                   (Originator of the Trust Described Herein)
             (Exact name of Registrant as Specified in its Charter)
                   CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1
 
                          (Issuer of the Certificates)
 
<TABLE>
<S>                              <C>
        UNITED STATES               52-0897004
 (STATE OR OTHER JURISDICTION    (I.R.S. EMPLOYER
     OF INCORPORATION OR          IDENTIFICATION
        ORGANIZATION)                  NO.)
</TABLE>
 
                            8401 CONNECTICUT AVENUE
                          CHEVY CHASE, MARYLAND 20815
                                 (301) 986-7000
    (Address, Including Zip Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)
 
                             STEPHEN R. HALPIN, JR.
                            EXECUTIVE VICE PRESIDENT
                            CHEVY CHASE BANK, F.S.B.
                            8401 CONNECTICUT AVENUE
                          CHEVY CHASE, MARYLAND 20815
                                 (301) 986-7000
           (Name, Address, Including Zip Code, and Telephone Number,
                   Including Area Code, of Agent for Service)
                               ------------------
                                   COPIES TO:
                              M. David Krohn, Esq.
                       Shaw, Pittman, Potts & Trowbridge
                              2300 N Street, N.W.
                             Washington, D.C. 20037
                                 (202) 663-8000
                                 --------------
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
  AS SOON AS PRACTICABLE AFTER THIS REGISTRATION STATEMENT BECOMES EFFECTIVE.
 
    If the only securities registered on this form are being offered pursuant to
dividend or interest reinvestment plans, please check the following box. / /
 
    If  any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to  Rule 415 under the Securities Act  of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. / /
                                 --------------
                        CALCULATION OF REGISTRATION FEE
 
   
<TABLE>
<CAPTION>
                                                           PROPOSED MAXIMUM    PROPOSED MAXIMUM    AMOUNT OF
         TITLE OF SECURITIES               AMOUNT TO      OFFERING PRICE PER  AGGREGATE OFFERING  REGISTRATION
          TO BE REGISTERED               BE REGISTERED         UNIT (1)           PRICE (1)         FEE (2)
<S>                                    <C>                <C>                 <C>                 <C>
Auto Receivable Backed
 Certificates........................   $227,697,669.92          100%          $227,697,669.92     $78,517.00
</TABLE>
    
 
   
(1) Estimated solely for the purpose of calculating the registration fee.
    
 
   
(2) Of this amount, $345 was paid previously.
    
                                 --------------
    THE  REGISTRANT HEREBY  AMENDS THIS REGISTRATION  STATEMENT ON  SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A  FURTHER  AMENDMENT  WHICH SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT  SHALL THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT  OF 1933  OR UNTIL  THE REGISTRATION  STATEMENT SHALL  BECOME
EFFECTIVE  ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                   CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1
 
                                 --------------
 
                       CROSS REFERENCE SHEET TO FORM S-3
 
<TABLE>
<CAPTION>
 ITEM NO.                            ITEM                                       PROSPECTUS CAPTION OR PAGE
- -----------  ----------------------------------------------------  ----------------------------------------------------
<C>          <S>                                                   <C>
        1.   Forepart of the Registration Statement and Outside
              Front Cover Page of Prospectus.....................  Forepart of the Registration Statement and Front
                                                                    Cover Page of Prospectus;
        2.   Inside Front and Outside Back Cover Pages of the
              Prospectus.........................................  Inside Front Cover Page of Prospectus; Available
                                                                    Information; Incorporation of Certain Documents By
                                                                    Reference; Reports to Certificateholders; Table of
                                                                    Contents
        3.   Summary Information; Risk Factors and Ratio of
              Earnings to Fixed Charges..........................  Summary of Terms and Special Considerations
        4.   Use of Proceeds.....................................  Use of Proceeds
        5.   Determination of Offering Price.....................  *
        6.   Dilution............................................  *
        7.   Selling Security Holders............................  *
        8.   Plan of Distribution................................  Underwriting
        9.   Description of Securities to be Registered..........  Summary of Terms; Formation of the Trust; The
                                                                    Certificates
       10.   Interest of Named Experts and Counsel...............  *
       11.   Material Changes....................................  *
       12.   Incorporation of Certain Information by Reference...  Incorporation of Certain Documents by Reference
       13.   Disclosure of Commission Position on Indemnification
              for Securities Act Liabilities.....................  *
</TABLE>
 
- ------------------------
*Not applicable or answer is negative.
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
                   SUBJECT TO COMPLETION DATED JUNE 18, 1996
    
 
   
PRELIMINARY PROSPECTUS
    
 
CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1
 
   
$227,697,669.92
   % 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    % 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    % 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                               %                  %                  %
- ----------------------------------------------------------------------------------------------------
Total                                         $                  $                  $
- ----------------------------------------------------------------------------------------------------
</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
            , 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   , 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             , 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       %  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.................  %  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>
hereunder,  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.................................................  $
CS First Boston............................................................  $
Smith Barney Inc...........................................................  $
                                                                             -----------------
      Total................................................................  $
                                                                             -----------------
                                                                             -----------------
</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      % of the principal amount per  Certificate,
and  the Underwriters and  such dealers may  allow a discount of       % 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       2,038
  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)    (162,603)
  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.....................................................................  $     1,151  $         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
<PAGE>
                                    PART II
 
ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
    The  following is an itemized list of  the estimated expenses to be incurred
in connection with the offering of the securities being offered hereunder  other
than underwriting discounts and commissions.
 
   
<TABLE>
<S>                                                                         <C>
Registration Fee..........................................................  $  78,517
Printing and Engraving....................................................  $  50,000
Trustee's Fees............................................................  $   5,000
Legal Fees and Expenses...................................................  $ 115,000
Blue Sky Fees and Expenses................................................  $  10,000
Accountants' Fees and Expenses............................................  $  40,000
Rating Agency Fees........................................................  $ 182,158
Miscellaneous Fees........................................................  $  69,325
                                                                            ---------
  Total...................................................................  $ 550,000
</TABLE>
    
 
ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS
 
    12  C.F.R. 545.121  of the  rules and regulations  of the  OTS prescribe the
conditions under which indemnification  may be obtained by  a present or  former
director,  officer  or employee  of the  Bank  against whom  an action  has been
brought or is threatened, for any amount for which that person is liable under a
judgment and for reasonable costs and expenses, including reasonable  attorney's
fees,  actually  paid or  incurred  by that  person  defending or  settling such
action.
 
    Subject to prior OTS review, the OTS rules and regulations require the  Bank
to  indemnify the director, officer  or employee if (a)  a final judgment on the
merits is  in his  favor, or  (b)  in the  case of  (i) settlement,  (ii)  final
judgment  against him or  (iii) final judgment  in his favor,  other than on the
merits, if a majority of the disinterested directors of the Bank determines that
he was acting in good faith within  the scope of his employment or authority  as
he could reasonably have perceived it under the circumstances, and for a purpose
he  could  reasonably have  believed  under the  circumstances  was in  the best
interests of the Bank or its shareholders.
 
    The officers  and  directors of  the  Bank  are covered  by  directors'  and
officers'  insurance insuring them against any liability they may incur in their
capacities as such, subject to 12 C.F.R. 545.121 of the rules and regulations of
the OTS.
 
    Pursuant to Section    of the Underwriting  Agreement, which is attached  as
Exhibit  1.1 hereto, the Underwriters  will agree to indemnify  the Bank and its
officers and directors against certain liabilities, including liabilities  under
the  Securities Act of 1933, as amended, arising from information which has been
or will  be furnished  to  the Bank  by the  Underwriters  that appears  in  the
Registration Statement or the Prospectus.
 
ITEM 16.  EXHIBITS AND FINANCIAL STATEMENTS
 
   
<TABLE>
<CAPTION>
  EXHIBITS
- -------------
<C>            <C>        <S>
        1.1       --      Form of Underwriting Agreement.
        4.1       --      Form of Pooling Agreement (including form of Certificate).
        4.2       --      Form of Certificate Guaranty Insurance Policy.
        5.1       --      Opinion of Shaw, Pittman, Potts & Trowbridge, Special Counsel to the Bank, with respect to legality.
        8.1       --      Opinion of Shaw, Pittman, Potts & Trowbridge, Special Counsel to the Bank, with respect to tax
                           matters.
       23.1       --      Consent of Shaw, Pittman, Potts & Trowbridge, (included in its opinion filed as Exhibit 5.1).
</TABLE>
    
 
                                      II-1
<PAGE>
   
<TABLE>
<CAPTION>
  EXHIBITS
- -------------
<C>            <C>        <S>
       23.2       --      Consent of Shaw, Pittman, Potts & Trowbridge, (included in its opinion filed as Exhibit 8.1).
       23.3       --      Consent of Coopers & Lybrand L.L.P.
       24.1       --      Powers of Attorney (included on the signature pages).**
</TABLE>
    
 
- ------------------------
   
**Previously filed.
    
 
    (a) Financial Statements
 
    All  financial  statements, schedules  and historical  financial information
have been omitted as they are not applicable.
 
ITEM 17.  UNDERTAKINGS
 
    The undersigned registrant hereby undertakes:
 
    (a) That, for purposes of determining any liability under the Securities Act
of 1933, each filing of the registrant's annual report pursuant to Section 13(a)
or 15(d) of  the Securities Exchange  Act of 1934  (and, where applicable,  each
filing  of an employee benefit plan's annual report pursuant to Section 15(d) of
the Securities Exchange Act  of 1934) that is  incorporated by reference in  the
registration  statement  shall  be deemed  to  be a  new  registration statement
relating to the securities offered therein, and the offering of such  securities
at that time shall be deemed to be the initial bona fide offering thereof.
 
    (b)  To  provide  to  the  underwriters  at  the  closing  specified  in the
underwriting agreements  certificates in  such denominations  and registered  in
such  names as required  by the underwriters  to permit prompt  delivery to each
purchaser.
 
    (c) That  insofar  as  indemnification for  liabilities  arising  under  the
Securities  Act of 1933 may be  permitted to directors, officers and controlling
persons of the  registrant pursuant to  the provisions described  under Item  15
above,  or otherwise, the registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act  and is, therefore, unenforceable.  In the event that  a
claim  for indemnification against  such liabilities (other  than the payment by
the  registrant  of  expenses  incurred  or  paid  by  a  director,  officer  or
controlling  person of the  registrant in the successful  defense of any action,
suit or proceeding) is asserted by such director, officer or controlling  person
in  connection with the securities being registered, the registrant will, unless
in the  opinion  of its  counsel  the matter  has  been settled  by  controlling
precedent,  submit to a  court of appropriate  jurisdiction the question whether
such indemnification by it is against public policy as expressed in the Act  and
will be governed by the final adjudication of such issue.
 
    (d) That, for purposes of determining any liability under the Securities Act
of  1933, the information omitted  from the form of  prospectus filed as part of
this Registration Statement in reliance upon  Rule 430A and contained in a  form
of  prospectus filed  by the  registrant pursuant  to Rule  424(b)(1) or  (4) or
497(h) under the  Securities Act  of 1933  shall be deemed  to be  part of  this
Registration Statement as of the time it was declared effective.
 
    (e)  That, for the purpose of determining any liability under the Securities
Act of 1933, each  post-effective amendment that contains  a form of  prospectus
shall  be deemed to be  a new registration statement  relating to the securities
offered therein,  and the  offering of  such securities  at that  time shall  be
deemed to be the initial bona fide offering thereof.
 
                                      II-2
<PAGE>
                                   SIGNATURES
 
   
    Pursuant  to the requirements of the Securities Act of 1933, as amended, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this Registration
Statement to  be  signed  on  its behalf  by  the  undersigned,  thereunto  duly
authorized, in Chevy Chase, State of Maryland, on June 18, 1996.
    
 
                                          CHEVY CHASE BANK, F.S.B.
                                           as Originator of the Trust and
                                          Registrant
 
   
                                          By:       /s/ B. FRANCIS SAUL II*
    
                                            ------------------------------------
   
                                                      B. Francis Saul II
                                                     Chairman of the Board
                                                 (Principal Executive Officer)
    
 
   
    Pursuant to the requirements of the Securities Act of 1933, as amended, this
Registration Statement has been signed on June 18, 1996 by the following persons
in the capacities indicated.
    
 
   
<TABLE>
<CAPTION>
                    SIGNATURES                                              TITLE
- ---------------------------------------------------  ---------------------------------------------------
 
<C>                                                  <S>
                /s/ ALEXANDER R.M. BOYLE*
     ----------------------------------------        Vice Chairman of the Board
               Alexander R.M. Boyle
 
                /s/ VINCENT C. BURKE, JR.*
     ----------------------------------------        Director
               Vincent C. Burke, Jr.
 
                   /s/ DONALD G. CONRAD*
     ----------------------------------------        Director
                 Donald G. Conrad
 
     ----------------------------------------        Director
                 Gavin Malloy Farr
 
                    /s/ JOEL A. FRIEDMAN
     ----------------------------------------        Senior Vice President and Controller
                 Joel A. Friedman                     (Principal Accounting Officer)
 
     ----------------------------------------        Director
               Gilbert M. Grosvenor
 
               /s/ STEPHEN R. HALPIN, JR.*
     ----------------------------------------        Executive Vice President
              Stephen R. Halpin, Jr.                  (Principal Financial Officer)
</TABLE>
    
 
                                      II-3
<PAGE>
   
<TABLE>
<CAPTION>
                    SIGNATURES                                              TITLE
- ---------------------------------------------------  ---------------------------------------------------
 
<C>                                                  <S>
                  /s/ PENNE PERCY KORTH*
     ----------------------------------------        Director
                 Penne Percy Korth
 
                  /s/ LASALLE D. LEFFALL*
     ----------------------------------------        Director
                LaSalle D. Leffall
 
                 /s/ WILLIAM F. MCSWEENY*
     ----------------------------------------        Director
                William F. McSweeny
 
                /s/ GARLAND P. MOORE, JR*.
     ----------------------------------------        Director
               Garland P. Moore, Jr.
 
                  /s/ JESSE F. NICHOLSON*
     ----------------------------------------        Director
                Jesse F. Nicholson
 
                /s/ GEORGE M. ROGERS, JR.*
     ----------------------------------------        Director
               George M. Rogers, Jr.
 
                  /s/ B. FRANCIS SAUL II*
     ----------------------------------------        Chairman of the Board
                B. Francis Saul II                    (Principal Executive Officer)
 
     ----------------------------------------        Director
              Leonard L. Silverstein
</TABLE>
    
 
   
*By:      /s/ JOEL A. FRIEDMAN
    
- ----------------------------------
   
           Joel A. Friedman
           Attorney-in-Fact
    
 
                                      II-4

<PAGE>
   


                                 $227,697,669.92

                    CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1
                   _____% Auto Receivables Backed Certificates
                             UNDERWRITING AGREEMENT

                                                                  June ___, 1996
J.P. MORGAN SECURITIES INC.
60 Wall Street, 18th Floor
New York, NY 10260

CS FIRST BOSTON CORPORATION
Park Avenue Plaza
55 East 52nd Street
New York, New York 10055

SMITH BARNEY INC.
1345 Avenue of the Americas
New York, New York 10105

Dear Sirs:

     1.   INTRODUCTION.  Chevy Chase Bank, F.S.B., a federally chartered stock
savings bank ("Chevy Chase"), has authorized the issuance and sale of ___% Auto
Receivables Backed Certificates (the "Certificates"), evidencing interests in a
trust (the "Trust") consisting, among other things, of (i) a combination of
simple interest retail installment sales contracts and installment loans (the
"Receivables") secured by new and used automobiles, light duty trucks and vans
(the "Vehicles") financed thereby, (ii) amounts due or received thereunder on or
after June 1, 1996, (the "Cut-Off Date") , and (iii) security interests in the
Vehicles financed thereby.  The Certificates will be issued under a Pooling and
Servicing Agreement dated as of June 1, 1996 (the "Pooling Agreement") between
Chevy Chase as seller and as servicer and First Bank National Association as
trustee (the "Trustee").

          The Certificates will evidence fractional undivided interests in the
Trust.  The Trustee, on behalf of the holders of the Certificates (the "Certifi-
cateholders"), will have the benefit
    

<PAGE>

   
of a financial guaranty insurance policy (the "Certificate Insurance Policy")
from MBIA Insurance Corporation (the "Certificate Insurer").  The Trustee will
also have access to a Reserve Account to be established for the benefit of the
holders of the Certificates and the Certificate Insurer.  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.  The Certificates will be issued in an aggregate principal amount of
$227,697,669.92, which is equal to the original pool balance of the Receivables,
exclusive of accrued interest, as of the opening of business on the Cut-Off
Date.  The forms of the Pooling Agreement, the Certificate Insurance Policy and
the Indemnification Agreement (as such term is hereinafter defined) have been
timely filed as exhibits to the Registration Statement (as such term is
hereinafter defined). Capitalized terms used but not defined herein shall have
the meanings given to them in the Pooling Agreement.

          Chevy Chase hereby agrees with the several Underwriters named in
Schedule 1 hereto (the "Underwriters") as follows:

     2.   REPRESENTATIONS AND WARRANTIES OF CHEVY CHASE.  Chevy Chase represents
and warrants to, and agrees with, each of the Underwriters that:

     (a)  A Registration Statement on Form S-3 (Nos. 333-04375 and 333-04375-01)
relating to the Certificates, including a form of Prospectus, has been filed
with the Securities and Exchange Commission (the "Commission") and either (i)
has been declared effective under the Act of 1933 (the "Act") and is not pro-
posed to be amended or (ii) is proposed to be amended by amendment or post-effe-
ctive amendment.  If Chevy Chase does not propose to amend such Registration
Statement or if any post-effective amendment to such Registration Statement has
been filed with the Commission prior to the execution and delivery of this
Agreement, such Registration Statement or such post-effective amendment, as the
case may be, has been declared effective by the Commission.  For purposes of
this Agreement, "Effective Time" means (i) if Chevy Chase has advised J.P.
Morgan Securities Inc. ("JP Morgan"), as representative of the Underwriters (the
"Representative"), that it does not propose to amend such Registration State-
ment, the date and time as of which such Registration Statement, or the most
recent post-effective amendment thereto (if any) filed prior to the execution
and delivery of this Agreement, was declared effective by the Commission, or
(ii) if Chevy Chase has advised the Representative that it proposes to file an
amendment or post-effective amendment to such Registration Statement, the date
and time as of which such Registration Statement, as amended by such amendment
or post-effective amendment, as the case may be, is declared effective by the
Commission.  "Effective Date" means the date of the Effective Time.  Such
Registration Statement, as amended at the Effective Time, including all material
incorporated by reference therein and including all information, if any, deemed
to be a part of such Registration Statement as of the Effective Time pursuant to
Rule 430A(b) under the Act, is referred to herein as the "Registration State-
ment", and the form of prospectus relating to the Certificates, as first filed
with the Commission pursuant to and in accordance with Rule 424(b) under the Act
or, if no such filing is required, as included in the Registration Statement,
including all material incorporated by reference in such prospectus, is herein-
after referred to as the "Prospectus."


                                        2
    

<PAGE>

   
     (b)  If the Effective Time is prior to the execution and delivery of this
Agreement: (i) on the Effective Date, the Registration Statement conformed, and
on the date of this Agreement the Registration Statement conforms, in all
material respects with the requirements of the Act and the rules and regulations
of the Commission ("Rules and Regulations") and did not include any untrue
statement of a material fact or omit to state any material fact required to be
stated therein or necessary to make the statements therein not misleading, and
(ii) on the date of this Agreement, the Prospectus conforms, and at the time of
filing of the Prospectus pursuant to Rule 424(b) and at the Closing Date, the
Prospectus will conform, in all material respects to the requirements of the Act
and the Rules and Regulations, and the Prospectus does not include and does not
omit, and will not include, any untrue statement of a material fact, and does
not omit, to state any material fact necessary in order to make the statements
therein, in the light of the circumstances under which they were made, not
misleading.  If the Effective Time is subsequent to the execution and delivery
of this Agreement: on the Effective Date, the Registration Statement and the
Prospectus will conform in all material respects to the requirements of the Act
and the Rules and Regulations, and (i) the Registration Statement will not
include any untrue statement of a material fact or will not omit to state any
material fact required to be stated therein or necessary to make the statements
therein not misleading and (ii) the Prospectus will not include an untrue
statement of a material fact or will not omit to state a material fact necessary
in order to make the statements therein, in the light of the circumstances under
which they were made, not misleading.  The two preceding sentences do not apply
to statements in or omissions from the Registration Statement or Prospectus
based upon written information furnished to Chevy Chase by any Underwriters
through the Representative specifically for use therein, it being understood the
only such information is that described as such in Section 8(b).  The conditions
to the use by Chevy Chase of a Registration Statement on Form S-3 under the Act,
as set forth in the General Instructions to Form S-3, have been satisfied with
respect to the Registration Statement and the Prospectus.  There are no
contracts or documents which are required to be filed as exhibits to the
Registration Statement pursuant to the Act or the Rules and Regulations which
have not been so filed on or prior to the Effective Date.

     (c)  Since the respective dates as of which information is given in the
Prospectus, or the Prospectus as amended and supplemented, there has not been
any material adverse change in the general affairs, management, or results of
operations of Chevy Chase or of its subsidiaries otherwise than as set forth or
contemplated in the Prospectus or the Prospectus as amended and supplemented,
nor has there been any adverse change in the general affairs, management, or
results of operations of any other affiliate of Chevy Chase which could have a
material adverse effect on the general affairs, management or results of opera-
tions of Chevy Chase or its subsidiaries, otherwise than as set forth or contem-
plated in the Prospectus or the Prospectus as amended and supplemented.

     (d)  Chevy Chase is a federally chartered stock savings bank duly organized
and validly existing under the laws of the United States of America, and has
full corporate power, authority and legal right to own its properties and
conduct its business as such properties are presently owned and such business is
presently conducted, and to execute, deliver and perform its obligations under
this Agreement, the Pooling Agreement, the Indemnification Agreement, and to


                                        3
    

<PAGE>

   
cause the Certificates to be issued.  Chevy Chase has conducted and is
conducting its business so as to comply in all material respects with all
applicable statutes and regulations, including, without limitation, all
regulations, decisions, directives and orders of the Office of Thrift Supervi-
sion.  Chevy Chase is duly qualified to do business as a foreign corporation in
good standing in all other jurisdictions in which its ownership or lease of
property or the conduct of its business requires such qualification.

     (e)  (i) There are no legal, governmental or regulatory proceedings pending
to which Chevy Chase is a party or to which any of its property is the subject,
which, if determined adversely to Chevy Chase, would individually or in the
aggregate have a material adverse effect on the performance by Chevy Chase of
this Agreement, the Pooling Agreement, the Indemnification Agreement or the
consummation of the transactions contemplated hereunder or thereunder and (ii)
to the best of its knowledge, no such proceedings are threatened or contemplated
by governmental or regulatory authorities or threatened by others.

     (f)  This Agreement has been duly authorized and validly executed and
delivered by Chevy Chase and constitutes a valid and binding agreement of Chevy
Chase, enforceable against Chevy Chase in accordance with its terms, except to
the extent that (i) the enforceability hereof may be subject to insolvency,
reorganization, moratorium, receivership, conservatorship, or other similar
laws, regulations or procedures of general applicability now or hereafter in
effect relating to or affecting creditors' or other obligees' rights generally
or the rights of creditors or obligees of federally chartered stock savings
banks, the deposits of which are insured by the Federal Deposit Insurance
Corporation (the "FDIC"), (ii) the remedy of specific performance and injunctive
and other forms of equitable relief may be subject to equitable defenses and to
the discretion of the court before which any proceeding therefor may be brought
and (iii) rights to indemnification and contribution under this Agreement may be
limited by state or federal securities laws or the policies underlying such
laws.

     (g)  The Pooling Agreement and the Indemnification Agreement have been duly
authorized by Chevy Chase and, when executed and delivered by Chevy Chase and
assuming the due authorization, execution and delivery of the Pooling Agreement
and the Indemnification Agreement by the other parties thereto, will constitute
valid and binding obligations of Chevy Chase enforceable against Chevy Chase in
accordance with their respective terms, except to the extent that (i) the
enforceability thereof may be subject to insolvency, reorganization, moratorium,
receivership, conservatorship, or other similar laws, regulations or procedures
of general applicability now or hereafter in effect relating to or affecting
creditors' or obligees' rights generally or the rights of creditors or obligees
of federally chartered stock savings banks, the deposits of which are insured by
the FDIC, and (ii) the remedy of specific performance and injunctive and other
forms of equitable relief may be subject to equitable defenses and to the
discretion of the court before which any proceeding therefor may be brought.

     (h)  The issuance and delivery of the Certificates, the consummation of any
other of the transactions contemplated herein in the Pooling Agreement and the
Indemnification Agreement or the fulfillment of the terms of this Agreement, the
Pooling Agreement or the


                                        4
    

<PAGE>

   
Indemnification Agreement, do not and will not conflict with or violate any term
or provision of the Charter or By-Laws of Chevy Chase, any statute, order or
regulation applicable to Chevy Chase of any court, regulatory body,
administrative agency or governmental body having jurisdiction over Chevy Chase
and do not and will not conflict with, result in a breach or violation or the
acceleration of or constitute a default under or result in the creation or
imposition of any lien, charge or encumbrance upon any of the property or assets
of Chevy Chase pursuant to the terms of, any indenture, mortgage, deed of trust,
loan agreement or other agreement or instrument to which Chevy Chase is a party
or by which Chevy Chase may be bound or to which any of the property or assets
of Chevy Chase may be subject except for conflicts, violations, breaches,
accelerations and defaults which would not, individually or in the aggregate, be
materially adverse to Chevy Chase or materially adverse to the transactions
contemplated by this Agreement.

     (i)  Arthur Andersen LLP is an independent public accountant with respect
to Chevy Chase as required by the Act and the Rules and Regulations.

     (j)  The direction by Chevy Chase to the Trustee to execute, countersign,
issue and deliver the Certificates has been duly authorized by Chevy Chase, and,
assuming the Trustee has been duly authorized to do so, when executed, counter-
signed, issued and delivered by the Trustee in accordance with the Pooling
Agreement, the Certificates will be validly issued and outstanding and will be
entitled to the benefits of the Pooling Agreement.

     (k)  No consent, approval, authorization, order, registration or
qualification of or with any court or governmental agency or body of the United
States is required for the issuance and sale of the Certificates, or the consum-
mation by Chevy Chase of the other transactions contemplated by this Agreement,
the Pooling Agreement or the Indemnification Agreement, except the registration
under the Act of the certificates and such consents, approvals, authorizations,
registrations or qualifications as may have been obtained or effected or as may
be required under securities or Blue Sky laws in connection with the purchase
and distribution of the Certificates by the Underwriters.

     (l)  Chevy Chase possesses all material licenses, certificates,
authorizations or permits issued by the appropriate state, Federal or foreign
regulatory agencies or bodies necessary to conduct the business now conducted by
it and as described in the Prospectus and Chevy Chase has not received notice of
proceedings relating to the revocation or modification of any such license,
certificate, authorization or permit which, singly or in the aggregate, if the
subject of an unfavorable decision, ruling or finding, would materially and
adversely affect the conduct of its business, operations, financial condition or
income.

     (m)  At the time of execution and delivery of the Pooling Agreement, Chevy
Chase (i) will not have assigned to any person any of its right, title or
interest in the Receivables or in the Pooling Agreement or the Certificates and
(ii) will have the power and authority to sell the Receivables to the Trustee
and to sell the Certificates to the Underwriters, and upon execution and
delivery of the Pooling Agreement by the Trustee, the Trustee will have acquired
beneficial ownership of all of Chevy Chase's right, title and interest in and to
the Receivables, and upon delivery


                                        5
    

<PAGE>

   
to the Underwriters of the Certificates the Underwriters will have good and
marketable title to the Certificates.

     (n)  As of the Cut-Off Date, the Receivables will meet the eligibility
criteria described in the Prospectus.

     (o)  The Trust created by the Pooling Agreement is not, and immediately
following the issuance and sale of the Certificates will not be, required to be
registered as an "investment company" under the Investment Company Act of 1940,
as amended (the "1940 Act"), as in effect on the date hereof.

     (p)  Chevy Chase has authorized the conveyance of the Receivables to the
Trust, and Chevy Chase has authorized the Trust to issue the Certificates.

     (q)  Each of the Certificates, the Pooling Agreement and the Certificate
Insurance Policy conforms in all material respects to the descriptions thereof
contained in the Prospectus.

     (r)  Any taxes, fees and other governmental charges in connection with the
execution, delivery and issuance of this Agreement, the Pooling Agreement, the
Indemnification Agreement, the Certificate Insurance Policy and the Certificates
that are required to be paid by Chevy Chase at or prior to the Closing Date have
been paid or will be paid at or prior to the Closing Date.

     (s)  Chevy Chase will not apply the proceeds of the sale of the
Certificates pursuant to this Agreement to purchase securities (which term does
not include the Receivables) within the meaning of Regulation T promulgated by
the Federal Reserve Board.

     (t)  As of the Closing Date, the representations and warranties of Chevy
Chase in the Pooling Agreement and the Indemnification Agreement will be true
and correct.

          Any certificate signed by an officer of Chevy Chase and delivered to
the Underwriters or the Underwriters' counsel in connection with an offering of
the Certificates shall be deemed, and shall state that it is, a representation
and warranty as to the matters covered thereby to each person to whom the
representations and warranties in this Section 2 are made.

     3.   PURCHASE, SALE, DELIVERY AND PAYMENTS.  The Underwriters commitment to
purchase the Certificates pursuant to this Agreement shall be deemed to have
been made on the basis of the representations and warranties herein contained
and shall be subject to the terms and conditions herein set forth.  Chevy Chase
agrees to instruct the Trustee to issue and agrees to sell to the Underwriters,
and the Underwriters, severally and not jointly, agree, to purchase from Chevy
Chase at the purchase price for the Certificates set forth opposite the names of
the Underwriters on Schedule 1 hereto, the respective principal amount of
Certificates set forth on Schedule I hereto.  Payment of the purchase price for,
and delivery of, any Certificates to be purchased by the Underwriters shall be
made at the office of ______________________, or at such other place as shall be
agreed upon by the Underwriters and Chevy Chase, at 10:00 a.m. New York City
time


                                        6
    

<PAGE>

   
on June _________, 1996 (the "Closing Date"), or at such other time or date or
time as shall be agreed upon in writing by the Representative and Chevy Chase.
On the Closing Date, payment shall be made to Chevy Chase by wire transfer of
same day funds payable to the account of Chevy Chase against delivery to the
Trustee as custodian for The Depository Trust Company ("DTC") of the
Certificates in the form of one or more global securities in definitive form
(the "Global Certificates") and registered in the name of Cede & Co., as nominee
for DTC.  The Global Certificates will be made available for checking at ______-
____________ at least 24 hours prior to the Closing Date.

     4.   OFFERING BY UNDERWRITERS.  It is understood that the Underwriters
propose to offer the Certificates for sale to the public (which may include
selected dealers) as set forth in the Prospectus.

     5.   COVENANTS OF CHEVY CHASE.  Chevy Chase covenants with the Underwriters
as follows:

     (a)  To prepare a Prospectus setting forth any price related information
previously omitted from the effective Registration Statement pursuant to Rule
430A under the Act within the time period prescribed by Rule 430A, and to
transmit such Prospectus to the Commission for filing pursuant to Rule 424(b)
under the Act within the prescribed time period, and prior to the Closing Date
to provide evidence satisfactory to the Underwriters of such timely filing, or
to prepare and timely file a post-effective amendment to the Registration
Statement providing such information, which post-effective amendment shall have
been declared effective in accordance with the requirements of Rule 430A under
the Act and to provide evidence satisfactory to the Underwriters of the effec-
tiveness thereof.

     (b)  If at any time when the Prospectus as amended or supplemented is
required by the Act to be delivered in connection with sales of the Certificates
by the Underwriters, any event shall occur or condition exist as a result of
which it is necessary, in the opinion of the Underwriters' counsel or counsel
for Chevy Chase, further to amend or supplement the Prospectus as then amended
or supplemented in order that the Prospectus as amended or supplemented will not
include an untrue statement of a material fact or omit to state any material
fact necessary to make the statements therein, in the light of circumstances
existing at the time it is delivered to a purchaser, not misleading or if it
shall be necessary, in the opinion of any such counsel, at any such time to
amend or supplement the Registration Statement or the Prospectus as then amended
or supplemented in order to comply with the requirements of the Act or the Rules
and Regulations, or if required by such Rules and Regulations, including Rule
430A thereunder, to file a post-effective amendment to such Registration State-
ment (including an amended Prospectus), Chevy Chase will promptly notify the
Representative of such event and will prepare and file with the Commission
(subject to the Representative's prior review), at its own expense, such amend-
ment or supplement as may be necessary to correct such untrue statement or
omission or to make the Registration Statement comply with such requirements,
and within two Business Days will furnish to the Underwriters as many copies of
the Prospectus, as amended or supplemented, as the Underwriters shall reasonably
request.  Neither the Representative's consent to, nor the


                                        7
    

<PAGE>

   
Underwriters, delivery of, any such amendment or supplement shall constitute a
waiver of any of the conditions set forth in Section 6 of this Agreement.

     (c)  Chevy Chase will give the Underwriters reasonable notice of its
intention to file any amendment to the Registration Statement, the Prospectus or
the Prospectus as amended or supplemented, pursuant to the Act, and will furnish
the Underwriters with copies of any such amendment or supplement proposed to be
filed a reasonable time in advance of filing, and will not file any such amend-
ment or supplement to which the Underwriters or the Underwriters, counsel shall
object.

     (d)  Chevy Chase will notify the Underwriters immediately, and confirm the
notice in writing, (i) of the effectiveness of any amendment to the Registration
Statement, (ii) of the mailing or the delivery to the Commission for filing of
any supplement to the Prospectus or the Prospectus as amended or supplemented,
(iii) of the receipt and contents of any comments from the Commission with
respect to the Registration Statement or the Prospectus or the Prospectus as
amended or supplemented, (iv) of any request by the Commission for any amendment
to the Registration Statement or any amendment or supplement to the Prospectus
or for additional information and (v) of the issuance by the Commission of any
stop order suspending the effectiveness of the Registration Statement or the
initiation of any proceedings for that purpose.  Chevy Chase will make every
reasonable effort to prevent the issuance of any stop order and, if any stop
order is issued, to obtain the lifting thereof at the earliest possible moment.

     (e)  Chevy Chase will deliver to the Underwriters as many signed and as
many conformed copies of the Registration Statement (as originally filed) and of
each amendment thereto (including exhibits filed therewith or incorporated by
reference therein and documents incorporated by reference in the Prospectus),
each related preliminary prospectus, and so long as delivery of a Prospectus
relating to the Certificates is required to be delivered under the Act in
connection with sales by any Underwriter or dealer, the Prospectus and all
amendments and supplements to such documents, in each case as soon as available
and in such quantities as the Underwriters may reasonably request.  Chevy Chase
will also furnish to the Representative copies of any report on Form SR required
by Rule 463 under the Act.

     (f)  Chevy Chase will make generally available to holders of the
Certificates as soon as practicable, but in any event not later than the Avail-
ability Date (as defined below), earning statements of the Trust (which need not
be audited) complying with Section 11 (a) of the Act and the Rules and Regula-
tions (including Rule 158) and covering a period of at least twelve consecutive
months beginning after the Effective Date which will satisfy the provisions of
Section 11(a) of the Act.  For the purposes of the preceding sentence, the
"Availability Date" means the 45th day after the end of the Trust's fourth
fiscal quarter following the fiscal quarter that includes the Effective Date,
except that, if such fourth fiscal quarter is the last quarter of the Trust's
fiscal year, "Availability Date" means the 90th day after the end of such fourth
fiscal quarter.

     (g)  Chevy Chase will endeavor, in cooperation with the Underwriters, to
qualify the Certificates for sale and the determination of their eligibility for
investment under the applicable


                                        8
    

<PAGE>

   
securities laws of such states and other jurisdictions of the United States as
the Representative may designate, and will maintain or cause to be maintained
such qualifications in effect for as long as may be required for the
distribution of the Certificates.  Chevy Chase will file or cause the filing of
such statements and reports as may be required by the laws of each jurisdiction
in which the Certificates have been qualified as above provided.

     (h)  Chevy Chase will not, directly or indirectly, without the
Underwriters' prior consent, publicly offer or sell or contract to sell or
attempt to offer, sell or dispose of any certificates or other similar securi-
ties representing interests in or secured by the Receivables for a period of 30
days following the commencement of the offering of the Certificates to the
public.

