<PAGE>

                                                                  Execution Copy
                                                                     Exhibit 4.2

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

                          SALE AND SERVICING AGREEMENT

                                      among

                   CHEVY CHASE AUTO RECEIVABLES TRUST 2001-3,
                                     Trust,

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

                                       and

                         U.S. BANK NATIONAL ASSOCIATION,
                                Indenture Trustee

                          Dated as of December 1, 2001


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

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                          Page
<S>                                                                       <C>
ARTICLE I DEFINITIONS                                                       1

   SECTION 1.1.   Definitions ..........................................    1
   SECTION 1.2.   Other Definitional Provisions. .......................    9
   SECTION 1.3.   Interest Calculations. ...............................   10
   SECTION 1.4.   Action By Or Consent Of Noteholders. .................   10

ARTICLE II CONVEYANCE OF RECEIVABLES                                       11

   SECTION 2.1.   Conveyance of Receivables. ...........................   11
   SECTION 2.2.   Further Encumbrance of Trust Property. ...............   12
   SECTION 2.3.   Acceptance By the Trust. .............................   12

ARTICLE III THE RECEIVABLES                                                12

   SECTION 3.1.   Representations and Warranties of Seller. ............   12
   SECTION 3.2.   Repurchase upon Breach. ..............................   13
   SECTION 3.3.   Custody of Receivables Files. ........................   13
   SECTION 3.4.   Duties Of Servicer As Custodian. .....................   13
   SECTION 3.5.   Instructions and Authority to Act ....................   14
   SECTION 3.6.   Effective Period And Termination. ....................   14

ARTICLE IV ADMINISTRATION AND SERVICING OF RECEIVABLES                     16

   SECTION 4.1.   Duties of the Servicer ...............................   16
   SECTION 4.2.   Collection of Receivable Payments. ...................   16
   SECTION 4.3.   Realization upon Receivables. ........................   17
   SECTION 4.4.   Insurance. ...........................................   17
   SECTION 4.5.   Maintenance of Security Interests in Vehicles. .......   17
   SECTION 4.6.   Covenants, Representations, and Warranties of
                    Servicer ...........................................   18
   SECTION 4.7.   Purchase of Receivables Upon Breach of Covenant ......   19
   SECTION 4.8.   Servicing Fees. ......................................   19
   SECTION 4.9.   Servicer's Certificate ...............................   20
   SECTION 4.10.  Annual Statement as to Compliance, Notice of
                    Servicer Termination Event. ........................   20
   SECTION 4.11.  Annual Independent Accountants' Report. ..............   20
   SECTION 4.12.  Access to Certain Documentation and Information
                   Regarding Receivables ...............................   21
   SECTION 4.13.  Servicer Expenses. ...................................   21
   SECTION 4.14.  Reports To Noteholders. ..............................   21

ARTICLE V ACCOUNTS; DISTRIBUTIONS; STATEMENTS TO NOTEHOLDERS               21

   SECTION 5.1.   Establishment of Accounts ............................   21
   SECTION 5.2.   Collections. .........................................   23
   SECTION 5.3.   Purchase Amounts .....................................   24
   SECTION 5.4.   Distributions. .......................................   24
   SECTION 5.5.   Reserve Account. .....................................   26
   SECTION 5.6.   Overcollateralization. ...............................   27
   SECTION 5.7.   Statements to Noteholders. ...........................   27

ARTICLE VI THE SELLER                                                      29

   SECTION 6.1.   Representations of Seller. ...........................   29
   SECTION 6.2.   Liability of the Seller. .............................   30
</TABLE>

                                       ii

<PAGE>

<TABLE>
<S>                                                                         <C>
  SECTION 6.3.    Merger or Consolidation of, or Assumption of the
                    Obligations of, Seller. ...............................   31
  SECTION 6.4.    Limitation on Liability of Seller and Others ............   31

ARTICLE VII THE SERVICER                                                      31

  SECTION 7.1.    Representations of Servicer .............................   31
  SECTION 7.2.    Liability of Servicer; Indemnities. .....................   33
  SECTION 7.3.    Merger or Consolidation of, or Assumption of the
                    Obligations of the Servicer ...........................   35
  SECTION 7.4.    Limitation on Liability of Servicer and Certain
                    Related Persons. ......................................   35
  SECTION 7.5.    Servicer Not to Resign. .................................   36
  SECTION 7.6.    Delegation of Duties ....................................   36

ARTICLE VIII DEFAULT                                                          36

  SECTION 8.1.    Servicer Default. .......................................   36
  SECTION 8.2.    Appointment of Successor. ...............................   37
  SECTION 8.3.    Notification To Noteholders. ............................   38
  SECTION 8.4.    Waiver Of Past Defaults. ................................   38
  SECTION 8.5.    Effect Of Servicer Default On Sub-Servicers. ............   39

ARTICLE IX THE INDENTURE TRUSTEE                                              39

   SECTION 9.1.   Duties of the Indenture Trustee. ........................   39
   SECTION 9.2.   Rights of Indenture Trustee. ............................   41
   SECTION 9.3.   Individual Rights of Indenture Trustee ..................   42
   SECTION 9.4.   Indenture Trustee's Certificate. ........................   42
   SECTION 9.5.   Indenture Trustee's Assignment Of Purchased
                    Receivables. ..........................................   42

ARTICLE X ADMINISTRATIVE DUTIES OF THE SERVICER                               43

   SECTION 10.1.  Administrative Duties. ..................................   43
   SECTION 10.2.  Records .................................................   45
   SECTION 10.3.  Additional Information to be Furnished to the Trust .....   45

ARTICLE XI REDEMPTION                                                         46

   SECTION 11.1.  Optional Purchase of All Receivables ....................   46

ARTICLE XII MISCELLANEOUS PROVISIONS                                          46

   SECTION 12.1.  Amendment. ..............................................   46
   SECTION 12.2.  Protection Of Title To Trust. ...........................   47
   SECTION 12.3.  Limitations on Rights of Others .........................   48
   SECTION 12.4.  Governing Law ...........................................   48
   SECTION 12.5.  Notices .................................................   49
   SECTION 12.6.  Severability of Provisions ..............................   49
   SECTION 12.7.  Assignment ..............................................   49
   SECTION 12.8.  Counterparts ............................................   49
   SECTION 12.9.  Benefits Of Agreement ...................................   49
   SECTION 12.10. Headings ................................................   49
   SECTION 12.11. Limitation of Liability of Owner
                    Trustee and Indenture Trustee. ........................   49
</TABLE>

                                       iii

<PAGE>

                             SCHEDULES AND EXHIBITS

Schedule A  Schedule of Receivables
Schedule B  Schedule of Representations and Warranties

Exhibit A   Form of Officer's Certificate of the Servicer (upon payment in full
            of any Receivable)
Exhibit B   Form of Servicer's Receipt
Exhibit C   Form of Servicer's Certificate (containing information necessary for
            distributions)
Exhibit D   Form of Indenture Trustee's Certificate (upon assignment of a
            Receivable to the Seller)
Exhibit E   Form of Indenture Trustee's Certificate (upon assignment of a
            Receivable to the Servicer)

                                       iv

<PAGE>

     SALE AND SERVICING AGREEMENT dated as of December 1, 2001, among CHEVY
CHASE AUTO RECEIVABLES TRUST 2001-3, a Delaware business trust (the "Trust"),
                                                                     -----
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 U.S. BANK NATIONAL ASSOCIATION, in its capacity as Indenture Trustee.

     WHEREAS the Trust desires to purchase a portfolio of receivables arising in
connection with motor vehicle retail installment sale contracts and installment
loans originated or purchased by the Seller;

     WHEREAS the Seller has originated or purchased such receivables and is
willing to sell such receivables to the Trust;

     WHEREAS the Servicer is willing to service all such receivables;

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
herein contained, the parties hereto agree as follows:

                                   ARTICLE I

                                  Definitions
                                  -----------

     Section 1.1. Definitions. Whenever used in this Agreement, the following
                  -----------
words and phrases shall have the following meanings:

     "Additional Fees" means any late fees with respect to the Receivables
      ---------------
collected by the Servicer.

     "Additional Principal Amount" means, with respect to any Payment Date, the
      ---------------------------
lesser of:

     (x)  the excess of (i) the Overcollateralization Target Amount for such
          Payment Date over (ii) the difference between (a) the Pool Balance as
          of the end of the related Collection Period and (b) the aggregate Note
          Principal Balance of all Classes of Notes on such Payment Date,
          assuming that all payments of principal in reduction of such aggregate
          Note Principal Balance have been made on such Payment Date, but
          assuming that the Additional Principal Amount for such Payment Date is
          zero,

          and

     (y)  the sum of (i) the amount of Total Available Funds remaining on
          deposit in the Note Account after the funding of the items described
          in clause (i) through (x) of Section 5.4(a) on such Payment Date and
          (ii) any amount released from the Reserve Account and to be included
          in the Additional Principal Amount pursuant to Section 5.5(a)(iii)(C)
          hereof on such Payment Date.


<PAGE>


     "Aggregate Principal Parity Amount" means, with respect to any Payment
     ----------------------------------
Date, the sum of the Class A Principal Parity Amount and the Class B Principal
Parity Amount on that Payment Date.

     "Agreement" means this Sale and Servicing Agreement, as the same may be
     ----------
amended and supplemented from time to time.

     "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 Funds" means, with respect to a Payment Date, for the related
      ---------------
Determination Date, any and all amounts then held in the Collection Account and
deposited therein with respect to the Receivables during or otherwise with
respect to the related Collection Period including Additional Fees and
Liquidation Proceeds received during the Collection Period and investment
earnings on the Collection Account and the Note Account related to such
Determination Date, net of any amounts specified in clauses (i) and (ii) of
Section 5.2(a), to the extent deposited therein. Available Funds does not
include amounts, if any, on deposit in or withdrawn from the Reserve Account and
does not include any amounts that cannot be distributed to the Noteholders by
the Indenture Trustee as a result of proceedings under the United States
Bankruptcy Code.

     "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.

     "Certificateholder" means the Person in whose name a Certificate is
      -----------------
registered on the Certificate Register.

     "Certificate of Trust" means the certificate of trust of the Trust
      --------------------
substantially in the form of Exhibit B to the Trust Agreement.

     "Class A Principal Parity Amount" means, with respect to any Payment Date,
      -------------------------------
the lesser of (I) the excess, if any, of (x) the aggregate Note Principal
Balance of the Class A Notes immediately prior to such Payment Date over (y) the
Pool Balance as of the end of the immediately preceding Collection Period and
(II) the amount of Total Available Funds remaining on deposit in the Note
Account after the funding of the items described in clauses (i) through (iv) of
Section 5.4(a) on such Payment Date.

     "Class B Principal Parity Amount" means, with respect to any Payment Date,
      -------------------------------
the lesser of (I) the excess of (A) the excess, if any, of (x) the aggregate
Note Principal Balance of the Class A Notes and of the Class B Notes, in each
case immediately prior to such Payment Date

                                       2

<PAGE>

over (y) the Pool Balance as of the end of the immediately preceding Collection
Period over (B) the Class A Principal Parity Amount for such Payment Date and
(II) the amount of Total Available Funds remaining on deposit in the Note
Account after the funding of the items described in clauses (i) through (vi) of
Section 5.4(a) on such Payment Date.

     "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(a)(i) hereof.

     "Cram Down Loss" means, with respect to a Receivable, if a court of
      --------------
appropriate jurisdiction in an insolvency proceeding issues a final order
reducing the amount owed on the Receivable or otherwise modifying or
restructuring the scheduled payments to be made on the Receivable, an amount not
less than (1) the excess of the Principal Balance of the Receivable immediately
prior to the order over the Principal Balance of the Receivable as reduced
and/or (2) if the court issues an order reducing the effective rate of interest
on the Receivable, the excess of the Principal Balance of the Receivable
immediately prior to the order over the net present value - using as the
discount rate the higher of the APR on the auto loan or the rate of interest, if
any, specified by the court in the order - of the scheduled payments as so
modified or restructured; the Servicer may in its discretion assign a value to a
Cram Down Loss in excess of the amount just described, but not in excess of the
Principal Balance of such Receivable. A Cram Down Loss shall be deemed to have
occurred on the date of the order's issuance.

     "Cut-Off Date" means December 1, 2001.
      ------------

     "Dealer" means the seller of a Financed Vehicle who arranged for a sales
      ------
contract or loan from the Seller to the purchaser of a Financed Vehicle under an
existing agreement with the Seller.

     "Defaulted Receivable", with respect to a Payment Date, means a Receivable
      --------------------
(other than a Purchased Receivable) as to which the earlier of the following has
occurred: (i) a scheduled payment is 180 days contractually delinquent 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 Payment Date, that eventual payment in full of
the Amount Financed is unlikely.

     "Deposit Date" means, with respect to any Payment Date, the Business Day
      ------------
immediately preceding such Payment Date.

     "Final Scheduled Payment Date" means, with respect to each Class of Notes,
      ----------------------------
the Payment Date listed below:

                          Final Scheduled Payment Date
              ----------------------------------------------------
              Class A-1                          December 16, 2002
              Class A-2                             March 15, 2004
              Class A-3                               May 16, 2005
              Class B                            February 15, 2008

                                       3

<PAGE>

     "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 Inc., or any successor thereto.
      -----

     "Indenture" means the Indenture dated as of December 1, 2001, between the
      ---------
Trust and U.S. Bank National Association, as Indenture Trustee, as the same may
be amended and supplemented from time to time.

     "Indenture Trustee" means the Person acting as Indenture Trustee under the
      -----------------
Indenture, its successors in interest and any successor Indenture Trustee under
the Indenture.

     "Indenture Trustee's Fee" means, for any Payment Date, one twelfth of the
      -----------------------
product of (a) the aggregate of the Note Principal Balance of each Class of
Notes as of the end of the related Collection Period and (b) 0.0025%.

     "Initial Note Principal Balance" means with respect to each Class of Notes,
      ------------------------------
the amount listed below:

                 Class            Initial Note Principal Balance
                 -----            ------------------------------
               Class A-1                     $87,000,000.00
               Class A-2                     $82,000,000.00
               Class A-3                     $57,600,000.00
                Class B                       $9,485,000.00


     "Insurance Policies" means the insurance policies described in item 11 of
      ------------------
Schedule B attached hereto.

