FIRST UNION STUDENT LOAN TRUST 1997-1
S-3/A, 1997-06-10
ASSET-BACKED SECURITIES
Previous: SCHUFF STEEL CO, S-1/A, 1997-06-10
Next: FIRST TEAM AUTOMOTIVE CORP, S-1, 1997-06-10




   
         As filed with the Securities and Exchange Commission on June 10, 1997
                                                     Registration No. 333-26405
    

================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                           --------------------------
   
                               AMENDMENT NO. 1 TO
                                    FORM S-3
    
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                           --------------------------
                      First Union Student Loan Trust 1997-1
                   (Name of trust issuing Asset Backed Notes)
                 of which First Union National Bank is Depositor
      (Exact name of registrant as specified in its governing instruments)





                                  United States
                         (Jurisdiction of Organization)
                                   22-1147033
                      (I.R.S. Employer Identification No.)





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

                      FIRST UNION STUDENT LOAN TRUST 1997-1
   
                                       c/o
    
       
   
                       The First National Bank of Chicago
                      One First National Plaza, Suite 0126
                             Chicago, Illinois 60670
                                 (312) 407-4110
    
                    (Address of principal executive offices)
                           --------------------------
   
                       The First National Bank of Chicago,
    
       as Eligible Lender Trustee of First Union Student Loan Trust 1997-1
       
   
                      One First National Plaza, Suite 0126
                             Chicago, Illinois 60670
                                 (312) 407-4110
                    ATTENTION: CORPORATE TRUST ADMINISTRATION
    
                     (Name and address of agent for service)
                           --------------------------
                                                                               
The Commission is requested to send copies of all communications to:
<TABLE>
<CAPTION>
         <S>                                        <C>                                           <C>
         KARSTEN P. GIESECKE, ESQ.                  MARION A. COWELL, JR., ESQ.                   R. MICHAEL DURRER, ESQ.
       Cadwalader, Wickersham & Taft                  First Union Corporation                     Kilpatrick Stockton LLP
         201 South College Street                     301 South College Street                    301 South College Street
   
         Charlotte, North Carolina  28244        Charlotte, North Carolina 28288-0013        Charlotte, North Carolina 28202-6001
              (704) 348-5100                                  (704) 374-6161                              (704) 338-5083
    

</TABLE>
                           --------------------------

     Approximate  date of commencement of the proposed sale of the securities to
the public: As soon as practicable after the effective date of this Registration
Statement.  If the only  securities  being  registered  on this  Form are  being
offered pursuant to dividend or interest  reinvestment  plans,  please check the
following box. |_|

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, please check the following box. |_|


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


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


     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_|
<TABLE>
<CAPTION>

                           --------------------------
                         CALCULATION OF REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------------
    Title of Each Class of Securities           Amount to           Proposed Maximum       Proposed Maximum          Amount of
            to be Registered                  be Registered        Offering Price Per     Aggregate Offering     Registration Fee(2)
                                                                          Unit                  Price(1)
====================================================================================================================================
<S>                                               <C>                     <C>                 <C>                     <C>
First Union Student Loan Trust 1997-1             $1,000,000              100%                $1,000,000              $303.03
    Asset Backed
   
Securities...........................
    
</TABLE>
   
(1)  Estimated for the purpose of calculating the registration fee.
(2)  Paid by the Registrant on May 2, 1997.
    
                           --------------------------

     The Registrant  hereby amends this  Registration  Statement on such date or
dates as may be necessary to delay its effective date until the Registrant shall
file a  further  amendment  which  specifically  states  that  the  Registration
Statement shall  thereafter  become effective in accordance with Section 8(a) of
the Securities Act of 1933, or until this  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.

<PAGE>
                                     PART II


                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14. Other Expenses Of Issuance And Distribution.

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than underwriting discounts and commissions to be incurred with the issuance and
distribution of the shares.)

SEC Filing Fee............................................... $303.03
Indenture Trustee's Fees.....................................       *
Eligible Lender Trustee's Fees...............................       *
Legal Fees and Expenses......................................       *
Accounting Fees and Expenses.................................       *
Blue Sky and Legal Investment Fees and Expenses..............       *
Printing Fees and Expenses...................................       *
Rating Agency Fees and Expenses..............................       *
Miscellaneous................................................       *
     Total................................................... $     *
- --------------
*  Not determinable at this time.


Item 15. Indemnification Of Directors And Officers.