     (i)  For a period from the date of this agreement until the retirement of
the Certificates, Chevy Chase, as Servicer, will deliver to the Representative
and, upon request, to each of the other Underwriters, as soon as practicable,
copies of each certificate, report or notice and the annual statements of
compliance delivered by Chevy Chase, as Servicer, to the Trustee pursuant to
Section 4.10 of the Pooling Agreement, the annual statement of a firm of
independent public accountants furnished to the Trustee pursuant to Section 4.11
of the Pooling Agreement and such other information concerning the Receivables,
Chevy Chase (including in its capacities as the Seller and Servicer) or the
Certificates, as the Representative may from time to time reasonably request.

     (j)  On or before the Closing Date, Chevy Chase shall furnish or make
available to the Underwriters or its counsel such additional documents and
information regarding Chevy Chase (including in its capacities as the Seller and
Servicer) and its affairs as the Underwriters may from time to time reasonably
request, including any and all documentation reasonably requested in connection
with their due diligence efforts regarding information in the Prospectus and in
order to evidence the accuracy or completeness of any of the conditions con-
tained in this Agreement.

     (k)  So long as any Certificate is outstanding, Chevy Chase shall furnish
to the Representative by first-class mail as soon as practicable, all documents
(A) distributed, or caused to be distributed, by Chevy Chase to
Certificateholders, (B) filed, or caused to be filed, by Chevy Chase with the
Commission pursuant to the Securities Exchange Act of 1934, as amended (the
"Exchange Act"), (C) any order of the Commission under the Exchange Act or
pursuant to a "no-action" letter from the staff of the Commission and (D) from
time to time, such other information in the possession of Chevy Chase concerning
the Trust as the Representative may reasonably request.

     (l)  Chevy Chase shall apply the net proceeds from the sale of the
Certificates in the manner set forth in the Prospectus.

     (m)  If, between the date hereof or, if earlier, the dates as of which
information is given in the Prospectus and the Closing Date, to the knowledge of
Chevy Chase there shall have been any material change, or any development
involving a prospective material change in or


                                        9
    

<PAGE>

   
affecting the general affairs, management, financial position, shareholders'
equity or results of operations of Chevy Chase, Chevy Chase will give prompt
written notice thereof to the Underwriters.

     (n)  To the extent, if any, that any rating provided with respect to the
Certificates set forth in Section 6(j) hereof is conditional upon the furnishing
of documents reasonably available to Chevy Chase or the taking of any other
reasonable actions by Chevy Chase, Chevy Chase shall furnish such documents or
take any such other actions.

     6.   CONDITIONS OF THE OBLIGATIONS OF THE UNDERWRITERS.  The obligations of
the Underwriters to purchase the Certificates pursuant to this Agreement are
subject to the accuracy on and as of the Closing Date of the representations and
warranties on the part of Chevy Chase herein contained, to the accuracy of the
statements of officers of Chevy Chase made pursuant hereto, to the performance
by Chevy Chase of all of its obligations hereunder and to the following
conditions at the Closing Date:

     (a)  The Representative shall have received a letter, dated the date of
delivery thereof (which, if the Effective Time is prior to the execution and
delivery of this Agreement, shall be on or prior to the date of this Agreement
or, if the Effective Time is subsequent to the execution and delivery of this
Agreement, shall be prior to the filing of the amendment or post-effective
amendment to the Registration Statement to be filed shortly prior to the Effec-
tive Time), from Arthur Andersen LLP, in form and substance satisfactory to the
Underwriters and counsel for the Underwriters, confirming that they are indepen-
dent public accountants within the meaning of the Act and the applicable pub-
lished Rules and Regulations thereunder and stating in effect that (i) they have
performed certain specified procedures as a result of which they have determined
that certain information of an accounting, financial or statistical nature
(which is limited to accounting, financial or statistical information derived
from the general accounting records of the Trust and Chevy Chase set forth in
the Registration Statement and the Prospectus), agrees with the accounting
records of the Trust and Chevy Chase, excluding any questions of legal interpre-
tation, and (ii) they have performed certain specified procedures with respect
to the computer programs used to select the Receivables and to generate informa-
tion with respect to the Receivables set forth in the Registration Statement and
the Prospectus.

          For purposes of this subsection (a), if the Effective Time is subse-
quent to the execution and delivery of this Agreement, "Registration Statement"
shall mean the registration statement as proposed to be amended by the amendment
or post-effective amendment to be filed shortly prior to the Effective Time, and
"Prospectus" shall mean the prospectus included in such Registration Statement.
All financial statements included in material incorporated by reference into the
Prospectus shall be deemed included in the Registration Statement for purposes
of this subsection (a).

     (b)  If the Effective Time is not prior to the execution and delivery of
this Agreement, the Effective Time shall have occurred not later than 10:00
p.m., New York time, on the date of this Agreement or such later date as shall
have been consented to by the Representative.  If the


                                       10
    

<PAGE>

   
Effective Time is prior to the execution and delivery of this Agreement, the
Prospectus shall have been filed with the Commission in accordance with the
Rules and Regulations and Section 5 (a) of this Agreement.

     (c)  The Registration Statement shall have been declared effective by the
Commission and no stop order suspending the effectiveness of the Registration
Statement shall have been issued under the Act or proceedings therefor initiated
or threatened by the Commission, any price-related information previously
omitted from the effective Registration Statement pursuant to Rule 430A under
the Act shall have been included in the Prospectus and transmitted to the
Commission for filing pursuant to Rule 424 under the Act within the prescribed
time period, and Chevy Chase shall have provided evidence satisfactory to the
Underwriters of such timely filing, or a post-effective amendment to the
Registration Statement providing such information shall have been promptly filed
with the Commission and declared effective in accordance with the requirements
of Rule 430A under the Act, and prior to the Closing Date, Chevy Chase shall
have provided evidence satisfactory to the Underwriters of such effectiveness
and there shall not have come to the attention of the Underwriters facts that
would cause the Underwriters to believe that the Prospectus, at the time it was
required to be delivered to a purchaser of the Certificates, contained an untrue
statement of a material fact or omitted to state a material fact necessary in
order to make the statements therein, in the light of the circumstances existing
at such time, not misleading.

     (d)  The Underwriters shall have received the favorable opinion, dated the
Closing Date, of Shaw, Pittman, Potts & Trowbridge, counsel to Chevy Chase, or
other counsel to Chevy Chase, acceptable to the Underwriters and their counsel,
addressed to the Underwriters and in form and scope satisfactory to the Under-
writers counsel, to the effect that:

          i)      Chevy Chase has been duly chartered and is validly existing as
a federally chartered stock savings bank under the laws of the United States of
America and has full corporate power and authority to own its properties and
conduct its business as described in the Prospectus; Chevy Chase has full
corporate power and authority to execute, deliver, and perform its obligations
under this Agreement, the Pooling Agreement, the Indemnification Agreement and
the Insurance Agreement and to cause the Certificates to be issued and to
consummate the transactions contemplated hereby and thereby.
          ii)     Chevy Chase has duly authorized and executed this Agreement,
the Pooling Agreement and the Indemnification Agreement, and each such agreement
constitutes the valid, legal and binding obligation of Chevy Chase enforceable
against Chevy Chase in accordance with its terms.

          iii)    The execution, delivery and performance of this Agreement, the
Pooling Agreement and the Indemnification Agreement the transfer of the
Receivables to the Trust, the issuance and sale of the Certificates and
consummation of any other of the transactions contemplated herein or in the
Pooling Agreement do not conflict with or result in a violation of (a) any law
or regulation of the United States of America or the State of New York or
Maryland (b) the Charter or By-laws of Chevy Chase, (c) any order, writ,


                                       11
    

<PAGE>

   
judgment or decree known to such counsel to which Chevy Chase is a party or is
subject or (d) result in any lien, charge or encumbrance upon any of the proper-
ties or assets of Chevy Chase.

          iv)     The Certificates have been duly authorized and, when executed
and authenticated in accordance with the terms of the Pooling Agreement and
delivered to and paid for by the Underwriters pursuant to this Agreement, will
be duly and validly issued and outstanding and will be entitled to the benefits
of the Pooling Agreement.

          v)      No consent, approval or authorization of, or registration,
declaration or filing with, any court or governmental agency or body of the
United States of America is required for the issuance of the Certificates and
the sale of the Certificates to the Underwriters or the consummation of the
other transactions contemplated by this Agreement, the Pooling Agreement or the
Indemnification Agreement, except for (x) the filing of a Uniform Commercial
Code financing statement in the State of Maryland with respect to the transfer
of the Receivables to the Trust, (y) such as have been obtained and made under
the Act and (z) such as may be required under state securities laws.

          vi)     The Registration Statement was declared effective under the
Act as of the date and time specified in such opinion, the Prospectus either was
filed with the Commission pursuant to the subparagraph of Rule 424 (b) specified
in such opinion on the date specified therein or was included in the
Registration Statement (as the case may be), and, to the best of the knowledge
of such counsel, no stop order suspending the effectiveness of the Registration
Statement or any part thereof has been instituted or is pending or contemplated
under the Act, and the Registration Statement and the Prospectus, and each
amendment or supplement thereof, as of their respective effective or issue
dates, complies as to form in all material respects with the requirements of the
Act and the Rules and Regulations; such counsel have no reason to believe that
the Registration Statement or any amendment thereto, as of its Effective Date,
contained any untrue statement of a material fact or omitted to state any
material fact required to be stated therein or necessary to make the statements
therein not misleading or that the Registration Statement as of the Closing
Date, or the Prospectus, as of its issue date or as of such Closing Date,
contained any untrue statement of a material fact or omitted to state any
material fact necessary in order to make the statements therein, in the light of
the circumstances under which they were made, not misleading; it being under-
stood that such counsel need express no opinion as to the financial statements
or other financial data contained in the Registration Statement or the Prospec-
tus.

          vii)    The conditions to the use by Chevy Chase of a registration
statement on Form S-3 under the Act, as set forth in the General Instructions to
Form S-3, have been satisfied with respect to the Registration Statement and the
Prospectus.  There are no contracts or documents of Chevy Chase which are
required to be filed as exhibits to the Registration Statement pursuant to the
Act or the Rules and Regulations thereunder which have not been so filed.


                                       12
    

<PAGE>

   
          viii)   There are no actions, proceedings or investigations pending or
threatened before any court, administrative agency or other tribunal to which
Chevy Chase is a named party or to which its assets are subject (A) asserting
the invalidity of the Pooling Agreement, the Indemnification Agreement, this
Agreement or the Certificates, (B) seeking to prevent the issuance of the
Certificates or the consummation by Chevy Chase of any of is the transactions
contemplated by the Pooling Agreement, the Indemnification Agreement, or this
Agreement, (C) that might adversely affect the validity or enforceability of the
Pooling Agreement, the Indemnification Agreement, this Agreement or the
Certificates, or (D) seeking to adversely affect the federal income tax attrib-
utes of the Certificates as described in the Prospectus under the heading
"Certain Federal Income Tax Consequences."

          ix)     The Registration Statement at the time it became effective,
and any amendment thereto at the time such amendment became effective, complied
as to form in all material respects with the applicable requirements of the Act
and the Rules and Regulations.

          x)      The Pooling Agreement is not required to be qualified under
the Trust Indenture Act of 1939, as amended.

          xi)     The Trust is not required to be registered under the 1940 Act,
and immediately following the issuance and sale of the Certificates in the
manner contemplated by the Pooling Agreement and this Agreement, the Trust will
not be required to be so registered.

          xii)    The Certificates, this Agreement, the Pooling Agreement and
the Certificate Insurance Policy conform in all material respects to the
respective descriptions thereof in the Registration Statement and the Prospec-
tus.

          xiii)   The statements in the Prospectus under the heading "Certain
Legal Aspects of the Receivables," "SUMMARY OF TERMS -- Certain Legal Aspects of
the Receivables," "SUMMARY OF TERMS -- Certain Federal Tax Considerations,"
"Certain Federal Income Tax Consequences," "ERISA Considerations," and "SPECIAL
CONSIDERATIONS -- Certain Legal Aspects," to the extent that they constitute
matters of law or legal conclusions with respect thereto, have been prepared or
reviewed by such counsel and are correct in all material respects.

          xiv)    No filing or other action, except the filing of a Uniform
Commercial Code financing statement on Form UCC-1 with the Maryland State
Department of Assessments and Taxation naming Chevy Chase as "debtor" and the
Trustee as "secured party," is necessary to perfect the transfer of the
Receivables and proceeds (as defined in Section 9-306 of the Maryland Uniform
Commercial Code) thereof against the claims of creditors of, and transferees
from, Chevy Chase.  Such security interest would be enforceable notwithstanding
the insolvency of Chevy Chase or a receivership or conservatorship of Chevy
Chase in which the Federal Deposit insurance Corporation ("FDIC") or the Resolu-
tion Trust Corporation ("RTC") is appointed a receiver or conservator for Chevy
Chase.


                                       13
    

<PAGE>

   
          xv)     The Receivables constitute "chattel paper" as defined in
Section 9-105 of the Uniform Commercial Code as in effect in the State of
Maryland.

          In addition, such counsel shall state that nothing has come to their
attention that would lead them to believe that the Registration Statement, at
the time it became effective, contained an untrue statement of a material fact
or omitted to state a material fact required to be stated therein or necessary
to make the statements therein not misleading, or that the Prospectus, as of its
date and as of the Closing Date, contains an untrue statement of a material fact
or omits to state a material fact necessary in order to make the statements
therein, in the light of the circumstances under which they were made, not
misleading.

     (e)  The Underwriters shall have received the favorable opinion of counsel
to the Trustee, dated the Closing Date, addressed to the Underwriters and in
form and scope satisfactory to the Underwriters, counsel, to the effect that:

          i)      The Trustee has duly authorized, executed and delivered the
Pooling Agreement.

          ii)     The Trustee has been duly organized and is validly existing as
a national banking corporation in good standing under the laws of the United
States of America and has full power and authority to execute and deliver the
Pooling Agreement and to perform its obligations thereunder and each such
Agreement constitutes the valid, legal and binding obligation of the Trustee,
enforceable against the Trustee in accordance with its terms.

          iii)    The Certificates have been duly executed and countersigned by
the Trustee.

          iv)     The execution and delivery by the Trustee of the Pooling
Agreement and the performance by the Trustee of its duties thereunder do not
conflict with or result in a violation of (a) any law or regulation of the
United States of America or the State of Minnesota, (b) the charter or by-laws
of the Trustee, (c) any order, writ, judgment or decree or (d) any agreement,
instrument, order, writ, judgment or decree known to such counsel to which the
Trustee is a party or is subject.

          v)      No consent, approval or authorization of, or registration,
declaration or filing with, any court or governmental agency or body of the
United States of America or any state thereof is required for the execution,
delivery or performance by the Trustee of the Pooling Agreement.

     (f)  The Underwriters shall have received the favorable opinion or
opinions, dated the Closing Date, of the Underwriters' counsel, Shaw, Pittman,
Potts & Trowbridge, with respect to the issuance and sale of the Certificates,
the Registration Statement, this Agreement, the Prospectus and such other
related matters as the Underwriters may require.


                                       14
    

<PAGE>

   
     (g)  The Underwriters shall have received an opinion, dated the Closing
Date, of Shaw, Pittman, Potts & Trowbridge, counsel to Chevy Chase, addressed
to, and satisfactory to, Standard & Poor's Corporation ("S&P"), Moody's
Investors Service, Inc. ("Moody's"), Fitch Investors Service, Inc. ("Fitch") and
the Underwriters' counsel, relating to the sale of the Receivables to the
Trustee, and such counsel to Chevy Chase shall have consented to reliance by the
Underwriters on such opinion as though such opinion had been addressed to the
Underwriters.

     (h)  Chevy Chase shall have furnished to the Underwriters a certificate
signed on behalf of Chevy Chase by any two of the chairman of the board, the
president, any vice chairman of the board, any executive vice president, any
senior vice president, any vice president, the treasurer, or the controller of
the Seller or the Servicer, as appropriate, dated the Closing Date, as to (i)
the accuracy of the representations and warranties of Chevy Chase herein and in
the Pooling Agreement at and as of the Closing Date, (ii) the performance by
Chevy Chase of all of its obligations hereunder to be performed at or prior to
the Closing Date and (iii) such other matters as the Underwriters may reasonably
request.

     (i)  The Trustee shall have furnished to the Underwriters a certificate of
the Trustee, signed by one or more duly authorized officers of the Trustee,
dated the Closing Date, as to the due acceptance of the Pooling Agreement by the
Trustee and the due execution and delivery of the Certificates by the Trustee
thereunder and such other matters as the Underwriters shall reasonably request.

     (j)  The Certificates shall have been rated "AAA" by S&P, ""Aaa" by
Moody's and "AAA" by Fitch, and such ratings shall not have been rescinded.

     (k)  The Underwriters shall have received from Arthur Andersen LLP, or
other independent certified public accountants acceptable to the Underwriters, a
letter, dated as of the date of the Closing Date, delivered at such time in form
satisfactory to the Underwriters.

     (l)  Prior to the Closing Date the Underwriters' counsel, Shaw, Pittman,
Potts & Trowbridge, shall have been furnished with such documents and opinions
as they may reasonably require for the purpose of enabling them to pass upon the
issuance and sale of the Certificates as herein contemplated and related
proceedings or in order to evidence the accuracy and completeness of any of the
representations and warranties, or the fulfillment of any of the conditions,
herein contained; and all proceedings taken by Chevy Chase in connection with
the issuance and sale of the Certificates as herein contemplated shall be
satisfactory in form and substance to the Underwriters and Shaw, Pittman, Potts
& Trowbridge.

     (m)  Since the respective dates as of which information is given in the
Prospectus, there shall not have been any change, or any development involving a
prospective change, in or affecting the general affairs, management, financial
position, shareholders, equity or results of operations of Chevy Chase or the
Certificate Insurer otherwise than as set forth in the Prospectus, the effect of
which is in the Underwriters, judgment so material and adverse as to make it
impracticable or inadvisable to proceed with the public offering or the delivery
of the Certificates on the


                                       15
    

<PAGE>

   
terms and in the manner contemplated in the Prospectus or which, in the judgment
of the Underwriters, materially impairs the investment quality of the
Certificates or the ability of the Servicer to service the Receivables.

     (n)  Subsequent to the execution and delivery of this Agreement, there
shall not have occurred (i) any change, development or event involving a
prospective change, in the condition (financial or other), business, properties
or results of operations of Chevy Chase or its automobile loan business or the
Certificate Insurer which, in the judgment of the Underwriters, is material and
adverse and makes it impracticable or inadvisable to proceed with the completion
of the public offering or the sale of and payment for the Certificates, (ii) any
banking moratorium declared by Federal, New York, Minnesota or Maryland authori-
ties; or (iii) any downgrading in the rating of any securities of Chevy Chase or
the Certificate Insurer by any nationally recognized statistical rating organi-
zation (as defined for purposes of Rule 436 (g) under the Act) or any public
announcement that any such organization has under surveillance or review its
rating of any securities of Chevy Chase or the Certificate Insurer (other than
an announcement with positive implications of a possible upgrading, and no
implication of a possible downgrading, of such rating); or (iv) any suspension
or limitation of trading in securities generally on the New York Stock Exchange,
or any setting of minimum prices for trading on such exchange; or (v) any
outbreak or escalation of major hostilities in which the United States is
involved, any declaration of war by Congress or any other substantial national
or international calamity, emergency or change in financial markets if, in the
Representative's judgment, the effect of any such outbreak, escalation, declara-
tion, calamity, emergency or change makes it impractical or inadvisable to
proceed with completion of the sale of and payment for the Certificates.

     (o)  The Underwriters shall have received evidence satisfactory to the
Underwriters and its counsel that (i) on or before the Closing Date, UCC-1
financing statements have been filed in the offices of the Maryland State
Department of Assessments and Taxation, reflecting the interest of the Trust in
the Receivables and the proceeds thereof and (ii) the Trust will have a first
priority perfected security interest in the amounts on deposit from time to time
in the Reserve Account and the Yield Maintenance Account.

     (p)  Chevy Chase will provide or cause to be provided to the Representative
such conformed copies of such opinions, certificates, letters and documents
being provided pursuant hereto and such further information, certificates and
documents as the Representative may reasonably request.  JP Morgan may in its
sole discretion waive on behalf of the Underwriters compliance with any
conditions to the obligations of the Underwriters hereunder.

     (q)  The Certificate Insurance Policy shall have been duly executed and
issued at or prior to the Closing Date and shall conform in all material
respects to the description thereof in the Prospectus.

     (r)  The Underwriters shall have received the favorable opinion, dated the
Closing Date, of counsel for the Certificate Insurer, in form and scope
satisfactory to your counsel, to the effect that:


                                       16
    

<PAGE>

   
          i)      The Certificate Insurer is duly organized as a New York stock
insurance corporation and is validly existing under the laws of New York, and
has the full power and authority (corporate and other) to issue, and to take all
action required of it under, the Certificate Insurance Policy.

          ii)     The execution, delivery and performance by the Certificate
Insurer of the Certificate Insurance Policy and the Indemnification Agreement
dated as of June 1, 1996 (the "Indemnification Agreement") among the Certificate
Insurer, Chevy Chase and the Underwriters have been duly authorized by all
necessary corporate action on the part of the Certificate Insurer.

          iii)    The execution, delivery and performance by the Certificate
Insurer of the Certificate Insurance Policy, the Indemnification Agreement do
not require the consent or approval of, the giving of notice to, the regis-
tration with, or the taking of any other action in respect of any state or other
governmental agency or authority which has not previously been effected.

          iv)     The Certificate Insurance Policy and the Indemnification
Agreement have been duly authorized, executed and delivered by the Certificate
Insurer and constitute legal, valid and binding obligations of the Certificate
Insurer, enforceable against the Certificate Insurer in accordance with their
terms (subject, as to enforcement, to bankruptcy, reorganization, insolvency,
moratorium and other laws affecting creditors, rights generally and to general
equity principles).

          v)      The Certificate Insurance Policy is not required to be
registered under the Securities Act.

          vi)     The information set forth under the captions "The Certificate
Insurance Policy" and "The Certificate Insurer" in the Prospectus, insofar as
such statements constitute a description of the Certificate Insurance Policy,
accurately summarizes the Certificate Insurance Policy.

          In rendering this opinion, such counsel may rely, as to matters of
fact, on certificates of responsible officers of the Certificate Insurer and
public officials.  Such opinion may assume the due authorization, execution and
delivery of the instruments and documents referred to therein by the parties
thereto other than the Certificate Insurer.

          The Certificate Insurer shall have furnished to you and Chevy Chase a
certificate of the Certificate Insurer, signed by one or more duly authorized
officers of the Certificate Insurer, dated the Closing Date, certifying (i) the
information relating to the Certificate Insurer in the Prospectus is true and
correct in all material respects as of the dates specified therein, (ii) there
has been no change in the financial condition of the Certificate Insurer since
March 31, 1996 which could have a material adverse effect on the Certificate
Insurer's ability to meet its


                                       17
    

<PAGE>

   
obligations under the Certificate Insurance Policy and (iii) such other matters
as you may reasonably request.

     (s)  The Certificate Insurance Policy shall have been issued by the
Certificate Insurer pursuant to the Insurance Agreement.

          If any condition specified in this Section 6 shall not have been
fulfilled when and as required to be fulfilled, this Agreement may be terminated
by the Underwriters by notice to Chevy Chase at any time at or prior to the
Closing Date, and such termination shall be without liability of any party to
any other party except as provided in Section 7.

     7.   PAYMENT OF EXPENSES.  Chevy Chase agrees to pay all expenses incident
to the performance of its obligations under this Agreement, and will reimburse
the Underwriters (if and to the extent incurred by them) for any filing fees and
other expenses (including fees and disbursements of counsel), including without
limitation those related to (i) the filing of the Registration Statement and all
amendments thereto, (ii) the duplication and delivery to the Underwriters, in
such quantities as the Underwriters may reasonably request, of copies of this
Agreement, (iii) the preparation, issuance and delivery of the Certificates and
the determination of their eligibility for investment under the laws of such
jurisdictions as the Representative designates, (iv) 50% of the fees and dis-
bursements of Shaw, Pittman, Potts & Trowbridge, and the fees and disbursements
of Arthur Andersen LLP, accountants of Chevy Chase, (v) the qualification of the
Certificates under securities and Blue Sky laws and the determination of the
eligibility of the Certificates for investment in accordance with the provisions
of Section 5(g), including filing fees and disbursements and 50% of the fees of
Shaw, Pittman, Potts & Trowbridge, in connection therewith and in connection
with the preparation of any Blue Sky Survey, (vi) the printing and delivery to
the Underwriters, in such quantities as the Underwriters may reasonably request,
hereinabove stated, of copies of the Registration Statement and Prospectus and
all amendments and supplements thereto, and of any Blue Sky Survey, (vii) for
the filing fee of the National Association of Securities Dealers, Inc., (viii)
the duplication and delivery to the Underwriters in such quantities as the
Underwriters may reasonably request, of copies of the Pooling Agreement, (ix)
the fees charged by nationally recognized statistical rating agencies for rating
the Certificates, (x) the fees and expenses of the Trustee and its counsel, and
(xi) the fees and expenses of the Certificate Insurer and its counsel.

     8.   INDEMNIFICATION.  Chevy Chase agrees to indemnify and hold harmless
each Underwriter and each person, if any, who controls each Underwriter within
the meaning of the Act or the Exchange Act, as follows:

     (a)  Chevy Chase will indemnify and hold harmless the Underwriters against
any losses, claims, damages or liabilities, joint or several, to which such
Underwriters may become subject, under the Act or otherwise, insofar as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based upon any untrue statement or alleged untrue statement of any
material fact contained in the Registration Statement, the Prospectus, or any
amendment or supplement thereto, or any related preliminary prospectus, or arise
out of or are


                                       18
    

<PAGE>

   
based upon the omission or alleged omission to state therein a material fact
required to be stated therein or necessary to make the statements therein not
misleading (in the case of the Prospectus or any amendment or supplement there-
to, in the light of the circumstances under which they were made) and will
reimburse the Underwriters for any legal or other expenses reasonably incurred
by such Underwriters in connection with investigating or defending any such
loss, claim, damage, liability or action as such expenses are incurred; provid-
ed, however, that Chevy Chase will not be liable in any such case to the extent
that any such loss, claim, damage or liability arises out of or is based upon an
untrue statement or alleged untrue statement in or omission or alleged omission
from any of such documents in reliance upon and in conformity with written
information furnished to Chevy Chase by any Underwriters through the Representa-
tive specifically for use therein, it being understood and agreed that the only
such information furnished by any Underwriters consists of the information
described as such in subsection (b) below.

     (b)  Each Underwriter will severally and not jointly indemnify and hold
harmless Chevy Chase against any losses, claims, damages or liabilities to which
Chevy Chase may become subject, under the Act or otherwise, insofar as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based upon any untrue statement or alleged untrue statement of any
material fact contained in the Registration Statement, the Prospectus, or any
amendment or supplement thereto, or any related preliminary prospectus, or arise
out of or are based upon the omission or the alleged omission to state therein a
material fact required to be stated therein or necessary to make the statements
therein not misleading (in the case of the Prospectus, in the light of the
circumstances under which they were made), in each case to the extent, but only
to the extent, that such untrue statement or alleged untrue statement or
omission or alleged omission was made in reliance upon and in conformity with
written information furnished to Chevy Chase by such Underwriter through the
Representative specifically for use therein, and will reimburse any legal or
other expenses reasonably incurred by Chevy Chase in connection with investigat-
ing or defending any such loss, claim, damage, liability or action as such
expenses are incurred, it being understood and agreed that the only such infor-
mation furnished by any Underwriters consists of the following information in
the Prospectus furnished on behalf of the Underwriters: the last paragraph at
the bottom of the cover page concerning the terms of the offering by the Under-
writers, the legend concerning overallotments and stabilizing on the inside
front cover page and the concession and reallowance figures appearing in the
third paragraph under the caption "Underwriting."

     (c)  Promptly after receipt by an indemnified party under this Section of
notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under
subsection (a) or (b) above, notify the indemnifying party of the commencement
thereof; but the omission so to notify the indemnifying party will not relieve
it from any liability which it may have to any indemnified party otherwise than
under subsection (a) or (b) above.  In case any such action is brought against
any indemnified party and it notifies the indemnifying party of the commencement
thereof, the indemnifying party will be entitled to participate therein and, to
the extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, with counsel satisfactory to such
indemnified party (who shall not, except with the consent of the indemnified
party, be counsel to the


                                       19
    

<PAGE>

   
indemnifying party), and after notice from the indemnifying party to such
indemnified party of its election so to assume the defense thereof, the
indemnifying party will not be liable to such indemnified party under this
Section for any legal or other expenses subsequently incurred by such
indemnified party in connection with the defense thereof other than reasonable
costs of investigation.  No indemnifying party shall, without the prior written
consent of the indemnified party, effect any settlement of any pending or
threatened action in respect of which any indemnified party is or could have
been a party and indemnity could have been sought hereunder by such indemnified
party unless such settlement includes an unconditional release of such indemni-
fied party from all liability on any claims that are the subject matter of such
action.

     9.   CONTRIBUTION. (a) If the indemnification provided for in Section 8 is
unavailable or insufficient to hold harmless an indemnified party under
subsection (a) or (b) of Section 8 above, then each indemnifying party shall
contribute to the amount paid or payable by such indemnified party as a result
of the losses, claims, damages or liabilities referred to in such subsection (a)
or (b) (i) in such proportion as is appropriate to reflect the relative benefits
received by Chevy Chase on the one hand and each of the Underwriters on the
other from the offering of the Certificates or (ii) if the allocation provided
by clause (i) above is not permitted by applicable law, in such proportion as is
appropriate to reflect not only the relative benefits referred to in clause (i)
above but also the relative fault of Chevy Chase on the one hand and each of the
Underwriters on the other in connection with the statements or omissions which
resulted in such losses, claims, damages or liabilities as well as any other
relevant equitable considerations.  The relative benefits received by Chevy
Chase on the one hand and the Underwriters on the other shall be deemed to be in
the same proportion as the total net proceeds from the offering (before deduct-
ing expenses) received by Chevy Chase bear to the total underwriting discounts
and commissions received by the Underwriters.  The relative fault shall be
determined by reference to, among other things, whether the untrue or alleged
untrue statement of a material fact or the omission or alleged omission to state
a material fact relates to information supplied by Chevy Chase or the Underwrit-
ers and the parties, relative intent, knowledge, access to information and
opportunity to correct or prevent such untrue statement or omission.  The amount
paid by an indemnified party as a result of the losses, claims, damages or
liabilities referred to in the first sentence of this Section 9 shall be deemed
to include any legal or other expenses reasonably incurred by such indemnified
party in connection with investigating or defending any action or claim which is
the subject of this Section 9.  No person guilty of fraudulent misrepresentation
(within the meaning of Section 11(f) of the Act) shall be entitled to contribu-
tion from any person who was not guilty of such fraudulent misrepresentation.
The Underwriters' obligations in this Section 9 to contribute are several in
proportion to their respective underwriting obligations and not joint.

     (b)  The obligations of Chevy Chase under this Section 9 shall be in
addition to any liability which Chevy Chase may otherwise have and shall extend,
upon the same terms and conditions, to each person, if any, who controls any
Underwriter within the meaning of the Act; and the obligations of the Underwrit-
ers under this Section 9 shall be in addition to any liability which the respec-
tive Underwriters may otherwise have and shall extend, upon the same terms and
conditions, to each director of Chevy Chase, to each officer of Chevy Chase who
has signed the


                                       20
    

<PAGE>

   
Registration Statement and to each person, if any, who controls Chevy Chase
within the meaning of the Act.

          Each Underwriter, with respect to the Certificates, agrees that it
will not prepare or distribute to any proposed purchaser of any Certificates any
Derived Information (as such term is hereinafter defined) , unless it shall have
provided to the Servicer a copy of such Derived Information a sufficient time
prior to its proposed distribution to permit the Servicer to review and comment
upon such Derived Information, and such Underwriters shall have obtained the
prior written consent of the Servicer thereto following its review.  In addi-
tion, such Underwriters agree to provide the Servicer, no later than the date on
which the Prospectus is required to be filed pursuant to Rule 424, with a
definitive copy of its Derived Information with respect to such Certificates
provided by the Underwriters for filing with the Commission on Form 8-K.

          The Underwriters agree, assuming all Companies-provided Information
(as such term is hereinafter defined) provided by Chevy Chase is accurate and
complete in all material respects, to indemnify and hold harmless Chevy Chase,
each of Chevy Chase's officers and directors and each person who controls Chevy
Chase within the meaning of the Act against any and all losses, claims, damages
or liabilities, joint or several, to which they may become subject under the Act
or otherwise, insofar as such losses, claims, damages or liabilities (or actions
in respect thereof) arise out of or are based upon any untrue statement of a
material fact contained in the Derived Information provided by such Underwrit-
ers, or arise out of or are based upon the omission or alleged omission to state
therein a material fact required to be stated therein or necessary to make the
statements therein, in the light of the circumstances under which they were
made, not misleading, and agrees to reimburse each such indemnified party for
any legal or other expenses reasonably incurred by him, her or it in connection
with investigating or defending or preparing to defend any such loss, claim,
damage, liability or action as such expenses are incurred.  The obligations of
the Underwriters under this Section 9 shall be in addition to any liability
which the Underwriters may otherwise have.

          For purposes of this Section 9, the term "Derived Information" means
such portion, if any, of the information delivered to Chevy Chase for filing
with the Commission on Form 8-K as:

          i)      is not contained in the Prospectus without taking into account
information incorporated therein by reference;

          ii)     does not constitute Companies-Provided Information; and

          iii)    is not information provided by the Certificate Insurer.

"Companies-Provided Information" means any computer tape furnished to the
Underwriters by Chevy Chase concerning the Receivables assigned to the Trust.


                                       21
    

<PAGE>

   
          Notwithstanding the provisions of Sections 8 and 9, the Underwriters
shall not be required to contribute any amount in excess of the amount by which
the total price at which the Certificates underwritten by the Underwriters and
distributed to the public were offered to the public exceeds the amount of any
damages which the Underwriters have otherwise been required to pay in respect of
such losses, liabilities, claims, damages and expenses.  For purposes of this
Section 9, each person, if any, who controls the Underwriters within the meaning
of the Act or the Exchange Act shall have the same rights to contribution as
each of the Underwriters and each director of Chevy Chase, each officer of Chevy
Chase who signed the Registration Statement, and each person, if any, who
controls Chevy Chase within the meaning of the Act or the Exchange Act shall
have the same rights to contribution as Chevy Chase.

     10.  DEFAULT OF UNDERWRITERS.  If any Underwriter defaults in its
obligations to purchase Certificates hereunder on the Closing Date and the
aggregate principal amount of Certificates that such defaulting Underwriter or
Underwriters have agreed but failed to purchase does not exceed 10% of the total
principal amount of Certificates that the Underwriters are obligated to purchase
on such Closing Date, the Representative may make arrangements satisfactory to
Chevy Chase for the purchase of such Certificates by other persons, including
any of the Underwriters, but if no such arrangements are made by such Closing
Date, the nondefaulting Underwriters shall be obligated severally, in proportion
to their respective commitments hereunder, to purchase the Certificates that
such defaulting Underwriters agreed but failed to purchase on such Closing Date.
If any Underwriters so default and the aggregate principal amount of
Certificates with respect to which such default or defaults occur exceeds 10% of
the total principal amount of Certificates that the Underwriters are obligated
to purchase on such Closing Date and arrangements satisfactory to the
Representative and Chevy Chase for the purchase of such Certificates by other
persons are not made within 36 hours after such default, this Agreement will
terminate without liability on the part of any non-defaulting Underwriter or
Chevy Chase, except as provided in Section 11.  As used in this Agreement, the
term "Underwriter" includes any person substituted for an Underwriter under this
Section 10.  Nothing herein will relieve a defaulting Underwriter from liability
for its default.

     11.  SURVIVAL OF CERTAIN REPRESENTATIONS AND OBLIGATIONS.  The respective
indemnities, agreements, representations, warranties and other statements of
Chevy Chase or its officers and of the several Underwriters set forth in or made
pursuant to this Agreement will remain in full force and effect, regardless of
any investigation, or statement as to the results thereof, made by or on behalf
of any Underwriter, Chevy Chase or any of their respective representatives,
officers or directors or any controlling person, and will survive delivery of
and payment for the Certificates.  If this Agreement is terminated or if for any
reason the purchase of the Certificates by the Underwriters is not consummated,
Chevy Chase shall remain responsible for the expenses to be paid or reimbursed
by it pursuant to Section 7 and the respective obligations of Chevy Chase and
the Underwriters pursuant to Section 8 and 9 shall remain in effect, and if any
Certificates have been purchased hereunder the representations and warranties in
Section 2 and all obligations under Section 5 and 6 shall also remain in effect.
If the purchase of the Certificates by the Underwriters is not consummated for
any reason other than solely because of the termination of this Agreement
pursuant to Section 10 or the occurrence of any event specified in clause (ii),
(iv) or (v) of Section


                                       22
    

<PAGE>

   
6(n), Chevy Chase will reimburse the Underwriters for all out-of-pocket expenses
(including fees and disbursements of Shaw, Pittman, Potts & Trowbridge, Underwr-
iters' counsel) reasonably incurred by them in connection with the offering of
the Certificates.