     "Interest Rate" means, with respect to (i) the Class A-1 Notes, 2.0375% per
      -------------
annum, (ii) the Class A-2 Notes, 2.88% per annum, (iii) the Class A-3 Notes,
3.95% per annum and (iv) the Class B Notes, 4.70% per annum.

     "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 Expenses" shall have the meaning provided in Section 5.2(a).
      --------------------

     "Liquidation Proceeds" means, with respect to a Payment Date, all monies
      --------------------
collected with respect to a Defaulted Receivable during the related Collection
Period from whatever source (other than withdrawals from the Reserve Account),
including insurance proceeds and proceeds of Financed Vehicles and Defaulted
Receivables which have been sold or otherwise disposed of, during the related
Collection Period, net of (i) Liquidation Expenses plus any (ii) amounts
required by law to be remitted to the Obligor.

     "Matured Principal Shortfall" means, with respect to any Payment Date and
      ---------------------------
for any Class of Notes which would have a Note Principal Balance greater than
zero on such Payment Date,

                                       4

<PAGE>

after taking into account the payment of all other principal amounts to such
Class on such Payment Date, and as to which such Payment Date is either the
Final Scheduled Payment Date for such Class, or a Payment Date subsequent to
such Final Scheduled Payment Date, the Note Principal Balance of such Class on
such Payment Date, after taking into account the payment of all other principal
amounts to such Class on such Payment Date.

     "Monthly Servicing Fee" means, for any Payment Date, one-twelfth of the
      ---------------------
product of (a) the Pool Balance as of the beginning of the related Collection
Period and (b) the Servicing Fee Rate.

     "Note Account" means the account designated as such, established and
      ------------
maintained pursuant to Section 5.1(a)(ii) hereof.

     "Note Current Interest" means, with respect to any Collection Period and
      ---------------------
any Payment Date, an amount equal to:

     (A) for the Class A-1 Notes, the product of (1) a fraction, the numerator
of which is the actual number of days elapsed in the related interest accrual
period and the denominator of which is 360, (2) the related Interest Rate and
(3) the aggregate Note Principal Balance of the related Class A-1 Notes
outstanding immediately prior to the related Payment Date or, in the case of the
first Payment Date, the Initial Note Principal Balance for the Class A-1 Notes;
and

     (B) for each other Class of Notes, the product of (1) a fraction, the
numerator of which is 30 and the denominator of which is 360 (or with respect to
the initial Payment Date, a fraction, the numerator of which is 33 and the
denominator of which is 360), (2) the related Interest Rate and (3) the
aggregate Note Principal Balance of the related Class of Notes outstanding
immediately prior to the related Payment Date or, in the case of the first
Payment Date, the Initial Note Principal Balance for such Class.

     "Note Factor" means, for a Class of Notes and any Payment Date, a seven
      -----------
digit decimal number equal to the Note Principal Balance of such Class on such
Payment Date (after taking into account any reduction in such Note Principal
Balance on such Payment Date) divided by the Initial Note Principal Balance of
such Class.

     "Note Interest" means, for a Class of Notes and any Collection Period, the
      -------------
sum of the Note Current Interest and the Overdue Interest for the Class.

     "Note Principal Balance" means, with respect to any Class of Notes at any
      ----------------------
time, the Initial Note Principal Balance of such Class minus all amounts
previously distributed to Noteholders and allocable to principal for such Class.

     "Officer's Certificate", with respect to this Agreement, means a
      ---------------------
certificate signed by the chairman of the board, the president, any vice
chairman of the board, any executive vice president, any senior vice president,
any group vice president, any vice president, the treasurer, or the controller
of the Seller or the Servicer, as appropriate.

     "Optional Purchase Price" means the amount specified as such in Section
      -----------------------
11.1.

                                       5

<PAGE>

          "Original Pool Balance" shall be $236,677,504.03.
           ---------------------

          "Overcollateralization Initial Amount" shall be equal to approximately
           ------------------------------------
0.25% of the Original Pool Balance.

          "Overcollateralization Reduction Amount" means, with respect to any
           --------------------------------------
Payment Date, (i) the excess, if any, of (a) the Pool Balance as of the end of
the related Collection Period over (b) the aggregate Note Principal Balance of
all Classes of Notes on such Payment Date, assuming that all payments of
principal in reduction of such aggregate Note Principal Balance have been made
on such Payment Date, but assuming that the Overcollateralization Reduction
Amount for such Payment Date is zero, minus (ii) the Overcollateralization
Target Amount for such Payment Date.

          "Overcollateralization Target Amount" means, with respect to any
           -----------------------------------
Payment Date, the greater of:

            (I)  1.75% of the Pool Balance as of the end of the immediately
     preceding Collection Period, minus the amount in the Reserve Account on
                                  -----
     such Payment Date, after taking into account any deposits thereto and
     withdrawals therefrom on such Payment Date; and

            (II) 75% of the aggregate Principal Balance of all Receivables which
     were 90 or more days contractually delinquent as of the end of the
     immediately preceding Collection Period including Receivables with respect
     to which the Financed Vehicle has been repossessed, but which are not
     Defaulted Receivables, minus the amount on deposit in the Reserve Account
     on such Payment Date, after taking into account any deposits thereto and
     withdrawals therefrom on such Payment Date.

          "Overdue Interest" means, for a Class of Notes and any Payment Date,
           ----------------
the difference between:

          (A)    the sum of (1) the excess, if any, of any Note Current Interest
due on the immediately preceding Payment Date for that Class over the Note
Current Interest paid on that Class on the immediately preceding Payment Date,
plus (2) without duplication of the amount described in clause (1), the amount
of the Overdue Interest for that Class due and unpaid as of the immediately
preceding Payment Date; and

          (B)    any Overdue Interest for that Class paid on the Payment Date.

          "Owner Trustee" means Wilmington Trust Company, not in its individual
           -------------
capacity but solely as Owner Trustee under the Trust Agreement, its successors
in interest or any successor Owner Trustee under the Trust Agreement.

          "Owner Trustee's Fee" means, for any Payment Date, one twelfth of
           -------------------
$4,000.

          "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.

                                       6

<PAGE>

          "Pool Balance" as of any date means the aggregate Principal Balance of
           ------------
the Receivables as of the close of business on such date (excluding Defaulted
Receivables and Purchased Receivables, which are deemed to have a Principal
Balance of zero).

          "Pool Balance Decline" means, with respect to any Payment Date, the
           --------------------
decline on the Pool Balance from the opening of the related Collection Period to
the end of the related Collection Period.

          "Pool Factor" means, at any time, a seven digit decimal number equal
           -----------
to the current Pool Balance divided by the Original Pool Balance.

          "Principal Balance" of a Receivable, at any time, means the Amount
           -----------------
Financed minus (i) that portion of all payments received by the Servicer on or
before such time allocable to principal of such Receivable and (ii) the amount
of any Cram Down Loss with respect to that Receivable.

          "Purchase Amount" means, with respect to a Purchased Receivable as of
           ---------------
a Payment Date, the amount equal to the sum of the Principal Balance of such
Receivable as of the last day of the related Collection Period and any unpaid
interest accrued thereon at the related APR through the date such Receivable is
purchased or repurchased, after giving effect to the receipt of monies collected
on such Receivable in such related Collection Period.

          "Purchased Receivable" means, with respect to a Payment Date, a
           --------------------
Receivable purchased not later than the last day of the Collection Period
immediately preceding such Payment Date by the Servicer pursuant to Section 4.2,
4.7 or 11.1 or repurchased not later than the last day of the Collection Period
immediately preceding such Payment Date by the Seller pursuant to Section 3.2.

          "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.
           ----------------

          "Regular Principal Amount" means, with respect to any Payment Date,
           ------------------------
the least of:

          (I)  the amount necessary, after taking into account the amount of the
Aggregate Principal Parity Amount on such Payment Date, to reduce the aggregate
Note Principal Balance of all Classes of Notes to zero;

               and

          (II) the excess of (A) the Pool Balance Decline over (B) the sum of
the Aggregate Principal Parity Amount plus the Overcollateralization Reduction
Amount;

               and

                                       7

<PAGE>

          (III) the amount of Total Available Funds remaining on deposit in the
Note Account after the funding of the items described in clauses (i) through
(vii) of Section 5.4(a) on such Payment Date.

          "Reserve Account" means the Reserve Account established pursuant to
           ---------------
Section 5.1(a)(iii) hereof.

          "Reserve Account Deposit Amount" means, with respect to any Payment
           ------------------------------
Date, the lesser of (x) the excess of (i) the Specified Reserve Balance on such
Payment Date over (ii) the amount on deposit in the Reserve Account on such
Payment Date, after taking into account (a) the amount of any Reserve Account
Withdrawal Amount on such Payment Date and (b) the amount, if any, on deposit in
the Reserve Account representing net investment earnings to be withdrawn
pursuant to Section 5.5(a) and (y) the amount remaining in the Note Account
after taking into account the distributions therefrom described in clauses (i)
through (ix) of Section 5.4(a).

          "Reserve Account Withdrawal Amount" means, with respect to any Payment
           ---------------------------------
Date, the lesser of (x) any shortfall in the amount of Available Funds available
to pay the amounts specified in clauses (iv) through (vii) and (ix) of Section
5.4(a) (taking into account application of Available Funds to the priority of
payments specified in Section 5.4(a) and ignoring any provision hereof which
otherwise limits the amounts described in such clauses to the amount of funds
available) and (y) the amount on deposit in the Reserve Account on such Payment
Date prior to application of amounts on deposit therein pursuant to Section
5.4(a) but after distribution of net investment earnings on deposit therein to
the Certificateholder pursuant to Section 5.5(a).

          "Reserve Initial Deposit" shall be $591,693.76, such amount being
           -----------------------
equal to 0.25% of the Original Pool Balance.

          "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 Schedule A and sets
forth as to each Receivable, among other things, (a) its identifying number; (b)
its date of origination; (c) the original number of months to stated maturity;
(d) the original stated maturity; (e) the Principal Balance as of the Cut-Off
Date; (f) the original Principal Balance; (g) the APR and (h) the scheduled
monthly payment of principal and interest.

          "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).

          "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 7.3 and 8.2.

          "Servicer Default" means an event specified in Section 8.1.
           ----------------

          "Servicer's Certificate" means a certificate completed and executed by
           ----------------------
the Servicer pursuant to Section 4.9.

          "Servicing Fee Rate" means 1.00% per annum.
           ------------------

                                       8

<PAGE>

          "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 and the Indenture
Trustee.

          "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 Officer's Certificate
furnished to the Indenture 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 Payment Date,
           -------------------------
the lesser of (A) $1,775,081.28, such amount being equal to 0.75% of the
Original Pool Balance, and (B) the aggregate Note Principal Balance for all
Classes of Notes on such Payment Date, after taking into account all payments of
principal on that Payment Date.

          "Sub-Serviced Receivables" means any Receivables being sub-serviced by
           ------------------------
a Sub-Servicer.

          "Sub-Servicer" means any sub-servicer appointed by the Servicer with
           ------------
respect to any particular Receivables or any particular servicing functions.

          "Total Available Funds" has the meaning described in Section 5.4(a)
           ---------------------
hereof.

          "Trust Property" means the property of the trust created by this
           --------------
Agreement, which shall consist of the Receivables listed in the Schedule of
Receivables (other than Purchased Receivables) and all monies (including accrued
interest) due or received thereon on or after the Cut-Off Date; security
interests in the Financed Vehicles; the Note Account, the Reserve Account and
the Collection Account; funds deposited in the Collection Account, the Reserve
Account and the Note Account and all investment of such funds; Purchase Amounts;
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 claims on any physical damage, theft,
vendor's single interest, credit life, disability, or hospitalization insurance
policies covering Financed Vehicles or Obligors; and other property described in
Section 2.1.

          Section 1.2. Other Definitional Provisions.
                       -----------------------------

                    (a) Capitalized terms used herein and not otherwise defined
herein have the meanings assigned to them in the Indenture, or, if not defined
therein, in the Trust Agreement.

                    (b) All terms defined in this Agreement shall have the
defined meanings when used in any instrument governed hereby and in any
certificate or other document made or delivered pursuant hereto unless otherwise
defined therein.

                    (c) As used in this Agreement, in any instrument governed
hereby and in any certificate or other document made or delivered pursuant
hereto or thereto, accounting terms not defined in this Agreement or in any such
instrument, certificate or other document, and accounting terms partly defined
in this Agreement or in any such instrument, certificate or other

                                       9

<PAGE>

document to the extent not defined, shall have the respective meanings given to
them under generally accepted accounting principles as in effect on the date of
this Agreement or any such instrument, certificate or other document, as
applicable. To the extent that the definitions of accounting terms in this
Agreement or in any such instrument, certificate or other document are
inconsistent with the meanings of such terms under generally accepted accounting
principles, the definitions contained in this Agreement or in any such
instrument, certificate or other document shall control.

                    (d) The words "hereof," "herein," "hereunder" and words of
similar import when used in this Agreement shall refer to this Agreement as a
whole and not to any particular provision of this Agreement; and the term
"including" shall mean "including without limitation."

                    (e) The definitions contained in this Agreement are
applicable to the singular as well as the plural forms of such terms and to the
masculine as well as to the feminine and neuter genders of such terms.

                    (f) Any agreement, instrument or statute defined or referred
to herein or in any instrument or certificate delivered in connection herewith
means such agreement, instrument or statute as from time to time amended,
modified or supplemented and includes (in the case of agreements or instruments)
references to all attachments thereto and instruments incorporated therein;
references to a Person are also to its permitted successors and assigns.

                    (g) All references to Articles, Sections, subsections,
paragraphs, clauses, Exhibits and Schedules in this Agreement shall be to such
portions of this Agreement unless otherwise specified.

     Section 1.3.   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 Class A-1 Notes
shall be made on the basis of a 360-day year and the actual number of days in
the accrual period; all calculations of interest on all other Classes of Notes
shall be made with respect to the initial Payment Date, on the basis of a 360
day year and an accrual period from the Closing Date to the initial Payment
Date, and otherwise, on the basis of a 360-day year comprised of twelve 30-day
months.