     The Sale Agreement and the Master Servicing  Agreement will provide that no
director,  officer, employee or agent of the Depositor is liable to the Trust or
the  Securityholders,  except for any liability which would otherwise be imposed
by reason of willful misfeasance,  bad faith or negligence in the performance of
their  respective   duties  under  such  Sale  Agreement  and  Master  Servicing
Agreement, or by reason of reckless disregard of such duties. The Sale Agreement
and the Master Servicing Agreement will further provide that with the exceptions
stated  above,  a  director,  officer,  employee  or agent of the  Depositor  is
entitled to be  indemnified  and held  harmless  by the Trust  against any loss,
liability or expense  incurred in connection  with legal action relating to such
Sale Agreement and Master  Servicing  Agreements and related  Securities,  other
than any loss,  liability  or  expense:  (i)  specifically  required to be borne
thereby  pursuant  to the  terms of such Sale  Agreement  and  Master  Servicing
Agreements, or otherwise incidental to the performance of obligations and duties
thereunder;  and (ii) incurred in connection  with any violation of any state or
federal securities law.

     First Union Corporation  maintains  liability  insurance for the benefit of
its  subsidiaries,  which  provides  coverage of up to  $80,000,000,  subject to
certain deductible amounts.  In general,  the policy insures (i) the Depositor's
directors and, in certain cases,  its officers against any loss by reason of any
of their  wrongful  acts,  and/or (ii) the  Depositor  against loss arising from
claims  against the directors and officers by reason of their wrongful acts, all
subject to the terms and conditions contained in the policy.

     Under  agreements  which  may be  entered  into by the  Depositor,  certain
controlling persons,  directors and officers of the Depositor may be entitled to
indemnification  by underwriters  and agents who participate in the distribution
of Securities covered by the Registration Statement against certain liabilities,
including liabilities under the Securities Act.


Item 16. Exhibits.

         Exhibits

   
1.1 Form of Underwriting Agreement

4.1 Form of Indenture (including forms of Notes)

4.2 Form of Trust Agreement (including form of Certificates)

4.3 Form of Master Servicing Agreement

4.4 Form of Sale Agreement

4.5 Form of Administration Agreement

4.6 Form of Guarantee Agreements

5.1 Opinion of Counsel to the Issuer as to legality

8.1  Opinion of Special  Federal  Income Tax Counsel to the Issuer as to certain
federal income tax matters

23.1  Consents  of Counsel  and  Special  Federal  Income Tax  Counsel to Issuer
(included in exhibits 5.1 and 8.1)

24.1 Power of Attorney (included on page II-4 of this Registration Statement)*

25.1 Statement of  Eligibility  and  Qualification  on Form T-1 of Bankers Trust
Company, as Indenture Trustee, under the Indenture relating to the Notes
    
- -----------------------
   
*        Previously filed.
**       To be filed by amendment.
    


Item 17. Undertakings.

     The undersigned registrant hereby undertakes:

     (1) For purposes of determining  any liability  under the Securities Act of
1933, the information  omitted from the form of prospectus filed as part of this
registration  statement  in reliance  upon Rule 430A and  contained in a form of
prospectus  filed by the registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under the Act shall be deemed to be part of this  registration  statement  as of
the time it was declared effective.

     (2) For the  purpose  of  determining  any  liability  under the Act,  each
post-effective  amendment that contains a form of prospectus  shall be deemed to
be a new registration  statement relating to the securities offered therein, and
the offering of such  securities  at that time shall be deemed to be the initial
bona fide offering thereof.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 may be permitted to directors,  officers and controlling  persons of the
Depositor  pursuant to the  provisions  contained  in  foregoing  provisions  or
otherwise,  the Depositor has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed  in such Act and is,  therefore,  unenforceable.  In the event  that a
claim for indemnification against such liabilities (other than the reimbursement
by the  Depositor  of  expenses  incurred  or paid  by a  director,  officer  or
controlling  person of the  Depositor in the  successful  defense of any action,
suit or proceeding) is asserted by such director,  officer or controlling person
in connection with the securities being  registered,  the Depositor will, unless
in the  opinion  of its  counsel  the matter  has been  settled  by  controlling
precedent,  submit to a court of appropriate  jurisdiction  the question whether
such indemnification by it is against public policy as expressed in such Act and
will be governed by the final adjudication of such issue.
<PAGE>

                                   SIGNATURES

   
     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for filing on Form S-3 and has duly caused this Amendment No. 1 to
the  Registration  Statement  to be  signed on its  behalf  by the  undersigned,
thereunto duly authorized, in the City of Charlotte,  State of North Carolina on
June 10, 1997.
    

                                 FIRST UNION NATIONAL BANK


                                 as depositor for First Union Student 
                                 Loan Trust 1997-1


   
                                 By: /s/Robert A. Dressel
                                     ---------------------------
                                     Name:  Robert A. Dressel
                                     Title:  Vice President

                                     
                                 
       

       
   
                                                          
    

<PAGE>



   
     Pursuant to the  requirements of the Securities Act of 1933, this Amendment
No. 1 to the  Registration  Statement  has been  signed  below by the  following
persons in the capacities and on the dates indicated.
    