     12.  NOTICES.  All notices and other communications hereunder shall be in
writing and shall be deemed to have been duly given if mailed or transmitted by
any standard form of telecommunications Notices to JP Morgan shall be directed
to the address set forth on the first page hereof, or sent by facsimile machine
which produces an electronic confirmation of receipt to 212/648-5909, attention:
Syndicate Desk.  Notices to Chevy Chase shall be directed to Chevy Chase Bank,
F.S.B., 8401 Connecticut Avenue, Chevy Chase, Maryland 20815, or sent by facsim-
ile machine which produces an electronic confirmation of receipt to 301/986-740-
1, attention: Stephen R. Halpin, Jr.

     13.  PARTIES.  This Agreement shall inure to the benefit of and be binding
upon the Underwriters and Chevy Chase, and their respective successors.  Nothing
expressed or mentioned in this Agreement is intended nor shall it be construed
to give any person, firm or corporation, other than the parties hereto or
thereto and their respective successors and the controlling persons and officers
and directors referred to in Sections 8 and 9 and their heirs and legal
representatives, any legal or equitable right, remedy or claim under or with
respect to this Agreement or any provision herein contained.  This Agreement and
all conditions and provisions hereof are intended to be for the sole and
exclusive benefit of the parties and their respective successors and such
controlling persons and officers and directors and their heirs and legal repre-
sentatives (to the extent of their rights as specified herein and therein) and
except as provided above for the benefit of no other person, firm or corpora-
tion.  No purchaser of Certificates from the Underwriters shall be deemed to be
a successor by reason merely of such purchase.

     14.  REPRESENTATIONS OF UNDERWRITERS.  The Representative will act for the
several Underwriters in connection with the transactions contemplated by this
Agreement, and any action under this Agreement taken by the Representative will
be binding upon all the Underwriters.

     15.  GOVERNING LAW AND TIME; CONSENT TO JURISDICTION. THIS AGREEMENT SHALL
BE GOVERNED BY THE LAWS OF THE STATE OF NEW YORK AND SHALL BE CONSTRUED IN
ACCORDANCE WITH SUCH LAWS WITHOUT REGARD TO PRINCIPLES OF CONFLICTS OF LAWS.
CHEVY CHASE HEREBY SUBMITS TO THE NONEXCLUSIVE JURISDICTION OF THE FEDERAL AND
STATE COURTS IN THE BOROUGH OF MANHATTAN IN THE CITY OF NEW YORK IN ANY SUIT OR
PROCEEDING ARISING OUT OF OR RELATING TO THIS AGREEMENT OR THE TRANSACTIONS
CONTEMPLATED HEREBY.  SPECIFIED TIMES OF DAY REFER TO NEW YORK CITY TIME.

     16.  COUNTERPARTS.  This Agreement may be executed in counterparts, each of
which shall be deemed to be an original, but together they shall constitute but
one instrument.


                                       23
    

<PAGE>

   
          If the foregoing is in accordance with your understanding of our
agreement, please sign and return to us a counterpart hereof, whereupon this
instrument along with all counterparts will become a binding agreement between
you and Chevy Chase in accordance with its terms.

                                        Very truly yours,

                                        CHEVY CHASE BANK, F.S.B.

                                        By:_________________________________
                                             Name:  Mark A. Holles
                                             Title:  Vice President


CONFIRMED AND ACCEPTED, as of
the date first above written:

J.P. MORGAN SECURITIES INC.,
acting on behalf of itself
and as the Representative of
the Underwriters.

By: ________________________________
     Name:  ______________
     Title: ______________


                                       24
    

<PAGE>

   
                                   Schedule 1

                                  Underwriting

                                  Certificates
                        --------------------------------


                                                                  Proceeds to
                                    Purchase                      Chevy Chase
                                      Price       Principal    (includes accrued
         Underwriters              Percentage      Amount          interest)
         ------------              ----------      ------          ---------


J.P. Morgan Securities Inc.        ___________% $___________   $___________

CS First Boston Corporation        ___________% $___________   $___________

Smith Barney Inc.                  ___________% $___________   $___________


                                       25
    


<PAGE>
   
- --------------------------------------------------------------------------------

                            CHEVY CHASE BANK, F.S.B.,
                               Seller and Servicer



                                       and



                        FIRST BANK NATIONAL ASSOCIATION,
                                     Trustee



                        POOLING AND SERVICING AGREEMENT,
                            Dated as of June 1, 1996




                                 $227,697,669.92

                    Chevy Chase Auto Receivables Trust 1996-1
                    ___% Auto Receivables Backed Certificates


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


                                                                            Page
                                                                            ----

ARTICLE I DEFINITIONS    . . . . . . . . . . . . . . . . . . . . . . . . . .   1

     1.1 Definitions.    . . . . . . . . . . . . . . . . . . . . . . . . . .   1
     1.2  Usage of Terms.    . . . . . . . . . . . . . . . . . . . . . . . .  15
     1.3  Cut-off Date and Record Date.  . . . . . . . . . . . . . . . . . .  16
     1.4  Section References.  . . . . . . . . . . . . . . . . . . . . . . .  16
     1.5  Interest Calculations. . . . . . . . . . . . . . . . . . . . . . .  16

ARTICLE II CREATION OF THE TRUST; CONVEYANCE OF RECEIVABLES. . . . . . . . .  16

     2.1  Creation of Trust.   . . . . . . . . . . . . . . . . . . . . . . .  16
     2.2  Conveyance of Receivables.   . . . . . . . . . . . . . . . . . . .  16
     2.3  Acceptance by Trustee.   . . . . . . . . . . . . . . . . . . . . .  18

ARTICLE III THE RECEIVABLES. . . . . . . . . . . . . . . . . . . . . . . . .  18

     3.1  Representations and Warranties of Seller.  . . . . . . . . . . . .  18
     3.2  Repurchase Upon Breach.  . . . . . . . . . . . . . . . . . . . . .  22
     3.3  Custody of Receivable Files.   . . . . . . . . . . . . . . . . . .  22
     3.4  Duties of Servicer and Sub-Servicer as Custodian.  . . . . . . . .  23
     3.5  Instructions; Authority to Act.  . . . . . . . . . . . . . . . . .  24
     3.6  Effective Period and Termination.  . . . . . . . . . . . . . . . .  24

ARTICLE IV ADMINISTRATION AND SERVICING OF RECEIVABLES . . . . . . . . . . .  24

     4.1  Duties of Servicer.  . . . . . . . . . . . . . . . . . . . . . . .  24
     4.2  Collection of Receivable Payments.   . . . . . . . . . . . . . . .  25
     4.3  Realization Upon Receivables.  . . . . . . . . . . . . . . . . . .  25
     4.4  Insurance.   . . . . . . . . . . . . . . . . . . . . . . . . . . .  25
     4.5  Maintenance of Security Interests in Financed Vehicles.  . . . . .  26
     4.6  Covenants of Servicer.   . . . . . . . . . . . . . . . . . . . . .  26
     4.7  Purchase of Receivables Upon Breach.   . . . . . . . . . . . . . .  29
     4.8  Servicing Fees.  . . . . . . . . . . . . . . . . . . . . . . . . .  29
     4.9  Servicer's Certificate.  . . . . . . . . . . . . . . . . . . . . .  30
     4.10  Annual Statement as to Compliance; Notice of Default. . . . . . .  30
     4.11  Annual Independent Certified Public Accountants' Report.  . . . .  30
     4.12  Access to Certain Documentation and Information Regarding
           Receivables.  . . . . . . . . . . . . . . . . . . . . . . . . . .  31


                                        i
    
<PAGE>
   
                                                                            Page
                                                                            ----

     4.13  Servicer Expenses.  . . . . . . . . . . . . . . . . . . . . . . .  31
     4.14  Reports to Certificateholders.  . . . . . . . . . . . . . . . . .  31

ARTICLE V DISTRIBUTIONS; STATEMENTS TO CERTIFICATEHOLDERS. . . . . . . . . .  32

     5.1  Establishment of Accounts. . . . . . . . . . . . . . . . . . . . .  32
     5.2  Collections. . . . . . . . . . . . . . . . . . . . . . . . . . . .  34
     5.3  Purchase Amounts.  . . . . . . . . . . . . . . . . . . . . . . . .  34
     5.4  Distributions. . . . . . . . . . . . . . . . . . . . . . . . . . .  35
     5.5  Certificate Insurance Policy.  . . . . . . . . . . . . . . . . . .  36
     5.6  Reserve Account and Yield Maintenance Account. . . . . . . . . . .  38
     5.7  Statements to Certificateholders.  . . . . . . . . . . . . . . . .  39

ARTICLE VI THE CERTIFICATES. . . . . . . . . . . . . . . . . . . . . . . . .  40

     6.1  The Certificates.  . . . . . . . . . . . . . . . . . . . . . . . .  40
     6.2  Authentication of Certificates.  . . . . . . . . . . . . . . . . .  41
     6.3  Registration of Transfer and Exchange of Certificates. . . . . . .  41
     6.4  Mutilated, Destroyed, Lost, or Stolen Certificates.  . . . . . . .  42
     6.5  Persons Deemed Owners.   . . . . . . . . . . . . . . . . . . . . .  42
     6.6  Access to List of Certificateholders' Names and Addresses.   . . .  42
     6.7 Maintenance of Office or Agency.  . . . . . . . . . . . . . . . . .  43
     6.8  Book-Entry Certificates.   . . . . . . . . . . . . . . . . . . . .  43
     6.9  Notices to Clearing Agency.  . . . . . . . . . . . . . . . . . . .  44
     6.10  Definitive Certificates.  . . . . . . . . . . . . . . . . . . . .  44

ARTICLE VII THE SELLER . . . . . . . . . . . . . . . . . . . . . . . . . . .  45

     7.1  Representations of Seller. . . . . . . . . . . . . . . . . . . . .  45
     7.2  Liability of Seller.   . . . . . . . . . . . . . . . . . . . . . .  46
     7.3  Merger or Consolidation of, or Assumption of the Obligations of the
          Seller.  . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  47
     7.4  Limitation on Liability of Certain Persons of Seller.  . . . . . .  47

ARTICLE VIII THE SERVICER. . . . . . . . . . . . . . . . . . . . . . . . . .  48

     8.1  Representations of Servicer.   . . . . . . . . . . . . . . . . . .  48
     8.2  Liabilities of Servicer, Indemnities.  . . . . . . . . . . . . . .  49
     8.3  Merger or Consolidation of, or Assumption of the Obligations of
          the Servicer.  . . . . . . . . . . . . . . . . . . . . . . . . . .  51
     8.4  Limitation on Liability of Certain Persons of Servicer.  . . . . .  51


                                       ii
    
<PAGE>
   
                                                                            Page
                                                                            ----

     8.5  Servicer Not to Resign.  . . . . . . . . . . . . . . . . . . . . .  52
     8.6  Delegation of Duties.  . . . . . . . . . . . . . . . . . . . . . .  52

ARTICLE IX DEFAULT . . . . . . . . . . . . . . . . . . . . . . . . . . . . .  52

     9.1  Events of Default.   . . . . . . . . . . . . . . . . . . . . . . .  52
     9.2  Appointment of Successor.  . . . . . . . . . . . . . . . . . . . .  54
     9.3  Notification to Certificateholders.  . . . . . . . . . . . . . . .  55
     9.4  Waiver of Past Defaults.   . . . . . . . . . . . . . . . . . . . .  55
     9.5  Effect of Event of Default on Sub-Servicer.  . . . . . . . . . . .  55

ARTICLE X THE TRUSTEE. . . . . . . . . . . . . . . . . . . . . . . . . . . .  55

     10.1  Duties of Trustee.  . . . . . . . . . . . . . . . . . . . . . . .  55
     10.2  Trustee's Certificate.  . . . . . . . . . . . . . . . . . . . . .  57
     10.3  Trustee's Assignment of Purchased Receivables.  . . . . . . . . .  58
     10.4  Certain Matters Affecting the Trustee.  . . . . . . . . . . . . .  58
     10.5  Trustee Not Liable for Certificates or Receivables.   . . . . . .  59
     10.6  Trustee May Own Certificates.   . . . . . . . . . . . . . . . . .  60
     10.7  Trustee's Fees.   . . . . . . . . . . . . . . . . . . . . . . . .  60
     10.8  Eligibility Requirements for Trustee.   . . . . . . . . . . . . .  60
     10.9  Resignation or Removal of Trustee.  . . . . . . . . . . . . . . .  61
     10.10  Successor Trustee.   . . . . . . . . . . . . . . . . . . . . . .  61
     10.11  Merger or Consolidation of Trustee.  . . . . . . . . . . . . . .  62
     10.12  Appointment of Co-Trustee or Separate Trustee. . . . . . . . . .  62
     10.13  Representations and Warranties of Trustee.   . . . . . . . . . .  64
     10.14  Tax Returns.   . . . . . . . . . . . . . . . . . . . . . . . . .  64

ARTICLE XI TERMINATION . . . . . . . . . . . . . . . . . . . . . . . . . . .  65

     11.1 Termination of the Trust.  . . . . . . . . . . . . . . . . . . . .  65
     11.2  Optional Purchase of All Receivables.   . . . . . . . . . . . . .  66

ARTICLE XII MISCELLANEOUS PROVISIONS . . . . . . . . . . . . . . . . . . . .  66

     12.1  Amendment.  . . . . . . . . . . . . . . . . . . . . . . . . . . .  66
     12.2  Protection of Title to Trust. . . . . . . . . . . . . . . . . . .  67
     12.3  Limitation on Rights of Certificateholders.   . . . . . . . . . .  69
     12.4  GOVERNING LAW.  . . . . . . . . . . . . . . . . . . . . . . . . .  70
     12.5  Notices.  . . . . . . . . . . . . . . . . . . . . . . . . . . . .  70
     12.6  Severability of Provisions.   . . . . . . . . . . . . . . . . . .  70


                                       iii
    
<PAGE>
   
                                                                            Page
                                                                            ----

     12.7  Assignment.   . . . . . . . . . . . . . . . . . . . . . . . . . .  70
     12.8  Certificates Nonassessable and Fully Paid.  . . . . . . . . . . .  71
     12.9  Counterparts.   . . . . . . . . . . . . . . . . . . . . . . . . .  71
     12.10  Benefits of Agreement.   . . . . . . . . . . . . . . . . . . . .  71
     12.11  Tax Treatment.   . . . . . . . . . . . . . . . . . . . . . . . .  72

Exhibit A   Schedule of Receivables
Exhibit B   Form of Certificate
Exhibit C   Form of Trustee's Certificate (assignment to Seller)
Exhibit D   Form of Trustee's Certificate (assignment to Servicer)
Exhibit E   Form of Servicer's Certificate
Exhibit F   List of Designated Loans


                                       iv
    
<PAGE>
   
     This POOLING AND SERVICING AGREEMENT (this "Agreement" or this "Pooling and
Servicing Agreement") , dated as of June 1, 1996, is made with respect to the
formation of the Chevy Chase Auto Receivables Trust 1996-1, between CHEVY CHASE
BANK, F.S.B., a federally chartered savings bank, as seller and servicer (the
"Seller" or the "Servicer" in its respective capacities as such), and First Bank
National Association, as trustee (the "Trustee").

     WITNESSETH THAT: In consideration of the premises and of the mutual
agreements herein contained, the parties hereto hereby agree as follows:

                                    ARTICLE I

                                   DEFINITIONS

SECTION 1.1    DEFINITIONS.

               Whenever used in this Agreement, the following words and phrases,
unless the context otherwise requires, shall have the following meanings:

               "ACCOUNT" means any of the Collection Account, the Certificate
Account, the Yield Maintenance Account and the Reserve Account.

               "ADDITIONAL FEES" means any late fees, prepayment charges,
extension fees or other administrative fees or similar charges allowed by
applicable law with respect to the Receivables and collected by the Servicer.

               "AMOUNT FINANCED", with respect to a Receivable, means the amount
advanced under the Receivable toward the purchase price of the Financed Vehicle
and any related costs, except with respect to Receivables originated through
applications submitted by Obligors directly to the Seller, exclusive of the
amount allocable to the premium of credit life, disability or hospitalization
insurance covering the Financed Vehicle or the Obligor.

               "ANNUAL PERCENTAGE RATE" or "APR" of a Receivable means the
annual interest rate stated in the Receivable.

               "APR":  see "Annual Percentage Rate."

               "AVAILABLE DISTRIBUTION AMOUNT" means, with respect to any
Distribution Date, the sum of the amounts described in clauses (w), (x) and (y)
of Section 5.4(a) on such Distribution Date.

               "AVAILABLE FUNDS" means the amount defined as such in Section
5.2(c). The term "Available Funds" does not include Insured Payments and does
not include any amounts that


    
<PAGE>
   
cannot be distributed to the Certificateholders by the Trustee as a result of
proceedings under the United States Bankruptcy Code.

               "BALLOON PAYMENT" means, with respect to a Balloon Receivable,
the payment to be made by the Obligor on the stated maturity date of such
Balloon Receivable.

               "BALLOON RECEIVABLE" means any Receivable that on the date of
origination provided for scheduled monthly payments in level amounts
substantially lower than the amount of the final scheduled payment.

               "BOOK-ENTRY CERTIFICATES" means beneficial interests in the
Definitive Certificate described in Section 6.8, the ownership and transfers of
which shall be made through book entries by a Clearing Agency as described in
Section 6.8.

               "BUSINESS DAY" means, unless otherwise specified in this
Agreement, any day other than a Saturday, a Sunday, or a day on which banking
institutions in New York, New York, St. Paul, Minnesota or Chevy Chase, Maryland
shall be authorized or obligated by law, executive order, or governmental decree
to be closed.

               "CERTIFICATE" means a certificate executed on behalf of the
Trustee and authenticated by the Trustee substantially in the form attached as
Exhibit B.

               "CERTIFICATEHOLDER" or "HOLDER" means the Person in whose name
the respective Certificate shall be registered in the Certificate Register,
except that, solely for the purposes of giving any consent, waiver, request, or
demand pursuant to this Agreement, the interest evidenced by any Certificate
registered in the name of the Seller or the Servicer, or any Person controlling,
controlled by, or under common control with the Seller or the Servicer, shall
not be taken into account in determining whether the requisite percentage
necessary to effect any such consent, waiver, request, or demand shall have been
obtained unless all of the Certificates outstanding are registered in the name
of the Seller,  the Servicer and any such Persons.

               "CERTIFICATE ACCOUNT" means the account designated as such,
established and maintained pursuant to Section 5.1.

               "CERTIFICATE FACTOR" means, at any time, a seven digit decimal
number equal to the current Certificate Principal Balance divided by the Initial
Certificate Principal Balance.

               "CERTIFICATE INSURANCE POLICY" means the certificate guaranty
insurance policy number _____, issued by the Certificate Insurer to the Trustee
for the benefit of the Certificateholders.

               "CERTIFICATE INSURER" means MBIA Insurance Corporation, a New
York stock insurance corporation, and any successor thereto.


                                        2
    
<PAGE>
   
               "CERTIFICATE OWNER" means, with respect to a Book-Entry
Certificate, the Person who is the owner of such Book-Entry Certificate, as
reflected on the books of the Clearing Agency, or on the books of a direct or
indirect Clearing Agency Participant.

               "CERTIFICATE PRINCIPAL BALANCE" means, at any time, the Initial
Certificate Principal Balance minus all distributions of Monthly Principal made
up to such time plus all amounts referred to in Section 5.4(c) unless paid 
pursuant to the Certificate Insurance Policy.

               "CERTIFICATE REGISTER" and "CERTIFICATE REGISTRAR" mean the
register maintained and the registrar appointed pursuant to Section 6.3.

               "CLAIM DATE" shall have the meaning specified in Section 5.5(b).

               "CLEARING AGENCY" means an organization registered as a "clearing
agency" pursuant to Section 17A of the Securities Exchange Act of 1934, as
amended.  The initial Clearing Agency shall be The Depository Trust Company.

               "CLEARING AGENCY PARTICIPANT" means a broker, dealer, bank, other
financial institution or other person for whom from time to time a Clearing
Agency effects book-entry transfers of securities deposited with the Clearing
Agency.

               "CLOSING DATE" means June ____, 1996.

               "CODE" means the Internal Revenue Code of 1986, as it may be
amended from time to time, or any successor statute thereto, and applicable
temporary or final regulations of the U.S. Department of the Treasury
promulgated thereunder.

               "COLLATERAL INSURANCE" shall have the meaning specified in
Section 4.4(b).

               "COLLECTION ACCOUNT" means the account designated as such,
established and maintained pursuant to Section 5.1.

               "COLLECTION PERIOD" means (i) initially, the period from and
including the Cut-off Date through and including the last day of the calendar
month in which the Cut-off Date occurs and (ii) thereafter, each calendar month
until the Trust shall terminate pursuant to Article XI.

               "CORPORATE TRUST OFFICE" at the date hereof, is located at 
180 East 5th Street, St. Paul, Minnesota, 55101, Attention: Structured Finance; 
the telecopy number for the Corporate Trust Office on the date of the execution 
of this Agreement is (___) _________.

               "CUT-OFF DATE" means June 1, 1996.


                                        3
    
<PAGE>
   
               "DEALER" means the seller of a Financed Vehicle who arranged for
a sales contract or loan from a Lender to the purchaser of a Financed Vehicle
under an existing agreement with such Lender.

               "DEFAULTED RECEIVABLE", with respect to a Distribution Date, 
means a Receivable (other than a Purchased Receivable) as to which the 
earlier of the following has occured (i) a scheduled payment is 180 days past 
due as of the end of the most recently completed Collection Period or (ii) 
the Servicer has determined in accordance with its customary servicing 
practices, during the Collection Period preceding such Distribution Date, 
that eventual payment in full of the Amount Financed is unlikely.

               "DEFICIENCY AMOUNT" shall have the meaning specified in
Section 5.5(b).

               "DEFINITIVE CERTIFICATES" shall have the meaning specified in
Section 6.8.

               "DELINQUENCY PERCENTAGE" means, with respect to any Distribution
Date, the fraction, expressed as a percentage, equal to (x) the aggregate
principal balances of all Receivables 30 or more days delinquent (including any
Receivables relating to repossessed Financed Vehicles held in the Servicer's
inventory) as of the last day of the related Collection Period divided by (y)
the Pool Balance as of such date.

               "DELIVERY" when used with respect to any Eligible Investments
means:

               (a)  with respect to bankers' acceptances, commercial paper,
          negotiable certificates of deposit and other obligations that
          constitute "instruments" within the meaning of Section 9-105(1)(i) of
          the UCC and are susceptible of physical delivery, transfer thereof by
          physical delivery to the Trustee endorsed to, or registered in the
          name of, the Trustee or its nominee or endorsed in blank, and, with
          respect to a certificated security (as defined in Section 8-102 of the
          UCC) transfer thereof (i) by delivery of such certificated security to
          the Trustee or by delivery of such certificated security to a
          financial intermediary endorsed to, or registered in the name of, the
          Trustee or its nominee or endorsed in blank to a financial
          intermediary (as defined in Section 8-313 of the UCC) and the making
          by such financial intermediary  of entries on its books and records
          identifying such certificated securities as belonging to the Trustee
          and the sending by such financial intermediary of a confirmation of
          the purchase of such certificated security by the Trustee, or (ii) by
          delivery thereof to a "clearing corporation" (as defined in Section 8-
          102 (3) of the UCC) and the making by such clearing corporation of
          appropriate entries on its books reducing the appropriate securities
          account of the transferor and increasing the appropriate securities
          account of a financial intermediary by the amount of such certificated
          security, the identification by the clearing corporation of the
          certificated securities for the sole and exclusive account of the
          financial intermediary, the maintenance of such certificated
          securities by such clearing corporation or a "custodian bank" (as
          defined in Section 8-102(4) of the UCC) or the nominee of either
          subject to the clearing corporation's exclusive control, the sending
          of a confirmation by the financial intermediary of the purchase by 
          the Trustee of such securities and the making by such financial 
          intermediary 


                                        4
    
<PAGE>
   
          of entries on its books and records identifying such certificated 
          securities as belonging to the Trustee (all of the foregoing, 
          "Physical Property"), and such additional or alternative procedures 
          as may hereafter become appropriate to effect the complete transfer 
          of ownership of or a security interest in any such Eligible Investment
          to the Trustee, consistent with changes in applicable law or 
          regulations or the interpretation thereof;

               (b)  with respect to any security issued by the U.S. Treasury,
          the Federal Home Loan Mortgage Corporation or the Federal National
          Mortgage Association that is a book-entry security held through the
          Federal Reserve System pursuant to federal book-entry regulations, the
          following procedures, all in accordance with applicable law, including
          applicable federal regulations and Articles 8 and 9 of the UCC: book-
          entry registration of such Eligible Investment to an appropriate book-
          entry account maintained with a Federal Reserve Bank by a financial
          intermediary which is also a "depositary" pursuant to applicable
          federal regulations and issuance by such financial intermediary of a
          deposit advice or other written confirmation of such book-entry
          registration to the Trustee of the purchase by the Trustee of such
          book-entry securities; the making by such financial intermediary of
          entries in its books and records identifying such book-entry security
          held through the Federal Reserve System pursuant to federal book-entry
          regulations as belonging to the Trustee and indicating that such
          financial intermediary holds such Eligible Investment solely as agent
          for the Trustee; and such additional or alternative procedures as may
          hereafter become appropriate to effect complete transfer of ownership
          of or a security interest in any such Eligible Investment to the
          Trustee, consistent with changes in applicable law or regulations or
          the interpretation thereof; and

               (c)  with respect to any Eligible Investment that is an
          uncertificated security under Article 8 of the UCC and that is not
          governed by clause (b) above, registration on the books and records of
          the issuer thereof in the name of the financial intermediary, the
          sending of a confirmation by the financial intermediary of the
          purchase by the Trustee or its nominee of such uncertificated
          security, and the making by such financial intermediary of entries on
          its books and records identifying such uncertificated certificates as
          belonging to the Trustee.

               "DEPOSIT DATE" means, with respect to any Distribution Date, the
Business Day immediately preceding such Distribution Date.

               "DESIGNATED LOANS" means any Receivable with an APR below the
Required Rate, as listed on Exhibit F.

               "DESIGNATED LOAN REQUIRED AMOUNT" means, with respect to any
Distribution Date, and with respect to each Designated Loan held by the Trust as
of the opening of business on the first day of the Collection Period in which
such Distribution Date occurs, the sum, for such Collection Period and each
future Collection Period (assuming that such Designated Loan amortizes in
accordance with its terms) of the products of (x) one-twelfth, (y) such
Designated Loan's principal balance as of the opening of business on the first
day of such Collection Period


                                        5
    
<PAGE>
   
and all future Collection Periods, assuming that such Designated Loan amortizes
according to its terms and (z) the excess of (i) the Required Rate over 
(ii) such Designated Loan's APR.

               "DETERMINATION DATE" means the earlier of the eighth Business Day
or the eleventh calendar day of the month (or, if such eleventh calendar day is
not a Business Day, the Business Day preceding the eleventh calendar day of the
month).

               "DISTRIBUTION DATE", with respect to each Collection Period,
means the 15th day of the following month, or if the 15th day shall not be a
Business Day, the next following Business Day, commencing July 15, 1996.

               "ELIGIBLE 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 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 Standard & Poor's with respect to
long-term deposit obligations.

               "ELIGIBLE  BANK" shall mean a depository institution organized
under the laws of the United States or any one of the states thereof, including
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, the deposits of which are insured by the Federal Deposit
Insurance Corporation ("FDIC") and which at all times (a) has a net worth in
excess of $50,000,000 and (b) has either (x) a long-term unsecured debt rating
of at least A2 by Moody's and AA by Standard & Poor's or (y) a short-term
certificate of deposit rating of P-1 by Moody's and A-1+ by Standard & Poor's.

               "ELIGIBLE INVESTMENT" means any of the following:

               (i)    Direct obligations of the United States of America and
          securities fully and unconditionally guaranteed as to the timely
          payment of principal and interest by the United States of America,
          provided, that the full faith and credit of the United States of
          America must be pledged to any such direct obligation or guarantee
          ("Direct Obligations");

              (ii)    Direct Obligations and fully guaranteed certificates of
          beneficial interest of the Export-Import Bank of the United States;
          consolidated debt obligations and letter of credit-backed issues of
          the Federal Home Loan Banks; participation certificates and senior
          debt obligations of the Federal Home Loan Mortgage Corporation
          ("FHLMCs"); debentures of the Federal Housing Administration;
          mortgage-backed securities (except stripped mortgage securities which
          are valued greater than par on the portion of unpaid principal) and
          senior debt obligations of the Federal National Mortgage Association
          ("FNMAs") ; participation certificates of the General Services
          Administration; guaranteed mortgage backed securities and guaranteed
          participation certificates of the Government National Mortgage
          Association ("GNMAs"); guaranteed participation certificates and


                                        6
    
<PAGE>
   
          guaranteed pool certificates of the Small Business Administration;
          debt obligations and letter of credit-backed issues of the Student
          Loan Marketing Association; local authority bonds of the U.S.
          Department of Housing & Urban Development; guaranteed Title XI
          financings of the U.S. Maritime Administration; guaranteed transit
          bonds of the Washington Metropolitan Area Transit Authority; and
          Resolution Funding Corporation securities; all of the foregoing rated,
          at the time of purchase, "P-1" or "A2" by Moody's.

             (iii)    Direct obligations of any state of the United States of
          America or any subdivision or agency thereof whose unsecured,
          uninsured and unguaranteed general obligation debt is rated, at the
          time of purchase "A2" or better by Moody' s and "A" or better by
          Standard & Poor's, or any obligation fully and unconditionally
          guaranteed by any state, subdivision or agency whose unsecured,
          uninsured and unguaranteed general obligation debt is rated, at the
          time of purchase, "A2" or better by Moody's and "A" or better by
          Standard & Poor's;

              (iv)    Commercial paper (having original maturities of not more
          than 270 days) rated, at the time of purchase, "P-1" by Moody's and
          "A-1" or better by Standard & Poor's;

               (v)    Federal funds, unsecured certificates of deposit, time
          deposits or bankers acceptances (in each case having maturities of not
          more than 365 days) of any domestic bank including a branch office of
          a foreign bank which branch office is located in the United States,
          provided legal opinions are received to the effect that full and
          timely payment of such deposit or similar obligation is enforceable
          against the principal office or any branch of such bank, which, at the
          time of purchase, has a short-term "Bank Deposit" rating of "P-1" by
          Moody's and a "Short-Term CD" rating of "A-1" or better by Standard &
          Poor's and further provided that the bank is subject to the
          supervision and examination of federal and state banking authorities.

              (vi)    Deposits of any bank or savings and loan association which
          has combined capital, surplus and undivided profits of not less than
          $3 million, provided such deposits are continuously and fully insured
          by the Bank Insurance Fund or the Savings Association Insurance Fund
          of the FDIC;

             (vii)    Investments in money-market funds rated "AAAm" or "AAAm-G"
          by Standard & Poor's and "Aaa" by Moody's;

            (viii)    Repurchase agreements collateralized by Direct
          Obligations, GNMAs, FNMAs or FHLMCs, as defined above, with any
          registered broker/dealer subject to the Securities Investors'
          Protection Corporation jurisdiction or any commercial bank insured by
          the FDIC, if such broker/dealer or bank has an uninsured, unsecured
          and unguaranteed obligation rated "P-1" or "A2" or better by Moody's,
          and "A-1" or "A-" or better by Standard Poor's, provided:


                                        7
    
<PAGE>
   
                a.    a master repurchase agreement or specific written
                      repurchase agreement governs the transaction; and

                b.    the securities are held free and clear of any lien by the
                      Trustee or an independent third party acting solely as
                      agent ("Agent") for the Trustee, and such third party is
                      (i) a Federal Reserve Bank, (ii) a bank which is a member
                      of the FDIC and which has combined capital, surplus and
                      undivided profits of not less than $50 million or (iii) a
                      bank approved in writing for such purpose by the
                      Certificate Insurer, and the Trustee shall have received
                      written confirmation from such third party that it holds
                      such securities, free and clear of any lien, as agent for
                      the Trustee; and

                c.    a perfected first security interest under the Uniform
                      Commercial Code, or book entry procedures prescribed at 31
                      C.F.R. 306.1 et seq. or 31 C.F.R. 350.0 et seq. in such
                      securities is created for the benefit of the Trustee; and

                d.    the repurchase agreement has a term of 180 days or less,
                      and the Trustee or the Agent will value the collateral
                      securities  no less frequently than weekly and will
                      liquidate the collateral securities if any deficiency in
                      the required collateral percentage is not restored within
                      two business days of such valuation; and

                e.    the fair market value of the securities in relation to the
                      amount of the repurchase obligation, including principal
                      and interest, is equal to at least ____%.

                f.    the securities have a rating, at the time of purchase of
                      "P-1" or "A-2" or better by Moody's.

              (ix)    Investment agreements, the issuer, form and substance of
          which are specifically approved by the Certificate Insurer with notice
          to Standard & Poor's and Moody's.

Notwithstanding the foregoing, Eligible Investments shall not include (i)
"stripped securities" and investments which contractually may return less than
the purchase price therefore, and (ii) instruments with a purchase price greater
than par if such instrument may be prepaid or called at a price less than its
purchase price prior to its stated maturity.

               "EVENT OF DEFAULT" means an event specified in Section 9.1.

               "EXCESS INTEREST" means, with respect to any Distribution Date,
the funds on deposit in the Certificate Account after distribution of the
Required Payment to the


                                        8
    
<PAGE>
   
Certificateholders on such Distribution Date and payment of the Reimbursement
Amount, the Monthly Trustee's Fee, and the Premium Amount.

               "FINANCED VEHICLE" means an automobile, light duty truck or van,
together with all accessions thereto, securing an Obligor's indebtedness under
the respective Receivable.

               "FITCH" means Fitch Investors Service, Inc.

               "HOLDER" see "Certificateholder."

               "INITIAL CERTIFICATE PRINCIPAL BALANCE" shall be $227,697,669.92.

               "INITIAL YIELD MAINTENANCE AMOUNT" means $_________________.

               "INSURANCE POLICIES" means the insurance policies described in
Section 3.1(xiii).

               "INSURED PAYMENT" means (i) as of any Distribution Date, any
Deficiency Amount and (ii) any Preference Amount.

               "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.

               "LENDERS" means, together, the Seller and the Seller's wholly-
owned subsidiary, Consumer Finance Corporation, a Virginia corporation, and
"Lender" means the Seller or Consumer Finance Corporation.

               "LIEN" means a security interest, lien, charge, pledge, equity,
or encumbrance of any kind other than tax liens, mechanics' liens, and any liens
which attach to the respective Receivable by operation of law.

               "LIQUIDATION PROCEEDS" means, with respect to a Distribution
Date, all monies collected on a Defaulted Receivable from whatever source (other
than withdrawals from the Reserve Account or the Yield Maintenance Account and
the proceeds of a claim under the Certificate Insurance Policy), including
insurance proceeds and proceeds of Financed Vehicles which have been sold or
otherwise disposed of, during the preceding Collection Period, net of the sum of
any amounts expended by the Servicer for the account of the Obligor plus any
amounts 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.

                                        9
    
<PAGE>
   

               "MONTHLY PRINCIPAL" for any Distribution Date will equal the
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 Initial
Certificate Principal Balance) less the Pool Balance 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 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.

               "MONTHLY SERVICING FEE" means, for any Distribution Date, one-
twelfth of the product of (a) the Pool Balance as of the beginning of the
Collection Period for the month prior to the month of such Distribution Date and
(b) the Servicing Fee Rate.

               "MONTHLY TRUSTEE'S FEE" means, for any Distribution Date, $250.

               "MOODY'S" means Moody's Investors Service, Inc.

               "NET AVAILABLE DISTRIBUTION AMOUNT" means, with respect to any
Distribution Date, the excess of (x) the Available Distribution Amount for such
Distribution Date over (y) the amounts described in clauses (i) and (ii) of
Section 5.4(a) on such Distribution Date.

               "NET AVAILABLE FUNDS" means the amount defined as such in
Section 5.2(c).

               "NET LOSSES" means with respect to a Collection Period and with
respect to each Receivable which became a Defaulted Receivable during such
Collection Period, the excess of (x) the principal balance of each such
Defaulted Receivable over (y) the Liquidation Proceeds, if any, collected during
such Collection Period.

