SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10 - K
Annual Report Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
For the fiscal year ended: Commission file number:
December 31, 1998 33-92066
Chevy Chase Auto Receivables Trust 1995-1
____________________________________________________
(Exact name of registrant as specified in charter)
Maryland 41-6399066
________________________________ ________________
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
c/o Chevy Chase Bank, F.S.B.
8401 Connecticut Avenue
Chevy Chase, Maryland 20815
________________________________________ __________
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code (301) 986-7000
________________
Securities registered pursuant to Section 12(b) of the Act:
None
Securities registered pursuant to Section 12(g) of the Act:
None
Indicate by check mark whether the Registrant has (1) filed
all reports required to be filed by Section 13 or 15(d) of the
Securities Exchange Act of 1934 during the preceding 12 months
(or for such shorter period that the Registrant was required
to file such reports) and (2) has been subject to such filing
requirements for the past 90 days.
Yes X No
_____ _____
The Registrant has no voting stock or class of common stock
outstanding as of the date of this report.
Introductory Note
Chevy Chase Bank, F.S.B. (the "Bank")is the seller and servicer under the
Pooling and Servicing Agreement (the "Agreement"), dated as of June 1, 1995,
by and between the Bank and Norwest Bank Minnesota, National Association,
as the trustee. The Certificates listed on page 1 hereof will be referred to
collectively herein as the "Certificates". The Certificates do not represent
obligations of or interests in the Bank.
By letter dated August 7, 1995, the Bank has requested an exemption
from certain reporting and information requirements under the
Exchange Act. Pending resolution of such request, the Bank intends
to provide information in a manner consistent with such application.
Accordingly, certain items of Form 10-K are designated below as
"Not Applicable", and with respect to the remaining items the Bank is
providing the information set forth below.
Part I
Item 1 Business
Not Applicable
Item 2 Properties
See the Annual Report filed pursuant to Item 14 Below.
Item 3 Legal Proceedings
None
Item 4 Submission Of Matters To A Vote Of Security Holders
None
Part II
Item 5 Market For Registrant's Common Equity
And Related Stockholder Matters
Each of the Certificates, representing investors' interests
in the Trust, are represented by a single certificate
registered in the name of Cede & Co., the nominee of
The Depository Trust Company. Accordingly, Cede & Co.
is the sole holder of record of the Certificates, which it
held on behalf of approximately 21 brokers, dealers,
banks and other direct participants in the DTC system at
December 31, 1998.
To the best knowledge of the Registrant, there is no
established public trading market for the Certificates.
Item 6 Selected Financial Data
Not Applicable
Item 7 Management's Discussion and Analysis of Financial
Condition and Results of Operations
Not Applicable
Item 8 Financial Statements and Supplementary Data
Not Applicable
Item 9 Changes In And Disagreements With Accountants
On Accounting and Financial Disclosure
None
Part III
Item 10 Directors and Executive Officers of the Registrant
Not Applicable
Item 11 Executive Compensation
Not Applicable
Item 12 Security Ownership Of Certain Beneficial Owners
and Management
Each of the Certificates, representing investor's interests in the
Trust, are represented by a single certificate registered in the
name of Cede & Co., the nominee of the Depository Trust
Company("DTC"), and an investor holding an interest in the Trust
is not entitled to receive a Certificate representing such interest
except in certain limited circumstances. Accordingly, Cede & Co.
is the sole holder of record of the Certificates, which it held on
behalf of approximately 21 brokers, dealers, banks and other
direct participants in the DTC system at December 31, 1998.
Such direct participants may hold Certificates for their own
accounts or for the accounts of their customers. The following
table sets forth, with respect to each of the Certificates, the
identity of each direct DTC participant that holds positions in
such Certificate in excess of 5% of the outstanding principal
amount thereof at December 31, 1998.
$ 252,234,680 6.00% Auto Receivables Backed Certificates
Aggregate Amount of Percent
Name Certificates Held of Class
Bank of New York 53,215,000 21.10%
Bank One Trust Co., N.A. 14,884,680 5.90%
Boston Safe Deposit and Trust Co. 31,300,000 12.41%
Chase Manhattan Bank 17,380,000 6.89%
First Union National Bank 26,153,109 10.37%
State Street Bank and Trust Co. 60,236,891 23.88%
SSB-Bank Portfolio 19,295,000 7.65%
The address of each of the above participants is:
C/O The Depository Trust Company
7 Hanover Square, 22nd Floor
New York, NY 10004
Item 13 Certain Relationships and Related Transactions
None
Part IV
Item 14 Exhibits, Financial Statement Schedules and Reports
On Form 10-K
(a) The following documents are filed as part of this Report:
i) Summary of annual distributions on the Certificates to
Certificateholders for the year ended December 31, 1998
ii) Annual Accountant's Report dated November 18, 1998
and related Report of Management dated November 18, 1998
relating to sufficiency of accounting controls.
No proxy soliciting material has been distributed by
the Trust.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this report to be signed on its behalf by the undersigned,
thereunto duly authorized.
Chevy Chase Auto Receivables Trust 1995-1
By: Chevy Chase Bank, F.S.B.
Originator of the Trust and Servicer
Date: 03/31/99 By: _________________________________________
Joel A. Friedman
Senior Vice President
and Controller
ANNUAL REPORT
Chevy Chase Auto Receivables Trust 1995-1
$ 252,234,680 6.00% Auto Receivables Backed Certificates
For the Year Ended December 31, 1998
PRINCIPAL INTEREST NET NET 30 + DELQ.
DIST DIST LOSSES LOSS % DELQ. %
____________ ___________ ___________ ________ ____________ _______
Jan-98 3,705,840 460,203 124,032 0.92% 2,020,906 3.51%
Feb-98 3,610,252 448,658 31,112 3.03% 1,700,686 4.12%
Mar-98 3,382,879 371,626 91,720 0.82% 1,771,063 3.72%
Apr-98 3,812,612 370,318 68,341 2.62% 1,447,203 4.22%
May-98 3,257,598 339,253 69,294 2.12% 1,336,275 3.74%
Jun-98 2,946,833 301,487 47,348 2.32% 1,289,246 3.73%
Jul-98 3,020,137 292,742 9,708 1.73% 1,189,577 3.94%
Aug-98 2,876,191 269,179 32,889 0.39% 1,101,821 3.98%
Sep-98 2,710,533 246,387 (4,946) 1.46% 1,026,985 4.06%
Oct-98 2,392,991 216,282 7,780 -0.24% 881,517 4.16%
Nov-98 2,247,096 200,778 30,398 0.42% 954,573 3.93%
Dec-98 2,087,000 178,307 (15,429) 1.79% 1,003,249 4.70%
____________ ___________ ___________
Totals 36,049,962 3,695,221 492,247
** The date represents the month of the Distribution date, the
information is from activity of the previous month.