     Section 1.4.   Action By Or Consent Of Noteholders.
                    -----------------------------------

     Solely for the purposes of giving any consent, waiver, request, or demand
pursuant to this Agreement, the interest evidenced by any Note registered in the
name of the Seller or the Servicer, or any Person controlling, controlled by, or
under common control with the Seller or

                                       10

<PAGE>

the Servicer, other than a Note pledged by any such Person to a nonaffiliated
third party, 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 Notes outstanding are
registered in the name of the Seller, the Servicer and any such Persons. For
purposes of the foregoing, a trust or other entity formed for the securitization
of assets is not a Person controlling, controlled by or under common control
with, or affiliated with, the Seller or the Servicer.

                                   Article II

                            Conveyance of Receivables
                            -------------------------

     Section 2.1.   Conveyance of Receivables. In consideration of the Trust's
                    -------------------------
delivery to or upon the order of the Seller on the Closing Date of the net
proceeds from the sale of the Notes, the Certificates and the other amounts to
be distributed from time to time to the Seller in accordance with the terms of
this Agreement, the Seller does hereby sell, transfer, assign, set over and
otherwise convey to the Trust, without recourse (subject to the obligations set
forth herein), all right, title and interest of the Seller in and to the
following property, wherever located and in whatever form, whether tangible or
intangible, whether now existing or hereafter acquired:

                    (a) the Receivables listed in the Schedule of Receivables,
including all monies (including accrued interest) due or received thereon on or
after the Cut-Off Date and all property (including the right to receive future
Liquidation Proceeds) that secures a Receivable;

                    (b) the security interests of the Seller in the Financed
Vehicles granted by Obligors pursuant to the Receivables;

                    (c) the Note Account, the Reserve Account and the Collection
Account and funds deposited therein and all investments of such funds;

                    (d) the interest of the Seller in the documents and
instruments constructively delivered to the Indenture Trustee pursuant to
Section 3.3;

                    (e) 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; and

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

     It is the intention of the Seller that the transfer and assignment
contemplated by this Agreement shall constitute a sale of the Receivables and
other Trust Property from the Seller to the Trust and the beneficial interest in
and title to the Receivables and the other Trust Property shall not be part of
the Seller's estate in the event of the insolvency of the Seller. In the event
that, notwithstanding the intent of the Seller, the transfer and assignment
contemplated hereby is held not to be a sale, this Agreement shall constitute a
grant of a security interest in the property

                                       11

<PAGE>

referred to in this Section for the benefit of the Noteholders and that this
Agreement shall constitute a security agreement under applicable law.

     Section 2.2.   Further Encumbrance of Trust Property.
                    -------------------------------------

                    (a) Immediately upon the conveyance to the Trust by the
Seller of any item of the Trust Property pursuant to Section 2.1, all right,
title and interest of the Seller in and to such item of Trust Property shall
terminate, and all such right, title and interest shall vest in the Trust, in
accordance with the Trust Agreement and Sections 3802 and 3805 of the Business
Trust Statute (as defined in the Trust Agreement).

                    (b) Immediately upon the vesting of the Trust Property in
the Trust, the Trust shall have the sole right to pledge or otherwise encumber
such Trust Property. Pursuant to the Indenture, the Trust shall grant a security
interest in the Trust Property to the Indenture Trustee to secure the repayment
of the Notes. The Certificates shall represent the beneficial ownership interest
in the Trust Property, and the Certificateholder shall be entitled to receive
distributions with respect thereto as set forth herein.

                    (c) Following the payment in full of the Notes and the
release and discharge of the Indenture, all covenants of the Trust under Article
III of the Indenture shall remain as covenants of the Trust for the benefit of
the Certificateholder, enforceable by the Certificateholder to the same extent
as such covenants were enforceable by the Noteholders prior to the discharge of
the Indenture. Any rights of the Indenture Trustee under Article III of the
Indenture, following the discharge of the Indenture, shall vest in the
Certificateholder.

                    (d) The Indenture Trustee shall, at such time as there are
no Notes outstanding and all sums due to the Indenture Trustee pursuant to the
Indenture or pursuant to this Agreement, have been paid, release any remaining
portion of the Trust Property to the Certificateholder.

     Section 2.3.   Acceptance By the Trust.
                    -----------------------

     The Trust does hereby accept the assignment by the Seller pursuant to
Section 2.1 and declares that the Trust accepts such assignment upon the trusts
herein set forth for the benefit of the Noteholders and the Certificateholder,
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 Trust or any Noteholder 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 hereby
                    ----------------------------------------
represents and warrants that each of the representations and warranties set
forth on the Schedule of Representations attached hereto as Schedule B is true
and correct on which the Trust is deemed

                                       12

<PAGE>

to have relied in acquiring the Receivables and issuing the Notes, on which the
Indenture Trustee is deemed to have relied in authenticating the Notes and on
which the Noteholders are deemed to have relied in purchasing the Notes. Such
representations and warranties speak as of the Closing Date, but shall survive
the sale, transfer, and assignment of the Receivables to the Trust and the
pledge thereof to the Indenture Trustee pursuant to the Indenture. The
representations and warranties contained in items 21 through 28 on Schedule B
may not be waived.

     Section 3.2.   Repurchase upon Breach. The Seller, the Servicer, the
                    ----------------------
Indenture Trustee or the Owner Trustee, as the case may be, shall inform the
other parties to this Agreement promptly, by notice in writing, upon the
discovery of any breach of the Seller's representations and warranties made
pursuant to Section 3.1; provided, that the Indenture 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 Noteholders is materially and adversely affected by such breach
(unless such Receivable is otherwise being purchased pursuant to Section 11.1).
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
Trust, the Owner Trustee, Indenture Trustee or the Noteholders 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.

     Section 3.3.   Custody of Receivables Files.
                    ----------------------------

                    (a)  To assure uniform quality in servicing the Receivables
and to reduce administrative costs, the Indenture 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 Indenture
Trustee as custodian of the following documents or instruments which are hereby
constructively delivered to the Indenture 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;

                         (iii) The original certificate of title (or, if the
          original is not returned to the Seller under applicable state law, a
          copy thereof) held by the Seller evidencing the security interest of
          the Seller in the Financed Vehicle; and

                         (iv)  Any and all other documents that the Servicer or
          the Seller 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 As Custodian.
                    -------------------------------

                                       13

<PAGE>

                    (a) The Servicer, in its capacity as custodian, shall hold
the Receivable Files on behalf of the Indenture Trustee for the use and benefit
of all present and future Noteholders and maintain such accurate and complete
accounts, records, and computer systems pertaining to each Receivable File as
shall enable the Indenture 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 Indenture Trustee to verify the accuracy of the
Servicer's record keeping. The Servicer shall promptly report to the Indenture
Trustee 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) The Servicer shall maintain each Receivable File at its
office specified in this Agreement, or at an offsite document retention facility
operated by a third party or at such other of its office or offices, as shall be
specified by the Servicer to the Indenture Trustee by prior written notice. The
Servicer shall make available to the Indenture Trustee or its 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
Indenture Trustee shall instruct, which does not unreasonably interfere with the
Servicer's normal operations or customer or employee relations.

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

                    (d) The Servicer shall require any Sub-Servicer to comply
with the preceding provisions of this Section 3.4 with respect to the
Sub-Serviced Receivables. Notwithstanding anything to the contrary, the Servicer
shall remain primarily liable for its duties as custodian with respect to all
Receivables, including the Sub-Serviced Receivables.

     Section 3.5.   Instructions and Authority to Act. The 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
Indenture Trustee.

     Section 3.6.   Effective Period And Termination.
                    --------------------------------

                    (a) 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 7.5 or if all of the rights and obligations of the Servicer shall have
been terminated under Section 8.1, the appointment of the Servicer as custodian
may be terminated by the Indenture Trustee or by the Majority Noteholders. The
Indenture Trustee shall notify the Rating Agencies of any termination of the
Servicer's

                                       14

<PAGE>

appointment as custodian pursuant to this Section 3.6. As soon as practicable
after any termination of such appointment, the Servicer shall deliver the
Receivable Files to the Indenture Trustee or the Indenture Trustee's agent at
such place or places as the Indenture Trustee may reasonably designate.

               The following procedures shall apply if the appointment of the
Servicer as the custodian has been terminated:

                         (i) Upon payment in full of any Receivable, the
               Servicer will notify the Indenture Trustee by an Officer's
               Certificate, substantially in the form of Exhibit A attached
               hereto, (which certification shall include a statement to the
               effect that all amounts received in connection with such payments
               which are required to be deposited in the Collection Account
               pursuant to Section 5.2 have been so deposited) and shall request
               delivery of the Receivable and Receivable File to the Servicer.

                         (ii) From time to time as appropriate for servicing and
               enforcing any Receivable, the Indenture Trustee shall, upon
               written request of an officer of the Servicer and delivery to the
               Indenture Trustee of a receipt signed by such officer in a form
               satisfactory to the Indenture Trustee and substantially in the
               form of Exhibit B attached hereto, cause the original Receivable
               and the related Receivable File to be released to the Servicer.
               The Servicer's receipt for a Receivable and/or Receivable File
               shall obligate the Servicer to return the original Receivable and
               the related Receivable File to the Indenture Trustee when the
               Servicer's need for such Receivable and/or Receivable File has
               ceased unless the Receivable shall be liquidated or repurchased
               as described in Section 3.2, 4.2 or 4.7.

                         (iii) The Indenture Trustee may rely and shall be
               protected when acting or refraining from acting upon any
               certificate, request or receipt under this Section 3.6.

                         (iv) The Indenture Trustee shall permit the Servicer
               access to the Receivables Files at all reasonable times during
               the Indenture Trustee's normal business hours. The Indenture
               Trustee shall, within two Business Days of the request of the
               Servicer, execute such documents and instruments as are prepared
               by the Servicer and delivered to the Indenture Trustee, as the
               Servicer deems necessary to permit the Servicer, in accordance
               with its customary servicing procedures, to enforce the
               Receivable on behalf of the Trust and any related Insurance
               Policies covering the Obligor, the Receivable or Financed Vehicle
               so long as such execution in the Indenture Trustee's sole
               discretion does not conflict with this Agreement and will not
               cause it undue risk or liability. The Indenture Trustee shall not
               be obligated to release any document from any Receivable File
               unless it receives a trust receipt from the Servicer as described
               in clause (ii) of this Section 3.6.

                                       15

<PAGE>

                                   ARTICLE IV

                   Administration and Servicing of Receivables
                   -------------------------------------------

       SECTION 4.1. Duties of the Servicer. The Servicer, as an independent
                    ----------------------
contractor on behalf of the Trust and for the benefit of the Noteholders, will
be responsible for managing, servicing and administering the Receivables and
enforcing and making collections on the Receivables and any insurance polices
relating to the Financed Vehicles and for enforcing any security interest in any
of the Financed Vehicles, 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 responsibilities shall
include collecting and posting 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 or statements
to Obligors, accounting for collections, furnishing monthly and annual
statements to the Indenture Trustee with respect to distributions, providing
appropriate federal income tax information for use in providing information to
Noteholders and attempting to maintain the perfected security interest of the
Seller in the Financed Vehicles, in accordance with the provisions set forth
herein. The Servicer shall follow its customary standards, policies, and
procedures in performing its duties as Servicer. Without limiting the generality
of the foregoing, the Servicer is authorized and empowered by the Indenture
Trustee to execute and deliver, on behalf of itself, the Trust, the Noteholders,
or the Indenture Trustee or any of them, any and all instruments of satisfaction
or 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 Indenture Trustee shall thereupon be
deemed to have automatically assigned, solely for the purpose of collection,
such Receivable to the Servicer. The Indenture Trustee shall execute any
documents prepared by the Servicer and delivered to the Indenture 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 latest Final Scheduled Payment 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 11.1) 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.

                                       16

<PAGE>

       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, selling the Financed
Vehicle at a public or private sale and selling any Defaulted Receivable. 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 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 Indenture 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 Indenture Trustee for the
benefit of the Noteholders.

                 (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.

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

       SECTION 4.5. Maintenance of Security Interests in 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 Indenture 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 that the listing of the
Seller as the secured party on the certificate of title is in its capacity as
agent of the Trust.

                                       17

<PAGE>

       SECTION 4.6. Covenants, Representations, and Warranties of Servicer. By
                    ------------------------------------------------------
its execution and delivery of this Agreement, the Servicer makes the following
representations, warranties and covenants on which the Trust is deemed to have
relied in acquiring the Receivables and issuing the Notes and on which the
Indenture Trustee is deemed to have relied in authenticating the Notes.

                 (a)   The Servicer covenants as follows:

                        (i) Liens in Force. The Servicer, unless required to do
                            --------------
            so as a result of a bankruptcy court order with respect to a
            bankrupt Obligor, or other court action, shall not (a) 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, (b) impair the rights of the Trust or the Noteholders
            in the Receivables, (c) 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, or (d) 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.

                        (ii) 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 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 Servicer of
            its obligations under, or the validity or enforceability of, this
            Agreement, or the Notes.

                        (iii) Corporate Existence. The Servicer shall maintain
                              -------------------
            its corporate existence and shall at all times continue to be duly
            organized under the laws of its jurisdiction of organization and
            duly qualified and duly authorized and shall conduct its business in
            accordance with the terms of its charter 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
            of the Servicer 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 Noteholders.

                        (iv) 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.

                        (v) 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

                                       18

<PAGE>

            by prudent federally chartered thrift institutions engaged in the
            servicing of automotive receivables and having servicing portfolios
            of a similar size.

                        (vi) Notice Of Material Events. The Servicer shall
                             -------------------------
            promptly inform the Rating Agencies 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 Servicer of its obligations under, or the
            validity or enforceability of, this Agreement or the Notes.

                        (vii) Maintenance Of Licenses. The Servicer shall
                              -----------------------
            maintain all licenses, permits, charters and registrations which are
            material to the performance of its obligations under this Agreement
            or the Notes.

       SECTION 4.7. Purchase of Receivables Upon Breach of Covenant. The
                    -----------------------------------------------
Servicer or the Indenture Trustee 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 Indenture 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 Servicer
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 Noteholders is materially and adversely affected by such breach (unless such
Receivable is otherwise being purchased pursuant to Section 3.2 or 11.1). 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 Indenture Trustee or the Noteholders 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.