               "NET LOSS PERCENTAGE" means, with respect to any Distribution
Date, the fraction, expressed as a percentage, equal to (x) twelve times the Net
Losses for the related Collection Period divided, by (y) the Pool Balance as of
the last day of such Collection Period.

               "OBLIGOR" on a Receivable means the purchaser or the co-
purchasers of the Financed Vehicle or any other Person who owes payments under
the Receivable.  The phrase "payment made on behalf of an Obligor" shall mean
all payments made with respect to a Receivable except payments made by a Lender
or the Servicer.

               "OFFICERS' CERTIFICATE" means a certificate signed by any two of
the chairman of the board, the president, any vice chairman of the board, any
executive vice president, any senior vice


                                       10
    
<PAGE>
   
president, any vice president, the treasurer, or the controller of the Seller or
the Servicer, as appropriate; provided that no individual shall sign in a dual
capacity.

               "OPINION OF COUNSEL" means a written opinion of counsel, who may
be in-house counsel to the Seller or Servicer, which counsel shall be acceptable
to the Trustee and the Certificate Insurer.

               "OPTIONAL PURCHASE PRICE" means the amount specified as such in
Section 11.2.

               "ORIGINAL POOL BALANCE" shall be $227,697,669.92.

               "PASS-THROUGH RATE" shall be ___% per annum.

               "PERSON" means any individual, corporation, estate, partnership,
limited liability company, joint venture, association, joint stock company,
trust, unincorporated organization, or government or any agency or political
subdivision thereof.

               "POOL BALANCE" as of any date means the aggregate Principal
Balance of the Receivables as of such date.

               "PREFERENCE AMOUNT" means, as to any Distribution Date, any
amounts included in previous distributions to Certificateholders of Required
Payments (exclusive of Insured Payments) which are recovered from such
Certificateholders 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 and which have not theretofore been repaid to such
Certificateholders, provided such Certificateholders have complied with the
provisions of Section 5.5(e).

               "PREFERENCE ORDER" shall have the meaning set forth in
Section 5.5(e).

               "PREMIUM AMOUNT" means, as to any Distribution Date, one-twelfth
of the product of (x) the Premium Percentage and (y) the Certificate Principal
Balance on such Distribution Date (after taking into account any distributions
of Principal to the Certificateholders to be made on such Distribution Date).

               "PREMIUM PERCENTAGE" has the meaning set forth in the letter
agreement between the Seller and the Certificate Insurer.

               "PRINCIPAL BALANCE" of a Receivable, at any time, means the
Amount Financed minus that portion of all payments received by the Servicer on
or before such time allocable to principal of such Receivable.

               "PURCHASE AMOUNT" means, with respect to a Purchased Receivable
as of a Distribution Date, the amount equal to the sum of the Principal Balance
of such Receivable as of


                                       11
    
<PAGE>
   
the last day of the preceding Collection Period and any unpaid interest accrued
thereon through the date such Receivable is repurchased.

               "PURCHASED RECEIVABLE" means, with respect to a Distribution
Date, a Receivable purchased not later than the Determination Date immediately
preceding such Distribution Date by the Servicer pursuant to Section 4.2, 4.7 or
11.2 or repurchased not later than such Determination Date by the Seller
pursuant to Section 3.2.

               "RATING AGENCIES" means Moody's, Standard & Poor's and Fitch.

               "RECEIVABLE" means any motor vehicle retail installment sales
contract or motor vehicle installment loan executed by an obligor in respect of
a Financed Vehicle, including, without limitation, any extension or revision
agreement relating thereto and all payments due thereunder on or after the Cut-
off Date and all proceeds thereof, which Receivable appears on the Schedule of
Receivables.

               "RECEIVABLE FILES" means the documents specified in Section 3.3.

               "RECORD  DATE" means, as to any Distribution Date, the close of
business, if applicable, on the day (whether or not a Business Day) immediately
preceding such Distribution Date or, if Definitive Certificates are issued
pursuant to Section 6.8, the last day of the calendar month immediately
preceding the month in which such Distribution Date occurs.

               "REIMBURSEMENT AMOUNT" means, as of any Distribution Date, the
sum of (i) all Insured Payments previously paid by the Certificate Insurer and
not previously repaid to the Certificate Insurer pursuant to Section 5.5(d),
plus the amount of any unpaid Premium Amount not paid to the Certificate Insurer
pursuant to Section 5.4(a)(ii), plus (ii) interest accrued on each such Insured
Payment not previously repaid and each such unpaid Premium Amount, calculated at
the Late Payment Rate in each case from the date the Certificate Insurer paid
the related Insured Payment, or the date the related Premium Amount was due, as
the case may be.  The Certificate Insurer shall notify in writing the Trustee
and the Seller of the amount of any Reimbursement Amount due in respect of any
Distribution Date at least two days prior to the related Determination Date.

               "REQUIRED PAYMENTS" means, with respect to any Distribution Date,
the sum of the Monthly Interest and the Monthly Principal for such Distribution
Date.

               "REQUIRED RATE" means ____% per annum.

               "RESERVE ACCOUNT" means the Reserve Account established pursuant
to Section 5.6.

               "RESERVE ACCOUNT DEPOSIT AMOUNT" means, with respect to any
Distribution Date, the lesser of (x) the excess of (i) the Specified Reserve
Balance on such Distribution Date over (ii)


                                       12
    
<PAGE>
   
the amount on deposit in the Reserve Account on such Distribution Date, after
taking into account the amount of any Reserve Account withdrawal Amount on such
Distribution Date and (y) the amount remaining in the Certificate Account after
taking into account the distributions therefrom described in clauses (i) through
(v) of Section 5.4(a).

               "RESERVE ACCOUNT WITHDRAWAL AMOUNT" means, with respect to any
Distribution Date, the lesser of (x) the excess of (i) the sum of the amounts
described in clauses (i) through (v) of Section 5.4 (a) over (ii) the Available
Funds for such Distribution Date and (y) the amount on deposit in the Reserve
Account on such Distribution Date before taking into account any withdrawal
therefrom on such Distribution Date.

               "RESERVE INITIAL DEPOSIT" shall be $______________.

               "RESPONSIBLE OFFICER" means, when used with respect to the
Trustee, any officer within the ___________________ (or any successor group of
the Trustee), including any senior vice president, vice president, assistant
vice president, assistant secretary, assistant treasurer or any other officer or
assistant officer of the Trustee customarily performing functions similar to
those performed by the persons who at the time shall be such officers,
respectively, or to whom any corporate trust matter is referred at the
____________________ because of his knowledge of and familiarity with the
particular subject.

               "SCHEDULE OF RECEIVABLES" shall be, as of any date, the schedule
of Receivables included in the Trust on such date.  The initial Schedule of
Receivables as of the Cut-off Date is attached hereto as Exhibit A and sets
forth as to each Receivable, among other things, (a) its identifying number and
the state of residence of the related Obligor; (b) its date of origination; 
(c) the original number of months to stated maturity; (d) the original stated
maturity; (e) the Amount Financed; (f) the Principal Balance as of the Cut-off
Date; (g) the original Principal Balance; (h) the APR; (i) the scheduled monthly
payment of principal and interest; (j) the amount of the Balloon Payment, if
any; and (k) whether such Receivable is with recourse to any Dealer and the type
of such recourse.

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

               "SELLER" means Chevy Chase Bank, F.S.B. in its capacity as the
seller of the Receivables under this Agreement, and each successor to Chevy
Chase Bank, F.S.B. (in the same capacity) pursuant to Section 2.2.

               "SERVICER" means Chevy Chase Bank, F.S.B. in its capacity as the
servicer of the Receivables, and each successor to Chevy Chase Bank, F.S.B. (in
the same capacity) pursuant to Sections 3.3, 3.4 and 9.2.

               "SERVICER'S CERTIFICATE" means a certificate completed and
executed by the Servicer by its chairman of the board, its president, any vice
chairman of its board, any executive vice


                                       13
    
<PAGE>
   
president, any senior vice president, any vice president, the treasurer, or the
controller of the Servicer pursuant to Section 4.9.

               "SERVICING FEE RATE" means ____%.

               "SERVICING OFFICE" means, at the date of this Agreement, the
office of the Servicer specified in this Agreement, or such other address as the
Servicer may designate from time to time by notice to the Seller, the Trustee
and the Certificate Insurer.

               "SERVICING OFFICER" means any officer of the Servicer involved
in, or responsible for, the administration and servicing of the Receivables
whose name appears on a list of servicing officers annexed to an Officers,
Certificate furnished  to the Trustee by the Servicer, as the case may be, as
such list may from time to time be amended.

               "SPECIFIED RESERVE BALANCE" means, with respect to any
Distribution Date, the greater of (i) $_____________, and (ii) 4.5% of the Pool
Balance on the first day of the related Collection Period; except that if on any
Distribution Date (a) the average of the Net Loss Percentage for the three
preceding Collection Periods exceeds 2%, or (b) the average of the Delinquency
Percentages for the three preceding Collection Periods exceeds 4.5%, then the
Specified Reserve Balance applicable to such Distribution Date shall be an
amount equal to the greater of (x) $______________ and (y) 5.625% of the Pool
Balance on the first day of the related Collection Period.

               "STANDARD & POOR'S" means Standard & Poor's Ratings Services, a
division of The McGraw Hill Companies, Inc.

               "STATE" means (i) any state of the United States of America or
(ii) the District of Columbia.

               "STATED FINAL DISTRIBUTION DATE" means the Distribution Date in
December, 2002.

               "SUB-SERVICER" means, as to the Sub-Serviced Receivables, the
Servicer's wholly-owned subsidiary, Consumer Finance Corporation, a Virginia
corporation.

               "SUB-SERVICED RECEIVABLES" means those Receivables sold to Chevy
Chase Bank, F.S.B. pursuant to the Purchase and Sale Agreement dated as of
_________________, 1996 between Chevy Chase Bank, F.S.B. as Purchaser and
Consumer Finance Corporation as Seller.

               "TRUST" means the trust created by this Agreement, the estate of
which shall consist of the Receivables (other than Purchased Receivables) and
all monies due (including accrued interest) or received thereon on or after the
Cut-off Date; security interests in the Financed Vehicles, the Certificate
Account and the Collection Account; funds deposited in the Collection Account
and the Certificate Account; proceeds of Purchased Receivables; the right to
receive payments from funds deposited in the Reserve Account and the Yield
Maintenance Account


                                       14
    
<PAGE>
   
(under the conditions specified herein); all rights to receive payments under
the Certificate Insurance Policy; any property (including the right to receive
future Liquidation Proceeds) that shall have secured a Receivable and that shall
have been acquired by or on behalf of the Trust; proceeds from recourse to
Dealers relating to the Receivables; proceeds from claims on any physical
damage, lender's. single interest, credit life, disability, or hospitalization
insurance policies covering Financed Vehicles or obligors; the rights of
recourse of the Seller against any cosigner or under any personal guarantee and
any and all of the proceeds of the foregoing.

               "TRUSTEE" means First Bank National Association, a national
banking association, or its successor in interest, or any successor trustee
appointed as herein provided.

               "TRUSTEE'S CERTIFICATE" means a certificate completed and
executed by the Trustee by a Responsible Officer pursuant to Section 10.2,
substantially in the form of, in the case of an assignment to the Seller,
Exhibit C, and, in the case of an assignment to the Servicer, Exhibit D.

               "UCC" means the Uniform Commercial Code as in effect in the
applicable jurisdiction.

               "YIELD MAINTENANCE ACCOUNT" means the Yield Maintenance Account
established pursuant to Section 5.6.

               "YIELD MAINTENANCE AMOUNT" means, with respect to any
Distribution Date, the sum of all Designated Loan Required Amounts as of such
Distribution Date.

               "YIELD MAINTENANCE WITHDRAWAL AMOUNT" means, as of any
Distribution Date, the lesser of (i) the sum of, with respect to each Designated
Loan held by the Trust as of the opening of business on the first day of the
related Collection Period, the products of (x) one-twelfth, (y) such Designated
Loan's Principal Balance as of such time and (z) the excess of (1) the Required
Rate over (2) such Designated Loan's APR and (ii) the amount on deposit in the
Yield Maintenance Account on such Distribution Date, exclusive of any net
investment earnings.

               SECTION 1.2  USAGE OF TERMS.

               With respect to all terms in this Agreement, the singular
includes the plural and the plural the singular; words importing any gender
include the other genders; references to "writing" include printing, typing,
lithography, and other means of reproducing words in a visible form; references
to agreements and other contractual instruments include all subsequent
amendments thereto or changes therein entered into in accordance with their
respective terms and not prohibited by this Agreement; references to Persons
include their permitted successors and assigns; and the term "including" means
"including without limitation."



                                       15
    
<PAGE>
   
               SECTION 1.3  CUT-OFF DATE AND RECORD DATE.
               All references to the Record Date prior to the first Record Date 
in the life of the Trust shall be to the Cut-off Date.

               SECTION 1.4  SECTION REFERENCES.
               All section references in this Agreement shall be to sections in 
this Agreement.

               SECTION 1.5  INTEREST CALCULATIONS.

        (a)    All  allocations of payments with respect to a Receivable to
principal and interest and determinations of periodic charges and the like shall
be made using the simple interest method, based on the actual number of days
elapsed and the actual number of days in the calendar year.  Each payment on a
Receivable (net of fees and charges) shall be applied first to the amount of
interest accrued on such Receivable to the date of receipt and then to reduce
the principal amount outstanding on the Receivable.

        (b)    All calculations of interest on the Certificates shall be made on
the basis of a 360-day year comprised of twelve 30-day months.

                                   ARTICLE II

                             CREATION OF THE TRUST;
                            CONVEYANCE OF RECEIVABLES

               SECTION 2.1  CREATION OF TRUST.

               Upon the execution of this Pooling and Servicing Agreement by the
parties hereto and the concurrent conveyance of the Receivables by the Seller to
the Trustee pursuant to Section 2.2, there is hereby created the Chevy Chase
Auto Receivables Trust 1996-1.

               SECTION 2.2  CONVEYANCE OF RECEIVABLES.

               In consideration of the Trustee's delivery to or upon the order
of the Seller of authenticated Certificates with an initial Certificate
Principal Balance equal to $227,697,669.92, the Seller does hereby sell,
transfer, assign, and otherwise convey to the Trustee, in trust for the benefit
of the Certificateholders and the Certificate Insurer, without re-course
(subject to the obligations herein):

              (i)   all right, title, and interest of the Seller in and to the
      Receivables listed in the Schedule of Receivables, including all monies
      due or received thereunder on or after the Cut-off Date;


                                       16
    
<PAGE>
   
             (ii)   the security interests of the Seller in the Financed
      Vehicles granted by obligors pursuant to the Receivables;

            (iii)   the interest of the Seller in the documents constructively
      delivered to the Trustee pursuant to Section 3.3;

             (iv)   the interest of the Seller in any proceeds from recourse to
      Dealers relating to the Receivables;

              (v)   the interest of the Seller in any Liquidation Proceeds and
      any proceeds from claims on any physical damage, theft, vendor's single
      interest, credit life, disability or hospitalization insurance policies
      covering Financed Vehicles or Obligors;

             (vi)   the rights of the Seller to proceeds of Insurance Policies;

            (vii)   the right to receive payments as set forth herein from the
      Reserve Account and the Yield Maintenance Account;

           (viii)   the right to receive payments as set forth herein from the
      Certificate Insurance Policy; and

             (ix)   the proceeds of any and all of the foregoing.


               It is the express intention of the Seller and the Trustee that
(a) the assignment and transfer herein contemplated constitute a sale of the
Receivables and the other property of the Trust described above, conveying good
title thereto free and clear of any liens, encumbrances, security interests or
rights of other Persons, from the Seller to the Trust and (b) the Receivables
and the other property of the Trust described above not be a part of the
Seller's estate in the event of an insolvency of the Seller.  In the event that
such conveyance is deemed to be a pledge in connection with a financing, the
parties intend that the Seller shall have granted to the Trustee a first
priority perfected security interest in all of the Seller's right, title and
interest in the items of property listed in clauses (i) through (ix) above, and
all proceeds of the foregoing, and that this Agreement shall constitute a
security agreement under applicable law and the Trustee shall have all of the
rights and remedies of a secured party and creditor under the UCC as in force in
the relevant jurisdictions.

               The Seller hereby pledges, grants, assigns and otherwise sets
over to the Trustee, in trust, the Yield Maintenance Account and the Reserve
Account and all amounts on deposit therein and all Eligible Investments held
therein from time to time and all proceeds thereof, and hereby grants to the
Trustee for the benefit of the Certificateholders and the Certificate Insurer a
first priority perfected security interest in such Accounts, amounts and
Eligible Investments.  It is the intention of the Seller that, with respect to
such Accounts and such amounts and Eligible Investments, this Agreement shall
constitute a security agreement under applicable law and the


                                       17
    
<PAGE>
   
Trustee shall have all of the rights and remedies of a secured party and
creditor under the UCC and other applicable law as in force in the relevant
jurisdictions.

               SECTION 2.3  ACCEPTANCE BY TRUSTEE.

               The Trustee does hereby accept the assignment by the Seller
pursuant to Section 2.2 and declares that the Trustee accepts such assignment
upon the trusts herein set forth for the benefit of the Certificateholders and
the Certificate Insurer, as their respective interests may appear, subject to
the terms and provisions of this Agreement.  The assignment will not constitute,
and is not intended to result in, an assumption by the Trustee, any
Certificateholder or the Certificate Insurer of any obligation of the Seller or
any other Persons in connection with the Receivables, the  Receivables Files,
the Insurance Policies or under any agreements or instruments relating to any of
them.

                                   ARTICLE III

                                 THE RECEIVABLES

               SECTION 3.1  REPRESENTATIONS AND WARRANTIES OF SELLER.

               The Seller makes, the following representations and warranties as
to the Receivables on which the Trustee relies in accepting the Receivables in
trust and executing and authenticating the Certificates and upon which the
Certificate Insurer relies in executing and delivering the Certificate Insurance
Policy.  Such representations and warranties speak as of the Closing Date, but
shall survive the sale, transfer, and assignment of the Receivables to the
Trustee.

              (i)   CHARACTERISTICS OF RECEIVABLES.  Each Receivable (a) shall
      have been originated or purchased by a Lender, (b) shall have been fully
      and properly executed by the parties thereto, (c) is a fully-amortizing
      simple interest installment contract or installment loan which provides
      for level monthly payments over its original term, provided that (x) some
      Receivables may include a payment in the last month in the life of the
      Receivable which due to delinquencies or partial prepayments may be
      different from the level monthly payment and (y) 0.55% of the Receivables
      (measured as a percentage of the Original Pool Balance) may be Balloon
      Receivables, (d) shall have created or shall create a valid, subsisting,
      and enforceable first priority security interest in favor of such Lender
      in the Financed Vehicle, which security interest shall be assignable and
      shall have been validly assigned by the Seller to the Trustee, and 
      (e) shall contain customary and enforceable provisions such that the 
      rights and remedies of the holder thereof shall be adequate for 
      realization against the collateral of the benefits of the security.

             (ii)   SCHEDULE OF RECEIVABLES.  The information set forth in the
      Schedule of Receivables shall be true and correct in all material respects
      as of the opening of business on the Cut-off Date.  The Seller shall have
      caused each Lender's electronic ledger


                                       18
    
<PAGE>
   
      relating to each related Receivable to be clearly and unambiguously marked
      to show that such Receivable has been sold to the Trust for the benefit of
      the Certificateholders pursuant to this Agreement.

            (iii)   COMPLIANCE WITH LAW.  Each Receivable and each sale of the
      related Financed Vehicle shall have complied at the time it was originated
      or made and at the execution of this Agreement shall comply in all
      material respects with all requirements of applicable federal, State, and
      local laws, and regulations thereunder, including, without limitation,
      usury laws, the Federal Truth-in-Lending Act, the Equal Credit Opportunity
      Act, the Fair Credit Billing Act, the Fair Credit Reporting Act, the Fair
      Debt Collection Practices Act, the Federal Trade Commission Act, the
      Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B and
      Z, and State adaptations of the National Consumer Act and of the Uniform
      Consumer Credit Code, and other applicable consumer credit laws and equal
      credit opportunity and disclosure laws.

             (iv)   BINDING OBLIGATION.  Each Receivable represents the genuine,
      legal, valid, and binding payment obligation in writing of the related
      Obligor, enforceable by the holder thereof in accordance with its terms.
      All parties to such Receivable have full legal capacity to execute and
      deliver such Receivable and all other documents related thereto and to
      grant the security interest granted thereby and the terms of such
      Receivable have not been waived or modified in any respect (other than
      extensions of payments granted in the ordinary course of the Servicer's
      collection procedures and the term of which does not extend beyond the
      last day of the Collection Period immediately preceding the Stated Final
      Distribution Date).

              (v)   NO GOVERNMENT OBLIGOR.  None of the Receivables shall be due
      from the United States of America or any State or local government or from
      any agency, department, or instrumentality of the United States of America
      or any State or local government.

             (vi)   SECURITY INTEREST IN FINANCED VEHICLE. Immediately prior to
      the sale, assignment, and transfer thereof to the Trustee, each Receivable
      shall be secured by a validly perfected first priority security interest
      in the Financed Vehicle in favor of the Lender that originated or
      purchased such Receivable as secured party and all necessary and
      appropriate actions with respect to such Receivable shall have been taken
      to perfect a first priority security interest in the Financed Vehicle in
      favor of such Lender as secured party, which security interest is
      assignable and has been so assigned to the Trustee.

            (vii)   RECEIVABLES IN FORCE.  No Receivable shall have been
      satisfied, subordinated, or rescinded, nor shall any Financed Vehicle have
      been released from the lien granted by the related Receivable in whole or
      in part.

           (viii)   NO WAIVER.  No provision of a Receivable shall have been
      waived (other than extensions of payments granted in the ordinary course
      of the collection procedures


                                       19
    
<PAGE>
   
      of the Servicer (or of the Sub-Servicer, with respect to the Sub-Serviced
      Receivables)) and the term of which does not extend beyond the last day of
      the Collection Period immediately preceding the Stated Final Distribution
      Date).

             (ix)   NO AMENDMENTS.  No Receivable shall have been amended such
      that the number of the Obligor's scheduled payments shall have been
      increased.

              (x)   NO  DEFENSES.  No facts exist which would give rise to any
      right of rescission, setoff, counterclaim or defense nor shall have any
      right of rescission, setoff, counterclaim, or defense been asserted or
      threatened with respect to any Receivable.

             (xi)   NO LIENS.  No liens or claims shall have been filed,
      including liens for work, labor, materials or taxes relating to a Financed
      Vehicle, that shall be liens prior to, or equal or coordinate with, the
      security interest in the Financed Vehicle granted by the Obligor pursuant
      to the Receivable.

            (xii)   NO DEFAULT.  Except for payment defaults continuing for a
      period of not more than 59 days as of the Cut-off Date, no default,
      breach, violation or event permitting acceleration under the terms of any
      Receivable shall exist; no continuing condition that with notice or lapse
      of time would constitute a default, breach, violation or event permitting
      acceleration under the terms of any Receivable shall exist; and the
      related Lender shall not have waived any of the foregoing.

           (xiii)   INSURANCE.  The Servicer, in accordance with its customary
      procedures, shall have (i) required that the Obligor obtain physical
      damage and theft insurance covering the Financed Vehicle as of the date of
      related contract and (ii) obtained vendor's single interest insurance
      covering the Financed Vehicle.

            (xiv)   TITLE.  It is the intention of the Seller that the transfer
      and assignment herein contemplated, taken as a whole, constitutes a sale
      of the Receivables and other property of the Trust from the Seller to the
      Trust and that the beneficial interest in and title to the Receivables and
      other Trust property not be part of the receivership or conservatorship
      estate in the event of the appointment of a receiver or conservator for
      the Seller.  No Receivable has been sold, transferred, assigned, or
      pledged by the Seller to any Person other than the Trustee.  Immediately
      prior to the transfer and assignment herein contemplated, the Seller had
      good and marketable title to each Receivable free and clear of all Liens,
      and, immediately upon the transfer thereof, the Trustee for the benefit of
      the Certificateholders and the Certificate Insurer shall have good and
      marketable title to each Receivable, free and clear of all Liens and
      rights of others, except for the rights of the Certificateholders and the
      Certificate Insurer; and the transfer has been perfected under the UCC.

             (xv)   LAWFUL ASSIGNMENT.  No Receivable shall have been originated
      in, or shall be subject to the laws of, any jurisdiction under which the
      sale, transfer, and assignment of


                                       20
    
<PAGE>
   
      such Receivable under this Agreement or transfers of the Certificates
      would be unlawful, void, or voidable.

            (xvi)   ALL FILINGS MADE.  All filings (including, without
      limitation, UCC filings) necessary in any jurisdiction to give the Trustee
      a first priority perfected ownership interest in the Receivables shall
      have been made.

           (xvii)   ONE ORIGINAL.  There shall be only one original executed
      copy of each Receivable, and immediately prior to the constructive
      delivery thereof to the Trustee pursuant to Section 3.3, such copy shall
      have been in the custody and possession of the applicable Lender.

          (xviii)   NO BANKRUPT OBLIGOR.  None of the Receivables shall be due
      from an Obligor who has commenced a voluntary case under the United States
      Bankruptcy Code or consented to the entry of or failed to have stayed
      within 60 days of entry an order for relief against it in an involuntary
      case under the United States Bankruptcy Code.

            (xix)   CHATTEL PAPER.  The Receivables constitute "chattel paper"
      within the meaning of the UCC as in effect in the State of Maryland.

             (xx)   MAXIMUM AMOUNT FINANCED.  No Obligor shall be the Obligor on
      Receivables on which the sum of the Principal Balances of such Receivables
      is greater than $_________.

            (xxi)   NO ASSIGNMENT.  The related Lender has not taken any action
      to convey any right to any Person that would result in such Person having
      a right to payments due under the Receivable that is senior to or equal
      with that of the Trust.

           (xxii)   COMPOSITION OF RECEIVABLES.  Each Receivable is secured by a
      Financed Vehicle which is a new or used automobile, light duty truck or
      van.

          (xxiii)   MATURITY OF RECEIVABLES.  Each Receivable shall have an
      original term to stated maturity of at least 12 months and not more than
      72 months.

           (xxiv)   MINIMUM AND MAXIMUM ANNUAL PERCENTAGE RATE.  Each Receivable
      shall have an Annual Percentage Rate no less than ____% and no more than
      _____%.

            (xxv)   MINIMUM AND MAXIMUM PRINCIPAL BALANCE.  Each Receivable
      shall have a Principal Balance no less than $________ and no more than
      $_________.

           (xxvi)   STATES OF OBLIGOR RESIDENCE.  Except with respect to
      Receivables with an aggregate Principal Balance representing 15.4% of the
      Original Pool Balance, the Obligor under each Receivable resides in
      Maryland, Virginia or North Carolina.


                                       21
    
<PAGE>
   
          (xxvii)   LOCATION  OF RECEIVABLE FILES.  The Receivable Files shall
      be kept by the Servicer as custodian for the Trustee at 7929 Jones Branch
      Drive, McLean, Virginia 22102, or at such other location or locations as
      may be designated from time to time by notice to the Trustee and the
      Certificate Insurer.

         (xxviii)   ADVANCE PAYMENTS.  No Receivable has been paid more than six
      months in advance.

           (xxix)   NO ADVERSE SELECTION.  The Receivables were selected from
      retail installment sales contracts and motor vehicle installment loans in
      the Seller's portfolio that had met the applicable conditions specified in
      this Section 3.1 utilizing no selection procedures adverse to the
      Certificateholders or the Certificate Insurer relative to similar retail
      installment sales contracts and motor vehicle installment loans in the
      Seller's portfolio.

               SECTION 3.2  REPURCHASE UPON BREACH.

               The Seller, the Servicer, the Trustee or the Certificate Insurer,
as the case may be, shall inform the other parties promptly, in writing, upon
the discovery of any breach of the Seller's representations and warranties
contained in Section 3.1; PROVIDED, that the Trustee shall have no duty to
inquire concerning, or to investigate, the breach of any of such representations
and warranties.  Unless the breach shall have 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 of, such breach, the Seller shall
repurchase as of such day (or, at the Seller's option, as of the last day of the
month in which such breach was discovered) any Receivable materially and
adversely affected by such breach and any Receivable in which the interest of
the Trust is materially and adversely affected by such breach.  In consideration
of the purchase of the Receivable, the Seller shall remit the Purchase Amount,
in the manner specified in Section 5.3. The sole remedy of the Trustee, the
Trust or the Certificateholders with respect to a breach of the Seller's
representations and warranties contained in Section 3.1 shall be to require the
Seller to repurchase Receivables pursuant to this Section 3.2. The Seller shall
notify the Certificate Insurer of any repurchase of any Receivable pursuant to
this Section.

               SECTION 3.3  CUSTODY OF RECEIVABLE FILES.
To assure uniform quality in servicing the Receivables and to reduce
administrative costs, the Trustee, upon the execution and delivery of this
Agreement, hereby revocably appoints the Servicer, and the Servicer hereby
accepts such appointment, to act as the agent of the Trustee as custodian of the
following documents or instruments which are hereby constructively delivered to
the Trustee with respect to each Receivable:

              (i)   The original of the Receivable fully executed by the
      Obligor.

             (ii)   The original credit application fully executed by the
      Obligor.


                                       22
    
<PAGE>
   
            (iii)   The original certificate of title held by the Lender that
      originated or purchased such Receivable evidencing the security interest
      of such Lender in the Financed Vehicle.

             (iv)   Any and all other documents that the Servicer or the
      applicable Lender shall keep on file, in accordance with its customary
      procedures, relating to a Receivable, an Obligor, or a Financed Vehicle.

               SECTION 3.4  DUTIES OF SERVICER AND SUB-SERVICER AS CUSTODIAN.

      (a)      SAFEKEEPING.  The Servicer, in its capacity as custodian, shall
hold the Receivable Files on behalf of the Trustee for the use and benefit of
all present and future Certificateholders and the Certificate Insurer and
maintain such accurate and complete accounts, records, and computer systems
pertaining to each Receivable File as shall enable the Trustee to comply with
this Agreement.  In performing its duties as custodian, the Servicer shall act
with reasonable care, using that degree of skill and attention that the Servicer
exercises with respect to the receivable files relating to all comparable
automotive receivables that the Servicer services for itself.  The Servicer
shall conduct, or cause to be conducted, periodic audits of the Receivable Files
held by it under this Agreement, and of the related accounts, records, and
computer systems, in such a manner as shall enable the Trustee to verify the
accuracy of the Servicer's record keeping.  The Servicer shall promptly report
to the Trustee and the Certificate Insurer any failure on the Servicer's part to
hold the Receivable Files and maintain its accounts, records, and computer
systems as herein provided and promptly take appropriate action to remedy any
such failure.

      (b)      MAINTENANCE OF AND ACCESS TO RECORDS.  The Servicer shall
maintain each Receivable File at its office specified in this Agreement, or at
such other office or offices as shall be specified by the Servicer to the
Trustee and the Certificate Insurer by prior written notice.  The Servicer shall
make available to the Trustee and the Certificate Insurer or their respective
duly authorized representatives, attorneys, or auditors a list of locations of
the Receivable Files, and the related accounts, records, and computer systems
maintained by the Servicer at such times during normal business hours as the
Trustee or the Certificate Insurer shall instruct, which does not unreasonably
interfere with the Servicer's normal operations or customer or employee
relations.

      (c)      RELEASE OF DOCUMENTS.  Upon instruction from the Trustee, the
Servicer shall release any document in a Receivable File to the Trustee, the
Trustee's agent, or the Trustee's designee, as the case may be, at such place or
places as the  Trustee may designate, as soon as practicable.

      (d)      The Servicer shall require the Sub-Servicer to comply with the
preceding provisions of this Section 3.4 with respect to the Sub-Serviced
Receivables.


                                       23
    
<PAGE>
   
               SECTION 3.5  INSTRUCTIONS; AUTHORITY TO ACT.

               The Servicer and the Sub-Servicer shall be deemed to have
received proper instructions with respect to the Receivable Files upon its
receipt of written instructions signed by a Responsible officer of the Trustee.

               SECTION 3.6  EFFECTIVE PERIOD AND TERMINATION.

               The appointment of the Servicer as custodian shall become
effective as of the Cut-off Date and shall continue in full force and effect for
the term of the Trust unless terminated earlier pursuant to this Section 3.6. If
the Servicer shall resign in accordance with the provisions of Section 8.5 or if
all of the rights and obligations of the Servicer shall have been terminated
under Section 9.1, the appointment of the Servicer and the Sub-Servicer as
custodian may be terminated (1) by the Trustee or by the Holders of Certificates
evidencing not less than a majority of the Certificate Principal Balance, in
either case, with the consent of the Certificate Insurer or (ii) by the
Certificate Insurer, by written notification to the Servicer.  The Trustee with
the consent of the Certificate Insurer may terminate the Servicer's appointment
as custodian with cause at any time upon written notification to the Servicer,
in which case the Sub-Servicer shall also be terminated as a custodian.  The
Trustee shall notify the Rating Agencies of any termination of the Servicer's
appointment as custodian pursuant to this Section 3.6. As soon as practicable
after any termination of such appointment, the Servicer and the Sub-Servicer
shall deliver the Receivable Files to the Trustee or the Trustee's agent at such
place or places as the Trustee may reasonably designate.

                                   ARTICLE IV

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

               SECTION 4.1  DUTIES OF SERVICER.

               The Servicer as agent for the Trustee shall manage, service,
administer, and make collections on the Receivables with reasonable care, using
that degree of skill and attention that the Servicer exercises with respect to
all comparable automotive receivables that it services for itself.  The
Servicer' s duties shall include the collection and posting of all payments,
responding to inquiries of Obligors or of federal, state or local governmental
authorities with respect to the Receivables, investigating delinquencies,
sending payment coupons to Obligors, accounting for collections, and furnishing
monthly and annual statements to the Trustee and the Certificate Insurer with
respect to distributions.  The Servicer shall follow its customary standards,
policies, and procedures in performing its duties as Servicer; provided, that
with respect to the Sub-Serviced Receivables and for so long as the Sub-Servicer
is sub-servicing the Sub-Serviced Receivables, the Servicer shall follow the
Sub-Servicer's customary standards, policies and procedures.  Without limiting
the generality of the foregoing, the Servicer is authorized and empowered by the
Trustee to execute and deliver, on behalf of itself, the Trust, the
Certificateholders, or the Trustee or any of them, any and all instruments of
satisfaction or


                                       24
    
<PAGE>
   
cancellation, or partial or full release or discharge, and all other comparable
instruments, with respect to such Receivables or to the Financed Vehicles
securing such Receivables.  If the Servicer shall commence a legal proceeding to
enforce a Receivable, the Trustee shall thereupon be deemed to have
automatically assigned, solely for the purpose of collection, such Receivable to
the Servicer.  The Trustee shall execute any documents prepared by the Servicer
and delivered to the Trustee for execution that are necessary or appropriate to
enable the Servicer to carry out its servicing and administrative duties
hereunder.

               SECTION 4.2  COLLECTION OF RECEIVABLE PAYMENTS.

               The Servicer shall use its best efforts to collect all payments
called for under the terms and provisions of the Receivables as and when the
same shall become due and shall follow such collection procedures as it follows
with respect to all comparable automotive receivables that it services for
itself.  If payments are extended in the ordinary course of the Servicer's
collection procedures, and, as a result, any Receivable would be outstanding on
the first day after the end of the Collection Period immediately preceding the
Stated Final Distribution Date, then the Servicer shall be obligated to purchase
such Receivable in the manner set forth in Section 4.7 (unless such Receivable
is otherwise being purchased pursuant to Section 11.2) as of the last day of the
Collection Period following the Collection Period in which the extension was
made (or, at the Servicer's option, as of the last day of the Collection Period
in which the extension was made); PROVIDED, HOWEVER, that the purchase
obligation with respect to a Receivable shall be the obligation of the Servicer
which granted the extension, and not of any successor Servicer; and PROVIDED,
FURTHER, that the purchase obligation of any Servicer shall survive the
termination of such Servicer as Servicer.  The Servicer may in its discretion
waive any Additional Fees.

               SECTION 4.3  REALIZATION UPON RECEIVABLES.

               On behalf of the Trust, the Servicer shall use its best efforts,
consistent with its customary servicing procedures, to  repossess or otherwise
convert the ownership of the Financed Vehicle securing any Receivable as to
which the Servicer shall have determined that eventual payment in full is
unlikely.  The Servicer shall follow such customary and usual practices and
procedures as it shall deem necessary or advisable in its servicing of
automotive receivables, which may include reasonable efforts to realize upon any
recourse to Dealers and selling the Financed Vehicle at a public or private
sale.  The foregoing shall be subject to the provision that, in any case in
which the Financed Vehicle shall have suffered damage, the Servicer shall not
expend funds in connection with the repair or the repossession of such Financed
Vehicle unless it shall determine in its discretion that such repair and/or
repossession will increase the Liquidation Proceeds of the related Receivable by
an amount equal to or greater than the amount of such expenses.