       SECTION 4.8. Servicing Fees.
                    --------------

                 (a) 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
8.2).

                 (b) The Servicer shall deposit into the Collection Account all
Additional Fees, which shall be included in Available Funds. Investment earnings
on the Collection Account and the Note Account, if any, shall be deposited into
the respective accounts and shall be included in Available Funds.

                 (c) Investment earnings on the Reserve Account shall be paid to
the Certificateholder or its designee as provided in Section 5.5(a).

                 (d) The Liquidation Expenses and any servicing compensation
(other than 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 of such amount in the Collection Account pursuant
to Section 5.2.

                                       19

<PAGE>

       SECTION 4.9. Servicer's Certificate. On or before each Determination
                    ----------------------
Date, the Servicer shall deliver to the Indenture Trustee by 12:00 p.m. New York
City time a Servicer's Certificate in the form of Exhibit C 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
5.5 and all information required in the statements to Noteholders 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 Servicer
                     -----------------------------------------------------
Termination Event.
-----------------

                 (a) The Servicer shall deliver to the Indenture Trustee, the
Owner Trustee and each Rating Agency, on or before December 31 of each year,
beginning December 31, 2002, an Officer's 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 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
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 Indenture Trustee, the
Owner Trustee and each Rating Agency, promptly after having obtained knowledge
thereof, but in no event later than one Business Day thereafter, written notice
in an Officer's Certificate of any event which with the giving of notice or
lapse of time, or both, would become a Servicer Default under clause (i) of
Section 8.1(a). The Seller shall deliver to the Owner Trustee, the Indenture
Trustee and each Rating Agency, promptly after having obtained knowledge
thereof, but in no event later than five Business Days thereafter, written
notice in an Officer's Certificate of any event which with the giving of notice
or lapse of time, or both, would become a Servicer Default under any other
clause of Section 8.1(a).

       SECTION 4.11. Annual Independent Accountants' Report.
                     --------------------------------------

       The Servicer shall cause a firm of nationally recognized independent
certified public accountants (the "Independent Accountants"), who may also
render other services to the Servicer or to the Seller, to deliver to the
Indenture Trustee, the Owner Trustee, and each Rating Agency, on or before
December 31 of each year concerning the 12-month period ended September 30 of
such year (or such longer or shorter period since the date of this Agreement),
beginning December 31, 2002, a report addressed to the Board of Directors of the
Servicer, to the effect that such firm has read the monthly Servicer's
Certificates delivered pursuant 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

                                       20

<PAGE>


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 to the Noteholders and the Indenture
-----------
Trustee access to the Receivables Files in such cases where the Noteholder or
the Indenture Trustee shall be required by applicable statutes or regulations to
review such documentation. 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 Noteholders. The Indenture Trustee shall
                       ----------------------
provide to any Noteholder, 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 Indenture Trustee may require
the Noteholder to pay a reasonable sum to cover the cost of the Indenture
Trustee's compliance with such request.




                                    Article V
                            Accounts; Distributions;
                            ------------------------
                            Statements to Noteholders
                            -------------------------

         Section 5.1. Establishment of Accounts. (a) (i) The Indenture Trustee,
                      -------------------------
for the benefit of the Noteholders and the Certificateholder, shall establish
the Collection Account (the "Collection Account") as a segregated trust account
                             ------------------
in its own name with the Corporate Trust Office of the Indenture Trustee. The
Servicer shall direct the Indenture Trustee to invest the amounts in the
Collection Account in Eligible Investments that mature not later than the
Business Day prior to the next succeeding Deposit Date and to hold such Eligible
Investments to maturity. The Collection Account shall always be maintained as an
Eligible Account and shall bear a designation clearly indicating that the funds
deposited therein are held on behalf of the Indenture Trustee, for the benefit
of the Noteholders and the Certificateholder. The Indenture Trustee may trade
with itself or an affiliate in the purchase or sale of Eligible Investments.

                                       21

<PAGE>

                         (ii)    The Indenture Trustee, for the benefit of the
         Noteholders, shall establish the Note Account (the "Note Account") as a
                                                             ------------
         segregated trust account in its own name with the Corporate Trust
         Office of the Indenture Trustee. The Servicer shall direct the
         Indenture Trustee to invest the amounts in the Note Account in Eligible
         Investments that mature not later than the next succeeding Deposit
         Date, and to hold such Eligible Investments to maturity. The Note
         Account shall always be maintained as an Eligible Account and shall
         bear a designation clearly indicating that the funds deposited therein
         are held on behalf of the Indenture Trustee, for the benefit of the
         Noteholders. The Indenture Trustee may trade with itself or an
         affiliate in the purchase or sale of Eligible Investments.

                         (iii)   The Indenture Trustee, for the benefit of the
         Noteholders, shall establish the Reserve Account (the "Reserve
                                                                -------
         Account") as a segregated trust account in its own name with the
         -------
         Corporate Trust Office of the Indenture Trustee. The Servicer shall
         direct the Indenture Trustee to invest the amounts in the Reserve
         Account in Eligible Investments that mature not later than the next
         succeeding Deposit Date, and to hold such Eligible Investments to
         maturity. The Reserve Account shall always be maintained as an Eligible
         Account and shall bear a designation clearly indicating that the funds
         deposited therein are held on behalf of the Indenture Trustee, for the
         benefit of the Noteholders. The Indenture Trustee may trade with itself
         or an affiliate in the purchase or sale of Eligible Investments.

                   (b)   The Indenture Trustee agrees as follows with respect to
         the Eligible Investments, and the proceeds thereof, held from time to
         time in each Account:

                         (i)   any Eligible Investment that is a "deposit
         account" (as defined in Section 9-102(a)(29) of the UCC or any
         successor provision) shall be subject to the "control" (as set forth in
         Section 9-104 of the UCC or any successor provision) of the Indenture
         Trustee, and the Indenture Trustee shall be the customer of the bank
         with respect to such deposit account and shall have sole signature
         authority with respect thereto;

                         (ii)  any Eligible Investment that constitutes Physical
         Property (as defined in the definition of "Delivery") shall be
         delivered to the Indenture Trustee in accordance with paragraph (a) of
         the definition of "Delivery" and shall be held, pending maturity or
         disposition, solely by the Indenture Trustee or a securities
         intermediary (as such term is defined in Section 8-102(a)(14) of the
         UCC) acting solely for the Indenture Trustee that has agreed to treat
         such property as a financial asset;

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

                         (iv)  any Eligible Investment that is an
         "uncertificated security" under Article 8 of the UCC and that is not
         governed by clause (iii) above shall be

                                       22

<PAGE>

         delivered to the Indenture Trustee in accordance with paragraph (c) of
         the definition of "Delivery" and shall be maintained by the Indenture
         Trustee, pending maturity or disposition, through continued
         registration of the Indenture Trustee's (or its nominee's) ownership of
         such security directly or through one or more securities intermediaries
         acting solely for the Indenture Trustee as described in such paragraph;
         and

                         (v)  with respect to any Eligible Investment that is
         not governed by clauses (i) - (iv) above, such procedures as may be
         appropriate to effect the complete transfer of ownership of such
         Eligible Investment to the Indenture Trustee free and clear of any
         adverse claims in accordance with applicable law and regulations and
         the interpretation thereof.

                         (vi) The Servicer shall have the power, revocable by
         the Indenture Trustee, to instruct the Indenture Trustee to make
         withdrawals and payments from each 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 or the amounts
or any Eligible Investments held therein, the Seller shall cause to be furnished
to the Indenture Trustee and each Rating Agency an Opinion of Counsel addressing
such matters and if necessary, the Seller shall cooperate with the Indenture
Trustee in taking all actions necessary to comply with the change in law.

         Section 5.2. Collections.
                      -----------

                  (a)    The Servicer shall remit by wire transfer 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 Financed Vehicles ("Liquidation Expenses"), which shall
                                             --------------------
be paid from amounts actually recovered with respect to any Defaulted Receivable
or Financed Vehicle and (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 as provided in Section 4.8. The amounts specified in
clauses (i) and (ii), to the extent deposited into the Collection Account, shall
not be included in Available Funds and will be withdrawn from the Collection
Account and paid to the Servicer from time to time.

                  (b)    On the Determination Date in each month, the Servicer
shall instruct the Indenture Trustee to withdraw from the Collection Account the
Available Funds with respect to the next Payment Date, including Additional Fees
and Liquidation Proceeds, received during the Collection Period and investment
earnings on the Collection Account and the Note Account related to such
Determination Date, net of any amounts specified in clauses (i) and (ii) of
Section 5.2(a), to the extent deposited therein, and deposit such amount in
immediately available funds or by wire transfer in immediately available funds
into the Note Account.

                                       23

<PAGE>

                  (c)    On or before each Determination Date, the Servicer
shall determine (i) the amount of Available Funds and (ii) the amount of funds
necessary to make the distributions required pursuant to Section 5.4(a) on the
next Payment Date. The Servicer shall by a Servicer's Certificate notify the
Indenture Trustee of such amounts by telecopy to the Corporate Trust Office (or
such other number as the Indenture Trustee may from time to time provide),
followed promptly by mailing such notice to the Indenture Trustee at the
Corporate Trust Office.

     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 Note Account the aggregate Purchase Amount for such Collection Period
pursuant to Sections 3.2, 4.2 and 4.7.

     Section 5.4. Distributions.
                  -------------

                  (a)    On each Payment Date, the Indenture Trustee shall apply
or cause to be applied the sum of (x) the Available Funds (after withdrawing
amounts deposited in error and Liquidation Proceeds relating to Purchased
Receivables) for the related Collection Period and (y) the Reserve Account
Withdrawal Amount for such Payment Date, (such sum, the "Total Available Funds")
                                                         ---------------------
to make the following distributions from the Note Account in the listed order of
priority:

                         (i)    to the Servicer, the Monthly Servicing Fee;

                         (ii)   to the Indenture Trustee, the Indenture
Trustee's Fee, and any overdue Indenture Trustee's Fee;

                         (iii)  to the Owner Trustee, the Owner Trustee's fee,
and any overdue Owner Trustee's Fee;

                         (iv)   to the Holders of the Class A Notes, pari passu,
                                                                     ---- -----
the Note Interest due on each Class of Class A Notes;

                         (v)    for distribution as provided in paragraph (b)
below, the Class A Principal Parity Amount;

                         (vi)   to the Holders of the Class B Notes, the Note
Interest due on the Class B Notes;

                         (vii)  for distribution as provided in paragraph (b)
below, the Class B Principal Parity Amount;

                         (viii) for distribution as provided in paragraph (b)
below, the Regular Principal Amount;

                         (ix)   for distribution as provided in paragraph (b)
below, the Matured Principal Shortfall;

                                       24

<PAGE>

                         (x)   to the Reserve Account, the Reserve Account
         Deposit Amount for such Payment Date;

                         (xi)  for distribution as provided in paragraph (b)
         below, the Additional Principal Amount; and

                         (xii) to the Certificateholder, the aggregate amount
         remaining in the Note Account.

               If the Servicer exercises the purchase option on any Payment Date
pursuant to Section 11.1, the Optional Purchase Price shall be deposited into
the Note Account on the Determination Date related to such Payment Date.

                   (b)   On each Payment Date the Indenture Trustee shall apply
or cause to be applied the aggregate of the amounts described in clause (v),
(vii), (viii), (ix) and (xi) of paragraph (a) above on that Payment Date in the
listed order of priority:

                         (i)   to the Class A-1 Noteholders in reduction of the
         Note Principal Balance of the Class A-1 Notes, until the Note Principal
         Balance thereof has been reduced to zero;

                         (ii)  to the Class A-2 Noteholders in reduction of the
         Note Principal Balance of the Class A-2 Notes, until the Note Principal
         Balance thereof has been reduced to zero;

                         (iii) to the Class A-3 Noteholders in reduction of the
         Note Principal Balance of the Class A-3 Notes, until the Note Principal
         Balance thereof has been reduced to zero; and

                         (iv)  to the Class B Noteholders in reduction of the
         Note Principal Balance of the Class B Notes, until the Note Principal
         Balance thereof has been reduced to zero;

notwithstanding the foregoing, on any Payment Date which occurs after the
declaration of an Event of Default, if such Event of Default is still
continuing, such aggregate amount shall be applied in reduction of the aggregate
Note Principal Balance of the Class A-1 Notes, the Class A-2 Notes and the Class
A-3 Notes, concurrently and in proportion to their then outstanding Note
Principal Balances, rather than sequentially as provided in clauses (i) through
(iii) above. Once the aggregate Note Principal Balance of all Class A Notes has
been reduced to zero, the amount on deposit in the Note Account shall be
applied, as provided in clause (iv) above.

                   (c)   In making the distributions described in paragraphs (a)
and (b) above, the Indenture 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 Indenture Trustee
pursuant to Section 4.9.

                   (d)   All monthly distributions to Noteholders shall be made
by wire transfer (if wiring instructions are received from the Noteholders), or,
in the absence of such instructions, by check mailed to each Noteholder of
record on the preceding Record Date at its

                                       25

<PAGE>

address appearing on the Note Register, or by such other means as the Noteholder
and the Indenture Trustee shall agree. Payments to the Certificateholder or its
designee shall be made by wire transfer based on instructions received by the
Indenture Trustee from such Person. Notwithstanding the foregoing, the final
payment on each Note shall be made only against the presentation and surrender
of the Note at the office or agency then maintained by the Indenture Trustee.

                  (e)   Each Noteholder shall promptly notify the Indenture
Trustee in writing upon the receipt of a nonappealable court order of a court
having competent jurisdiction seeking to recover payments to Noteholders 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 Indenture Trustee.

                  (f)   If the Servicer has failed to provide the Indenture
Trustee with the notice required pursuant to Section 5.2, the Indenture Trustee
may but shall not be required to calculate Note Current Interest and apply
funds, if any, in the Collection Account as of the last day of the prior
Collection Period, to make a distribution of Note Current Interest to the
Noteholders.


                  (g)   In the event that any withholding tax is imposed on the
Trust's payment (or allocations of income) to a Noteholder, such tax shall
reduce the amount otherwise distributable to the Noteholder in accordance with
this Section. The Indenture Trustee is hereby authorized and directed to retain
from amounts otherwise distributable to the Noteholders sufficient funds for the
payment of any tax attributable to the Trust (but such authorization shall not
prevent the Indenture Trustee from contesting any such tax in appropriate
proceedings, and withholding payment of such tax, if permitted by law, pending
the outcome of such proceedings). The amount of any withholding tax imposed with
respect to a Noteholder shall be treated as cash distributed to such Noteholder
at the time it is withheld by the Trust and remitted to the appropriate taxing
authority. If there is a possibility that withholding tax is payable with
respect to a distribution (such as a distribution to a non-US Noteholder), the
Indenture Trustee may in its sole discretion withhold such amounts in accordance
with this clause (g). In the event that a Noteholder wishes to apply for a
refund of any such withholding tax, the Indenture Trustee shall reasonably
cooperate with such Noteholder in making such claim so long as such Noteholder
agrees to reimburse the Indenture Trustee for any out-of-pocket expenses
(including legal fees and expenses) incurred.


     Section 5.5. Reserve Account.
                  ---------------

                 (a)   (i) 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 Indenture Trustee for the benefit of
the Noteholders.

                           (ii) The Seller may, from time to time after the date
         hereof, request each Rating Agency to approve a formula for determining
         the Specified Reserve Balance that is different from the formula set
         forth herein, which may result in a decrease in the amount of the
         Specified Reserve Balance or change the manner by which the Reserve
         Account is funded. Notwithstanding any other provision of this
         Agreement, if

                                       26

<PAGE>

         each Rating Agency then rating the Notes notifies the Indenture Trustee
         and the Seller in writing that the use of any such new formula, and any
         decrease in the amount of the Specified Reserve Balance or change in
         the manner by which the Reserve Account is funded, will not result in
         the qualification, reduction or withdrawal of its then current rating
         of the Notes then the Specified Reserve Balance will be determined in
         accordance with such new formula and this Agreement will be amended to
         reflect such new formula without the consent of any Noteholder.

                         (iii) On each Payment Date (A) if the amount on deposit
         in the Reserve Account (without taking into account any amount on
         deposit in the Reserve Account representing net investment earnings) is
         less than the Specified Reserve Balance, the Indenture Trustee shall,
         after payment of any amounts required to be distributed pursuant to
         clauses (i) through (ix) of Section 5.4(a), deposit in the Reserve
         Account the Reserve Account Deposit Amount pursuant to Section
         5.4(a)(x), (B) the Indenture Trustee shall distribute any amount on
         deposit in the Reserve Account representing net investment earnings to
         the Certificateholder, and (C) if the amount on deposit in the Reserve
         Account (after giving effect to all other deposits thereto and
         withdrawals therefrom to be made on such Payment Date, including
         withdrawals pursuant to clause (B) of this paragraph) is greater than
         the Specified Reserve Balance, the Indenture Trustee shall distribute
         the amount of such excess first, as part of the Additional Principal
         Amount, to the extent necessary, if the amount described in clause (x)
         of the definition of Additional Principal Amount exceeds the amount
         described in clause (y)(i) of the definition of Additional Principal
         Amount, in each case on such Payment Date and second, to the
         Certificateholder or their designee on such Payment Date.

                   (b)   On each Payment Date, the Servicer shall instruct the
Indenture 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 amounts in
the Note Account to be included as Total Available Funds for that Payment Date.


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

      Section 5.6. Overcollateralization.  The initial level of
                   ---------------------
overcollateralization shall be the Overcollateralization Initial Amount. The
level of overcollateralization will increase to, and thereafter be maintained
at, the Overcollateralization Target Amount. The level of overcollateralization
is increased and maintained in accordance with Section 5.4(a).

      Section 5.7. Statements to Noteholders.
                   -------------------------

                   (a)   On each Payment Date, the Indenture Trustee shall mail
or send by facsimile to the Noteholders and the Rating Agencies a statement
prepared by the Servicer, setting forth for the Collection Period relating to
such Payment Date the following information

                                       27

<PAGE>

(which in the case of items (i), (ii) and (iii) shall be based on a Note in
a principal amount of $1,000):

                   (i)    the amount of the distribution allocable to principal
         for each Class of Notes, including any overdue principal;

                   (ii)   the amount of the distribution allocable to interest
         for each Class of Notes, including any overdue interest;

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

                   (iv)   the remaining balance in the Reserve Account, together
         with the Reserve Account Withdrawal Amount;

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

                   (vi)   the Note Factor for each Class of Notes on such
         Payment Date;

                   (vii)  the aggregate Principal Balance of all Receivables
         which were delinquent (1) 30 days or more and (2) 90 days or more as of
         the last day of the related Collection Period;

                   (viii) the Note Principal Balance for each Class of Notes
         (after giving effect to any distribution in respect of principal on
         such Payment Date) on which Note Current Interest will be calculated
         with respect to the next succeeding Payment Date;

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

                   (x)    the aggregate amount received with respect to

         Defaulted Receivables, including Liquidation Proceeds, during the
         related Collection Period; and

              (b)  Within the prescribed period of time for tax reporting
purposes after the end of each calendar year during the term of this Agreement,
the Indenture Trustee shall mail, to each Person who at any time during such
calendar year shall have been a Noteholder, 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 Noteholder during a portion of such
calendar year, for the applicable portion of such year, unless substantially
comparable information has been provided to such Noteholder, for the purposes of
such Noteholder's preparation of federal income tax returns.

                                       28

<PAGE>

                                   ARTICLE VI

                                   The Seller
                                   ----------

       SECTION 6.1. Representations of Seller.
                    -------------------------

                  (a)   The Seller makes the following representations on which
the Trust is deemed to have relied in acquiring the Receivables on which the
Trust is deemed to have relied in acquiring the Receivables and issuing the
Notes and on which the Indenture Trustee is deemed to have relied in
authenticating the Notes. The representations speak as of the execution and
delivery of this Agreement and as of the Closing Date and shall survive the sale
of the Receivables to the Trust and the pledge thereof to the Indenture Trustee
pursuant to the Indenture.

                        (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 Indenture Trustee as part of the Trust and shall have duly
       authorized such sale and assignment to the Indenture 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 be 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, and by
       general principles of equity, regardless of whether such enforceability
       shall be considered in a proceeding in equity or at law.

                                       29

<PAGE>

                        (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 Notes,
       (B) seeking to prevent the issuance of the Notes 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 Notes, or (D) which might
       adversely affect the federal income tax attributes of the Notes.

                        (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.

                        (x) Official Record. This Agreement and all other
                            ---------------
       documents related hereto to which the Seller is a party have been
       approved by the Seller's board of directors, which approval is reflected
       in the minutes of such board, and shall continuously from the time of
       each such document's execution, be maintained as an official record of
       the Seller.

       SECTION 6.2. Liability of the 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.

                                       30

<PAGE>

       SECTION 6.3. Merger or Consolidation of, or Assumption of the Obligations
                    ------------------------------------------------------------
of, 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, further, that (x) the Seller shall have delivered to the
Indenture Trustee an Officer's Certificate and an Opinion of Counsel each
stating that such consolidation, merger, or succession and such agreement of
assumption comply with this Section 6.3, 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 Indenture Trustee, the Servicer and the
Rating Agencies with prompt notice of any such transaction.

       SECTION 6.4. Limitation on Liability of Seller and Others. No recourse
                    --------------------------------------------
under or upon any obligation or covenant of this Agreement, or of any Note 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 Notes, or under or by reason of the
obligations, covenants or agreements contained in this Agreement or in any of
the Notes 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 Notes, or under or by reason
of the obligations, covenants or agreements contained in this Agreement or in
any of the Notes 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 Notes. 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.

                                   ARTICLE VII

                                  The Servicer
                                  ------------

       SECTION 7.1. Representations of Servicer. The Servicer makes the
                    ---------------------------
following representations on which the Trust is deemed to have relied in
acquiring the Receivables, on which the Trust is deemed to have relied in
acquiring the Receivables and issuing the Notes, on which the Indenture Trustee
is deemed to have relied in authenticating the Notes and on which the
Noteholders are deemed to have relied in purchasing the Notes. The
representations speak as of the execution and delivery of this Agreement and as
of the Closing Date, and shall survive the

                                       31

<PAGE>

sale of the Receivables to the Trust and the pledge thereof to the Indenture
Trustee pursuant to the Indenture.

                        (i)   Representations and Warranties. The
                              ------------------------------
       representations and warranties set forth on the Schedule of
       Representations attached hereto as Schedule B are true and correct,
       provided that such representations and warranties contained therein and
       herein shall not apply to any entity other than Chevy Chase Bank, F.S.B.

                        (ii)  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 Indenture Trustee.

                        (iii) 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 Indenture Trustee on behalf of the Noteholders.

                        (iv)  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.

                        (v)   Binding Obligation. 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.

                        (vi)  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 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

                                       32

<PAGE>

       (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.

                        (vii) 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 Notes,
       (B) seeking to prevent the issuance of the Notes 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 Notes, or (D) which might
       adversely affect the federal income tax attributes of the Notes.

       SECTION 7.2. Liability 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
       7.2, shall not be under any liability to the Trust, the Owner Trustee,
       the Indenture Trustee or the Noteholders 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 Indenture Trustee, its officers, directors, agents and
       employees, the Trust, the Owner Trustee and its officers, directors,
       employees and agents, the Noteholders 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 Indenture Trustee and its officers, directors,
       employees and agents, the Owner Trustee and its officers, directors,
       employees and agents, 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 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

                                       33

<PAGE>

       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 Indenture 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 Indenture Trustee or
       its officers, directors, employees or agents or the Owner Trustee and its
       officers, directors, employees and agents, and arising out of or in
       connection with the acceptance or administration by the Indenture Trustee
       of this Agreement or the Indenture or the Owner Trustee of the 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 powers or duties of the Indenture Trustee hereunder.

                        (v)    The Servicer shall defend, indemnify and hold
       harmless the Trust, the Owner Trustee and its officers, directors,
       employees and agents and the Indenture Trustee and its officers,
       directors, agents and employees, the Noteholders from and against any
       taxes that may at any time be asserted against the Trust, the Indenture
       Trustee, the Owner Trustee or the Noteholders 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 Notes) and costs and expenses in defending against
       the same.

                        (vi)   Indemnification under this Section 7.2 shall
       include reasonable fees and expenses of counsel and expenses of
       litigation.

                        (vii)  Within a reasonable period after receipt by the
       Indenture Trustee, the Trust, the Owner Trustee or the Noteholders of
       notice of the commencement of any action with respect to which
       indemnification is sought under this Section 7.2, 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.

                        (viii) 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.

                                       34

<PAGE>

                        (ix) The rights to indemnification under this Section
       7.2 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
       7.2 shall survive the termination of the Trust.

       SECTION 7.3. 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 Indenture Trustee an Officer's 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. The Servicer
or its successor hereunder shall provide the Indenture Trustee, the Seller and
the Rating Agencies with prompt notice of any such transaction.

       SECTION 7.4. Limitation on Liability of Servicer and Certain Related
                    -------------------------------------------------------
Persons.
-------

                  (a)   No recourse under or upon any obligation or covenant of
this Agreement, or of any Note 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 Notes, or under
or by reason of the obligations, covenants or agreements contained in this
Agreement or in any of the Notes 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 Notes,
or under or by reason of the obligations, covenants or agreements contained in
this Agreement or in any of the Notes 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 Notes. 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.

                  (b)   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

                                       35

<PAGE>

duties to service the Receivables), and that in its opinion may involve it in
any expense or liability.

     Section 7.5. Servicer Not to Resign. Chevy Chase Bank, F.S.B., as initial
                  ----------------------
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 Indenture Trustee). Notice of any such determination
permitting the resignation of the Servicer, shall be communicated to the
Indenture Trustee 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 Indenture
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 8.2.

     Section 7.6. Delegation of Duties. The Servicer may at any time delegate
                  --------------------
any duties hereunder to any Person, including, without limitation, any
Sub-Servicer who agrees to conduct such duties in accordance with this
Agreement; provided, however, that the Servicer may not delegate its duties as
custodian except as provided in Section 3.4 of 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 7.5.

                                  Article VIII

                                     Default
                                     -------

     Section 8.1. Servicer Default.
                  ----------------

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

                     (i)  any failure by the Servicer to deliver to the
     Indenture Trustee on or prior to the Determination Date the Servicer's
     Certificate for the related Collection Period or to deliver to the
     Indenture Trustee for distribution to the Noteholders any proceeds or
     payment required to be so delivered under the terms of the Notes and this
     Agreement that shall continue unremedied for a period of more than three
     Business Days after written notice from the Indenture Trustee or the
     Holders of Notes evidencing not less than 25% of the Note Principal
     Balance; or

                     (ii) any failure on the part of the Servicer duly to
     observe or to perform in any material respect any other covenants or
     agreements of the Servicer, set forth in the Notes or in this Agreement,
     which failure shall (a) materially and adversely affect the rights of the
     Noteholders 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 (y) to the Servicer by the Indenture
     Trustee, or (z) to the Servicer or the Seller, as the case may be, and to
     the Indenture Trustee by the Holders of Notes evidencing not less than 25%
     of the Note Principal Balance; or

                                       36

<PAGE>

                     (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, marshaling 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 a Servicer Default shall not
have been remedied, the Indenture Trustee or the Holders of Notes evidencing
more than 50% of the Note Principal Balance (and to the Indenture Trustee if
given by the Noteholders), may terminate all of the rights and obligations of
the Servicer under this Agreement.

                (b)  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 Notes or the Receivables or otherwise, shall, without
further action, pass to and be vested in the Indenture Trustee or such successor
Servicer as may be appointed under Section 8.2 pursuant to and under this
Section 8.1; and, without limitation, the Servicer, the Indenture 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 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 Indenture 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 Indenture 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 in 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 Indenture
Trustee shall give the Rating Agencies notice of any termination of the Servicer
pursuant to the terms of this Section 8.1.