               SECTION 4.4  INSURANCE

      (a)      The Servicer may sue to enforce or collect upon the Insurance
Policies, in its own name, if possible, or as agent of the Trust.  If the
Servicer elects to commence a legal proceeding to enforce an Insurance Policy,
the act of commencement shall be deemed to be an automatic


                                       25
    
<PAGE>
   
assignment of the rights of the Trust under such Insurance Policy to the
Servicer for purposes of collection only.  If, however, in any enforcement suit
or legal proceeding it is held that the Servicer may not enforce an Insurance
Policy on the grounds that it is not a real party in interest or a holder
entitled to enforce the Insurance Policy, the Trustee, on behalf of the Trust,
at the Servicer's expense, or the Seller, at the Seller's expense, shall take
such steps as the Servicer deems necessary to enforce such Insurance Policy,
including bringing suit in its name or the name of the Trustee for the benefit
of the Certificateholders.

      (b)      The Servicer shall maintain a vendor's single interest or other
collateral protection insurance policy with respect to all Financed Vehicles
("Collateral Insurance") which policy by its terms insures against physical
damage in the event any Obligor fails to maintain physical damage insurance with
respect to the related Financed Vehicles.  The Seller will be the named insured
under all policies of Collateral Insurance.  The Servicer shall maintain
Collateral Insurance at all times unless the Certificate Insurer otherwise
consents in writing.

      (c)      Costs incurred by the Servicer in maintaining Collateral
Insurance shall be paid by the Servicer.


               SECTION 4.5  MAINTENANCE OF SECURITY INTERESTS IN FINANCED
VEHICLES.

               The Servicer shall, in accordance with its customary servicing
procedures, take such steps as are necessary to maintain perfection of the
security interest created by each Receivable in the related Financed Vehicle.
The Trustee hereby authorizes the Servicer to take such steps as are necessary
to re-perfect such security interest on behalf of the Trust in the event of the
relocation of a Financed Vehicle or for any other reason.  In the event that the
assignment of a Receivable to the Trust is insufficient, without a notation on
the related Financed Vehicle's certificate of title, or without fulfilling any
additional administrative requirements under the laws of the State in which the
Financed Vehicle is located, to grant to the Trust a perfected security interest
in the related Financed Vehicle, the Seller hereby agrees on behalf of itself
and the other Lender that the listing of the applicable Lender as the secured
party on the certificate of title is in its capacity as agent of the Trust.

               SECTION 4.6 COVENANTS OF SERVICER.

      (a)      The Servicer shall not release the Financed Vehicle securing any
Receivable from the security interest granted by such Receivable in whole or in
part except in the event of payment in full by or on behalf of the Obligor
thereunder or repossession, nor shall the Servicer impair the rights of the
Trust or the Certificateholders in the Receivables, nor shall the Servicer
change the amount of the scheduled payment under a Receivable (except for an
extension permitted pursuant to Section 4.2) or change the APR of or the Amount
Financed under a Receivable, nor shall the Servicer fail to comply with the
provisions of any Insurance Policy, if the failure to so comply would impair the
protection or benefit to be afforded by such Insurance Policy.

      (b)      COMPLIANCE WITH APPLICABLE LAWS.  The Servicer shall comply with
any law or, to the best of the Servicer's knowledge, any order, rule or
regulation applicable to the Servicer of


                                       26
    
<PAGE>
   
any court or of any federal or state regulatory body, administrative agency, or
other governmental instrumentality having jurisdiction over the Servicer or its
properties, the failure to comply with which may materially and adversely affect
the performance by the Sellers of its obligations under, or the validity or
enforceability of, this Agreement or the Certificates.

      (c)      CORPORATE EXISTENCE.  The Servicer and its successors and assigns
shall maintain their corporate existence and shall at all times continue to be
duly organized under the laws of their respective jurisdictions of incorporation
and duly qualified and duly authorized and shall conduct their business in
accordance with the terms of their certificates of incorporation and bylaws,
PROVIDED, HOWEVER, that the Servicer shall not be required to maintain its
existence as a federally chartered thrift if the board of directors shall
determine that the preservation of such status is no longer desirable and that
the loss thereof is not disadvantageous in any material respect to the
Certificateholders.

      (d)      FINANCIAL STATEMENTS; ACCOUNTANTS' REPORTS; OTHER INFORMATION.
The Servicer shall keep or cause to be kept in reasonable  detail books and
records of account of its assets and business, including, but not limited to,
books and records relating to this Agreement.  The Servicer shall furnish or
cause to be furnished to the Certificate Insurer:

              (i)   ANNUAL FINANCIAL STATEMENTS.  As soon as available, and in
      any event within 120 days after the close of each fiscal year of the
      Servicer, the audited consolidated balance sheets of the Servicer and its
      subsidiaries as of the end of such fiscal year and the related audited
      consolidated statements of income, changes in shareholders' equity and
      cash flows for such fiscal year, all in reasonable detail and stating in
      comparative form the respective figures for the corresponding date and
      period in the preceding fiscal year, prepared in accordance with generally
      accepted accounting principles, consistently applied, and accompanied by
      the audit opinion of the Servicer's independent accountants (which shall
      be a nationally recognized independent public accounting firm).

             (ii)   QUARTERLY FINANCIAL STATEMENTS.  As soon as available, and
      in any event within 90 days after each of the first three fiscal quarters
      of each fiscal year of the Servicer, the unaudited consolidated balance
      sheets of the Servicer and its subsidiaries as of the end of such fiscal
      quarter and the related unaudited consolidated statements of income,
      changes in shareholders' equity and cash flows for such fiscal quarter,
      all in reasonable detail and stating in comparative form the respective
      figures for the corresponding date and period in the preceding fiscal
      year, prepared in accordance with generally accepted accounting
      principles, consistently applied.

            (iii)   CERTAIN INFORMATION.  Upon the reasonable request of the
      Certificate Insurer, the Servicer shall promptly provide copies of any
      requested proxy statements, financial statements, reports and registration
      statements which the Servicer files with, or delivers to, the Securities
      and Exchange Commission or any national securities exchange.


                                       27
    
<PAGE>
   
               All financial statements specified in clause (i) above shall be
furnished in consolidated form for the Servicer and its subsidiaries in the
event the Servicer shall consolidate its financial statements with its
subsidiaries.

               The Certificate Insurer, by the issuance of the Certificate
Insurance Policy, agrees that it and its agents, accountants and attorneys shall
keep confidential all financial statements, reports and other information
delivered by the Servicer pursuant to this Section 4.6(d).

      (e)      MAINTENANCE OF INSURANCE.  The Servicer shall maintain with a
responsible company, and at its own expense, a blanket fidelity bond and an
errors and omissions insurance policy in a minimum amount generally maintained
by prudent federally chartered thrift institutions engaged in the servicing of
automotive receivables and having servicing portfolios of a similar size.

      (f)      ACCESS TO RECORDS; DISCUSSIONS WITH OFFICERS AND ACCOUNTANTS.  On
an annual basis, or upon the occurrence of an event that could have a material
adverse effect on the ability of the Servicer to perform its obligations under,
or the validity or enforceability of, this Agreement or the Certificates, the
Servicer shall, upon the reasonable request of the Certificate Insurer, permit
the Certificate Insurer or its authorized agents:

              (i)   to discuss the affairs, finances and accounts of the
      Servicer with the chief operating officer and the chief financial officer
      of the Servicer, in each case, to the extent related to the Receivables,
      or the duty of the Servicer hereunder; and

             (ii)   with the Servicer's consent, which consent shall not be
      unreasonably withheld, to discuss the affairs, finances and accounts of
      the Servicer with the Servicer's independent accountants, in each case, to
      the extent related to the Receivables, or the duty of the Servicer
      hereunder, provided that an officer of the Servicer shall have the right
      to be present during such discussions.

               Such inspections and discussions shall be conducted during normal
business hours and shall not unreasonably disrupt the business of the Servicer.

               The Certificate Insurer, by the issuance of the Certificate
Insurance Policy, agrees that it and its shareholders, directors, agents,
accountants and attorneys shall keep confidential any matter of which it becomes
aware through such inspections or discussions (unless readily available from
public sources), except as may be otherwise required by regulation, law or court
order or requested by appropriate governmental authorities or as necessary to
preserve its rights or security under or to enforce this Agreement, provided
that the foregoing shall not limit the right of the Certificate Insurer to make
such information available to its regulators, securities rating agencies,
reinsurers, credit and liquidity providers, counsel and accountants.  If the
Certificate Insurer is requested or required (by oral questions,
interrogatories, requests for information or documents subpoena, civil
investigative demand or similar process) to disclose any information of which it
becomes aware through such inspections or discussions, the Certificate


                                       28
    
<PAGE>
   
Insurer will promptly notify the Servicer of such request(s) so that the
Servicer may seek an appropriate protective order and/or waive the Certificate
Insurer's compliance with the provisions of this Agreement.  If, in the absence
of a protective order or the receipt of a waiver hereunder, the Certificate
Insurer is, nonetheless, in the opinion of its counsel, compelled to disclose
such information to any tribunal or else stand liable for contempt or suffer
other censure or significant  penalty, the Certificate Insurer may disclose such
information to such tribunal that the Certificate Insurer is compelled to
disclose, provided that a copy of all information disclosed is provided to the
Servicer promptly upon such disclosure.

      (g)      NOTICE OF MATERIAL EVENTS.  The Servicer shall promptly inform
the Certificate Insurer in writing of the receipt of notice of any proceeding by
any regulatory body seeking any determination or ruling that might materially
and adversely affect the performance by the Sellers of its obligations under, or
the validity or enforceability of, this Agreement or the Certificates.

      (h)      MAINTENANCE OF LICENSES.  The Servicer, or any successors
thereof, shall maintain all licenses, permits, charters and registrations which
are material to the performance of its obligations under this Agreement or the
Certificates.

               SECTION 4.7  PURCHASE OF RECEIVABLES UPON BREACH.

               The Servicer, the Trustee or the Certificate Insurer shall inform
the other parties promptly, in writing, upon the discovery of any breach by the
Servicer of its obligations under Section 4.5 or 4.6; PROVIDED, that the Trustee
shall have no duty to inquire concerning, or to investigate, the breach of any
of such obligations.  Unless the breach shall have 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 of such breach, the Servicer shall
purchase as of such day (or, at the Servicer's option, as of the last day of the
month in which such breach was discovered) any Receivable materially and
adversely affected by such breach and any Receivable in which the interest of
the Trust is materially and adversely affected by such breach.  In consideration
of the purchase of such Receivable, the Servicer shall remit the Purchase Amount
with respect to such Receivable in the manner specified in Section 5.3.  The
sole remedy of the Trustee, the Trust or the Certificateholders with respect to
a breach pursuant to Section 4.5 or 4.6 shall be to require the Servicer to
purchase Receivables pursuant to this Section 4.7. The Servicer shall notify the
Certificate Insurer of any purchase of a Receivable pursuant to this Section
4.7.
               SECTION 4.8  SERVICING FEES.

               The servicing fee for a Collection Period shall equal the Monthly
Servicing Fee (except that in the case of a successor Servicer, the servicing
fee shall equal such amount as is arranged in accordance with Section 9.2). The
Servicer shall deposit into the Collection Account all Additional Fees.
Investment earnings on the Collection Account, the Certificate Account, the 
Yield Maintenance Account and the Reserve Account, if any, shall be deposited 
into the respective accounts.  The Monthly Servicing Fee may be retained by 
the Servicer from the aggregate interest collections on the Receivables 
during the related Collection Period, prior to the deposit in the Collection 
Account pursuant to Section 5.2; in no event shall the Servicer retain with 
respect to any Collection


                                       29
    
<PAGE>
   
Period, an amount of base servicing compensation in excess of the Monthly
Servicing Fee, even if multiple payments ("advance payments" or "payaheads") are
received from the Obligors during such Collection Period.

               SECTION 4.9  SERVICER'S CERTIFICATE.

               On or before each Determination Date, the Servicer shall deliver
to the Trustee and the Certificate Insurer by 12:00 pm New York City time a
Servicer's Certificate in the form of Exhibit E attached hereto containing all
information necessary to make the distributions pursuant to Section 5.4, to make
any transfers of funds pursuant to Sections 5.1, 5.2 and 5.6, and to make any
demands on the Certificate Insurance Policy pursuant to Section 5.5 for the
Collection Period preceding the date of such Servicer's Certificate and all
information necessary for the Trustee to send statements to Certificateholders
pursuant to Section 5.7. Receivables purchased by the Servicer or repurchased by
the Seller as of the last day of such Collection Period shall be identified by
the Seller's account number with respect to such Receivable (as specified in the
Schedule of Receivables).

               SECTION 4.10  ANNUAL STATEMENT AS TO COMPLIANCE; NOTICE OF
DEFAULT.

      (a)      The Servicer shall deliver to the Trustee and the Certificate
Insurer, on or before December 31 of each year, beginning December 31, 1997, an
Officers' Certificate stating that (i) a review of the activities of the
Servicer during the preceding 12-month period ended September 30 of such year
(or such longer 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 this 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.

      (b)      The Servicer shall deliver to the Trustee and the Certificate
Insurer, promptly after having obtained knowledge thereof, but in no event later
than one Business Day thereafter, written notice in an Officers' Certificate of
any event which with the giving of notice or lapse of time, or both, would
become an Event of Default under clause (i) of Section 9.1. The Seller shall
deliver to the Trustee and the Certificate Insurer, promptly after having
obtained knowledge  thereof, but in no event later than five Business Days
thereafter, written notice in an Officers' Certificate of any event which with
the giving of notice or lapse of time, or both, would become an Event of Default
under any other clause of Section 9.1.

               SECTION 4.11  ANNUAL INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS'
REPORT.

               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 and the Certificate Insurer on or before December 31 of each year
concerning the 12-month period ended September 30 of such year (or such longer
period since the date of this Agreement), beginning December 31, 1997, a report
addressed to the Board of Directors of the Servicer, the Trustee and the
Certificate Insurer, to the effect that such firm has read the monthly
Servicer's Certificates delivered pursuant


                                       30
    
<PAGE>
   
to Section 4.9 with respect to each Collection Period during such one-year (or
longer) 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 this
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.

               The report will also indicate that the firm is independent of the
Servicer within the meaning of the Code of Professional Ethics of the American
Institute of Certified Public Accountants.

               SECTION 4.12  ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION
REGARDING RECEIVABLES.

               The Servicer shall provide (and shall require the Sub-Servicer to
provide) to the Certificateholders and the Trustee access to the Receivables
Files in such cases where the Certificateholder or the Trustee shall be required
by applicable statutes or regulations to review such documentation.  The
Certificate Insurer shall be afforded such access at any time, subject to the
requirements of the next sentence.  Access shall be afforded without charge, but
only upon reasonable request and during the normal business hours at the
respective offices of the Servicer.  Nothing in this Section shall affect the
obligation of the Servicer to observe any applicable law prohibiting disclosure
of information regarding the Obligors, and the failure of the Servicer to
provide access to information as a result of such obligation shall not
constitute a breach of this Section 4.12.

               SECTION 4.13  SERVICER EXPENSES.

               The Servicer shall be required to pay all expenses incurred by it
in connection with its activities hereunder, including fees and disbursements of
independent accountants and taxes imposed on the Servicer.

               SECTION 4.14  REPORTS TO CERTIFICATEHOLDERS.

               The Trustee shall provide to any Certificateholder, who so
requests in writing (addressed to the Corporate Trust Office) and the Rating
Agencies a copy of any certificate described in Section 4.9, or the annual
statement described in Section 4.10, or the annual report described in Section
4.11. The Trustee may require the Certificateholder to pay a reasonable sum to
cover the cost of the Trustee's compliance with such request.


                                       31
    
<PAGE>
   
                                    ARTICLE V

                          DISTRIBUTIONS; STATEMENTS TO
                               CERTIFICATEHOLDERS

               SECTION 5.1  ESTABLISHMENT OF ACCOUNTS.

      (a)      The Trustee, on behalf of the Trust, shall establish the
Collection Account and the Certificate Account as segregated trust accounts in
the name of the Trust for the benefit of Certificateholders and the Certificate
Insurer with the Corporate Trust Office of the Trustee.  The Servicer shall
direct the Trustee to invest the amounts in the Collection Account and the
Certificate Account in Eligible Investments that, with respect to the Collection
Account, mature not later than the Business Day prior to the next succeeding
Determination Date or, with respect to the Certificate Account, mature not later
than the next succeeding Deposit Date, and to hold such Eligible Investments to
maturity.  The Collection Account and the Certificate Account shall always be
maintained as Eligible Accounts.  The Trustee may trade with itself or an
Affiliate in the purchase or sale of Eligible Investments.

      (b)           (i)    The Seller shall establish and maintain the Reserve
      Account and the Yield Maintenance Account in the name of the Trustee, each
      as an Eligible Account for the benefit of the Trust, the
      Certificateholders and the Certificate Insurer.  The Reserve Account and
      the Yield Maintenance Account shall not be property of the Trust.

                   (ii)    Funds on deposit in the Reserve Account shall be
      invested by the Trustee in Eligible Investments, in each case selected by
      the Servicer by a written direction, which shall certify that any such
      investment is authorized by this Section; PROVIDED, HOWEVER, the Trustee
      shall not be liable for any loss arising from such investment in Eligible
      Investments (other than as Obligor under any Eligible Investment).  All
      such Eligible Investments shall be held by the Trustee for the benefit of
      the beneficiaries of the Reserve Account and the Yield Maintenance
      Account; PROVIDED that  on each Distribution Date all interest and other
      investment income (net of investment losses and expenses) on funds on
      deposit in the Yield Maintenance Account shall be withdrawn from the Yield
      Maintenance Account at the direction of the Servicer and shall be paid to
      the Seller; all interest and other investment income (net of investment
      losses and expenses) on funds on deposit in the Reserve shall be deposited
      to the Reserve Account.  Funds on deposit in the Reserve Account and the
      Yield Maintenance Account shall be invested in Eligible Investments that
      will mature so that such funds will be available at the close of business
      on the related Deposit Date.  Funds deposited in the Reserve Account and
      the Yield Maintenance Account on the day which immediately precedes a
      Distribution Date upon the maturity of any Eligible Investments are not
      required to be (but may be) invested overnight in accordance with the
      investment provisions contained herein.  The Seller shall treat the funds
      and other assets in the Reserve Account and the Yield Maintenance Account
      as its own for federal, state and local income tax and franchise tax


                                       32
    
<PAGE>
   
      purposes and shall report on its tax returns all income and gain from the
      Reserve Account and the Yield Maintenance Account.

                  (iii)    The Trustee agrees as follows with respect to the
      Eligible Investments, and the proceeds thereof, held from time to time in
      the Reserve Account and the Yield Maintenance Account:

               (A)   any Eligible Investment that is held in deposit accounts
          shall be subject to the exclusive custody and control of the Trustee,
          and the Trustee shall have sole signature authority with respect
          thereto;

               (B)   any Eligible Investment that constitutes Physical Property
          (as defined in the definition of Delivery) shall be delivered to the
          Trustee in accordance with paragraph (a) of the definition of
          "Delivery" and shall be held, pending maturity or disposition, solely
          by the Trustee or a financial intermediary (as such term is defined in
          Section 8-313 (4) of the UCC) acting solely for the Trustee;

               (C)   any Eligible Investment that is a book-entry security held
          through the Federal Reserve System pursuant to federal book-entry
          regulations shall be delivered in accordance with paragraph (b) of the
          definition of "Delivery" and shall be maintained by the Trustee,
          pending maturity or disposition, through continued book entry
          registration of such Eligible Investment as described in such
          paragraph; and

               (D)   any Eligible Investment that is an "uncertificated
          security" under Article 8 of the UCC and that is not governed by
          clause (C) above shall be delivered to the Trustee in accordance with
          paragraph (c) of the definition of "Delivery" and shall be maintained
          by the Trustee, pending maturity or disposition, through continued
          registration of the Trustee's (or its nominee's) ownership of such
          security directly or through one or more financial intermediaries.

                   (iv)    The Servicer shall have the power, revocable by the
      Trustee, to instruct the Trustee to make withdrawals and payments from the
      Reserve Account and the Yield Maintenance Account for the purpose of
      making distributions of funds on deposit in such Accounts in accordance
      with the provisions hereof.

      (c)      In the event of any change of law regarding matters relating to
the perfection of security interests in any Account, the amounts or any Eligible
Investments held therein, the Seller shall cause to be furnished to the Trustee,
the Certificate Insurer and each Rating Agency, an opinion of Counsel addressing
such matters and if necessary, the Seller shall cooperate with the Trustee in
taking all actions necessary to comply with the change in law.


                                       33
    
<PAGE>
   
               SECTION 5.2  COLLECTIONS.

      (a)      The Servicer shall remit to the Collection Account within two
Business Days following receipt thereof all payments by or on behalf of the
obligors on the Receivables and all Liquidation Proceeds (including payments
made under any of the Insurance Policies or the Collateral Insurance to the
extent applicable to payments due on the Receivables) , both as collected during
the Collection Period, net of (i) the Servicer's actual out-of-pocket expenses
reasonably incurred with respect to Defaulted Receivables or Vehicles, which
shall be paid from amounts actually recovered with respect to any Defaulted
Receivable or Vehicle, (ii) charge backs attributable to errors in posting,
returned checks, or rights of offset for amounts that should not have been paid
or that must be refunded as the result of a successful claim or defense under
bankruptcy or similar laws and (iii) the Monthly Servicing Fee, as provided in
Section 4.8.

      (b)      On the Determination Date in each month, the Servicer shall
instruct the Trustee to withdraw from the Collection Account the amount
collected with respect to Receivables, including Additional Fees and Liquidation
Proceeds, received during the Collection Period and investment earnings related
to such Determination Date and deposit such amount in immediately available
funds or by wire transfer in immediately available funds into the Certificate
Account.

     (c)       On or before each Determination Date, the Servicer shall
determine (i) the sum of (x) the amount of payments on all Receivables,
including all Additional Fees and Liquidation Proceeds (including payments made
under any of the Insurance Policies or the Collateral Insurance to the extent
applicable to payments due on the Receivables), received  during the related
Collection Period, investment earnings deposited in the Collection Account or
Certificate Account during the related Collection Period, investment earnings
earned through such Determination Date and not yet deposited in the Collection
Account or Certificate Account, and the Purchase Amounts for all Receivables to
be purchased or repurchased with respect to such Collection Period which have
been deposited in the Certificate Account (the "Net Available Funds") and (y)
the Yield Maintenance Withdrawal Amount for the related Distribution Date (the
sum of (x) and (y) being the "Available Funds") , and (ii) the amount of funds
necessary to make the distributions required pursuant to clauses (i) through
(iv) of Section 5.4(a) on the next Distribution Date.  The Servicer shall by a
Servicer's Certificate notify the Trustee of such amounts by telecopy to the
Corporate Trust office (or such other number as the Trustee may from time to
time provide) , followed promptly by mailing such notice to the Trustee at the
Corporate Trust Office, and the Trustee shall provide such notice to the
Certificate Insurer.

               SECTION 5.3  PURCHASE AMOUNTS.

               On the Determination Date following each Collection Period, the
Servicer or the Seller, as the case may be, shall remit to the Certificate
Account the aggregate Purchase Amount for such Collection Period pursuant to
Sections 3.2, 4.2 and 4.7.


                                       34
    
<PAGE>
   
               SECTION 5.4  DISTRIBUTIONS.

      (a)      on each Distribution Date, the Trustee shall apply or cause to be
applied the sum of (w) the Net Available Funds in the Certificate Account (after
withdrawing amounts deposited in error and Liquidation Proceeds relating to
Purchased Receivables) for the prior Collection Period, (x) the Yield
Maintenance Withdrawal Amount, (y) the Reserve Account Withdrawal Amount and (z)
the amount of any Insured Payment to make the following distributions in the
listed order of priority:

              (i)   the Monthly Trustee's Fee, including any overdue Monthly
      Trustee's Fee, to the Trustee;

             (ii)   the Premium Amount, including any overdue Premium Amount, to
      the Certificate Insurer;

            (iii)   Monthly Interest, including any overdue Monthly Interest, to
      the Certificateholders;

             (iv)   Monthly Principal, including any overdue Monthly Principal,
      to the Certificateholders;

              (v)   the Reimbursement Amount, to the Certificate Insurer;

             (vi)   the Reserve Account Deposit Amount, to the Reserve Account;
      and

            (vii)   the remainder, to the Seller.

               If the Servicer exercises the purchase option on any Distribution
Date pursuant to Section 11.2, the Optional Purchase Price shall be deposited
into the Certificate Account on the Determination Date related to such
Distribution Date.

               In making such distributions, the Trustee shall be entitled to
rely upon (without investigation, confirmation or recalculation) all information
and calculations contained in the Servicer's Certificate delivered to the
Trustee pursuant to Section 4.9.

      (b)      All monthly distributions to Certificateholders shall be made by
wire transfer (if wiring instructions are received from the Certificateholders),
or, in the absence of such instructions, by check mailed to each
Certificateholder of record on the preceding Record Date at its address
appearing on the Certificate Register, or by such other means as the
Certificateholder and the Trustee shall agree.  Payments to the Certificate
Insurer or the Seller shall be made by wire transfer based on instructions
received by the Trustee from either of them.  Notwithstanding the foregoing, the
final payment on each Certificate shall be made only against the presentation
and surrender of the Certificate at the office or agency then maintained by the
Trustee.


                                       35
    
<PAGE>
   
      (c)      Each Certificateholder shall promptly notify the Trustee and the
Certificate Insurer in writing upon the receipt of a nonappealable court order
of a court having competent jurisdiction seeking to recover payments to
Certificateholders or the Trust as a voidable preference by a trustee in
bankruptcy pursuant to the United States Bankruptcy Code and shall enclose a
copy of such order with such notice to the Trustee and the Certificate Insurer.

      (d)      If the Servicer has failed to provide the Trustee with the notice
required pursuant to Section 5.2, the Trustee may calculate Monthly Interest and
apply funds, if any, in the Certificate Account as of the last day of the prior
Collection Period, plus any payments from the Certificate Insurer, to make a
distribution of Monthly Interest to the Certificateholders.

               SECTION 5.5  CERTIFICATE INSURANCE POLICY.

      (a)      By 12:00 noon New York City time on each Determination Date the
Trustee shall, based solely on the information set forth in the related
Servicer's Certificate, determine the Net Available Distribution Amount with
respect to the immediately following Distribution Date.

      (b)      If the Required Payments for any Distribution Date exceed the Net
Available Distribution Amount for such Distribution  Date (such event giving
rise to a "Deficiency Amount") and the Certificate Insurer does not otherwise
fund such Deficiency Amount by 12:00 p.m. New York City time on the third
Business Day preceding the related Distribution Date (the "Claim Date"), the
Trustee shall complete a Notice in the form of Exhibit A attached to the
Certificate Insurance Policy and submit such notice to the Certificate Insurer
no later than 12:00 p.m. New York City time on the Claim Date as a claim for an
Insured Payment in an amount equal to such Deficiency Amount.  The Notice shall
specify the amount of the Insured Payment and shall constitute a claim for an
Insured Payment pursuant to the Certificate Insurance Policy.

      (c)      The Trustee shall report to the Seller and the Certificate
Insurer with respect to the amounts then held in each Account held by the
Trustee and the identity of the investments included therein, as the Seller or
the Certificate Insurer may from time to time request.  Without limiting the
generality of the foregoing, the Trustee shall, at the request of the Seller or
the Certificate Insurer, transmit promptly to the Certificate Insurer and the
Seller copies of all accountings of receipts in respect of the Receivables
furnished to it by the Servicer.

      (d)      The Trustee shall (i) receive as attorney-in-fact of the
Certificateholders any Insured Payment from the Certificate Insurer and 
(ii) disburse the same to such Certificateholders as set forth in Section 5.4.
Insured Payments disbursed by the Trustee from proceeds of the Certificate
Insurance Policy shall not be considered payment by the Trust with respect to
the Certificates, and the Certificate Insurer shall become the owner of such
unpaid amounts due from the Trust in respect of Insured Payments as the deemed
assignee of such Certificateholders, as hereinafter provided.  The Trust and the
Trustee hereby agree on behalf of each Certificateholder for the benefit of the
Certificate Insurer that to the extent the Certificate Insurer pays Insured
Payments, either directly or indirectly (as by paying through the Trustee), to
the Certificateholders, the Certificate Insurer shall be subrogated to the
rights of the


                                       36
    
<PAGE>
   
Certificateholders with respect to such Insured Payments, shall be deemed to the
extent of the Insured Payments so made to be a Certificateholder and shall
receive future distributions until all such Insured Payments by the Certificate
Insurer have been fully reimbursed, as described in the following paragraph.  To
evidence such subrogation, the Trustee shall note the Certificate Insurer's
rights as subrogee on the Certificate Register upon receipt from the Certificate
Insurer of proof of the payment of any Insured Payment, after making the
distribution on any such future Distribution Date to the Certificateholders
other than to the Certificate Insurer.

               The Certificate Insurer shall be entitled to receive the related
Reimbursement Amount pursuant to Section 5.4 with respect to each Insured
Payment made by the Certificate Insurer.  The Trustee hereby agrees on behalf of
each Certificateholder and the Trust for the benefit of the Certificate Insurer
that it recognizes that to the extent the Certificate Insurer makes Insured
Payments, either directly or indirectly (as by paying through the Trustee), to
the Certificateholders, or to the extent any Premium Amount remains unpaid, as
the case may be, the Certificate Insurer shall be entitled to receive the
related Reimbursement Amount pursuant to Section 5.4.

               It is understood and agreed that the intention of the parties is
that the Certificate Insurer shall not be entitled to reimbursement on any
Distribution Date for amounts previously paid by it unless on such Distribution
Date the Certificateholders shall also have received the full amount of the
Required Payments for such Distribution Date.

      (e)      Each Certificateholder which pays any Preference Amounts
theretofore received by such Certificateholder on account of such Certificate
will be entitled to receive reimbursement for such amounts from the Certificate
Insurer in accordance with the terms of the Certificate Insurance Policy, but
only after (i) delivering a copy to the Certificate Insurer of a final,
nonappealable order (a "Preference Order") of a court having competent
jurisdiction under the United States Bankruptcy Code demanding payment of such
amount to the bankruptcy court and (ii) irrevocably assigning such
Certificateholder's claim with respect to such Preference Order to the
Certificate Insurer in such form as is required by the Certificate Insurer.  In
no event shall the Certificate Insurer pay more than one Insured Payment in
respect of any Preference Amount.  Consequently, the Trustee shall not be
entitled to reimbursement with respect to any Preference Order relating to the
Certificateholder's receipt of funds representing Insured Payments made by the
Certificate Insurer in respect of such Distribution Date.

               The Trustee, for itself and on behalf of the Certificateholders,
agrees that the Certificate Insurer may at any time during the continuation of
any proceeding relating to a Preference Order direct all matters relating to
such Preference Order, including, without limitation, the direction of any
appeal of any order relating to such Preference Order and the posting of any
surety, supersedeas or performance bond pending any such appeal.  In addition
and without limitation of the foregoing, the Certificate Insurer shall be
subrogated, to the extent of Insured Payments, to the rights of the Seller, the
Servicer, the Trustee and each Certificateholder in the conduct of any such
preference claim, including, without limitation, all rights of any party to


                                       37
    
<PAGE>
   
any adversarial proceeding or action with respect to any court order issued in
connection with any such preference claim.

      (f)      The Trustee shall keep a complete and accurate record of the
amount of interest and principal paid in respect of any Certificate from moneys
received under the Certificate Insurance Policy.   The Certificate Insurer shall
have the right to inspect such records at reasonable times during normal
business hours upon one Business Day's prior notice to the Trustee.

      (g)      The Certificate Insurer shall have the right to give
participations in its rights under this Agreement and to enter into contracts of
reinsurance with respect to the Certificate Insurance Policy and each such
participant or reinsurer shall be entitled to the benefit of any representation,
warranty, covenant and obligation of the Seller and the Servicer hereunder as if
such participant or reinsurer was a party hereto; provided that no such grant of
participation shall operate to relieve the Certificate Insurer of liability on
the Certificate Insurance Policy, and provided further that not such
participation or contract of reinsurance shall require the Servicer, the Trustee
or the Seller to deal with any person other than the Certificate Insurer.

               SECTION 5.6  RESERVE ACCOUNT AND YIELD MAINTENANCE ACCOUNT.

      (a)      On the Closing Date, the Seller shall deposit the Reserve Initial
Deposit into the Reserve Account.  Amounts held from time to time in the Reserve
Account shall be held by the Trustee for the benefit of Seller, subject to the
first priority security interest granted under Section 2.2 hereof to the Trustee
for the benefit of the Certificateholders and the Certificate Insurer, but the
Reserve Account shall not be an asset of the Trust.

               The Certificate Insurer may, by written notice to the Trustee,
direct the Trustee to reduce the amount of the Specified Reserve Balance;
PROVIDED, HOWEVER, that no such notice given to the Trustee shall be effective
unless accompanied by written evidence from each Rating Agency that such
reduction in the Specified Reserve Balance will not result in the reduction or
withdrawal of any rating then assigned to the Certificates.

               On each Distribution Date (i) if the amount on deposit in the
Reserve Account is less than the Specified Reserve Balance, the Trustee shall,
after payment of any amounts required to be distributed pursuant to clauses 
(i) through (iv) of Section 5.4(a) deposit in the Reserve Account the Reserve
Account Deposit Amount and (ii) if the amount on deposit in the Reserve Account
on any Distribution Date (after giving effect to all other deposits thereto and
withdrawals therefrom to be made on such Distribution Date) is greater than the
Specified Reserve Balance, the Trustee shall distribute the amount of such
excess to the Seller on such Distribution Date.

      (b)      On each Distribution Date, the Servicer shall instruct the
Trustee (based on the information contained in the Servicer's Certificate
delivered on the related Determination Date) to withdraw the Reserve Account
Withdrawal Amount from the Reserve Account and deposit such amount in the
Certificate Account.


                                       38
    
<PAGE>
   
      (c)      On the Closing Date, the Seller shall deposit the Initial Yield
Maintenance Amount into the Yield Maintenance Account.  Amounts held from time
to time in the Yield Maintenance Account shall be held by the Trustee for the
benefit of the Seller, subject to the first priority security interest granted
under Section 2.2 hereof to the Trustee for the benefit of the
Certificateholders and the Certificate Insurer, but the Yield Maintenance
Account shall not be an asset of the Trust.

               On each Distribution Date (i) the Trustee shall withdraw the
Yield Maintenance Withdrawal Amount from the Yield Maintenance Account and
distribute such amount to the Certificateholders pursuant to Section 5.4 hereof,
(ii) the Trustee shall withdraw from the Yield Maintenance Account the net
investment earnings then on deposit thereon and distribute such amount to the
Seller and (iii) if the amount then on deposit in the Yield Maintenance Account
(after giving effect to all withdrawals therefrom to be made on such
Distribution Date) is greater than the Yield Maintenance Amount, the Trustee
shall distribute the amount of such excess to the Seller on such Distribution
Date.

      (d)      Amounts properly received by the Seller pursuant to this
Agreement shall not be available to the Trustee or the Trust for the purpose of
making deposits to the Reserve Account, or making payments to the
Certificateholders, nor shall the Seller be required to refund any amount
properly received by it.

               SECTION 5.7  STATEMENTS TO CERTIFICATEHOLDERS.

               On each Distribution Date, the Trustee shall mail or send by
facsimile to the Certificateholders, the Rating Agencies and the Certificate
Insurer a statement, based on information in the Servicer's Certificate
furnished to the Trustee by the Servicer pursuant to Section 4.9, setting forth
for the Collection Period relating to such Distribution Date the following
information (which in the case of items (i), (ii) and (iii) shall be based on a
Certificate in a principal amount of $1,000):

              (i)   the amount of the distribution allocable to principal,
      including any overdue principal;

             (ii)   the amount of the distribution allocable to interest,
      including any overdue interest;

            (iii)   the Monthly Servicing Fee, including any overdue Monthly
      Servicing Fee, and the Monthly Trustee's Fee;

             (iv)   the amount of any Insured Payments;

              (v)   the  Reserve Account Withdrawal Amount and the Yield
      Maintenance Withdrawal Amount;


                                       39
    
<PAGE>
   
             (vi)   the aggregate Net Losses on the Receivables for the related
      Collection Period;

            (vii)   the Pool Balance and Certificate Factor as of the end of the
      related Collection Period;

           (viii)   the aggregate Principal Balance of all Receivables which
      were delinquent 30 days or more as of the last day of the related
      Collection Period;

             (ix)   the Certificate Principal Balance (after giving effect to
      any distribution of Monthly Principal made on such Distribution Date) on
      which Monthly Interest will be calculated with respect to the next
      succeeding Distribution Date;

              (x)   the Delinquency Percentage relating to such Distribution
      Date;

             (xi)   the aggregate of all Purchase Amounts received on the
      related Determination Date;

            (xii)   the aggregate amount received with respect to Defaulted
      Receivables, including Liquidation Proceeds, during the related Collection
      Period; and

           (xiii)   the Reimbursement Amount for such Distribution Date.