     Section 8.2. Appointment of Successor.
                  ------------------------

                (a)  Upon the Servicer's receipt of notice of termination
pursuant to Section 8.1 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

                                       37

<PAGE>

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 Indenture Trustee 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 Indenture Trustee shall appoint a
successor Servicer, and the successor Servicer shall accept its appointment by a
written assumption in form acceptable to the Indenture 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 8.2, the Indenture Trustee without further action shall automatically be
appointed the successor Servicer; provided, however, that the Indenture Trustee
shall not be liable for any acts, omissions or obligations of the Servicer prior
to such succession. Notwithstanding the above, the Indenture 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. The successor Servicer shall not be liable for any losses resulting
from the failure of the predecessor Servicer to transfer Receivables Files and
related documents to the successor Servicer in a manner as shall be necessary to
effectuate such succession.

                (c) In connection with such appointment, the Indenture 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 of that permitted the
original Servicer under this Agreement. The Indenture 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 8.3. Notification To Noteholders. Upon any notice of a Servicer
                  ---------------------------
Default or upon any termination of, or appointment of a successor to, the
Servicer pursuant to this Article VIII, the Indenture Trustee shall give prompt
written notice thereof to Noteholders at their respective addresses appearing in
the Note Register, to the Rating Agencies.

     Section 8.4. Waiver Of Past Defaults. The Majority Noteholders, on behalf
                  -----------------------
of all Holders of Notes, may 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 Note Account in
accordance with this Agreement. Upon any such waiver of a past default, such
default shall cease to exist, and any Servicer Default arising therefrom

                                       38

<PAGE>

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 8.5. Effect Of Servicer Default On Sub-Servicers. Any removal of
                  -------------------------------------------
the Servicer pursuant to this Article VIII shall ipso facto constitute a removal
of all Sub-Servicers.

                                   Article IX

                              The Indenture Trustee
                              ---------------------

     Section 9.1. Duties of the Indenture Trustee.
                  -------------------------------

                (a) The Indenture Trustee, both prior to and after the
occurrence of a Servicer Default, shall undertake to perform such duties as are
specifically set forth in this Agreement. If a Servicer Default shall have
occurred and shall not have been cured, the Indenture 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 Indenture Trustee shall assume the
duties of the Servicer pursuant to Section 8.2, the Indenture Trustee in
performing such duties shall use the degree of skill and attention customarily
exercised by a servicer with respect to automobile receivables that it services
for itself or others.

                (b)  The Indenture Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or other
instruments furnished to the Indenture 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.

                (c)  No provision of this Agreement shall be construed to
relieve the Indenture 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 a Servicer Default, and
     after the curing of all such Servicer Defaults that may have occurred, the
     duties and obligations of the Indenture Trustee shall be determined solely
     by the express provisions of this Agreement, the Indenture 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 Indenture Trustee
     and, in the absence of bad faith on the part of the Indenture Trustee, or
     manifest error, the Indenture 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 Indenture Trustee and conforming
     to the requirements of this Agreement;

                     (ii) the Indenture 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 Indenture Trustee shall have been negligent in ascertaining
     the pertinent facts;

                                       39

<PAGE>

                     (iii) the Indenture 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 Holders of
     Notes evidencing not less than 25% of the Note Principal Balance relating
     to the time, method, and place of conducting any proceeding for any remedy
     available to the Indenture Trustee, or exercising any trust or power
     conferred upon the Indenture Trustee, under this Agreement;

                     (iv)  the Indenture 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 8.1, or of any
     failure by the Seller to comply with the obligations of the Seller referred
     to in clause (ii) of Section 8.1, unless a Responsible Officer of the
     Indenture Trustee has actual knowledge or 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 Indenture Trustee, is not
     attributable to the Indenture Trustee) from the Servicer, the Seller, or
     the Holders of Notes evidencing not less than 25% of the Note Principal
     Balance; and

                     (v)   without limiting the generality of this Section or
     Section 9.4, the Indenture Trustee shall have no duty (i) to see to any
     recording, filing, or depositing of this Agreement or any agreement
     referred to herein 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 Indenture Trustee pursuant to
     this Agreement believed by the Indenture 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.

                (d) The Indenture 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 Indenture 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 Indenture 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.

                (e) Money held in trust by the Indenture Trustee need not be
segregated from other funds except to the extent required by law or the terms of
this Agreement.

                                       40

<PAGE>

               (f) The Indenture Trustee shall, and hereby agrees that it will,
perform all of the obligations and duties required of it under this Agreement.
In no event shall U.S. Bank National Association, in any of its capacities
hereunder, be deemed to have assumed any duties of the Owner Trustee under the
Delaware Business Trust Statute, common law, or the Trust Agreement.

               (g) U.S. Bank National Association by its execution hereof
accepts its appointment as Indenture Trustee under the Indenture and this
Agreement. The Indenture Trustee shall act upon and in compliance with the
written instructions of the Declaring Noteholders delivered pursuant to the
Indenture promptly following receipt of such written instructions; provided that
the Indenture Trustee shall not act in accordance with any instructions (i)
which are not authorized by, or in violation of the provisions of, the Indenture
or this Agreement, (ii) which are in violation of any applicable law, rule or
regulation or (iii) for which the Indenture Trustee has not received indemnity
reasonably satisfactory to it. Receipt of such instructions shall not be a
condition to the exercise by the Indenture Trustee of its express duties
hereunder, except where the Indenture or this Agreement provides that the
Indenture Trustee is permitted to act only following and in accordance with such
instructions.

     Section 9.2. Rights of Indenture Trustee.
                  ---------------------------

               (a) The Indenture Trustee may conclusively rely on any document
believed by it to be genuine and to have been signed or presented by the proper
person. The Indenture Trustee need not investigate any fact or matter stated in
the document.

               (b) Before the Indenture Trustee acts or refrains from acting, it
may require an Officer's Certificate or an Opinion of Counsel. The Indenture
Trustee shall not be liable for any action it takes or omits to take in good
faith in reliance on the Officer's Certificate or Opinion of Counsel.

               (c) The Indenture Trustee may execute any of the trusts or powers
hereunder or perform any duties hereunder either directly or by or through
agents or attorneys or a custodian or nominee, and the Indenture Trustee shall
not be responsible for any misconduct or negligence on the part of, or for the
supervision of, Chevy Chase Bank, F.S.B., or any other such agent, attorney,
custodian or nominee appointed with due care by it hereunder.

               (d) The Indenture Trustee shall not be liable for any action it
takes or omits to take in good faith which it believes to be authorized or
within its rights or powers; provided, however, that the Indenture Trustee's
                             --------  -------
conduct does not constitute willful misconduct, negligence or bad faith.

               (e) The Indenture Trustee may consult with counsel, and the
advice or opinion of counsel with respect to legal matters relating to the
Indenture and the Notes shall be full and complete authorization and protection
from liability in respect to any action taken, omitted or suffered by it
hereunder in good faith and in accordance with the advice or opinion of such
counsel.

               (f) The Indenture Trustee shall be under no obligation to
institute, conduct or defend any litigation under the Indenture or in relation
to the Indenture, at the request,

                                       41

<PAGE>

order or direction of any of the Noteholders, pursuant to the provisions of this
Agreement, unless such Noteholders shall have offered to the Indenture Trustee
reasonable security or indemnity against the costs, expenses and liabilities
that may be incurred therein or thereby; provided, however, that the Indenture
                                         --------  -------
Trustee shall, upon the occurrence of an Event of Default (that has not been
cured), exercise the rights and powers vested in it by the Indenture with
reasonable care and skill.

               (g) The Indenture Trustee shall not be bound to make any
investigation into the facts or 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 Noteholders evidencing not less than 25% of the Outstanding Amount thereof;
provided, however, that if the payment within a reasonable time to the Indenture
--------  -------
Trustee of the costs, expenses or liabilities likely to be incurred by it in the
making of such investigation is, in the opinion of the Indenture Trustee, not
reasonably assured to the Indenture Trustee by the security afforded to it by
the terms of the Indenture or this Agreement, the Indenture Trustee may require
reasonable indemnity against such cost, expense or liability as a condition to
so proceeding; the reasonable expense of every such examination shall be paid by
the Person making such request, or, if paid by the Indenture Trustee, shall be
reimbursed by the Person making such request upon demand.

               (h) The Indenture Trustee shall not be liable for any losses on
investments except for losses resulting from the failure of the Indenture
Trustee to make an investment in accordance with instructions given in
accordance hereunder. If the Indenture Trustee acts as the Note Paying Agent or
Note Registrar, the rights and protections afforded to the Indenture Trustee
shall be afforded to the Note Paying Agent and Note Registrar.

     Section 9.3.  Individual Rights of Indenture Trustee. The Indenture Trustee
                   --------------------------------------
in its individual or any other capacity may become the owner or pledgee of Notes
and may otherwise deal with the Trust or its Affiliates with the same rights it
would have if it were not Indenture Trustee.

     Section 9.4.  Indenture Trustee's Certificate. On or as soon as practicable
                   -------------------------------
after each Payment 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 11.1, the Indenture Trustee shall execute a Indenture Trustee's
Certificate, substantially in the form of, in the case of an assignment to the
Seller, Exhibit D, or, in the case of an assignment to the Servicer, Exhibit E,
based on the information contained in the Servicer's Certificate for the related
Collection Period, amounts deposited to the Note Account, and notices received
pursuant to this Agreement, identifying the Receivables repurchased by the
Seller pursuant to Section 3.2 or 11.1 or purchased by the Servicer pursuant to
Section 4.2 or 4.7 with respect to such Collection Period, and shall deliver
such Indenture 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. The Indenture Trustee's Certificate shall be an assignment pursuant
to Section 9.5.

     Section 9.5.  Indenture Trustee's Assignment Of Purchased Receivables. With
                   -------------------------------------------------------
respect to each Receivable repurchased by the Seller pursuant to Section 3.2 or
11.1 or purchased by the Servicer pursuant to Section 4.2 or 4.7, the Indenture
Trustee shall assign, on the day on which the Indenture Trustee receives payment
for such Receivable, effective as of the last day of the

                                       42

<PAGE>

     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 Indenture 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 Indenture Trustee shall, at the Servicer's expense, take
     such steps as the Indenture Trustee deems necessary to enforce the
     Receivable, including bringing suit in its name or the name of the
     Noteholders.

                                   Article X
                      Administrative Duties of the Servicer
                      -------------------------------------

          Section 10.1. Administrative Duties.
                        ---------------------

               (a) Duties with Respect to the Indenture. The Servicer shall
                   ------------------------------------
     perform all its duties and the duties of the Trust under the Indenture. In
     addition, the Servicer shall consult with the Owner Trustee as the Servicer
     deems appropriate regarding the duties of the Trust under the Indenture.
     The Servicer shall monitor the performance of the Trust and shall advise
     the Owner Trustee when action is necessary to comply with the Trust's
     duties under the Indenture. The Servicer shall prepare for execution by the
     Trust or shall cause the preparation by other appropriate Persons of all
     such documents, reports, filings, instruments, certificates and opinions as
     it shall be the duty of the Trust to prepare, file or deliver pursuant to
     the Indenture. In furtherance of the foregoing, the Servicer shall take all
     necessary action that is the duty of the Trust to take pursuant to the
     Indenture, including, without limitation, pursuant to Sections 2.7, 3.4,
     3.5, 3.6, 3.7, 3.9, 3.10, 3.17, 5.1, 5.4, 7.3, 8.3, 8.4, 9.2, 9.3, 11.1 and
     11.15 of the Indenture.

               (b) Duties with Respect to the Trust.
                   --------------------------------

                   (i)  In addition to the duties of the Servicer set forth in
          this Agreement or any of the Basic Documents, the Servicer shall
          perform such calculations and shall prepare for execution by the Trust
          or the Owner Trustee or shall cause the preparation by other
          appropriate Persons of all such documents, reports, filings,
          instruments, certificates and opinions as it shall be the duty of the
          Trust or the Owner Trustee to prepare, file or deliver pursuant to
          this Agreement or any of the Basic Documents or under state and
          federal tax and securities laws, and at the request of the Owner
          Trustee shall take all appropriate action that it is the duty of the
          Trust to take pursuant to this Agreement or any of the Basic
          Documents, including, without limitation, pursuant to Sections 2.6 and
          2.11 of the Trust Agreement. In accordance with the directions of the
          Trust or the Owner Trustee, the Servicer shall administer, perform or
          supervise the performance of such other activities in connection with
          the Collateral (including the Basic Documents) as are not covered by
          any of the foregoing provisions and as are expressly requested by the
          Trust or the Owner Trustee and are reasonably within the capability of
          the Servicer.

                   (ii) Notwithstanding anything in this Agreement or any of the
          Basic Documents to the contrary, the Servicer shall be responsible for
          promptly notifying

                                       43

<PAGE>

     the Owner Trustee and the Indenture Trustee in the event that any
     withholding tax is imposed on the Trust's payments (or allocations of
     income) to an Owner (as defined in the Trust Agreement) as contemplated
     this Agreement. Any such notice shall be in writing and specify the amount
     of any withholding tax required to be withheld by the Owner Trustee or the
     Indenture Trustee pursuant to such provision.

               (iii) Notwithstanding anything in this Agreement or the Basic
     Documents to the contrary, the Servicer shall be responsible for
     performance of the general duties of the Trust set forth in Section 5.2 of
     the Trust Agreement with respect to, among other things, accounting and
     reports to Owners (as defined in the Trust Agreement); provided, however,
                                                            --------  -------
     that once prepared by the Servicer the Owner Trustee shall retain
     responsibility for the distribution of the Schedule K-1s necessary to
     enable the Certificateholder to prepare its federal and state income tax
     returns.

               (iv)  The Servicer shall perform the duties of the Servicer
     specified in Section 9.3 of the Trust Agreement required to be performed in
     connection with the resignation or removal of the Owner Trustee, and any
     other duties expressly required to be performed by the Servicer under this
     Agreement or any of the Basic Documents.

               (v)   In carrying out the foregoing duties or any of its other
     obligations under this Agreement, the Servicer may enter into transactions
     with or otherwise deal with any of its Affiliates; provided, however, that
                                                        --------  -------
     the terms of any such transactions or dealings shall be in accordance with
     any directions received from the Trust and shall be, in the Servicer's
     opinion, no less favorable to the Trust in any material respect.