               Within the prescribed period of time for tax reporting purposes
after the end of each calendar year during the term of this Agreement, the
Trustee shall mail, to each Person who at any time during such calendar year
shall have been a Certificateholder, a statement containing the sum of the
amounts determined in clauses (i), (ii) and (iii) for such calendar year or, in
the event such Person shall have been a Certificateholder during a portion of
such calendar year, for the applicable portion of such year, unless
substantially comparable information has been provided to such
Certificateholder, for the purposes of such Certificateholder's preparation of
federal income tax returns.

                                   ARTICLE VI

                                THE CERTIFICATES

               SECTION 6.1  THE CERTIFICATES.

      (a)      The Certificates shall be issued in denominations of $1,000 and
integral multiples thereof; PROVIDED, HOWEVER, that one Certificate may be
issued in a denomination that includes any residual amount.  The Certificates
shall be executed on behalf of the Trust by manual signature of a Responsible
Officer of the Trustee. Certificates bearing the signatures of individuals who
were, at the time when such signatures shall have been affixed, authorized to
sign on behalf of the Trust, shall be valid and binding obligations of the
Trust, notwithstanding that such individuals or any of


                                       40
    
<PAGE>
   
them shall have ceased to be so authorized prior to the authentication and
delivery of such Certificates or did not hold such offices at the date of such
Certificates.

      (b)      The Certificates are pass-through securities having the rights
described therein and herein.  Notwithstanding references herein or therein with
respect to the Certificates as to "principal" and "interest" no debt of any
Person is represented thereby, nor are the Certificates or the underlying
Receivables guaranteed by any Person (except that the Receivables may be
recourse to the Obligors thereof to the extent permitted by law and except for
the rights of the Trustee with respect to the Certificate Insurance Policy).
Distributions on the Certificates are payable solely from payments received on
or with respect to the Receivables, moneys in the Collection Account and the
Certificate Account, except as otherwise provided herein, from earnings on
moneys and the proceeds of property held as a part of the Trust and, upon the
occurrence of certain events as herein provided, from draws on the Reserve
Account and the Yield Maintenance Account and claims under the Certificate
Insurance Policy.  Each Certificate entitles the Certificate Owner thereof to
receive monthly on each Distribution Date a specified portion of such payments
with respect to the Receivables, earnings, proceeds and withdrawals from the
Reserve Account and the Yield Maintenance Account and claims under the
Certificate Insurance Policy PRO RATA in accordance with the ownership interest
of such Certificate Owner.

               SECTION 6.2  AUTHENTICATION OF CERTIFICATES.

               The Trustee shall cause the Certificates to be executed on behalf
of the Trust, authenticated, and delivered to or upon the written order of the
Seller, signed by its chairman of the board, any vice chairman of the board, its
president, any executive vice president, any senior vice president or any vice
president, without further corporate action by the Seller, in authorized
denominations, pursuant to this Agreement.  No Certificate shall entitle its
holder to any benefit under this Agreement, or shall be valid for any purpose,
unless there shall appear on such Certificate a certificate of authentication,
substantially as set forth in the form of Certificate attached as Exhibit B
hereto, executed by the Trustee by manual signature; such authentication shall
constitute conclusive evidence that such Certificate shall have been duly
authenticated and delivered hereunder.  All Certificates shall be dated the date
of their authentication.

               SECTION 6.3  REGISTRATION OF TRANSFER AND EXCHANGE OF 
                            CERTIFICATES.

               The Certificate Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 6.7, a Certificate Register in
which, subject to such reasonable regulations as it may prescribe, the Trustee
shall provide  for the registration of Certificates and of transfers and
exchanges of Certificates as herein provided.  The Trustee shall be the initial
Certificate Registrar.

               Upon surrender for registration of transfer of any Certificate at
the Corporate Trust Office, the Trustee shall execute, authenticate, and
deliver, in the name of the designated transferee or transferees, one or more
new Certificates in authorized denominations of a like aggregate amount dated
the date of authentication by the Trustee.  At the option of a Holder,
Certificates may be exchanged for other Certificates of authorized denominations
of a like


                                       41
    
<PAGE>
   
aggregate amount upon surrender of the Certificates to be exchanged at the
Corporate Trust Office.

               Every Certificate presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form satisfactory to the Trustee and the Certificate Registrar duly executed by
the Holder or his or her attorney duly authorized in writing.  Each Certificate
surrendered for registration of transfer and exchange shall be canceled and
subsequently destroyed by the Trustee.

               No service charge shall be made for any registration of transfer
or exchange of Certificates, but the Trustee may require payment of a sum
sufficient to cover any tax or governmental charge that may be imposed in
connection with any transfer or exchange of Certificates.

               SECTION 6.4  MUTILATED, DESTROYED, LOST, OR STOLEN CERTIFICATES.

               If (a) any mutilated Certificate shall be surrendered to the
Certificate Registrar, or if the Certificate Registrar shall receive evidence to
its satisfaction of the destruction, loss, or theft of any Certificate and (b)
there shall be delivered to the Certificate Registrar or the Trustee such
security or indemnity as may be required by them to save each of them harmless,
then in the absence of notice that such Certificate shall have been acquired by
a bona fide purchaser other than the Person who requested a replacement
Certificate, the Trustee on behalf of the Trust shall execute and the Trustee
shall authenticate and deliver, in exchange for or in lieu of any such
mutilated, destroyed, lost, or stolen Certificate, a new Certificate of like
tenor and denomination. in connection with the issuance of any new Certificate
under this Section 6.4, the Trustee and the Certificate Registrar may require
the payment of a sum sufficient to cover any tax or other governmental charge
that may be imposed in connection therewith.  Any duplicate Certificate issued
pursuant to this Section 6.4 shall constitute conclusive evidence of ownership
in the Trust, as if originally issued, whether or not the lost, stolen, or
destroyed Certificate shall be found at any time.

               SECTION 6.5  PERSONS DEEMED OWNERS.

               Prior to registration of transfer, the Trustee or the Certificate
Registrar may treat the Person in whose name any Certificate shall be registered
as the owner of such Certificate for the purpose of receiving distributions
pursuant to Section 5.4 and for all other purposes whatsoever, and neither the
Trustee, the Certificate Insurer nor the Certificate Registrar shall be bound by
any notice to the contrary.

               SECTION 6.6  ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND
                            ADDRESSES.

               The Trustee shall furnish or cause to be furnished to the
Servicer and the Certificate Insurer, within 15 days after receipt by the
Trustee of a request therefor from such party in writing, a list, in such form
as such party may reasonably require, of the names and addresses of the
Certificateholders as of the most recent Record Date. If three or more


                                       42
    
<PAGE>
   
Certificateholders, or one or more Holders of Certificates aggregating not less
than __% of the Certificate Principal Balance, apply in writing to the Trustee,
and such application states that the applicants desire to communicate with other
Certificateholders with respect to their rights under this Agreement or under
the Certificates and such application shall be accompanied by a copy of the
communication that such applicants propose to transmit, then the Trustee shall,
within five Business Days after the receipt of such application, afford such
applicants access during normal business hours to the current list of
Certificateholders.  Each Holder, by receiving and holding a Certificate, shall
be deemed to have agreed to hold neither the Servicer nor the Trustee
accountable by reason of the disclosure of its name and address, regardless of
the source from which such information was derived.

               SECTION 6.7  MAINTENANCE OF OFFICE OR AGENCY.

               The Trustee shall maintain an office or offices or agency or
agencies where Certificates may be surrendered for registration of transfer or
exchange and where notices and demands to or upon the Trustee in respect of the
Certificates and this Agreement may be served.  The Trustee initially designates
the Corporate Trust Office as specified in this Agreement as its office for such
purposes.  The Trustee shall give prompt written notice to the Servicer, the
Certificate Insurer and Certificateholders of any change in the location of the
Certificate Register or any such office or agency.

               SECTION 6.8  BOOK-ENTRY CERTIFICATES.

               The Certificates (other than a Certificate representing any
residual portion of the Pool Balance as of the Cut-Off Date), upon original
issuance, shall be issued in the form of typewritten Certificates representing
the Book-Entry Certificates,  to be delivered to The Depository Trust Company,
the initial Clearing Agency, by the Seller or on its behalf.  The Certificates
shall initially be registered on the Certificate Register in the name of CEDE &
Co., the nominee of the initial Clearing Agency, and no Certificate Owner will
receive a definitive certificate representing such Certificate Owner's interest
in the Certificates, except as provided in Section 6.10. Unless and until
definitive, fully registered Certificates ("Definitive Certificates") have been
issued to Certificateholders pursuant to Section 6.10:

              (i)   the provisions of this Section 6.8 shall be in full force
      and effect;

             (ii)   the Seller, the Servicer and the Trustee may deal with the
      Clearing Agency and the Clearing Agency Participants for all purposes
      (including the making of distributions on the Certificates and the taking
      of actions by the Certificateholders) as the authorized representatives of
      the Certificate Owners;

            (iii)   to the extent that the provisions of this Section 6.8
      conflict with any other provisions of this Agreement, the provisions of
      this Section 6.8 shall control;

             (iv)   the rights of Certificate Owners shall be exercised only
      through the Clearing Agency (or to the extent Certificate Owners are not
      Clearing Agency Participants through


                                       43
    
<PAGE>
   
      the Clearing Agency Participants through which such Certificate Owners own
      Book-Entry Certificates) and shall be limited to those established by law
      and agreements between such Certificate Owners and the Clearing Agency
      and/or the Clearing Agency Participants, and all references in this
      Agreement to actions by Certificateholders shall refer to actions taken by
      the Clearing Agency upon instructions from the Clearing Agency
      Participants, and all references in this Agreement to distributions,
      notices, reports and statements to Certificateholders shall refer to
      distributions, notices, reports and statements to the Clearing Agency or
      its nominee, as registered Holder of the Certificates, as the case may be,
      for distribution to Certificate Owners in accordance with the procedures
      of the Clearing Agency; and

              (v)   pursuant to an agreement between the Clearing Agency and the
      Seller, the initial Clearing Agency will make Book-Entry transfers among
      the Clearing Agency Participants and receive and transmit distributions of
      principal and interest on the Certificates to the Clearing Agency
      Participants, for distribution by such Clearing Agency Participants to the
      Certificate Owners or their nominees.

               SECTION 6.9  NOTICES TO CLEARING AGENCY.

               Whenever notice or other communication to the Certificateholders
is required under this Agreement, unless and until Definitive Certificates shall
have been issued to Certificate Owners pursuant to Section 6.10, the Trustee
shall give to the Clearing Agency all such notices and communications specified
herein to be given to Certificateholders.

               SECTION 6.10  DEFINITIVE CERTIFICATES.

               If (i)(A) the Servicer advises the Trustee in writing that the
Clearing Agency is no longer willing or able properly to discharge its
responsibilities as Clearing Agency with respect to the Certificates, and 
(B) the Trustee or the Servicer is unable to locate a qualified successor, 
(ii) the Servicer, at its option, elects to terminate the Book-Entry system 
through the Clearing Agency or (iii) after the occurrence of an Event of 
Default, Certificate Owners representing in the aggregate not less than a 
majority of the Certificate Principal Balance advise the Clearing Agency 
through the Clearing Agency Participants in writing that the continuation 
of a Book-Entry system through the Clearing Agency is no longer in the best 
interests of the Certificate Owners, the Trustee shall notify the Clearing 
Agency of the occurrence of any such event and of the availability of 
Definitive Certificates to Certificate Owners requesting the same.  Upon 
surrender to the Trustee by the Clearing Agency, accompanied by 
re-registration instructions front the Clearing Agency for registration and 
instructions and directions from the Servicer to execute and authenticate new 
Certificates, the Trustee shall issue authenticated Definitive Certificates.  
The Servicer shall arrange for, and will bear all costs of, the printing and 
issuance of such Definitive Certificates.  None of the Seller, the Servicer, 
the Trustee or the Certificate Insurer shall be liable for any delay in delivery
of such instructions and may conclusively rely on, and shall be protected in 
relying on, such instructions.  Upon the issuance of Definitive Certificates, 
all references herein to obligations imposed upon or to be performed by the 
Clearing Agency shall be deemed to be imposed upon and performed by the Trustee,
to the extent applicable with respect to such

                                       44
    
<PAGE>
   
Definitive Certificates and the Trustee shall recognize the Holders of the
Definitive Certificates as Certificateholders hereunder.

                                   ARTICLE VII

                                   THE SELLER

               SECTION 7.1  REPRESENTATIONS OF SELLER.

               The Seller makes the following representations on which the
Trustee relies in accepting the Receivables in trust and executing and
authenticating the Certificates and upon which the Certificate Insurer relies in
executing and delivering the Certificate Insurance Policy.  The representations
speak as of the Closing Date and shall survive the sale of the Receivables to
the Trustee.

              (i)   DUE ORGANIZATION AND GOOD STANDING.  The Seller shall have
      been duly organized and shall be validly existing as a federal  savings
      bank in good standing under the laws of the United States of America, with
      the corporate power and authority to own its properties and to conduct its
      business as such properties shall be currently owned and such business is
      presently conducted, and had at all relevant times, and shall have, the
      corporate power and authority and legal right to acquire and own the
      Receivables.

             (ii)   DUE QUALIFICATION.  The Seller shall be duly qualified to do
      business as a foreign corporation in good standing, and shall have
      obtained all necessary licenses and approvals in all jurisdictions in
      which the ownership or lease of property or the conduct of its business
      shall require such qualifications, except where the failure to be so
      qualified or to have obtained such licenses or approvals would not have a
      material adverse effect on the transactions contemplated by this
      Agreement.

            (iii)   POWER AND AUTHORITY.  The Seller shall have the corporate
      power and authority to execute and deliver this Agreement and to carry out
      its terms, the Seller shall have full power and authority to sell and
      assign the property to be sold and assigned to and deposited with the
      Trustee as part of the Trust and shall have duly authorized such sale and
      assignment to the Trustee by all necessary corporate action; and the
      execution, delivery, and performance of this Agreement shall have been
      duly authorized by the Seller by all necessary corporate action.

             (iv)   VALID SALE; BINDING OBLIGATIONS.  This Agreement shall
      evidence a valid sale, transfer, and assignment of the Receivables,
      enforceable against creditors of and purchasers from the Seller; and shall
      evidence a legal, valid, and binding obligation of the Seller enforceable
      in accordance with its terms, except as enforceability may be limited by
      bankruptcy, insolvency, reorganization, or other similar laws affecting
      the enforcement of creditors' rights or other obligees' rights in general
      or the rights of creditors or obligees of federally chartered stock
      savings banks, the deposits of which are insured by the FDIC,



                                       45
    
<PAGE>
   
      and by general principles of equity, regardless of whether such
      enforceability shall be considered in a proceeding in equity or at law.

              (v)   NO VIOLATION.  The consummation of the transactions
      contemplated by this Agreement and the fulfillment of the terms hereof
      shall not conflict with, result in any breach of any of the terms and
      provisions of, nor constitute (with or without notice or lapse of time) a
      default under, the charter or by-laws of the Seller, or any indenture,
      agreement, or other instrument to which the Seller is a party or by which
      it shall be bound; nor result in the creation or imposition of any Lien
      upon any of its properties pursuant to the terms of any such indenture,
      agreement, or other instrument (other than this Agreement); nor violate
      any law or, to the best of the Seller's knowledge, any order, rule, or
      regulation applicable to the Seller of any court or of any federal or
      state regulatory body, administrative agency, or other governmental
      instrumentality having jurisdiction over the Seller or its properties.

             (vi)   NO PROCEEDINGS.  There are no proceedings or investigations
      pending or, to the Seller's best knowledge, threatened before any court,
      regulatory body, administrative agency, or other governmental
      instrumentality having jurisdiction over the Seller or its properties (A)
      asserting the invalidity of this Agreement or the Certificates, (B)
      seeking to prevent the issuance of the Certificates or the consummation of
      any of the transactions contemplated by this Agreement, (C) seeking any
      determination or ruling that might materially and adversely affect the
      performance by the Seller of its obligations under, or the validity or
      enforceability of, this Agreement or the Certificates, or (D) which might
      adversely affect the federal income tax attributes of the Certificates.

            (vii)   NO CONSENT REQUIRED.  The Seller is not required to obtain
      the consent of any other Person or any consent, license, approval or
      authorization of, or make any registration or declaration with, any
      governmental authority or agency in connection with the execution,
      delivery and performance of this Agreement (except as have been obtained),
      other than as may be required under the Blue Sky laws of any state or the
      Securities Act.

           (viii)   NO INSOLVENCY.  The execution and delivery of this Agreement
      and the consummation of the transactions contemplated hereby were not made
      in contemplation of the insolvency of the Seller or after the commission
      of any act of insolvency by the Seller.

             (ix)   NOT AN INVESTMENT COMPANY.  The Trust is not required to be
      registered as an "investment company" under the Investment Company Act of
      1940, as amended.

               SECTION 7.2  LIABILITY OF SELLER.

               The Seller shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken and the representations made
by the Seller under this Agreement.


                                      46
    
<PAGE>
   
               SECTION 7.3  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
                            OBLIGATIONS OF THE SELLER.

               Any Person (a)  into which the Seller may be merged or
consolidated, (b)  which may result from any merger or consolidation to which
the Seller shall be a party, or (c) which may succeed to the properties and
assets of the Seller substantially as a whole, which Person in any of the
foregoing cases executes an agreement of assumption to perform every obligation
of the Seller under this Agreement, shall be the successor to the Seller
hereunder without the execution  or filing of any document or any further act by
any of the parties to this Agreement; PROVIDED, HOWEVER, that (x) the Seller
shall have delivered to the Trustee and the Certificate Insurer an Officers'
Certificate and an Opinion of Counsel each stating that such consolidation,
merger, or succession and such agreement of assumption comply with this Section
7.3, and (y) all conditions precedent, if any, provided for in this Agreement
relating to such merger, consolidation or succession have been complied with.
Notwithstanding the above, no such transaction shall result in the Seller
becoming subject to the provisions of the United States Bankruptcy Code or
similar laws of any State.  The Seller or its successor hereunder shall provide
the Trustee, the Servicer, the Certificate Insurer and the Rating Agencies with
prompt notice of any such transaction.

               SECTION 7.4  LIMITATION ON LIABILITY OF CERTAIN PERSONS OF
                            SELLER.

               No recourse under or upon any obligation or covenant of this
Agreement, or of any Certificate or for any claim based thereon or otherwise in
respect thereof, shall be had against any incorporator, shareholder, officer or
director as such, of the Seller or of any successor corporation, either directly
or through the Seller, whether by virtue of any constitution, statute or rule of
law, or by the enforcement of any assessment or penalty or otherwise.  This
Agreement and the obligations created hereunder are solely corporate
obligations, and no personal liability whatever shall attach to, or is or shall
be incurred by the incorporators, shareholders, officers or directors, as such,
of the Seller, or any of them, because of the issuance of the Certificates, or
under or by reason of the obligations, covenants or agreements contained in this
Agreement or in any of the Certificates or implied therefrom.  Any and all such
personal liability, either at common law or in equity or by constitution or
statute, of, and any and all such rights and claims against, every such
incorporator, shareholder, officer or director, as such, because of the issuance
of the Certificates, or under or by reason of the obligations, covenants or
agreements contained in this Agreement or in any of the Certificates or implied
therefrom, are hereby expressly waived and released as a condition of, and as a
consideration for, the execution of this Agreement and the issuance of the
Certificates.  The Seller and any director, officer, employee or agent of the
Seller may rely in good faith on any document of any kind PRIMA FACIE properly
executed and submitted by any Person respecting any matters arising hereunder.


                                       47
    
<PAGE>
   
                                  ARTICLE VIII

                                  THE SERVICER

               SECTION 8.1  REPRESENTATIONS OF SERVICER.

               The Servicer makes the following representations on which the
Trustee relies in accepting the Receivables in trust and executing and
authenticating the Certificates and upon which the Certificate Insurer relies in
executing and delivering the Certificate Insurance Policy.  The representations
speak as of the Closing Date and shall survive the sale of the Receivables to
the Trustee.

      (a)      DUE ORGANIZATION AND GOOD STANDING.  The Servicer shall have been
duly organized and shall be validly existing as a federal savings bank in good
standing under the laws of the United States of America, with the corporate
power and authority to own its properties and to conduct its business as such
properties shall be currently owned and such business is presently conducted,
and had at all relevant times, and shall have, the corporate power and authority
and legal right to acquire, own, sell, and service the Receivables and to hold
the Receivable Files as custodian on behalf of the Trustee.

      (b)      DUE QUALIFICATION.  The Servicer shall be duly qualified to do
business as a foreign corporation in good standing, and shall have obtained all
necessary licenses and approvals in all jurisdictions in which the ownership or
lease of property or the conduct of its business (including the servicing of the
Receivables as required by this Agreement) shall require such qualifications,
except where the failure to be so qualified or to have obtained such licenses or
approvals would not have a material adverse effect on the transactions
contemplated by this Agreement and would not render any Receivable unenforceable
by the Trustee on behalf of the Certificateholders and the Certificate Insurer.

      (c)      POWER AND AUTHORITY.  The Servicer shall have the corporate power
and authority to execute and deliver this Agreement and to carry out its terms,
and the execution, delivery, and performance of this Agreement shall have been
duly authorized by the Servicer by all necessary corporate action.

      (d)      BINDING OBLIGATIONS.  This Agreement shall constitute a legal,
valid, and binding obligation of the Servicer enforceable in accordance with its
terms, except as enforceability may be limited by bankruptcy, insolvency,
reorganization, or other similar laws affecting the enforcement of creditors' or
other obligees' rights in general or the rights of creditors or obligees of
federally chartered stock savings banks, the deposits of which are insured by
the Federal Deposit Insurance Corporation, and by general principles of equity,
regardless of whether such enforceability shall be considered in a proceeding in
equity or at law.

      (e)      NO VIOLATION.  The consummation of the transactions contemplated
by this Agreement and the fulfillment of the terms hereof shall not conflict
with, result in any breach of


                                       48
    
<PAGE>
   
any of the terms and provisions of, nor constitute (with  or without notice or
lapse of time) a default under, the charter or by-laws of the Servicer, or any
indenture, agreement, or other instrument to which the Servicer is a party or by
which it shall be bound; nor result in the creation or imposition of any Lien
upon any of its properties pursuant to the terms of any such indenture,
agreement, or other instrument (other than this Agreement); nor violate any law
or, to the best of the Servicer's knowledge any order, rule, or regulation
applicable to the Servicer of any court or of any federal or State regulatory
body, administrative agency, or other governmental instrumentality having
jurisdiction over the Servicer or its properties.

      (f)      NO PROCEEDINGS.  There are no proceedings or investigations
pending or, to the Servicer's best knowledge, threatened before any court,
regulatory body, administrative agency, or other governmental instrumentality
having jurisdiction over the Servicer or its properties (A) asserting the
invalidity of this Agreement or the Certificates, (B) seeking to prevent the
issuance of the Certificates or the consummation of any of the transactions
contemplated by this Agreement, (C) seeking any determination or ruling that
might materially and adversely affect the performance by the Servicer of its
obligations under, or the validity or enforceability of, this Agreement or the
Certificates, or (D) which might adversely affect the federal income tax
attributes of the Certificates.

               SECTION 8.2  LIABILITIES OF SERVICER, INDEMNITIES.

               (a) The Servicer shall be liable in accordance herewith only to
the extent of the obligations specifically undertaken and the representations
made by the Servicer under this Agreement, including its duties as custodian of
the Receivable Files.

              (i)   The Servicer, except as set forth in this Section 8.2, shall
      not be under any liability to the Trust or the Certificateholders for
      taking any action or for refraining from taking any action pursuant to
      this Agreement, or for errors in judgment; PROVIDED, HOWEVER, that this
      provision shall not protect the Servicer against any liability which would
      otherwise be imposed upon the Servicer by reason of its willful
      misfeasance, bad faith or negligence in the performance of its duties or
      by reason of its reckless disregard of its obligations and duties as
      Servicer hereunder.

             (ii)   The Servicer shall indemnify, defend, and hold harmless the
      Trustee, its officers, directors, agents and employees, the Trust, the
      Certificateholders and the Certificate Insurer from and against any and
      all costs, expenses, losses, damages, claims, and liabilities, arising out
      of or resulting from the use, ownership or operation by the Servicer or
      any Affiliate thereof of a Financed Vehicle; PROVIDED, that the Servicer
      shall have no obligation to indemnify any Person against any credit losses
      on any Receivable serviced by the Servicer in accordance with the
      requirements of this Agreement.

            (iii)   The Servicer shall 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 judgment, award, settlement and other
      costs or expenses incurred in connection with the defense of any


                                       49
    
<PAGE>
   
      action, proceeding or claim, to the extent such loss, liability, expense,
      damage or injury arose out of, or was 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 hereunder.

             (iv)   The initial Servicer shall indemnify, defend and hold
      harmless the Trustee, its officers, directors, employees and agents 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 this Trust, 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 hereunder.

              (v)   The Servicer shall defend, indemnify and hold harmless the
      Trust and the Trustee, its respective officers, directors, agents and
      employees, the Certificate Insurer and the Certificateholders from and
      against any taxes that may at any time be asserted against the Trust, the
      Trustee, the Certificate Insurer or the Certificateholders with respect to
      the transactions contemplated in this Agreement, including, without
      limitation, any sales, gross receipts, general corporation, tangible
      personal property, privilege or license taxes (but not including any
      personal property taxes asserted with respect to ownership of the
      Receivables, or federal or other income taxes arising out of distributions
      on the Certificates) and costs and expenses in defending against the same.

               Indemnification under this Section 8.2 shall include reasonable
fees and expenses of counsel and expenses of litigation.

               Within a reasonable period after receipt by the Trustee, the
Trust, the Certificate Insurer or the Certificateholders of notice of the
commencement of any action with respect to which indemnification is sought under
this Section 8.2, such party shall notify the Servicer in writing of the
commencement thereof.  In case any such action shall be brought, the Servicer
shall be entitled to participate in and, to the extent that it shall wish, to
assume the defense thereof, with counsel satisfactory to such indemnified party,
and after notice from the Servicer to the indemnified party  of its election so
to assume the defense thereof, the Servicer shall not be liable to such
indemnified party for any legal or other expenses subsequently incurred by such
indemnified party in connection with the defense thereof other than reasonable
costs of investigation.

               The Servicer shall not be liable for any settlement of any
litigation or proceeding effected without the written consent of the Servicer
(which shall not be unreasonably withheld).  The indemnified party shall not,
without the Servicer's written consent (which shall not be unreasonably
withheld), settle or compromise any claim or consent to entry of any judgment
which would impose an injunction or other equitable relief on the Servicer or
which does not include as an unconditional term thereof the release by the
claimant or the plaintiff of the Servicer from all liability in respect of such
claim.


                                       50
    
<PAGE>
   
               The rights to indemnification under this Section 8.2 shall
survive the termination, resignation or removal of the Servicer with respect to
acts and omissions to act of the Servicer giving rise to such rights and
occurring prior to such termination, resignation or removal.  In addition, the
rights to indemnification under this Section 8.2 shall survive the termination
of the Trust.

               SECTION 8.3  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
                            OBLIGATIONS OF THE SERVICER.

               Any Person (a) into which the Servicer may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Servicer shall be a party, or (c) which may succeed to the properties and assets
of the Servicer substantially as a whole, which Person in any of the foregoing
cases executes an agreement of assumption to perform every obligation of the
Servicer hereunder, shall be the successor to the Servicer under this Agreement
without the execution or filing of any document or any further act on the part
of any of the parties to this Agreement; PROVIDED, HOWEVER, that (x) the
Servicer shall have delivered to the Trustee and the Certificate Insurer an
Officers' Certificate and an Opinion of Counsel each stating that such
consolidation, merger or succession and such agreement of assumption comply with
this Section 8.3 and (y) all conditions precedent, if any, provided for in this
Agreement relating to such merger, consolidation or succession have been
complied with.  The Servicer or its successor hereunder shall provide the
Trustee, the Seller, the Certificate Insurer and the Rating Agencies with prompt
notice of any such transaction.

               SECTION 8.4  LIMITATION ON LIABILITY OF CERTAIN PERSONS OF
                            SERVICER.

               No recourse under or upon any obligation or covenant of this
Agreement, or of any Certificate or for any claim based thereon or otherwise in
respect thereof, shall be had against any incorporator, shareholder, officer or
director as such, of the Servicer or of any successor corporation, either
directly or through the Servicer, whether by virtue of any constitution, statute
or rule of law, or by the enforcement of any assessment or penalty or otherwise.
This Agreement and the obligations created hereunder are solely corporate
obligations, and no personal liability whatever shall attach to, or is or shall
be incurred by the incorporators, shareholders, officers or directors, as such,
of the Servicer, or any of them, because of the issuance of the Certificates, or
under or by reason of the obligations, covenants or agreements contained in this
Agreement or in any of the Certificates or implied therefrom.  Any and all such
personal liability, either at common law or in equity or by constitution or
statute, of, and any and all such rights and claims against, every such
incorporator, shareholder, officer or director, as such, because of the issuance
of the Certificates, or under or by reason of the obligations, covenants or
agreements contained in this Agreement or in any of the Certificates or implied
therefrom, are hereby expressly waived and released as a condition of, and as a
consideration for, the execution of this Agreement and the issuance of the
Certificates.  The Servicer and any director, officer, employee or agent of the
Servicer may rely in good faith on any document of any kind PRIMA FACIE properly
executed and submitted by any Person respecting any matters arising hereunder.


                                       51
    
<PAGE>
   
               Except as provided in this Agreement, the Servicer shall not be
under any obligation to appear in, prosecute, or defend any legal action that
shall not be incidental to its duties to service the Receivables in accordance
with this Agreement (collection actions with respect to Defaulted Receivables
are understood to be incidental to the Servicer's duties to service the
Receivables), and that in its opinion may involve it in any expense or
liability.
               SECTION 8.5  SERVICER NOT TO RESIGN.

               The Servicer shall not resign from its obligations and duties
under this Agreement except upon determination that the performance of its
duties shall no longer be permissible under applicable law (any such
determination permitting the resignation of the Servicer shall be evidenced by
an Opinion of Counsel to such effect delivered to the Trustee and the
Certificate Insurer).  Notice of any such determination permitting the
resignation of the Servicer, shall be communicated to the Trustee, the
Certificate Insurer and the Rating Agencies at the earliest practicable time and
any such determination permitting the resignation of the Servicer shall be
evidenced by an Opinion of Counsel to such effect delivered to the Trustee
concurrently with such notice.  No such resignation shall become effective until
the  Trustee or other successor Servicer shall have assumed the responsibilities
and obligations of the Servicer in accordance with Section 9.2.

               SECTION 8.6  DELEGATION OF DUTIES.

               The Servicer may at any time delegate any duties hereunder to any
Person, including, without limitation, the Sub-Servicer, who agrees to conduct
such duties in accordance with this Agreement.  Such delegation shall not
relieve the Servicer of its responsibilities and liabilities with respect to
such duties, and shall not constitute a resignation within the meaning of
Section 8.5.

                                   ARTICLE IX

                                     DEFAULT

               SECTION 9.1  EVENTS OF DEFAULT.

               If any one of the following events ("Events of Default") shall
occur and be continuing:

              (i)   any failure by the Servicer to deliver to the Trustee the
      Servicer's Certificate for a Collection Period or to deliver to the
      Trustee for distribution to Certificateholders any proceeds or payment
      required to be so delivered under the terms of the Certificates and this
      Agreement that shall continue unremedied for a period of more than three
      Business Days after written notice from (x) the Trustee or the Holders of
      Certificates evidencing not less than 25% of the Certificate Principal
      Balance, which


                                       52
    
<PAGE>
   
      notice, in either case, shall be consented to by the Certificate Insurer,
      or (y) the Certificate Insurer is received by the Servicer as specified in
      this Agreement; or

             (ii)   failure on the part of the Servicer or the Seller duly to
      observe or to perform in any material respect any other covenants or
      agreements of the Servicer or the Seller, as the case may be, set forth in
      the Certificates or in this Agreement, which failure shall (a) materially
      and adversely affect the rights of Certificateholders (determined without
      regard to the availability of the Certificate Insurance Policy) and (b)
      continue unremedied for a period of more than 30 days after the date on
      which written notice of such failure, requiring the same to be remedied,
      shall have been given (x) (1) to the Servicer or the Seller, as the case
      may be, by the Trustee, or (2) to the Servicer or the Seller, as the case
      may be, and to the Trustee by the Holders of Certificates evidencing not
      less than 25% of the Certificate Principal Balance, which notice, in
      either case, shall be consented to by the Certificate Insurer, or (y) to
      the Servicer or the Seller, as the case may be, by the Certificate
      Insurer; or

            (iii)   the entry of a decree or order by a court or agency or
      supervisory authority having jurisdiction in the premises for the
      appointment of a conservator, receiver, or liquidator for the Servicer in
      any insolvency, readjustment of debt, marshaling of assets and
      liabilities, or similar proceedings, or for the winding up or liquidation
      of its affairs, and the continuance of any such decree or order unstayed
      and in effect for a period of 60 consecutive days; or

             (iv)   the consent by the Servicer to the appointment of a
      conservator or receiver or liquidator in any insolvency, readjustment of
      debt, marshalling of assets and liabilities, or similar proceedings of or
      relating to the Servicer or of or relating to substantially all of its
      property; or the admission by the Servicer in writing of its inability to
      pay its debts generally as they become due, the filing by the Servicer of
      a petition to take advantage of any applicable insolvency or
      reorganization statute, the making by the servicer of an assignment for
      the benefit of its creditors, or the voluntary suspension by the Servicer
      of payment of its obligations;

then, and in each and every case, so long as an Event of Default shall not have
been remedied, (x) the Trustee or the Holders of Certificates evidencing not
less than 51% of the Certificate Principal Balance, in either case with the
consent of the Certificate Insurer or (y) the Certificate Insurer, by notice
then given in writing to the Servicer (and to the Trustee if given by the
Certificate Insurer or the Certificateholders), may terminate all of the rights
and obligations of the Servicer under this Agreement.

               On or after the receipt by the Servicer of such written notice,
all authority and power of the Servicer under this Agreement, whether with
respect to the Certificates or the Receivables or otherwise, shall, without
further action, pass to and be vested in the Trustee or such successor Servicer
as may be appointed under Section 9.2 pursuant to and under this Section 9.1;
and, without limitation, the Servicer, the Trustee or such other successor
Servicer, as the case may be, is hereby authorized and empowered to execute and
deliver, on behalf of the predecessor


                                       53
    
<PAGE>
   
Servicer, as attorney-in-fact or otherwise, any and all documents and other
instruments, and to do or accomplish all other acts or things necessary or
appropriate to effect the purposes of such notice of termination, whether to
complete the transfer and endorsement of the Receivables and related documents,
or otherwise; PROVIDED, HOWEVER, that the Trustee or any successor Servicer
shall not be liable for any acts, omissions or obligations of the Servicer prior
to such succession.  The predecessor Servicer shall cooperate with the successor
Servicer and the Trustee in effecting the termination of the responsibilities
and rights of the predecessor Servicer under this Agreement, including the
transfer to the successor Servicer of electronic records related to the
Receivables or such form as the successor Servicer may reasonably request and
the transfer to the successor Servicer for administration by it of all cash
amounts that shall at the  time be held by the predecessor Servicer for deposit,
or shall thereafter be received with respect to a Receivable.  The Trustee shall
give the Rating Agencies and the Certificate Insurer notice of any termination
of the Servicer pursuant to the terms of this Section 9.1.

               SECTION 9.2  APPOINTMENT OF SUCCESSOR.