         (c)   Tax Matters.
               -----------

               (i)   For so long as the Seller is an owner of the Trust, it
     shall prepare, or have prepared, and sign all tax returns, other than Forms
     1099, required to be filed by or regarding the Trust. If the Seller is no
     longer an owner of the Trust, all tax returns, other than Forms 1099, shall
     be prepared and signed by (x) the owner of the Trust, if the Trust has a
     single owner, or (y) the partner responsible for tax matters, if the Trust
     has more than one owner.

               (ii)  The Servicer shall prepare, or have prepared and delivered
     to the Seller, financial statements and such annual or other reports
     attributable to the activities engaged in by the Issuer as are necessary
     for the preparation of the tax returns.

               (iii) In accordance with Section 5.7(b) of this Agreement, the
     Indenture Trustee shall prepare and deliver to each Noteholder a Form 1099
     for purposes of such Noteholder's preparation of federal income tax
     returns. In no event shall the Indenture Trustee be liable for any
     liabilities, costs or expenses of the Trust or the Noteholders under any
     tax law, including without limitation federal, state or local income or
     excise taxes or any other tax imposed or measured by income (or any
     interest or penalty with respect thereto or arising from a failure to
     comply therewith).

                                       44

<PAGE>

               (d) Non-Ministerial Matters. With respect to matters that in the
                   -----------------------
reasonable judgment of the Servicer are non-ministerial, the Servicer shall not
take any action pursuant to this Article unless within a reasonable time before
the taking of such action, the Servicer shall have notified the Owner Trustee
and the Indenture Trustee of the proposed action and the Owner Trustee and, with
respect to items (A), (B), (C) and (D) below, the Indenture Trustee shall not
have withheld consent or provided an alternative direction. For the purpose of
the preceding sentence, "non-ministerial matters" shall include:

               (A) the amendment of or any supplement to the Indenture;

               (B) the initiation of any claim or lawsuit by the Trust and the
          compromise of any action, claim or lawsuit brought by or against the
          Trust (other than in connection with the collection of the
          Receivables);

               (C) the amendment, change or modification of this Agreement or
          any of the Basic Documents;

               (D) the appointment of successor Note Registrars, successor
          Paying Agents and successor Indenture Trustees pursuant to the
          Indenture or the appointment of Successor Servicers or the consent to
          the assignment by the Note Registrar, Paying Agent or Indenture
          Trustee of its obligations under the Indenture; and

               (E) the removal of the Indenture Trustee or the Owner Trustee.

               (e) Exceptions. Notwithstanding anything to the contrary in this
                   ----------
Agreement, except as expressly provided herein or in the other Basic Documents,
the Servicer, in its capacity hereunder, shall not be obligated to, and shall
not, (1) make any payments to the Noteholders or Certificateholder under the
Basic Documents, (2) sell the Trust Property pursuant to Section 5.4 of the
Indenture, (3) take any other action that the Trust directs the Servicer not to
take on its behalf or (4) in connection with its duties hereunder assume any
indemnification obligation of any other Person.

               (f) The successor Servicer shall not be responsible for any
obligations or duties of the servicer under Section 10.1.

     Section 10.2.  Records. The Servicer shall maintain appropriate books of
                    -------
account and records relating to services performed under this Agreement, which
books of account and records shall be accessible for inspection by the Trust at
any time during normal business hours.

     Section 10.3.  Additional Information to be Furnished to the Trust. The
                    ---------------------------------------------------
Servicer shall furnish to the Trust from time to time such additional
information regarding the Collateral as the Trust shall reasonably request.

                                       45

<PAGE>

                                   Article XI

                                   REDEMPTION
                                   ----------

     Section 11.1.  Optional Purchase of All Receivables. (a) The Servicer shall
                    ------------------------------------
have the option to purchase the corpus of the Trust on any Payment Date on which
the aggregate Note Principal Balance is 5% or less of the aggregate Initial Note
Principal Balance. To exercise such option, the Servicer shall deposit in the
Note Account an amount equal to the outstanding Note Principal Balance plus all
accrued and unpaid interest thereon (the "Optional Purchase Price"). The Trust
                                          -----------------------
shall deposit the Optional Purchase Price with the Indenture Trustee in the Note
Account in immediately available funds by 12:00 noon, New York City time, on
such Payment Date and, upon notice to the Indenture Trustee of such deposit, the
Indenture Trustee shall release the Receivables and the Receivable Files and all
other property of the Trust to the Seller, whereupon all such Notes shall be due
and payable on the Redemption Date upon the furnishing of a notice complying
with Section 10.2 of the Indenture to each Holder of Notes.

               (b) Notice of any redemption of the Trust shall be given by the
Servicer to the Owner Trustee, the Indenture Trustee and the Rating Agencies as
soon as practicable after the Servicer has received notice thereof.

                                  Article XII

                            Miscellaneous Provisions
                            ------------------------

     Section 12.1.  Amendment.
                    ---------

               (a) This Agreement may be amended by the parties hereto, without
the consent of any of the Noteholders, (i) to cure any ambiguity or defect, (ii)
to correct or supplement any provisions in this Agreement, or (iii) 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 Noteholder.

               (b) This Agreement may also be amended from time to time by the
parties hereto with the consent of the Majority Noteholders 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 Notes; provided, however, that no such amendment shall, without the
consent of the Holders of all Notes 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 Note without the consent of the Holder of
such Note.

               (c) The Indenture 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.

                                       46

<PAGE>

               (d) Promptly after the execution of any amendment or consent, the
Indenture Trustee shall furnish written notification of the substance of such
amendment or consent to each Noteholder and each Rating Agency.

               (e) It shall not be necessary for the consent of Noteholders
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 Noteholders shall be subject to
such reasonable requirements as the Indenture Trustee may prescribe.

               (f) Prior to the execution of any amendment to this Agreement
pursuant to Section 12.1 (a), the Indenture 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 12.1(a). The Indenture Trustee may, but shall not be obligated to,
enter into any such amendment which affects the Indenture Trustee's own rights,
duties, or immunities under this Agreement.

     Section 12.2.  Protection Of Title To Trust.
                    ----------------------------

               (a) The Seller shall file, or cause to be filed, such financing
statements and cause to be filed such amendments and 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 Trust, the Noteholders and
the Indenture Trustee under this Agreement in the Receivables and in the
proceeds thereof. The Seller shall deliver (or cause to be delivered) to the
Owner Trustee and the Indenture Trustee 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 Section 12.2(a) above seriously misleading within the meaning of
Section 9-506 of the UCC or any successor provision, or take any other action
that would otherwise require the filing of a financing statement or amendment or
execution and delivery of an agreement to be bound by the terms of this
Agreement, unless the Seller, Servicer or successor entity shall have filed (or
cause to be filed) Uniform Commercial Code financing statements and executed and
delivered such agreement upon any of the stated events.

               (c) If, as a result of a change of the Seller's or Servicer's
"location" (determined as provided in Section 9-307 of the UCC or any successor
provision) or jurisdiction of organization, 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 Trust and the Indenture Trustee in
the Receivables. The Servicer shall at all times maintain each office from which
it shall service Receivables, its principal place of business and "location"
(determined as provided in Section 9-307 of the UCC or any successor provision)
within the United States of America.

                                       47

<PAGE>

               (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 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 Note 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
Trust, the Servicer's master computer records (including any back-up archives)
that refer to a Receivable shall indicate clearly with reference to the
particular Trust that such Receivable is owned by the Trust. Indication of the
Trust'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 or purchased hereunder.

               (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 Trust.

               (g) The Servicer shall permit the Owner Trustee and the Indenture
Trustee 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 Owner Trustee
or the Indenture Trustee, 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 Notes furnished before such request indicating removal
of Receivables from the Trust.

     Section 12.3.  Limitations on Rights of Others. The provisions of this
                    -------------------------------
Agreement are solely for the benefit of the parties hereto, the Indenture
Trustee and the Noteholders, as third-party beneficiaries. Nothing in this
Agreement, whether express or implied, shall be construed to give to any other
Person any legal or equitable right, remedy or claim in the Trust Estate or
under or in respect of this Agreement or any covenants, conditions or provisions
contained herein.

     Section 12.4.  Governing Law. THE PARTIES AGREE THAT IN ACCORDANCE WITH
                    -------------
SECTION 5-1401 OF THE GENERAL OBLIGATIONS LAW OF THE STATE OF NEW YORK, THIS
AGREEMENT SHALL BE GOVERNED BY AND CONSTRUED AND ENFORCED IN ACCORDANCE WITH THE
LAWS OF THE STATE OF NEW YORK 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.

                                       48

<PAGE>

     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., 7501 Wisconsin Avenue, Bethesda, Maryland 20814, Attention: General
Counsel, with a copy to Chevy Chase Bank, F.S.B., 7501 Wisconsin Avenue,
Bethesda, Maryland 20814, Attention: Stephen R. Halpin, Jr. or at such other
address as shall be designated by the Seller or the Servicer in a written notice
to the Indenture Trustee and (b) in the case of the Indenture Trustee, at the
Corporate Trust Office and (c) in the case of the Trust or the Owner Trustee, at
the Corporate Trust Office of the Owner Trustee, with a copy to Trustee, at the
Corporate Trust Office. Any notice required or permitted to be mailed to a
Noteholder shall be given by first class mail, postage prepaid, at the address
of such Holder as shown in the Note 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 Noteholder 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 Notes or
the rights of the Holders thereof.

     Section 12.7.  Assignment. This Agreement shall inure to the benefit of and
                    ----------
be binding upon the parties hereto and their respective successors and permitted
assigns. Notwithstanding anything to the contrary contained herein, except as
provided in Sections 6.3 and 7.3 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 the
Owner Trustee, the Indenture Trustee and the Majority Noteholders.

     Section 12.8.  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 12.9.  Benefits Of Agreement. This Agreement shall inure to the
                    ---------------------
benefit of and be binding upon the parties hereto, the Noteholders and their
respective successors and assigns, and to the extent provided herein. Except as
otherwise provided in this Agreement, no other person shall have any rights or
obligations hereunder.

     Section 12.10. Headings. The headings of the various Articles and Sections
                    --------
herein are for convenience of reference only and shall not define or limit any
of the terms or provisions hereof.

     Section 12.11. Limitation of Liability of Owner Trustee and Indenture
                    ------------------------------------------------------
Trustee.
-------

               (a) Notwithstanding anything contained herein to the contrary,
this Agreement has been countersigned by Wilmington Trust Company not in its
individual capacity

                                       49

<PAGE>

but solely in its capacity as Owner Trustee of the Trust and in no event shall
Wilmington Trust Company in its individual capacity or, except as expressly
provided in the Trust Agreement, as Owner Trustee have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Trust hereunder or in any of the certificates, notices or agreements delivered
pursuant hereto, as to all of which recourse shall be had solely to the assets
of the Trust. For all purposes of this Agreement, in the performance of its
duties or obligations hereunder or in the performance of any duties or
obligations of the Trust hereunder, the Owner Trustee shall be subject to, and
entitled to the benefits of, the terms and provisions of Articles V, VI and VII
of the Trust Agreement.

               (b) Notwithstanding anything contained herein to the contrary,
this Agreement has been executed and delivered by U.S. Bank National
Association, not in its individual capacity but solely as Indenture Trustee and
in no event shall U.S. Bank National Association, have any liability for the
representations, warranties, covenants, agreements or other obligations of the
Trust hereunder or in any of the certificates, notices or agreements delivered
pursuant hereto, as to all of which recourse shall be had solely to the assets
of the Trust.

               (c) In no event shall U.S. Bank National Association, in any of
its capacities hereunder, be deemed to have assumed any duties of the Owner
Trustee under the Delaware Business Trust Statute, common law, or the Trust
Agreement.

                                       50

<PAGE>

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

                                          CHEVY CHASE AUTO RECEIVABLES TRUST
                                          2001-3

                                          By: Wilmington Trust Company, not in
                                          its individual capacity but solely as
                                          Owner Trustee on behalf of the Trust,


                                          By: ___________________________
                                                  Name:
                                                  Title:

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

                                          By: ___________________________
                                                  Name:   Mark Holles
                                                  Title:  Group Vice President

                                          U.S. BANK NATIONAL ASSOCIATION, as
                                          Indenture Trustee,

                                          By: ___________________________
                                                  Name:    Eve D. Kaplan
                                                  Title:   Vice President

                         [Sale and Servicing Agreement]

<PAGE>


                                   SCHEDULE A
                             SCHEDULE OF RECEIVABLES
                             -----------------------




<PAGE>

                                                                      SCHEDULE B

                  REPRESENTATIONS AND WARRANTIES OF THE SELLER
                  --------------------------------------------


     1.  CHARACTERISTICS OF RECEIVABLES. Each Receivable (a) shall have been
originated or purchased by the Seller, (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 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, (d) shall have created or shall create a valid, subsisting, and
enforceable first priority security interest in favor of the Seller in the
Financed Vehicle, which security interest shall be assignable and shall have
been validly assigned by the Seller to the Trust, and by the Trust to the
Indenture Trustee, (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 and (f) is
payable in United States dollars. No Receivable is a Balloon Receivable.

     2.  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 its electronic
ledger 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 Noteholders pursuant to this Agreement.

     3.  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.

     4. 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 modifications or 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 latest Final Scheduled Payment Date).



<PAGE>

     5.  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. 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.

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

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

     8.  MINIMUM AND MAXIMUM ANNUAL PERCENTAGE RATE. Each Receivable shall have
an Annual Percentage Rate no less than 6.00% and no more than 16.99%.

     9. MINIMUM AND MAXIMUM PRINCIPAL BALANCE. Each Receivable shall have a
Principal Balance as of the Cut-Off Date no less than $1,175.21 and no more than
$42,504.60.

     10. STATES OF OBLIGOR RESIDENCE. Except with respect to Receivables with an
aggregate Principal Balance as of the Cut-Off Date representing 17.65% of the
Original Pool Balance, the Obligor under each Receivable has a billing address
in Georgia, Virginia, Texas, Maryland or North Carolina.

     11. LOCATION OF RECEIVABLE FILES. The Receivable Files shall be kept by the
Servicer as custodian for the Indenture Trustee at 7926 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 Indenture Trustee.