      (a)      Upon the Servicer's receipt of notice of termination pursuant to
Section 9.1 or the Servicer's resignation in accordance with the terms of this
Agreement, the predecessor Servicer shall continue to perform its functions as
Servicer under this Agreement, in the case of termination, only until the date
specified in such termination notice or, if no such date is specified in a
notice of termination, until receipt of such notice and, in the case of
resignation, until the later of (x) the date 45 days from the delivery to the
Trustee and the Certificate Insurer of written notice of such resignation (or
written confirmation of such notice) in accordance with the terms of this
Agreement and (y) the date upon which the predecessor Servicer shall become
unable to act as Servicer, as specified in the notice of resignation and
accompanying Opinion of Counsel.  In the event of the Servicer's resignation or
termination hereunder, the Trustee shall, with the consent of the Certificate
Insurer, appoint a successor Servicer, and the successor Servicer shall accept
its appointment by a written assumption in form acceptable to the Trustee.  In
the event that a successor Servicer has not been appointed at the time when the
predecessor Servicer has ceased to act as Servicer in accordance with this
Section 9.2, the Trustee without further action shall automatically be appointed
the successor Servicer; PROVIDED, HOWEVER, that the Trustee shall not be liable
for any acts, omissions or obligations of the Servicer prior to such succession.
Notwithstanding the above, the Trustee shall, if it shall be legally unable so
to act, appoint, or petition a court of competent jurisdiction to appoint, any
established financial institution, having a net worth of not less than
$50,000,000 and whose regular business shall include the servicing of automotive
receivables, as the successor to the Servicer under this Agreement.

      (b)      Upon appointment, the successor Servicer shall be the successor
in all respects to the predecessor Servicer and shall be subject to all the
responsibilities, duties, and liabilities arising thereafter relating thereto
placed on the predecessor Servicer, and shall be entitled to all of the rights
granted to the predecessor Servicer, by the terms and provisions of this
Agreement.

      (c)      In connection with such appointment, the Trustee may make such
arrangements for the compensation of a successor Servicer out of payments on
Receivables as it and such successor Servicer shall agree; PROVIDED, HOWEVER,
that no such compensation shall be in excess


                                       54
    
<PAGE>
   
of that permitted the original Servicer under this Agreement.  The Trustee and
such successor Servicer shall take such action, consistent with this Agreement,
as shall be necessary to effectuate any such succession.

               The Servicer shall cooperate with the successor Servicer in
effecting the transfer of the rights and responsibilities of the Servicer under
this Agreement.

               SECTION 9.3  NOTIFICATION TO CERTIFICATEHOLDERS.

               Upon any notice of an Event of Default or upon any termination
of, or appointment of a successor to, the Servicer pursuant to this Article IX,
the Trustee shall give prompt written notice thereof to Certificateholders at
their respective addresses appearing in the Certificate Register, to the Rating
Agencies and to the Certificate Insurer.

               SECTION 9.4  WAIVER OF PAST DEFAULTS.

               The Certificate Insurer or, provided they have obtained the prior
consent of the Certificate Insurer, the Holders of Certificates evidencing not
less than 51% of the Certificate Principal Balance may, on behalf of all Holders
of Certificates, waive any default by the Servicer or the Seller in the
performance of its obligations hereunder and its consequences, except a default
in making any required deposits to or payments from the Certificate Account in
accordance with this Agreement.  Upon any such waiver of a past default, such
default shall cease to exist, and any Event of Default arising therefrom shall
be deemed to have been remedied for every purpose of this Agreement.  No such
waiver shall extend to any subsequent or other default or impair any right
consequent thereon.

               SECTION 9.5  EFFECT OF EVENT OF DEFAULT ON SUB-SERVICER.

               Any removal of the Servicer pursuant to this Article IX shall
IPSO FACTO constitute a removal of the Sub-Servicer.

                                    ARTICLE X

                                   THE TRUSTEE

               SECTION 10.1  DUTIES OF TRUSTEE.

               The Trustee both prior to and after the occurrence of an Event of
Default, shall undertake to perform such duties as are specifically set forth in
this Agreement.  If an Event of Default shall have occurred and shall not have
been cured, the Trustee shall exercise such of the rights and powers vested in
it by this Agreement, and shall use the same degree of care and skill in their
exercise, as a prudent man or woman would exercise or use under the
circumstances in the conduct of his or her own affairs; PROVIDED, HOWEVER, that
if the Trustee shall assume the duties of the Servicer  pursuant to Section 9.2,
the Trustee in performing such duties shall use the degree of


                                       55
    
<PAGE>
   

skill and attention customarily exercised by a servicer with respect to
automobile receivables that it services for itself or others.

               The Trustee, upon receipt of all resolutions, certificates,
statements, opinions, reports, documents, orders or other instruments furnished
to the Trustee that shall be specifically required to be furnished pursuant to
any provision of this Agreement, shall examine them to determine whether they
conform as to form to the requirements of this Agreement.

               No provision of this Agreement shall be construed to relieve the
Trustee from liability for its own negligent action, its own negligent failure
to act, or its own bad faith; PROVIDED, HOWEVER, that:

              (i)   prior to the occurrence of an Event of Default, and after
      the curing of all such Events of Default that may have occurred, the
      duties and obligations of the Trustee shall be determined solely by the
      express provisions of this Agreement, the Trustee shall not be liable
      except for the performance of such duties and obligations as shall be
      specifically set forth in this Agreement, no implied covenants or
      obligations shall be read into this Agreement against the Trustee and, in
      the absence of bad faith on the part of the Trustee, or manifest error,
      the Trustee may conclusively rely on the truth of the statements and the
      correctness of the opinions expressed in any certificates or opinions
      furnished to the Trustee and conforming to the requirements of this
      Agreement;

             (ii)   the Trustee shall not be liable for an error of judgment
      made in good faith by a Responsible Officer, unless it shall be proved
      that the Trustee shall have been negligent in ascertaining the pertinent
      facts;

            (iii)   the Trustee shall not be liable with respect to any action
      taken, suffered, or omitted to be taken in good faith in accordance with
      this Agreement or at the direction of the Certificate Insurer or the
      Holders of Certificates evidencing not less than 25% of the Certificate
      Principal Balance with the consent of the Certificate Insurer relating to
      the time, method, and place of conducting any proceeding for any remedy
      available to the Trustee, or exercising any trust or power conferred upon
      the Trustee, under this Agreement;

             (iv)   the Trustee shall not be charged with knowledge of any
      failure by the Servicer to comply with the obligations of the Servicer
      referred to in clause (i) or (ii) of Section 9.1, or of any failure by the
      Seller to comply with the obligations of the Seller referred to in clause
      (ii) of Section 9.1, unless a Responsible Officer of the Trustee receives
      written notice of such failure (it being understood that knowledge of the
      Servicer or the Servicer as custodian, in its capacity as agent for the
      Trustee, is not attributable to the Trustee) from the Servicer, the Seller
      or the Certificate Insurer, as the case may be, or the Holders of
      Certificates evidencing not less than 25% of the Certificate Principal
      Balance; and


                                       56
    
<PAGE>
   
              (v)   without limiting the generality of this Section or Section
      10.4, the Trustee shall have no duty (i) to see to any recording, filing,
      or depositing of this Agreement or any agreement referred to therein or
      any financing statement evidencing a security interest in the Receivables
      or the Financed Vehicles, or to see to the maintenance of any such
      recording or filing or depositing or to any rerecording, refiling or
      redepositing of any thereof, (ii) to see to any insurance of the Financed
      Vehicles or Obligors or to effect or maintain any such insurance, (iii) to
      see to the payment or discharge of any tax, assessment, or other
      governmental charge or any Lien or encumbrance of any kind owing with
      respect to, or assessed or levied against, any part of the Trust, (iv) to
      confirm or verify the contents of any reports or certificates of the
      Servicer delivered to the Trustee pursuant to this Agreement believed by
      the Trustee to be genuine and to have been signed or presented by the
      proper party or parties, or (v) to inspect the Financed Vehicles at any
      time or ascertain or inquire as to the performance or observance of any of
      the Seller's or the Servicer's representations, warranties or covenants or
      the Servicer's duties and obligations as Servicer and as custodian of the
      Receivable Files under this Agreement.

               The Trustee shall not be required to expend or risk its own funds
or otherwise incur financial liability in the performance of any of its duties
hereunder, or in the exercise of any of its rights or powers, if there shall be
reasonable ground for believing that the repayment of such funds or adequate
indemnity against such risk or liability shall not be reasonably assured to it,
and none of the provisions contained in this Agreement shall in any event
require the Trustee to perform, or be responsible for the manner of performance
of, any of the obligations of the Servicer under this Agreement except during
such time, if any, as the Trustee shall be the successor to, and be vested with
the rights, duties, powers, and privileges of, the Servicer in accordance with
the terms of this Agreement.

               SECTION 10.2  TRUSTEE'S CERTIFICATE.

               On or as soon as practicable after each Distribution Date on
which Receivables shall be (i) assigned to the Seller pursuant to Section 3.2 or
(ii) assigned to the Servicer pursuant to Section 4.2, 4.7 or 11.2, the Trustee
shall execute a Trustee's Certificate, substantially in the form of, in the case
of an assignment to the Seller, Exhibit C, or, in the case of an assignment to
the Servicer, Exhibit D, based on the information contained in the Servicer's
Certificate for  the related Collection Period, amounts deposited to the
Certificate Account, and notices received pursuant to this Agreement,
identifying the Receivables repurchased by the Seller pursuant to Section 3.2 or
purchased by the Servicer pursuant to Section 4.2, 4.7 or 11.2 with respect to
such Collection Period, and shall deliver such Trustee's Certificate,
accompanied by a copy of the Servicer's Certificate for such Collection Period
to the Seller or the Servicer, as the case may be, with a copy to the
Certificate Insurer.  The Trustee's Certificate shall be an assignment pursuant
to Section 10.3.


                                       57
    
<PAGE>
   
               SECTION 10.3  TRUSTEE'S ASSIGNMENT OF PURCHASED RECEIVABLES.

               With respect to each Receivable repurchased by the Seller
pursuant to Section 3.2 or purchased by the Servicer pursuant to Section 4.2,
4.7 or 11.2, the Trustee shall assign, on the day on which the Trustee receives
payment for such Receivable, effective as of the last day of the Collection
Period during which such Receivable became subject to repurchase by the Seller
or purchase by the Servicer, without recourse, representation, or warranty, to
the Seller or the Servicer (as the case may be) all the Trustee's right, title,
and interest in and to such Receivables, and all security and documents relating
thereto, and all proceeds thereof, such assignment being an assignment outright
and not for security.  If in any enforcement suit or legal proceeding it shall
be held that the Servicer may not enforce a Receivable on the ground that it
shall not be a real party in interest or a holder entitled to enforce the
Receivable, the Trustee shall, at the Servicer's expense, take such steps as the
Trustee deems necessary to enforce the Receivable, including bringing suit in
its name or the name of the Certificateholders.

               SECTION 10.4  CERTAIN MATTERS AFFECTING THE TRUSTEE.

               Except as otherwise provided in Section 10.1:

              (i)   The Trustee may rely and shall be protected in acting or
      refraining from acting upon any resolution, Officers' Certificate,
      Servicer's Certificate, certificate of auditors, or any other certificate,
      statement, instrument, opinion, report, notice, request, consent, order,
      appraisal, bond, or other paper or document believed by it to be genuine
      and to have been signed or presented by the proper party or parties.

             (ii)   The Trustee may consult with counsel and any Opinion of
      Counsel shall be full and complete authorization and protection in respect
      of any action taken or suffered or omitted by it under this Agreement in
      good faith and in accordance with such Opinion of Counsel.

            (iii)   The Trustee shall be under no obligation to exercise any of
      the rights or powers vested in it by this Agreement, or to institute,
      conduct, or defend any litigation under this Agreement or in relation to
      this Agreement, at the request, order, or direction of any of the
      Certificateholders pursuant to the provisions of this Agreement, unless
      such Certificateholders shall have offered to the Trustee reasonable
      security or indemnity against the costs, expenses, and liabilities that
      may be incurred therein or thereby; nothing contained in this Agreement,
      however, shall relieve the Trustee of the obligations, upon the occurrence
      of an Event of Default (that shall not have been cured) , to exercise such
      of the rights and powers vested in it by this Agreement, and to use the
      same degree of care and skill in their exercise as a prudent man or woman
      would exercise or use under the circumstances in the conduct of his or her
      own affairs.


                                       58
    
<PAGE>
   
             (iv)   The Trustee shall not be liable for any action taken,
      suffered, or omitted by it in good faith and believed by it to be
      authorized or within the discretion or rights or powers conferred upon it
      by this Agreement.

              (v)   Prior to the occurrence of an Event of Default and after the
      curing of all Events of Default that may have occurred, the Trustee shall
      not be bound to make any investigation into the facts of matters stated in
      any resolution, certificate, statement, instrument, opinion, report,
      notice, request, consent, order, approval, bond, or other paper or
      document, unless requested in writing to do so by the Holders of
      Certificates evidencing not less than 25% of the Certificate Principal
      Balance or the Certificate Insurer; PROVIDED, HOWEVER, that if the payment
      within a reasonable time to the Trustee of the costs, expenses, or
      liabilities likely to be incurred by it in the making of such
      investigation shall be, in the opinion of the Trustee, not reasonably
      assured to the Trustee by the security afforded to it by the terms of this
      Agreement, the Trustee may require reasonable indemnity against such cost,
      expense, or liability as a condition to so proceeding.  Nothing in this
      clause (v) shall affect the obligation of the Servicer to observe any
      applicable law prohibiting disclosure of information regarding the
      Obligors.

             (vi)   The Trustee may execute any of the trusts or powers
      hereunder or perform any duties under this Agreement either directly or by
      or through agents or attorneys or a custodian and shall not be liable for
      the negligence of any of such agents, attorneys or custodians appointed
      with due care.  The Trustee shall not be responsible for any misconduct or
      negligence solely attributable to the acts or omissions of the Servicer in
      its capacity as Servicer or custodian.

            (vii)   Subsequent to the sale of the Receivables by the Seller to
      the Trustee, the Trustee shall have no duty of independent inquiry, except
      as may be required by Section 10.1, and the Trustee may rely upon the
      representations and warranties  and covenants of the Seller and the
      Servicer contained in this Agreement with respect to the Receivables and
      the Receivable Files.

               SECTION 10.5  TRUSTEE NOT LIABLE FOR CERTIFICATES OR RECEIVABLES.

               The recitals contained herein and in the Certificates (other than
the certificate of authentication on the Certificates) shall be taken as the
statements of the Seller or the Servicer, as the case may be, and the Trustee
assumes no responsibility for the correctness thereof.  The Trustee shall make
no representations as to the validity or sufficiency of this Agreement or of the
Certificates (other than the certificate of authentication on the Certificates),
or of any Receivable or related document.  The Trustee shall at no time have any
responsibility or liability for or with respect to the legality, validity, and
enforceability of any security interest in any Financed Vehicle or any
Receivable, or the perfection and priority of such a security interest or the
maintenance of any such perfection and priority, or for or with respect to the
efficacy of the Trust or its ability to generate the payments to be distributed
to Certificateholders under this Agreement, including, without limitation, the
existence, condition, location, and ownership of any Financed Vehicle; the


                                       59
    
<PAGE>
   
existence and enforceability of any physical damage insurance, lender's single
interest insurance, or credit life or disability and hospitalization insurance
with respect to any Receivable; the existence and contents of any Receivable or
any computer or other record thereof; the validity of the assignment of any
Receivable to the Trust or of any intervening assignment; the completeness of
any Receivable; the performance or enforcement of any Receivable; the compliance
by the Seller or the Servicer with any warranty or representation made under
this Agreement or in any related document and the accuracy of any such warranty
or representation prior to the Trustee's receipt of notice or other discovery of
any noncompliance therewith or any breach thereof; any investment of monies by
the Servicer or any loss resulting therefrom other than investments in
obligations of or guaranteed by the Trustee (it being understood that the
Trustee shall remain responsible for any Trust property that it may hold); the
acts or omissions of the Seller, the Servicer, or any Obligor; any action of the
Servicer taken in the name of the Trustee; or any action by the Trustee taken at
the instruction of the Servicer; PROVIDED, HOWEVER, that the foregoing shall not
relieve the Trustee of its obligation to perform its duties under this
Agreement.  Except with respect to a claim based on the failure of the Trustee
to perform its duties under this Agreement or based on the Trustee's negligence
or willful misconduct, no recourse shall be had for any claim based on any
provision of this Agreement, the Certificates, or any Receivable or assignment
thereof against the Trustee in its individual capacity, the Trustee shall not
have any personal obligation, liability, or duty whatsoever to any
Certificateholder or any other Person with respect to any such claim, and any
such claim shall be asserted solely against the Trust or any indemnitor who
shall furnish indemnity as provided in this Agreement.  The Trustee shall not be
accountable for the use or application by the Seller of any of the Certificates
or of the proceeds of such Certificates, or for the use or application of any
funds paid to the Seller or the Servicer in respect of the Receivables.  The
Trustee shall not be responsible for any statement in any document prepared,
executed or delivered in connection with the sale and issuance of the
Certificates other than any such document prepared, executed or delivered by the
Trustee in connection therewith on the Closing Date.

               SECTION 10.6  TRUSTEE MAY OWN CERTIFICATES.

               The Trustee in its individual or any other capacity may become
the owner or pledgee of Certificates with the same rights as it would have if it
were not Trustee.

               SECTION 10.7  TRUSTEE'S FEES.

               The Trustee's fee for a Collection Period shall equal the Monthly
Trustee's Fee.  The Monthly Trustee's Fee will be paid from the funds of the
Trust in accordance with Section 5.4.

               SECTION 10.8  ELIGIBILITY REQUIREMENTS FOR TRUSTEE.

               The Trustee under this Agreement shall at all times be a 
corporation having an office in the same State as the location of the Corporate 
Trust Office as specified in this Agreement; and organized and doing business 
under the laws of such State or the United States of America; authorized under 
such laws to exercise corporate trust powers; having a combined


                                       60
    
<PAGE>
   
capital and surplus of at least $50,000,000 and subject to supervision or
examination by federal or State authorities; having a rating of its long-term
debt obligations by Moody's of no less than Baa3; and reasonably satisfactory to
the Certificate Insurer.  If such corporation shall publish reports of condition
at least annually, pursuant to law or to the requirements of the aforesaid
supervising or examining authority, then for the purpose of this Section 10.8,
the combined capital and surplus of such corporation shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so published.  In case at any time the Trustee shall cease to be eligible in
accordance with the provisions of this Section 10.8, the Trustee shall resign
immediately in the manner and with the effect specified in Section 10.9.

               SECTION 10.9  RESIGNATION OR REMOVAL OF TRUSTEE.

               The Trustee may at any time resign and be discharged from the
trusts hereby created by giving written notice thereof to the Servicer.  Upon
receiving such notice of resignation, the Servicer shall, with the consent of
the Certificate Insurer, promptly appoint a successor Trustee by written
instrument, in duplicate, one copy of which instrument shall be delivered to the
resigning Trustee and one copy to the successor Trustee.  If no successor
Trustee shall have been so appointed and have accepted appointment within 30
days after the giving of such notice of resignation, the resigning Trustee may
petition any court of competent jurisdiction for the appointment of a successor
Trustee.

               If at any time the Trustee shall cease to be eligible in
accordance with the provisions of Section 10.8 and shall fail to resign after
written request therefor by the Servicer or the Certificate Insurer, or if at
any time the Trustee shall be legally unable to act, or shall be adjudged a
bankrupt or insolvent, or a receiver of the Trustee or of its property shall be
appointed, or any public officer shall take charge or control of the Trustee or
of its property or affairs for the purpose of rehabilitation, conservation, or
liquidation, then the Servicer or the Certificate Insurer may remove the
Trustee.  If it shall remove the Trustee under the authority of the immediately
preceding sentence, the Servicer shall promptly appoint a successor Trustee by
written instrument, in duplicate, one copy of which instrument shall be
delivered to the Trustee so removed and one copy to the successor Trustee.

               Any resignation or removal of the Trustee and appointment of a
successor Trustee pursuant to any of the provisions of this Section 10.9 shall
not become effective without the consent of the Certificate Insurer and until
acceptance of appointment by the successor Trustee pursuant to Section 10.10.

               SECTION 10.10  SUCCESSOR TRUSTEE.

               Any successor Trustee appointed pursuant to Section 10.9 shall
execute, acknowledge, and deliver to the Servicer and to its predecessor Trustee
an instrument accepting such appointment under this Agreement, and thereupon the
resignation or removal of the predecessor Trustee shall become effective and
such successor Trustee, without any further act, deed, or conveyance, shall
become fully vested with all the rights, powers, duties, and obligations of its
predecessor under this Agreement, with like effect as if originally named as
Trustee.  The


                                       61
    
<PAGE>
   
predecessor Trustee shall deliver to the successor Trustee all documents and
statements held by it under this Agreement; and the Servicer and the predecessor
Trustee shall execute and deliver such instruments and do such other things as
may reasonably be required for fully and certainly vesting and confirming in the
successor Trustee all such rights, powers, duties, and
obligations.

               No successor Trustee shall accept appointment as provided in this
Section 10.10 unless at the time of such acceptance such successor Trustee shall
be eligible pursuant to Section 10.8.

               Upon acceptance of appointment by a successor Trustee pursuant to
this Section 10.10, the Servicer shall mail notice of the successor of such
Trustee under this Agreement to all Holders of Certificates at their addresses
as shown in the Certificate Register, to the Certificate Insurer and to the
Rating Agencies.  If the Servicer shall fail to mail such notice within 10 days
after acceptance of appointment by the successor Trustee, the successor Trustee
shall cause such notice to be mailed at the expense of the Servicer.

               SECTION 10.11  MERGER OR CONSOLIDATION OF TRUSTEE.

               Any corporation into which the Trustee may be merged or converted
or with which it may be consolidated, or any corporation resulting from any
merger, conversion, or consolidation to which the Trustee shall be a party, or
any corporation succeeding to all or substantially all of the corporate trust
business of the Trustee, shall be the successor of the Trustee hereunder,
provided such corporation shall be eligible pursuant to Section 10.8, without
the execution or filing of any instrument or any further act on the part of any
of the parties hereto, anything herein to the contrary notwithstanding.  The
Trustee or its successor hereunder shall provide the Servicer, the Certificate
Insurer and the Rating Agencies with prompt notice of any such transaction.

               SECTION 10.12  APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE.

               Notwithstanding any other provisions of this Agreement, at any
time, for the purpose of meeting any legal requirements of any jurisdiction in
which any part of the Trust or any Financed Vehicle may at the time be located,
the Servicer and the Trustee with the consent of the Certificate Insurer acting
jointly shall have the power and shall execute and deliver all instruments to
appoint one or more Persons approved by the Trustee to act as co-trustee,
jointly with the Trustee, or separate trustee or separate trustees, of all or
any part of the Trust, and to vest in such Person, in such capacity and for the
benefit of the Certificateholders and the Certificate Insurer, such title to the
Trust, or any part thereof, and, subject to the other provisions of this Section
10.12, such powers, duties, obligations, rights, and trusts as the Servicer and
the Trustee may consider necessary or desirable.  If the Servicer shall not have
joined in such appointment within 15 days after the receipt by it of a request
so to do, or in the case an Event of Default  shall have occurred and be
continuing, the Trustee alone shall have the power to make such appointment.  No
co-trustee or separate trustee under this Agreement shall be required to meet
the terms of eligibility as a successor Trustee pursuant to Section 10.8 and no
notice to


                                       62
    
<PAGE>
   
Certificateholders of the appointment of any co-trustee or separate trustee
shall be required pursuant to Section 10.10.

               Each separate trustee and co-trustee shall, to the extent
permitted by law, be appointed and act subject to the following provisions and
conditions:

              (i)   all rights, powers, duties, and obligations conferred or
      imposed upon the Trustee shall be conferred upon and exercised or
      performed by the Trustee and such separate trustee or co-trustee jointly
      (it being understood that such separate trustee or co-trustee is not
      authorized to act separately without the Trustee joining in such act),
      except to the extent that under any law of any jurisdiction in which any
      particular act or acts are to be performed (whether as Trustee under this
      Agreement or as successor to the Servicer under this Agreement), the
      Trustee shall be incompetent or unqualified to perform such act or acts,
      in which event such rights, powers, duties, and obligations (including the
      holding of title to the Trust or any portion thereof in any such
      jurisdiction) shall be exercised and performed singly by such separate
      trustee or co-trustee, but solely at the direction of the Trustee;

             (ii)   no trustee under this Agreement shall be personally liable
      by reason of any act or omission of any other trustee under this
      Agreement; and

            (iii)   the Servicer, the Trustee and the Certificate Insurer acting
      jointly may at any time accept the resignation of or remove any separate
      trustee or co-trustee.

               Any notice, request, or other writing given to the Trustee shall
be deemed to have been given to each of the then separate trustees and co-
trustees, as effectively as if given to each of them.  Every instrument
appointing any separate trustee or co-trustee shall refer to this Agreement and
the conditions of this Article X. Each separate trustee and co-trustee, upon its
acceptance of the trusts conferred, shall be vested with the estates or property
specified in its instrument of appointment, either jointly with the Trustee or
separately, as may be provided therein, subject to all the provisions of this
Agreement, specifically including every provision of this Agreement relating to
the conduct of, affecting the liability of, or affording protection to, the
Trustee.  Each such instrument shall be filed with the Trustee and a copy
thereof given to the Servicer and the Certificate Insurer.

               Any separate trustee or co-trustee may at any time appoint the
Trustee, its agent or attorney-in-fact with full power and authority, to the
extent not prohibited by law, to do any lawful act under or in respect of this
Agreement on its behalf and in its name.  If any separate trustee or co-trustee
shall die, become incapable of acting, resign, or be removed, all of its
estates, properties, rights, remedies, and trusts shall vest in and be exercised
by the Trustee, to the extent permitted by law, without the appointment of a new
or successor trustee.


                                       63
    
<PAGE>
   
               SECTION 10.13  REPRESENTATIONS AND WARRANTIES OF TRUSTEE.

               The Trustee shall make the following representations and
warranties on which the Seller, the Certificate Insurer and Certificateholders
may rely:

              (i)   DUE ORGANIZATION AND GOOD STANDING.  The Trustee is a
      national banking association duly organized, validly existing, and in good
      standing under the laws of the United States of America.

             (ii)   POWER AND AUTHORITY.  The Trustee has full power, authority,
      and legal right to execute, deliver, and perform this Agreement, and shall
      have taken all necessary action to authorize the execution, delivery, and
      performance by it of this Agreement.

            (iii)   NO VIOLATION.  The execution, delivery, and performance by
      the Trustee of this Agreement shall not violate any provision of any law
      governing the banking and trust powers of the Trustee or, to the best of
      the Trustee's knowledge, any order, writ, judgment, or decree of any
      court, arbitrator, or governmental authority applicable to the Trustee or
      any of its assets.

             (iv)   NO PROCEEDINGS.  The execution, delivery, and performance by
      the Trustee of this Agreement shall not require the authorization,
      consent, or approval of, the giving of notice to, the filing or
      registration with, or the taking of any other action in respect of any
      governmental authority or agency regulating the banking and corporate
      trust activities of the Trustee.

              (v)   DULY EXECUTED.  This Agreement shall have been duly executed
      and delivered by the Trustee and shall constitute the legal, valid, and
      binding agreement of the Trustee, enforceable in accordance with its
      terms.

               SECTION 10.14  TAX RETURNS.

               The Servicer shall prepare or shall cause to be prepared any tax
returns required to be filed by the Trust and the Trustee shall promptly sign
and file such returns.  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).


                                       64
    
<PAGE>
   
                                   ARTICLE XI

                                   TERMINATION

               SECTION 11.1  TERMINATION OF THE TRUST.

               The respective obligations and responsibilities of the Seller,
the Servicer, and the Trustee created hereby and the Trust created by this
Agreement shall terminate upon (i) the purchase as of the last day of any
Collection Period by the Servicer at its option, pursuant to Section 11.2, of
the corpus of the Trust or (ii) the payment to Certificateholders and the
Certificate Insurer of all amounts required to be paid to them pursuant to this
Agreement and the disposition of all property held as part of the Trust;
PROVIDED, HOWEVER, that in no event shall the trust created by this Agreement
continue beyond the expiration of 21 years from the death of the last survivor
of the descendants of Joseph P. Kennedy, the late ambassador of the Court of St.
James, living on the date of this Agreement.  The Servicer shall promptly notify
the Trustee and the Certificate Insurer of any prospective termination pursuant
to this Section 11.1.

               Notice of any termination, specifying the Distribution Date upon
which the Certificateholders may surrender their Certificates to the Trustee for
payment of the final distribution and cancellation, shall be given promptly by
the Trustee by letter to Certificateholders mailed not later than the first day
of the month in which the specified Distribution Date occurs, stating (A) the
Distribution Date upon which final payment of the Certificates shall be made
upon presentation and surrender of the Certificates at the office of the Trustee
therein designated, (B) the amount of any such final payment, and (C) that the
Record Date otherwise applicable to such Distribution Date is not applicable,
payments being made only upon presentation and surrender of the Certificates at
the office of the Trustee therein specified. The Trustee shall give such notice
to the Certificate Registrar (if other than the Trustee) at the time such notice
is given to Certificateholders.  Upon presentation and surrender of the
Certificates, the Trustee shall cause to be distributed to Certificateholders
and the Certificate Insurer amounts distributable on such Distribution Date
pursuant to Section 5.4.

               In the event that all of the Certificateholders shall not
surrender their Certificates for cancellation within six months after the date
specified in the above-mentioned written notice, the Trustee shall give a second
written notice to the remaining Certificateholders to surrender their
Certificates for cancellation and receive the final distribution with respect
thereto.  If within one year after the second notice all the Certificates shall
not have been surrendered for cancellation, the Trustee may take appropriate
steps, or may appoint an agent to take appropriate steps, to contact the
remaining Certificateholders concerning surrender of their Certificates, and the
cost thereof shall be paid out of the funds and other assets that shall remain
subject to this Agreement.  Any funds remaining in the Trust after exhaustion of
such remedies shall, upon notice to the Trustee, be paid by the Trustee to the
Servicer for deposit into an escrow account, and thereafter Certificateholders
shall look only to such escrow account with respect to any claims in respect of
such funds.


                                       65
    
<PAGE>
   
               SECTION 11.2  OPTIONAL PURCHASE OF ALL RECEIVABLES.

               The Seller shall have the option to purchase the corpus of the
Trust on any Distribution Date following a Record Date on which the Pool Balance
is 5% or less of the Original Pool Balance.  To exercise such option, the
Seller shall deposit in the Certificate Account an amount equal to the
aggregate Purchase Amounts for the Receivables, together with any Reimbursement
Amount then owed to the Certificate Insurer (the "Optional Purchase Price");
PROVIDED, HOWEVER, that the Seller may not effect any such purchase unless the
Trustee and the Certificate Insurer shall have received an Opinion of Counsel
acceptable to them that such purchase does not constitute a fraudulent
conveyance under applicable federal and state laws.  Such price shall be
deposited to the Certificate Account in immediately available funds by 12:00
noon, New York City time, on the Distribution Date and, upon notice to the
Trustee of such deposit, the Trustee shall release the Receivables and the
Receivable Files and all other property of the Trust to the Seller, whereupon
the Certificates shall no longer evidence any right or interest in the
Receivables or other property of the Trust or any proceeds thereof.

                                   ARTICLE XII

                            MISCELLANEOUS PROVISIONS

               SECTION 12.1  AMENDMENT.

               This Agreement may be amended by the Seller, the Servicer and the
Trustee, without the consent of any of the Certificateholders but with the
consent of the Certificate Insurer, to cure any ambiguity or defect, to correct
or supplement any provisions in this Agreement, to correct any typographical
error or to add any other provisions with respect to matters or questions
arising under this Agreement; PROVIDED, HOWEVER, that such action shall not, as
evidenced by an Opinion of Counsel, adversely affect in any material respect the
interests of any Certificateholder.

               This  Agreement may also be amended from time to time by the
Seller, the Servicer and the Trustee with the consent of the Certificate Insurer
and the 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 this Agreement, or of modifying
in any manner the rights of the Holders of Certificates; PROVIDED, HOWEVER, that
no such amendment shall, without the consent of the Holders of all Certificates
then outstanding, reduce the aforesaid percentage required to consent to any
such amendment.  In no case may any such amendment increase or reduce in any
manner the amount of, or accelerate or delay the timing of, collections of
payments on Receivables or distributions that shall be required to be made on
any Certificate without the consent of the Holder of such Certificate.

               The Trustee shall notify each Rating Agency prior to any
amendment of this Agreement; to the extent practicable, such notice shall be
given not less than 10 days prior to the date on which such amendment is
executed.


                                       66
    
<PAGE>
   
               Promptly after the execution of any amendment or consent, the
Trustee shall furnish written notification of the substance of such amendment or
consent to each Certificateholder, each Rating Agency and the Certificate
Insurer; a copy of any proposed amendment shall be furnished to the Certificate
Insurer by the Seller prior to its execution by the Seller.

               It shall not be necessary for the consent of Certificateholders
pursuant to this Section 12.1 to approve the particular form of any proposed
amendment or consent, but it shall be sufficient if such consent shall approve
the substance thereof.  The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders shall be
subject to such reasonable requirements as the Trustee may prescribe.

               Prior to the execution of any amendment to this Agreement, the
Trustee shall be entitled to receive and rely upon an Opinion of Counsel stating
that the execution of such amendment is authorized or permitted by this
Agreement and the Opinion of Counsel referred to in Section 12.2(i)(1). The
Trustee may, but shall not be obligated to, enter into any such amendment which
affects the Trustee's own rights, duties, or immunities under this Agreement.


               SECTION 12.2  PROTECTION OF TITLE TO TRUST.

      (a)      The Seller shall execute and file, or cause to be executed and
filed, such financing statements and cause to be executed and filed such
continuation statements, all in such manner and in such places as may be
required by law fully to preserve, maintain, and protect the interest of the
Certificateholders, the Certificate Insurer and the Trustee under this Agreement
in the Receivables and in the proceeds thereof.  The Seller shall deliver (or
cause to be delivered) to the Trustee and the Certificate Insurer file-stamped
copies of, or filing receipts for, any document filed as provided above, as soon
as available following such filing.

      (b)      Neither the Seller nor the Servicer shall change its name,
identity, or corporate structure in any manner that would, could, or might make
any financing statement or continuation statement filed by the Seller in
accordance with paragraph (a) above seriously misleading within the meaning of
Section 9-402(7) of the UCC, unless the Seller or Servicer shall have filed (or
cause to be filed) UCC financing statements upon any of the stated events.

      (c)      If, as a result of a relocation of the Seller's or Servicer's
principal executive office, the applicable provisions of the UCC would require
the filing of any amendment of any previously filed financing or continuation
statement or of any new financing statement, then the Seller or the Servicer
shall file or cause to be filed such amendment or continuation statement or new
financing statement within the period of time necessary fully to preserve and
protect the interest of the Trustee in the Receivables.  The Servicer shall at
all times maintain each office from which it shall service Receivables, and its
principal executive office, within the United States of America.

      (d)      The Servicer shall maintain accounts and records as to each
Receivable accurately and in sufficient detail to permit (i) the reader thereof
to know at any time the status of such


                                       67
    
<PAGE>
   
Receivable, including payments and recoveries made and payments owing (and the
nature of each) and (ii) reconciliation between payments or recoveries on (or
with respect to) each Receivable and the amounts from time to time deposited in
the Certificate Account in respect of such Receivable.

      (e)      The Servicer shall maintain its computer systems so that, from
and after the time of sale under this Agreement of the Receivables to the
Trustee, the Servicer's master computer records (including any back-up archives)
that refer to a Receivable shall indicate clearly with reference to the
particular grantor trust that such Receivable is owned by the Trustee.
Indication of the Trustee's ownership of a Receivable shall be deleted from or
modified on the Servicer's computer systems when, and only when, the Receivable
shall have been paid in full or repurchased.

      (f)      If at any time the Seller or the Servicer shall propose to sell,
grant a security interest in, or otherwise transfer any interest in automotive
receivables to any prospective purchaser, lender, or other transferee, the
Servicer shall give to such prospective purchaser, lender, or other transferee
computer tapes, records, or print-outs (including any restored  from back-up
archives) that, if they shall refer in any manner whatsoever to any Receivable,
shall indicate clearly that such Receivable has been sold and is owned by the
Trustee.

      (g)      The Servicer shall permit the Trustee and the Certificate Insurer
and their respective agents at any time during normal business hours to inspect,
audit, and make copies of and abstracts from the Servicer's records regarding
any Receivable to the extent permitted by applicable banking, privacy and other
laws limiting such access.

      (h)      Upon request, the Servicer shall furnish to the Trustee and to
the Certificate Insurer, within five Business Days, a list of all Receivables
(by contract number and name of Obligor) then held as part of the Trust,
together with a reconciliation of such list to the Schedule of Receivables and
to each of the Servicer's Certificates furnished before such request indicating
removal of Receivables from the Trust.