     12. ADVANCE PAYMENTS. As of the day prior to the Cut-Off Date, no
Receivable has been paid more than 180 days in advance.

     13. 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 Schedule B
utilizing no selection procedures adverse to the Noteholders relative to similar
retail installment sales contracts and motor vehicle installment loans in the
Seller's portfolio.

     14. 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 Seller shall not have waived any of the
foregoing.

                                       2

<PAGE>

     15.  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.

     16.  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.

     17.  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.

     18.  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.

     19.  NO ASSIGNMENT. The Seller 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.

     20.  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 such Receivable under this Agreement or transfers of
the Notes would be unlawful, void, or voidable.

     21.  Continuing Security Interest. This Agreement creates a valid and
continuing security interest (as defined in Uniform Commercial Code as in effect
in the Commonwealth of Virginia) in the Receivables in favor of the Trust, which
security interest is prior to all other liens, and is enforceable as such
against creditors of and purchasers from the Seller and the Trust.

     22.  SECURITY INTEREST IN FINANCED VEHICLE. Immediately prior to the sale,
assignment, and transfer thereof to the Trust, each Receivable shall be secured
by a validly perfected first priority security interest in the Financed Vehicle
in favor of the Seller 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 the Seller as
secured party, which security interest is assignable and has been so assigned to
the Trust and by the Trust to the Indenture Trustee.

     23.  NO OTHER FILINGS. The Seller has not authorized the filing of and is
not aware of any financing statements against the Indenture Trustee or the Trust
that include a description of collateral covering the Receivables other than any
financing statement relating to the security interest granted to the Trust
hereunder or to the Indenture Trustee under the Indenture or that has been
terminated. The Seller is not aware of any judgment or tax lien filings against
the Seller.

                                       3

<PAGE>

     24.  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 Trust. 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 Trust
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 Noteholders; and the
transfer has been perfected under the Uniform Commercial Code of the
Commonwealth of Virginia or the District of Columbia.

     25.  ALL FILINGS MADE. All filings (including, without limitation, Uniform
Commercial Code filings) necessary in any jurisdiction to give the Indenture
Trustee a first priority perfected security interest in the Receivables shall
have been made. 26. ONE ORIGINAL. There shall be only one original executed copy
of each Receivable, and immediately prior to the constructive delivery thereof
to the Indenture Trustee pursuant to Section 3.3, such copy shall have been in
the custody and possession of the Seller.

     27.  CHATTEL PAPER; HOME OFFICE. The Receivables constitute "tangible
chattel paper" within the meaning of the Uniform Commercial Code as in effect in
the Commonwealth of Virginia. The home office of the Seller is located in the
Commonwealth of Virginia as designated in the Seller's federal charter.

     28.  RECEIVABLES, FINANCING STATEMENTS. The Receivables do not have any
marks or notations indicating that they have been pledged, assigned or otherwise
conveyed to any Person other than the Trust or the Indenture Trustee. All
financing statements filed or to be filed against the Seller in favor of the
Trust in connection herewith describing the Receivables contain a statement to
the following effect: "A purchase of or security interest in any collateral
described in this financing statement will violate the rights of the Trust."

                                       4

<PAGE>

                                                                       EXHIBIT A

      SERVICER'S CERTIFICATE UPON PAYMENT IN FULL OF A RECEIVABLE PURSUANT
            TO SECTION 3.6(a)(i) OF THE SALE AND SERVICING AGREEMENT
            --------------------------------------------------------


          Reference is made to Section 3.6(a)(i) of the Sale and Servicing
Agreement (the "Sale and Servicing Agreement"), dated as of December 1, 2001,
among Chevy Chase Bank, F.S.B. (the "Servicer"), Chevy Chase Auto Receivables
Trust 2001-3 (the "Trust") and U.S. Bank National Association, as indenture
trustee (the "Indenture Trustee").

          The undersigned _________________ hereby certifies that he/she is an
officer of the Servicer holding the office set forth beneath his/her signature,
and hereby further certifies as follows:

          With respect to that Receivable (as defined in the Sale and Servicing
Agreement), identified as ______________, in the Schedule of Receivables,
attached to the Sale and Servicing Agreement and included in the Trust Estate of
the Trust, all payments in full of all principal and interest have been made.

          The undersigned further certifies that all amounts received by the
Servicer in connection with such payments, with respect to such Receivable,
which are required to be deposited in the Collection Account pursuant to Section
5.2 of the Sale and Servicing Agreement, have been so deposited.

          The undersigned hereby requests delivery of the Receivable and the
related Receivable File (as defined in the Sale and Servicing Agreement) to the
Servicer.

          IN WITNESS WHEREOF, I have hereunto set my hand this _______ day of
__________, 200_.

                                            ____________________________________

                                            By ___________________________
                                            Name:
                                            Title:

<PAGE>

                                                                       EXHIBIT B


      SERVICER'S RECEIPT FOR RECEIVABLE/RECEIVABLE FILE PURSUANT TO SECTION
      ---------------------------------------------------------------------
                 3.6(a)(ii) OF THE SALE AND SERVICING AGREEMENT
                 ----------------------------------------------


          Reference is made to Section 3.6(a)(ii) of the Sale and Servicing
Agreement (the "Sale and Servicing Agreement"), dated as of December 1, 2001,
among Chevy Chase Bank, F.S.B. (the "Servicer"), Chevy Chase Auto Receivables
Trust 2001-3 (the "Trust") and U.S. Bank National Association, as indenture
trustee (the "Indenture Trustee").

          The undersigned _________________ hereby certifies that he/she is an
officer of the Servicer holding the office set forth beneath his/her signature,
and hereby further certifies as follows:

          The undersigned hereby acknowledges that the Servicer has received
from the Indenture Trustee that Receivable (as defined in the Sale and Servicing
Agreement), identified as ______________, in the Schedule of Receivables,
attached to the Sale and Servicing Agreement and included in the Trust Estate of
the Trust and the related Receivable File (as defined in the Sale and Servicing
Agreement).

          The undersigned further certifies that it shall return the original
Receivable and the related Receivable File to the Indenture Trustee when the
Servicer's need for such Receivable and/or Receivable File has ceased unless the
Receivable shall be liquidated or repurchased as described in Section 3.2, 4.2
or 4.7 of the Sale and Servicing Agreement.

          The undersigned hereby requests delivery of the Receivable and the
Receivable File to the Servicer.

          IN WITNESS WHEREOF, I have hereunto set my hand this _______ day of
__________, 200_.

                                                ________________________________

                                                By __________________________
                                                Name:
                                                Title:

<PAGE>

                                                                       EXHIBIT C

                         FORM OF SERVICER'S CERTIFICATE
                    CHEVY CHASE AUTO RECEIVABLES TRUST 2001-3
                2.0375% AUTO RECEIVABLES BACKED NOTES, CLASS A-1
                 2.88% AUTO RECEIVABLES BACKED NOTES, CLASS A-2
                 3.95% AUTO RECEIVABLES BACKED NOTES, CLASS A-3
                  4.70% AUTO RECEIVABLES BACKED NOTES, CLASS B




Payment Date:          ________________

Collection Period:     ________________

Record Date:           ________________


          Under the Sale and Servicing Agreement, dated as of December 1, 2001,
among Chevy Chase Bank, F.S.B. (as "Seller" and "Servicer"), Chevy Chase Auto
Receivables Trust 2001-3 (the "Trust") and U.S. Bank National Association, as
indenture trustee, the Servicer is required to prepare certain information each
month regarding current distributions to Noteholders and the performance of the
Trust during the previous month. The information which is required to be
prepared with respect to the Payment 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 Note, 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.   Class A-1 Notes

          (a)  The aggregate amount of the distribution to Class      $
               A-1 Noteholders on the Payment Date

          (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


<PAGE>

<TABLE>
<S>                                                                                     <C>
     (d)  The amount of the distribution set forth in paragraph (a) above, per          $
          Class A-1 Note in a principal amount of $1,000

     (e)  The amount of the distribution set forth in paragraph (b) above, per          $
          Class A-1 Note in a principal amount of $1,000

     (f)  The amount of the distribution set forth in paragraph (c) above, per          $
          Class A-1 Note in a principal amount of $1,000

2.   Class A-2 Notes

     (a)  The aggregate amount of the distribution to Class A-2 Noteholders on          $
          the Payment Date

     (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 amount of the distribution set forth in paragraph (a) above, per          $
          Class A-2 Note in a principal amount of $1,000

     (e)  The amount of the distribution set forth in paragraph (b) above, per          $
          Class A-2 Note in a principal amount of $1,000

     (f)  The amount of the distribution set forth in paragraph (c) above, per          $
          Class A-2 Note in a principal amount of $1,000


3.   Class A-3 Notes

     (a)  The aggregate amount of the distribution to Class A-3 Noteholders on          $
          the Payment Date

     (b)  The amount of the distribution set forth in paragraph (a) above               $
          allocable to principal, including any overdue principal
</TABLE>

                                       C-2

<PAGE>
<TABLE>
<S>                                                                                     <C>
     (c)  The amount of the distribution set forth in paragraph (a) above               $
          allocable to interest, including any overdue interest

     (d)  The amount of the distribution set forth in paragraph (a) above, per          $
          Class A-3 Note in a principal amount of $1,000

     (e)  The amount of the distribution set forth in paragraph (b) above, per          $
          Class A-3 Note in a principal amount of $1,000

     (f)  The amount of the distribution set forth in paragraph (c) above, per          $
          Class A-3 Note in a principal amount of $1,000

4.   Class B Notes

     (a)  The aggregate amount of the distribution to Class B Noteholders on the        $
          Payment Date

     (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 amount of the distribution set forth in paragraph (a) above, per          $
          Class B Note in a principal amount of $1,000

     (e)  The amount of the distribution set forth in paragraph (b) above, per          $
          Class B Note in a principal amount of $1,000

     (f)  The amount of the distribution set forth in paragraph (c) above, per          $
          Class B Note in a principal amount of $1,000


5.   Note Principal Balances

     (a)  The Class A-1 Note Principal Balance as of such Payment Date (after           $
          giving effect to any distribution on such Payment Date)
</TABLE>

                                       C-3

<PAGE>

<TABLE>
<S>                                                                                                     <C>
          (b)     The Class A-2 Note Principal Balance as of such Payment Date                          $
                  (after giving effect to any distribution on such Payment
                  Date)


          (c)     The Class A-3 Note Principal Balance as of such Payment Date                          $
                  (after giving effect to any distribution on such Payment Date)


          (d)     The Class B Note Principal Balance as of such Payment Date                            $
                  (after giving effect to any distribution on such Payment Date)

6.        Reserve Account

          (a)     Reserve Account Withdrawal Amount                                                     $

          (b)     The balance of the Reserve Account, after giving effect to                            $
                  distributions and deposits on such Payment Date and the change
                  in the balances from that of the prior Payment Date

7.        Monthly Fees                                                                                  $

          (a)     Monthly Indenture Trustee's Fee                                                       $

          (b)     Monthly Servicing Fee                                                                 $

          (c)     Monthly Owner Trustee's Fee                                                           $

          (d)     Aggregate of all Purchase Amounts received on the related                             $
                  Determination Date

          (e)     Aggregate amount received with respect to Defaulted                                   $
                  Receivables, including Liquidation Proceeds, during the
                  related Collection Period

8.        Delinquencies and Pool Balance.

          (a)     The aggregate Principal Balance of all Receivables which were                         $
                  delinquent (1) 30 days or more or (2) 90 days or more as of
                  the last day of the related Collection Period.

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

          (c)     The Pool Factor as of the end of the related Collection                               $
                  Period.
</TABLE>

                                       C-4

<PAGE>

(d)      The Note Factor for each Class of Notes on such                   $
         Payment Date.

                                       C-5

<PAGE>

                                                                       EXHIBIT D

                     FORM OF INDENTURE TRUSTEE'S CERTIFICATE
                             PURSUANT TO SECTION 9.4
                       OF THE SALE AND SERVICING AGREEMENT

                  U.S. Bank National Association, as indenture trustee (the
"Indenture Trustee") of the Chevy Chase Auto Receivables Trust 2001-3 (the
"Trust") created pursuant to an Amended and Restated Trust Agreement (the "Trust
Agreement"), dated as of December __, 2001, between Chevy Chase Bank, F.S.B. and
Wilmington Trust Company, and with reference to the Sale and Servicing Agreement
(the "Sale and Servicing Agreement"), dated as of December 1, 2001, among Chevy
Chase Bank, F.S.B. (the "Seller" and the "Servicer"), the Trust and the
Indenture Trustee, does hereby sell, transfer, assign and otherwise convey to
the Seller, without recourse, representation or warranty, all of the Indenture
Trustee's right, title and interest in and to all of the Receivables (as defined
in the Sale and Servicing Agreement) identified in the attached Servicer's
Certificate as "Purchased Receivables," which are to be repurchased by the
Seller pursuant to Sections 3.2, and all insurance policies, security and
documents relating thereto.

                  IN WITNESS WHEREOF, I have hereunto set my hand this _______
day of __________, 200_.

                                          ______________________________

<PAGE>

                                                                       EXHIBIT E

                     FORM OF INDENTURE TRUSTEE'S CERTIFICATE
                             PURSUANT TO SECTION 9.4
                       OF THE SALE AND SERVICING AGREEMENT

                  U.S. Bank National Association, as indenture trustee (the
"Indenture Trustee") of the Chevy Chase Auto Receivables Trust 2001-3 (the
"Trust") created pursuant to an Amended and Restated Trust Agreement (the "Trust
Agreement"), dated as of December __, 2001, between Chevy Chase Bank, F.S.B. and
Wilmington Trust Company, and with reference to the Sale and Servicing Agreement
(the "Sale and Servicing Agreement"), dated as of December 1, 2001, among Chevy
Chase Bank, F.S.B. (the "Seller" and the "Servicer"), the Trust and the
Indenture Trustee, does hereby sell, transfer, assign and otherwise convey to
the Servicer, without recourse, representation or warranty, all of the Indenture
Trustee's right, title and interest in and to all of the Receivables (as defined
in the Sale 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 or 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 ____________, 200_.


                          _____________________________