      (i)      The Servicer shall deliver to the Trustee and the Certificate
Insurer:

                         (1)    promptly after the execution and delivery of
               this Agreement and of each amendment hereto and at the time of
               any merger, consolidation or succession of the Seller or the
               Servicer, an Opinion of Counsel either (a) stating that, in the
               opinion of such counsel, all financing statements and
               continuation statements have been executed and filed that are
               necessary fully to preserve and protect the first priority
               perfected security interest of the Trustee in the Receivables,
               and reciting the details of such filings or referring to prior
               Opinions of Counsel in which such details are given, or (b)
               stating that, in the opinion of such counsel, no such action
               shall be necessary to preserve and protect such interest; and

                         (2)    by December 31 of each calendar year beginning
               December 31, 1996, an Opinion of Counsel, dated as of a date
               during the 90-day


                                       68
    
<PAGE>
   
               period ending on such date, either (a) stating that, in the
               opinion of such counsel, all financing statements and
               continuation statements have been executed and filed that are
               necessary fully to preserve and protect the first priority
               perfected security interest of the Trustee in the Receivables,
               and reciting the details of such filings or referring to prior
               Opinions of Counsel in which such details are given, or (b)
               stating that, in the opinion of such counsel, no such action
               shall be necessary to preserve and protect such interest.

               SECTION 12.3  LIMITATION ON RIGHTS OF CERTIFICATEHOLDERS.

               The death or incapacity of any Certificateholder shall not
operate to terminate this Agreement or the Trust, nor entitle such
Certificateholder's legal representatives or heirs to claim an accounting or to
take any action or commence any proceeding in any court for a partition or
winding up of the Trust, nor otherwise affect the rights, obligations, and
liabilities of the parties to this Agreement or any of them.

               No Certificateholder shall have any right to vote (except as
provided in Section 9.1, 9.4, 12.1, 12.3 or 12.7) or in any manner otherwise
control the operation and management of the Trust, or the obligations of the
parties to this Agreement, nor shall anything in this Agreement set forth, or
contained in the terms of the Certificates, be construed so as to constitute the
Certificateholders from time to time as partners or members of an association;
nor shall any Certificateholder be under any liability to any third person by
reason of any action taken pursuant to any provision of this Agreement.

               No Certificateholder shall have any right by virtue or by
availing itself of any provisions of this Agreement to institute any suit,
action, or proceeding in equity or at law upon or under or with respect to this
Agreement, unless such Holder previously shall have received the written consent
of the Certificate Insurer and shall have given to the Trustee a written notice
of default and of the continuance thereof, as hereinbefore provided, and unless
also the Holders of Certificates evidencing not less than 25% of the Certificate
Principal Balance shall have made written request upon the Trustee to institute
such action, suit, or proceeding in its own name as Trustee under this Agreement
and shall have offered to the Trustee such reasonable indemnity as it may
require against the costs, expenses, and liabilities to be incurred therein or
thereby, and the Trustee, for 30 days after its receipt of such notice, request,
and offer of indemnity, shall have neglected or refused to institute any such
action, suit, or proceeding and during such 30-day period no direction
inconsistent with such written request has been given to the Trustee pursuant to
Section 9.4; no one or more Holders of Certificates shall have any right in any
manner whatever by virtue or by availing itself or themselves of any provisions
of this Agreement to affect, disturb, or prejudice the rights of the Holders of
any other of the Certificates, or to obtain or seek to obtain priority over or
preference to any other such Holder, or to enforce any right, under this
Agreement except in the manner provided in this Agreement and for the equal,
ratable, and common benefit of all Certificateholders.  For the protection and
enforcement of the provisions of this Section 12.3, each Certificateholder and
the Trustee shall be entitled to such relief as can be given either at law or in
equity.


                                       69
    
<PAGE>
   
               SECTION 12.4  GOVERNING LAW.

               THIS AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED AND ENFORCED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK (WITHOUT REGARD TO CONFLICTS
OF LAW PRINCIPLES)  APPLICABLE TO AGREEMENTS MADE AND TO BE PERFORMED WITHIN THE
STATE OF NEW YORK, AND THE OBLIGATIONS, RIGHTS, AND REMEDIES OF THE PARTIES
UNDER THIS AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

               SECTION 12.5  NOTICES.

               All demands, notices, and communications under this Agreement
shall be in writing, personally delivered or mailed by certified mail, return
receipt requested, and shall be deemed to have been duly given upon receipt (a)
in the case of the Seller or the Servicer, to the agent for service as specified
in this Agreement, at the following address: Chevy Chase Bank, F.S.B., 8401
Connecticut Avenue, 6th Floor, Chevy Chase, Maryland 20815, Attention: General
Counsel, or at such other address as shall be designated by the Seller or the
Servicer in a written notice to the Trustee and (b) in the case of the Trustee,
at the Corporate Trust Office, (c) in the case of the Certificate Insurer, at
113 King Street, Armonk, New York 10504, Attention: Insured Portfolio Management
- - Structured Finance.  Any notice required or permitted to be mailed to a
Certificateholder shall be given by first class mail, postage prepaid, at the
address of such Holder as shown in the Certificate Register.  Any notice so
mailed within the time prescribed in this Agreement shall be conclusively
presumed to have been duly given, whether or not the Certificateholder shall
receive such notice.

               SECTION 12.6  SEVERABILITY OF PROVISIONS.

               If any one or more of the covenants, agreements, provisions, or
terms of this Agreement shall be for any reason whatsoever held invalid, then
such covenants, agreements, provisions, or terms shall be deemed severable from
the remaining covenants, agreements, provisions, or terms of this Agreement and
shall in no way affect the validity or enforceability of the other provisions of
this Agreement or of the Certificates or the rights of the Holders thereof or
the rights of the Certificate Insurer.

               SECTION 12.7  ASSIGNMENT.

               Notwithstanding anything to the contrary contained herein, except
as provided in Sections 7.3 and 8.3 and as provided in the provisions of this
Agreement concerning the resignation of the Servicer, this Agreement may not be
assigned by the Seller or the Servicer without the prior written consent of (x)
the Certificate Insurer or (y) the Trustee or the Holders of Certificates
evidencing not less than 66% of the Certificate Principal Balance, in either
case acting with the consent of the Certificate Insurer.


                                       70
    
<PAGE>
   
               SECTION 12.8  CERTIFICATES NONASSESSABLE AND FULLY PAID.

               Certificateholders shall not be personally liable for obligations
of the Trust.  The interests represented by the Certificates shall be
nonassessable for any losses or expenses of the Trust or for any reason
whatsoever, and, upon authentication thereof by the Trustee pursuant to
Section 6.2, Certificates shall be deemed fully paid.

               SECTION 12.9  COUNTERPARTS.

               For the purpose of facilitating the execution of this Agreement
and for other purposes, this Agreement may be executed simultaneously in any
number of counterparts, each of which counterparts shall be deemed to be an
original, and all of which counterparts shall constitute but one and the same
instrument.

               SECTION 12.10  BENEFITS OF AGREEMENT.


               This Agreement shall inure to the benefit of and be binding upon
the parties hereto, the Certificateholders and their respective successors and
assigns, and to the extent provided herein, the Certificate Insurer.  Without
limiting the generality of the foregoing, all covenants and agreements in this
Agreement which expressly confer rights upon the Certificate Insurer shall be
for the benefit of and run directly to the Certificate Insurer, and the
Certificate Insurer shall be entitled to rely on and enforce such covenants to
the same extent as if it were a party hereto.  Except as otherwise provided in
this Agreement, no other person shall have any rights or obligations hereunder.


                                       71
    
<PAGE>
   
               SECTION 12.11  TAX TREATMENT.

               The parties hereto agree that the Trust created hereby will at
all times be characterized as a grantor trust for federal, state and local
income tax purposes.

               IN WITNESS WHEREOF, the parties have caused this Agreement to be
duly executed by their respective officers as of the day and year first above
written.


                                        CHEVY CHASE BANK, F.S.B.,
                                        as Seller and Servicer

                                        By:
                                           -------------------------------------
                                             Name:  Mark A. Holles
                                             Title:    Vice President

                                        FIRST  BANK NATIONAL ASSOCIATION,
                                        as Trustee

                                        By:
                                           -------------------------------------
                                             Name:
                                                    ----------------------------
                                             Title:
                                                    ----------------------------


                                       72
    
<PAGE>
   
                                                                       EXHIBIT A


                             SCHEDULE OF RECEIVABLES






































                                       73
    
<PAGE>
   
                                                                       EXHIBIT B

     UNLESS THIS CERTIFICATE IS PRESENTED BY AN AUTHORIZED REPRESENTATIVE OF THE
     DEPOSITORY TRUST COMPANY, A NEW YORK CORPORATION ("DTC"), TO ISSUER OR ITS
     AGENT FOR REGISTRATION OF TRANSFER, EXCHANGE, OR PAYMENT, AND ANY
     CERTIFICATE ISSUED IS REGISTERED IN THE NAME OF CEDE & CO. OR IN SUCH OTHER
     NAME AS IS REQUESTED BY AN AUTHORIZED REPRESENTATIVE OF DTC (AND ANY
     PAYMENT IS MADE TO CEDE & CO. OR TO SUCH OTHER ENTITY AS IS REQUESTED BY AN
     AUTHORIZED REPRESENTATIVE OF DTC), ANY TRANSFER, PLEDGE, OR OTHER USE
     HEREOF FOR VALUE OR OTHERWISE BY OR TO ANY PERSON IS WRONGFUL, INASMUCH AS
     THE REGISTERED OWNER HEREOF, CEDE & CO., HAS AN INTEREST HEREIN.

                    CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1

                    ____% AUTO RECEIVABLES BACKED CERTIFICATE

     evidencing a fractional undivided interest in the Trust, as defined below,
     the property of which includes a pool of simple interest retail installment
     sales contracts and installment loans and other similar evidences of
     installment indebtedness, secured by new and used  automobiles, light duty
     trucks and vans and sold to the Trustee by Chevy Chase Bank, F.S.B.

This Certificate does not represent an interest in or obligation of Chevy Chase
Bank, F.S.B. or any of its affiliates.  This Certificate is not a savings
account or a deposit and neither this Certificate nor the underlying Receivables
(as defined below) and other property are insured or guaranteed by the Federal
Deposit Insurance Corporation or any other government agency.  This Certificate
is limited in right of payment to certain collections in respect of the
Receivables and payments made pursuant to the Certificate Insurance Policy and,
under certain circumstances, amounts available in the Reserve Account and the
Yield Maintenance Account.

    
<PAGE>
   
NUMBER:                                                     CUSIP:___________
                                                              $______________

     THIS CERTIFIES THAT Cede & Co. is the registered owner of a $___________
dollars nonassessable, fully paid, fractional undivided interest in the Chevy
Chase Auto Receivables Trust 1996-1 (the "Trust") formed by Chevy Chase Bank,
F.S.B., a federally chartered savings bank (the "Bank", or the "Seller" or the
"Servicer" in its respective capacities as such).  The Trust was created
pursuant to a Pooling and Servicing Agreement dated as of June __, 1996 (the
"Agreement") between Chevy Chase Bank, F.S.B., as Seller and Servicer, and
________________________, as trustee (the "Trustee"), a summary of certain of
the pertinent provisions of which is set forth below.  To the extent not
otherwise defined herein, the capitalized terms used herein have the meanings
assigned to them in the Agreement.  This Certificate is one of the duly
authorized Certificates designated as "____% Auto Receivables Backed
Certificates" (the "Certificates").  This Certificate is issued under and is
subject to the terms, provisions, and conditions of the Agreement, to which
Agreement the holder of this Certificate by virtue of the acceptance hereof
assents and by which such holder is bound.  The property of the Trust includes a
pool of simple interest retail installment sales contracts and installment loans
for new and used automobiles, light duty trucks and vans (the "Receivables"),
all monies due or received thereon on or after June 1, 1996, security interests
in the vehicles financed thereby, such amounts as from time to time may be held
in the Collection Account and the Certificate Account, all rights to receive
payments under certain circumstances from the Reserve Account and the Yield
Maintenance Account, the Certificate Insurance Policy (described below),
proceeds from claims on physical damage, credit life, and disability or
hospitalization insurance policies covering vehicles financed thereby and the
obligors thereunder, any property (including the right to receive future
Liquidation Proceeds) that secures a Receivable that may from time to time be
acquired by or on behalf of the Trustee, proceeds from recourse to Dealers
relating to the Receivables, and the proceeds of any and all of the foregoing.

     Under the Agreement, there will be distributed on the first Business Day on
or after the 15th day of each month (the "Distribution Date"), commencing on
July 15, 1996, to the person in whose name this Certificate is registered at the
close of business, if applicable, on the day (whether or not a Business Day)
immediately preceding such Distribution Date (the "Record Date"), such
Certificateholder's fractional interest in Monthly Interest and Monthly
Principal.  Each Certificateholder's "fractional interest" is equal to the
original principal amount of such Certificateholder's Certificate, as set forth
on the face thereof, divided by the aggregate original principal amount of all
of the Certificates.

     Distributions on this Certificate will be made by the Trustee by wire
transfer (if wiring instructions are received from the Certificateholder), by
check or money order mailed to the Person entitled thereto, or by such other
means as the Certificateholder and the Trustee shall agree, without the
presentation or surrender of this Certificate or the making of any notation
hereon.  Except as otherwise provided in the Agreement and notwithstanding the
above, the final distribution on this Certificate will be made after due notice
by the Trustee of the pendency of such distribution and only upon presentation
and surrender of this Certificate at the office or agency


                                        2
    
<PAGE>
   
maintained for that purpose by the Trustee in Minneapolis, Minnesota, or at such
other office as the Trustee may designate.

     Unless the certificate of authentication hereon shall have been executed by
a Responsible Officer of the Trustee, by manual signature, this Certificate
shall not entitle the holder hereof to any or benefit under the Agreement or be
valid for any purpose.

     Pursuant to the Certificate Insurance Policy, the Certificate Insurer is
required, to the extent of any insufficiency in the Available Distribution
Amount, to make Insured Payments available to the Trustee necessary to
distribute the full amount of the Required Payments with respect to the
Certificates on each Distribution Date.

     The Certificates do not represent an obligation of, or an interest in, the
Bank or any affiliate of the Bank.  The Certificates are limited in right of
payment to certain collections and recoveries respecting the Receivables and
rights to payments under certain circumstances from the Reserve Account, the
Yield Maintenance Account and the Certificate Insurance Policy, all as more
specifically set forth in the Agreement.  A copy of the Agreement may be
examined during normal business hours at the principal office of the Seller, and
at such other places, if any, designated by the Seller, by any Certificateholder
upon request.

     The Agreement permits, with certain exceptions therein provided, the
amendment thereof and the modification of the rights and obligations of the
Seller and the rights of the Certificateholders under the Agreement at any time
by the Seller, the Servicer and the Trustee with the consent of the Certificate
Insurer and the Holders of Certificates evidencing not less than 51% of the
Certificate Principal Balance.  Any such consent by the Holder of this
Certificate shall be conclusive and binding on such Holder and on all future
Holders of this Certificate and of any Certificate issued upon the transfer
hereof or in exchange herefor or in lieu hereof whether or not notation of such
consent is made upon this Certificate.  The Agreement also permits the amendment
thereof, in certain limited circumstances, without the consent of the Holders of
any of the Certificates.

     As provided in the Agreement and subject to certain limitations therein set
forth, the transfer of this Certificate is registrable in the Certificate
Register upon surrender of this Certificate for registration of transfer at the
offices or agencies maintained by the Trustee in its capacity as Certificate
Registrar, or by any successor Certificate Registrar, accompanied by a written
instrument of transfer in form satisfactory to the Trustee and the Certificate
Registrar duly executed by the holder hereof or such holder's attorney duly
authorized in writing, and thereupon one or more new Certificates of authorized
denominations evidencing the same aggregate interest in the Trust will be issued
to the designated transferee.

     The Certificates are issuable only as registered Certificates without
coupons in integral multiples of $1,000; PROVIDED, HOWEVER, that one Certificate
may be issued in a denomination that includes any residual amount.  As provided
in the Agreement and subject to certain limitations therein set forth,
Certificates are exchangeable for new Certificates of authorized


                                        3
    
<PAGE>
   
denominations evidencing the same aggregate denomination, as requested by the
holder surrendering the same.

     No service charge will be made for any such registration of transfer or
exchange, but the Trustee may require payment of a sum sufficient to cover any
tax or governmental charges payable in connection therewith.

     The Trustee, the Certificate Registrar, and any agent of the Trustee or the
Certificate Registrar may treat the person in whose name this Certificate is
registered as the owner hereof for all purposes, and neither the Trustee, the
Certificate Registrar, nor any such agent shall be affected by any notice to the
contrary.

     The obligations and responsibilities created by the Agreement and the Trust
created thereby shall terminate upon the payment to Certificateholders and the
Certificate Insurer of all amounts required to be paid to them pursuant to the
Agreement or the disposition of all property held as part of the Trust.  The
Servicer of the Receivables may at its option purchase the corpus of the Trust
at a price specified in the Agreement, and such purchase of the Receivables and
other property of the Trust will effect early retirement of the Certificates;
however, such right of purchase is exercisable on any Distribution Date
following a Record Date on which the Pool Balance is 5% or less of the original
aggregate principal balance of the Receivables.

     IN WITNESS WHEREOF, the Trustee on behalf of the Trust and not in its
individual capacity has caused this Certificate to be duly executed.

Dated:    ____________, 1996


                                   CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1


                                   By:  _______________________, as Trustee



                                   By:  ____________________________________
                                        [name]



                                        4

    
<PAGE>
   
                          CERTIFICATE OF AUTHENTICATION
                   This is one of the Certificates referred to
                        in the within-mentioned Agreement

                                        ___________________________, as Trustee



                                   By:  ____________________________________
                                        [name]
Dated:   ____________, 1996


                                        5
    
<PAGE>
   
                                   ASSIGNMENT

   FOR VALUE RECEIVED the undersigned hereby sells, assigns and transfers unto

PLEASE INSERT SOCIAL SECURITY           _______________________________
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE                             _______________________________


______________________________________________________________________________
(Please print or typewrite name and address, including postal zip code, of
assignee)

______________________________________________________________________________
the within Certificate, and all rights thereunder, hereby irrevocably
constituting and appointing

_______________________________________________________________________ Attorney
to transfer said Certificate on the books of the Certificate Registrar, with
full power of substitution in the premises.

Dated:

                                     _________________________________________*
                                                Signature Guaranteed


                                     _________________________________________*


* NOTICE: The signature to this assignment must correspond with the name as it
appears upon the face of the within Certificate in every particular, without
alteration, enlargement or any change whatever.  Such a signature must be
guaranteed by a member of the New York Stock Exchange or a commercial bank or
trust company.


                                        6
    
<PAGE>
   
                                                                       EXHIBIT C

                              TRUSTEE'S CERTIFICATE
                            PURSUANT TO SECTION 10.2
                     OF THE POOLING AND SERVICING AGREEMENT


     First Bank National Association, as trustee (the "Trustee") of the Chevy
Chase Auto Receivables Trust 1996-1 created pursuant to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of June 1,
1996, between Chevy Chase Bank, F.S.B. (the "Seller") and the Trustee, does
hereby sell, transfer, assign and otherwise convey to the Seller, without
recourse, representation or warranty, all of the Trustee's right, title and
interest in and to all of the Receivables (as defined in the Pooling and
Servicing Agreement) identified in the attached Servicer's Certificate as
"Purchased Receivables," which are to be repurchased by the Seller pursuant to
Section 3.2, and all Insurance Policies, security and documents relating thereto
     IN WITNESS WHEREOF, I have hereunto set my hand this ___ day of __________,
1996.


                                   ___________________________________

    
<PAGE>
   

                                                                       EXHIBIT D

                              TRUSTEE'S CERTIFICATE
                            PURSUANT TO SECTION 10.2
                     OF THE POOLING AND SERVICING AGREEMENT


     First Bank National Association, as trustee (the "Trustee") of the Chevy
Chase Auto Receivables Trust 1996-1 created pursuant to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement"), dated as of June 1,
1996, between Chevy Chase Bank, F.S.B. (the "Seller") and the Trustee, does
hereby sell, transfer, assign and otherwise convey to the Servicer, without
recourse, representation or warranty, all of the Trustee's right, title and
interest in and to all of the Receivables (as defined in the Pooling and
Servicing Agreement) identified in the attached Servicer's Certificate as
"Purchased Receivables," which are to be purchased by the Servicer pursuant to
Sections 4.2, 4.7 or 11.2, and all Insurance Policies, security and documents
relating thereto.

     IN WITNESS WHEREOF, I have hereunto set my hand this ___ day of __________,
1996.


                                   ___________________________________
    
<PAGE>
   

                                                                       EXHIBIT E

                         FORM OF SERVICER'S CERTIFICATE
                    CHEVY CHASE AUTO RECEIVABLES TRUST 1996-1
                   _____% AUTO RECEIVABLES BACKED CERTIFICATES

     Distribution Date: _______________

     Collection Period: _______________

     Record Date:       _______________

     Under the Pooling and Servicing Agreement, dated as of June 1, 1996,
between Chevy Chase Bank, F.S.B. (as "Seller" and "Servicer") and First Bank
National Association, as trustee, the Servicer is required to prepare certain
information each month regarding current distributions to Certificateholders and
the performance of the Chevy Chase Auto Receivables Trust 1996-1 (the "Trust")
during the previous month.  The information which is required to be prepared
with respect to the Distribution Date and Collection Period listed above is set
forth below.  Certain of the information is presented on the basis of an
original principal amount of $1,000 per Certificate, and certain other
information is presented based upon the aggregate amounts for the Trust as a
whole.

     A.   INFORMATION REGARDING THE CURRENT MONTHLY DISTRIBUTION.

          1.   CERTIFICATES.

               (a)  The aggregate amount of the distribution to
                    Certificateholders on the Distribution Date
                    set forth above. . . . . . . . . . . . . . . . . $__________

               (b)  The amount of the distribution set forth in
                    paragraph (a) above allocable to principal,
                    including any overdue principal. . . . . . . . . $__________

               (c)  The amount of the distribution set forth in
                    paragraph (a) above allocable to interest,
                    including any overdue interest . . . . . . . . . $__________

               (d)  The Insured Payments, if any, with respect to
                    such Distribution Date . . . . . . . . . . . . . $__________

               (e)  The Premium Amount, with respect to such
                    Distribution Date  . . . . . . . . . . . . . . . $__________


                                        1
    
<PAGE>
   
               (f)  The amount of the distribution set forth in
                    paragraph (a) above, per Certificate in a
                    principal amount of $1,000 . . . . . . . . . . . $__________

               (g)  The amount of the distribution set forth in
                    paragraph (b) above, per Certificate in a
                    principal amount of $1,000 . . . . . . . . . . . $__________

               (h)  The amount of the distribution set forth in
                    paragraph (c) above, per Certificate in a
                    principal amount of $1,000 . . . . . . . . . . . $__________

               (i)  The amount set forth in paragraph (d) above, per
                    Certificate in a principal amount of $1,000  . . $__________

               (j)  The Certificate Principal Balance as of such
                    Distribution Date (after giving effect to any
                    distribution on such Distribution Date)  . . . . $__________


               (k)  The balance of the Reserve Account, after giving
                    effect to distributions and deposits and the
                    change in the balances from that of the prior
                    Distribution Date  . . . . . . . . . . . . . . . $__________

               (l)  The balance of the Yield Maintenance Account,
                    after giving effect to distributions from the
                    prior Distribution Date  . . . . . . . . . . . . $__________

     B.   INFORMATION REGARDING THE PERFORMANCE OF THE TRUST.

          1.   NET LOSSES, DELINQUENCIES AND POOL BALANCE.

               (a)  The aggregate net losses on the Receivables
                    for the related Collection Period  . . . . . . . $__________

               (b)  The aggregate principal balance of all
                    Receivables which were delinquent 30 days or
                    more as of the last day of the related
                    Collection Period  . . . . . . . . . . . . . . . $__________

               (c)  The Pool Balance as of the end of the related
                    Collection Period  . . . . . . . . . . . . . . . $__________

               (d)  The Certificate Factor as of the end of the
                    related Collection Period  . . . . . . . . . . . $__________


                                        2
    
<PAGE>
   
                                                                       EXHIBIT F

                            LIST OF DESIGNATED LOANS

    

<PAGE>

   
                      CERTIFICATE GUARANTY INSURANCE POLICY

OBLIGATIONS:   $227,697,669.92                    POLICY NUMBER:
               Chevy Chase Auto Receivables Trust 1996-1
               []% Auto Receivables Backed Certificates

     MBIA Insurance Corporation (the "Insurer"), in consideration of the payment
of the premium and subject to the terms of this Certificate Guaranty Insurance
Policy (this "Policy"), hereby unconditionally and irrevocably guarantees to 
any Owner that an amount equal to each full and complete Insured Payment will 
be received by First Bank National Association, or its successor, as trustee 
for the Owners (the "Trustee"), on behalf of the Owners from the Insurer, for
distribution by the Trustee to each Owner of each Owner's proportionate share of
the Insured Payment.  The Insurer's obligations hereunder 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 this Policy, and no accelerated Insured Payments shall
be made regardless of any acceleration of the Obligations, unless such 
acceleration is at the sole option of the Insurer.

     Notwithstanding the foregoing paragraph, this 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 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
such preference payment, (ii) an opinion of counsel satisfactory to the Insurer
that such order is final and not subject to appeal, (iii) an assignment in such
form as is reasonably required by the Insurer, irrevocably assigning to the
Insurer all rights and claims of the Owner relating to or arising under the
Obligations 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 Insurer as agent for such Owner in any legal
proceeding related to such preference payment, such instruments being in a form
satisfactory to the 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
    

<PAGE>

   
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
Obligations to such receiver or trustee in bankruptcy, in which case such
payment shall be disbursed to such Owner.

     The Insurer will pay any other amount payable hereunder 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 Insurer or any successor fiscal agent appointed by
the 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 hereunder, it shall be
deemed not to have been received by the Fiscal Agent for purposes of this
paragraph, and the 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 hereunder, unless otherwise stated herein, 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 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 Insurer to deposit, or cause to be deposited, sufficient funds to
make payments due under this Policy.

     As used herein, 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 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
    

<PAGE>

   
trust office of the Trustee under the Agreement or the 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 hereto, 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
Obligations to payment thereunder.

     "PREFERENCE AMOUNT" means any amount previously distributed to an Owner on
the Obligations 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 herein and not otherwise defined herein shall have
the respective meanings set forth in the Agreement as of the date of execution
of this Policy, without giving effect to any subsequent amendment to or
modification of the Agreement unless such amendment or modification has been
approved in writing by the Insurer.

     Any notice hereunder or service of process on the Fiscal Agent of the
Insurer may be made at the address listed below for the Fiscal Agent of the
Insurer or such other address as the Insurer shall specify in writing to the
Trustee.

     The notice address of the Fiscal Agent is 61 Broadway, 15th Floor, 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.

    

<PAGE>

   
     This 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 this Policy is not covered by the
Property/Casualty Insurance Security Fund specified in Article 76 of the New
York Insurance Law.

     This Policy is not cancelable for any reason. The premium on this Policy
is not refundable for any reason including payment, or provision being made for
payment, prior to maturity of the Obligations.

     IN WITNESS WHEREOF, the Insurer has caused this Policy to be executed and
attested this __th day of June, 1996.

                                   MBIA INSURANCE CORPORATION



                                   By
                                     _________________________________

Attest:

By
   -----------------
  Secretary
    

<PAGE>

   
                                    EXHIBIT A

                    TO CERTIFICATE GUARANTY INSURANCE POLICY
                                     NUMBER:

                        NOTICE UNDER CERTIFICATE GUARANTY
                             INSURANCE POLICY NUMBER



State Street Bank and Trust Company, N.A., as Fiscal Agent
 for MBIA Insurance Corporation
61 Broadway, 15th Floor
New York, NY 10006
Attention: Municipal Registrar and
          Paying Agency

MBIA Insurance Corporation
113 King Street
Armonk, NY 10504

 The undersigned, a duly authorized officer of        , as trustee (the
"Trustee"), hereby certifies to State Street Bank and Trust Company, N.A. (the
"Fiscal Agent") and MBIA Insurance Corporation (the "Insurer"), with reference
to Certificate Guaranty Insurance Policy Number:     (the "Policy") issued by
the Insurer in respect of the $227,697,669.92 Chevy Chase Auto Receivables Trust
1996-1 []% Auto Receivables Backed Certificates (the "Obligations"), that:


     (i)       the Trustee is the trustee under the Pooling and Servicing
Agreement dated as of June 1, 1996 between Chevy Chase Bank, F.S.B., as Seller
and as Servicer, and the Trustee, as trustee for the Owners;

     (ii)      the amount of Required Payments due for the Distribution Date
occurring on     (the "Applicable Distribution Date") is $    ;

     (iii)     the amount of the Net Available Distribution Amount for the
Applicable Distribution Date is $    ;
    

<PAGE>

   
     (iv)      the excess of the amounts listed in paragraph (ii) over the
amount listed in paragraph (iii) above is $    (the "Deficiency Amount");

     (v)       the amount of previously distributed payments on the Obligations
that is recoverable and sought to be recovered as a voidable preference by a
trustee in bankruptcy pursuant to the Bankruptcy Code in accordance with a final
nonappealable order of a court having competent jurisdiction is $       (the
"Preference Amount");

     (vi)      the total Insured Payment due is $     , which amount equals the
sum of the Deficiency Amount and the Preference Amount;

     (vii)     the Trustee is making a claim under and pursuant to the terms of
the Policy for the dollar amount of the Insured Payment set forth in (iv) above
to be applied to the payment on the Obligations for the Applicable Distribution
Date in accordance with the Agreement and for the dollar amount of the Insured
Payment set forth in (v) above to be applied to the payment of any Preference
Amount; and

     (viii)    the Trustee directs that payment of the Insured Payment be made
to the following account by bank wire transfer of federal or other immediately
available funds in accordance with the terms of the Policy: [TRUSTEE'S ACCOUNT].

 Any capitalized term used above in this Notice and not otherwise defined herein
shall have the meaning assigned thereto in the Policy.

 ANY PERSON WHO KNOWINGLY AND WITH INTENT TO DEFRAUD ANY INSURANCE COMPANY OR
OTHER PERSON FILES AN APPLICATION FOR INSURANCE OR STATEMENT OF CLAIM CONTAINING
ANY MATERIALLY FALSE INFORMATION, OR CONCEALS FOR THE PURPOSE OF MISLEADING,
INFORMATION CONCERNING ANY FACT MATERIAL THERETO, COMMITS A FRAUDULENT INSURANCE
ACT, WHICH IS A CRIME, AND SHALL ALSO BE SUBJECT TO A CIVIL PENALTY NOT TO
EXCEED FIVE THOUSAND DOLLARS AND THE STATED VALUE OF THE CLAIM FOR EACH SUCH
VIOLATION.
    

<PAGE>

   
 IN WITNESS WHEREOF, the Trustee has executed and delivered this Notice under
the Policy as of the    day of   ,  .

                                   as Trustee


                              By
                                ------------------------------------------
                              Title
                                   ---------------------------------------
    

<PAGE>
   
                                                                   Exhibit 5.1

            [LETTERHEAD OF SHAW, PITTMAN, POTTS & TROWBRIDGE]

                                       June 18, 1996


Chevy Chase Bank, F.S.B.
8401 Connecticut Avenue
Chevy Chase, Maryland  20815

     Re:  Chevy Chase Auto Receivables Trust 1996-1
          Auto Receivables Backed Certificates
          Registration on Form S-3 (Registration
          Nos. 333-04375 and 333-04375-01)
          ------------------------------------------

Dear Sirs:

     We have acted as your counsel in connection with the above-referenced 
Registration Statement on Form S-3, as amended by Amendment No. 1 thereto 
("Amendment No. 1" and together with such Registration Statement, the 
"Registration Statement") to be filed with the Securities and Exchange 
Commission under the Securities Act of 1933, as amended (the "Act"), relating 
to the Chevy Chase Auto Receivables Trust 1996-1 Auto Receivables Backed 
Certificates (the "Certificates").  The Certificates will be issued pursuant 
to a Pooling and Servicing Agreement (the "Pooling Agreement"), a form of 
which is to be filed as Exhibit 4.1 to Amendment No. 1, to be entered into 
between Chevy Chase Bank, F.S.B. (the "Bank") and First Bank National 
Association, as trustee (the "Trustee").

     We have made such investigations of law as we deemed appropriate, have 
examined and are familiar with originals, or copies certified or otherwise 
identified to our satisfaction, of such corporate records of the Bank, 
certificates of officers of the Bank and of public officials and such other 
documents as we have deemed appropriate as a basis for the opinions expressed 
below.

    
<PAGE>
   
Chevy Chase Bank, F.S.B.
June 18, 1996
Page 2


     In rendering the opinions herein, we have assumed, without independent 
verification, the genuineness of all signatures, the authenticity of all 
documents submitted to us as originals, the conformity to original documents 
of all documents submitted to us as copies or specimens and the authenticity 
of the originals of such documents submitted as copies or specimens.  As to 
any facts material to such opinions that we did not independently establish 
or verify, we have relied upon statements and representations of officers and 
other representatives of the Bank.

     Based upon the foregoing, we are of the opinion that when:

     1.  the Registration Statement shall become effective under the Act,

     2.  the Pooling Agreement shall have been duly authorized by all 
         necessary corporate action and have been duly executed and 
         delivered by the parties thereto,

     3.  the Certificates shall have been duly authorized by all necessary 
         corporate action and have been duly executed and authenticated by 
         the Trustee in accordance with the Pooling Agreement and delivered 
         by the Bank in accordance with the Underwriting Agreement among 
         the Bank and the Underwriters named therein (the "Underwriting 
         Agreement"), and

     4.  The Bank shall have received the agreed purchase price for the 
         Certificates in accordance with the Underwriting Agreement,

the Certificates will be fully paid and non-assessable, validly issued and 
outstanding and will be entitled to the benefits of the Pooling Agreement.

     We are licensed to practice law in the State of New York, and nothing 
contained herein shall be construed to be an opinion as to any laws other 
than the laws of the State of New York and federal laws.  The Pooling 
Agreement and the Certificates are governed by New York law.

    
<PAGE>
   
Chevy Chase Bank, F.S.B.
June 18, 1996
Page 3

     We consent to the use of this opinion in the Registration Statement and 
to the reference to our name in the Prospectus constituting a part of such 
Registration Statement under the caption "Legal Matters."

                                       Very truly yours,



                                       /s/ Shaw, Pittman, Potts & Trowbridge




    

<PAGE>
   
                                                                   Exhibit 8.1

           [LETTERHEAD OF SHAW, PITTMAN, POTTS & TROWBRIDGE]

                                       June 18, 1996

Chevy Chase Bank, F.S.B.
8401 Connecticut Avenue
Chevy Chase, Maryland  20815

     Re:  Chevy Chase Auto Receivables Trust 1996-1
          Auto Receivables Backed Certificates
          Registration on Form S-3 (Registration
          Nos. 333-04375 and 333-04375-01)
          -----------------------------------------

Dear Sirs:

     We have acted as your counsel in connection with the above-referenced 
Registration Statement on Form S-3, as amended by Amendment No. 1 thereto 
("Amendment No. 1" and together with such Registration Statement, the 
"Registration Statement") to be filed with the Securities and Exchange 
Commission under the Securities Act of 1933, as amended (the "Act"), relating 
to the Chevy Chase Auto Receivables Trust 1996-1 Auto Receivables Backed 
Certificates (the "Certificates").  The Certificates will be issued pursuant 
to a Pooling and Servicing Agreement (the "Pooling Agreement"), a form of 
which is to be filed as Exhibit 4.1 to Amendment No. 1, to be entered into 
between Chevy Chase Bank, F.S.B. (the "Bank") and First Bank National 
Association, as trustee (the "Trustee").

     The statements in the Prospectus constituting a part of the Registration 
Statement under the heading "Certain Federal Income Tax Consequences," to the 
extent they constitute matters of federal law or legal conclusions with 
respect thereto, have been prepared or reviewed by us and, in our opinion, 
provide a fair and accurate summary of such law or conclusions.

    
<PAGE>
   
Chevy Chase Bank, F.S.B.
June 18, 1996
Page 2


     We consent to the use of this opinion in the Registration Statement and 
to the reference to our name in the Prospectus constituting a part of such 
Registration Statement under the caption "Legal Matters."

                                       Very truly yours,



                                       /s/ Shaw, Pittman, Potts & Trowbridge



    






<PAGE>

   
                       CONSENT OF INDEPENDENT ACCOUNTANTS



     We consent to the inclusion in the Registration Statement on Form S-3
(Registration Statement No. 333-04375) of our report dated January 22, 1996 on
our audits of the consolidated financial statements of MBIA Insurance
Corporation and Subsidiaries.  We also consent to the reference to our firm
under the caption "Experts."


                                        /s/ Coopers & Lybrand L.L.P.

                                        Coopers & Lybrand L.L.P.


June 12, 1996
New York, New York
    



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