<TABLE>
<CAPTION>

              Signature                                    Title                        Date

   
<S>                              <C>                                                <C>
    /s/Anthony P. Terracciano*   Chairman of the Board, Director and Chief          June 10, 1997
- -------------------------------- Executive Officer (Principal Executive
    
                                 Officer)

   
    /s/Anthony R. Burriesci*     Director and Chief Financial Officer               June 10, 1997
- -------------------------------- (Principal Financial Officer)


    /s/James H. Hatch*           Chief Accounting Officer (Principal                June 10, 1997
- -------------------------------- Accounting Officer)


    /s/Michael A. Gallagher*     Director                                           June 10, 1997
    
- --------------------------------


   
    /s/George R. Halvorsen*      Director                                            June 10, 1997
    
- --------------------------------


   
    /s/Michael L. LaRusso*       Director                                             June 10, 1997
    
- --------------------------------


   
    /s/ Donald C. Parcells*      Director                                             June 10, 1997
    
- --------------------------------

   
*By:   /s/James F. Powers
- --------------------------------      
       James F. Powers
       Attorney-in-Fact
    
</TABLE>


<PAGE>





   
                                  EXHIBIT INDEX

1.1 Form of Underwriting Agreement

4.1 Form of Indenture (including forms of Notes)

4.2 Form of Trust Agreement (including form of Certificates)

4.3 Form of Master Servicing Agreement

4.4 Form of Sale Agreement

4.5 Form of Administration Agreement

4.6 Form of Guarantee Agreements

5.1 Opinion of Counsel to the Issuer as to legality

8.1  Opinion of Special  Federal  Income Tax Counsel to the Issuer as to certain
federal income tax matters
                                           
23.1  Consents  of Counsel  and  Special  Federal  Income Tax  Counsel to Issuer
(included in exhibits 5.1 and 8.1)

24.1 Power of Attorney (included on page II-4 of this Registration Statement)*

25.1 Statement of  Eligibility  and  Qualification  on Form T-1 of Bankers Trust
Company, as Indenture Trustee, under the Indenture relating to the Notes

- -----------------------
*    Previously filed.

    



                                 $--------------
                                  (Approximate)


                      FIRST UNION STUDENT LOAN TRUST 1997-1

             $----------- Floating Rate Class A-1 Asset Backed Notes
             $----------- Floating Rate Class A-2 Asset Backed Notes
              $---------- Floating Rate Asset Backed Certificates

                            FIRST UNION NATIONAL BANK
                                    (SELLER)

                             UNDERWRITING AGREEMENT

                                                             June --, 1997

FIRST UNION CAPITAL MARKETS CORP.
One First Union Center DC-8
301 South College Street
Charlotte, North Carolina 28288

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

Ladies and Gentlemen:

     First  Union  National  Bank,  a national  banking  association  having its
principal place of business in Avondale,  Pennsylvania (the "Seller"),  proposes
to cause First Union  Student Loan Trust 1997-1 (the  "Trust") to issue and sell
$-------------  principal  amount of its  Floating  Rate Class A-1 Asset  Backed
Notes (the "Class A-1 Notes"),  $-------------  principal amount of its Floating
Rate Class A-2 Asset Backed Notes (the "Class A-2 Notes," and together  with the
Class A-1 Notes, the "Notes") and $-----------  principal amount of its Floating
Rate Asset Backed  Certificates  (the  "Certificates,"  and,  together  with the
Notes,   the   "Securities")   to  First  Union  Capital   Markets   Corp.   and
- -------------------------    (each,   "Underwriter"   and   collectively,    the
"Underwriters"),  severally,  in the amounts set forth  opposite  their names on
Schedule A, except that the amount  purchased by each  Underwriter may change in
accordance  with Section 10 of this  Agreement.  The Trust is a special  purpose
entity  established  under  the laws of the  State  of  Delaware  as a  Delaware
Business Trust under the Trust  Agreement dated as of [June 1], 1997 between the
Seller and The First National Bank of Chicago,  a national  banking  association
(the "Eligible Lender Trustee") (as amended and supplemented  from time to time,
the  "Trust  Agreement").  The  assets of the Trust will  include,  among  other
things,  a pool of  student  loans  (the  "Financed  Student  Loans")  having an
aggregate  principal  balance  as of [June  1],  1997  (the  "Cutoff  Date")  of
approximately  $-----------  and certain  monies due thereunder on and after the
Cutoff Date. On the date of issuance of the  Securities,  such Financed  Student
Loans will be sold to the Eligible  Lender  Trustee (as defined below) on behalf
of the Trust by the  Seller  pursuant  to the Sale  Agreement  to be dated as of
[June  1],  1997 (as  amended  and  supplemented  from  time to time,  the "Sale
Agreement")  among the Seller,  the Trust and the Eligible Lender  Trustee.  The
Financed  Student Loans will be master  serviced by First Union National Bank, a
separate national banking  association having its principal place of business in
Charlotte,  North  Carolina  ("First  Union"),  acting in its capacity of master
servicer (the "Master Servicer")  pursuant to the Master Servicing  Agreement to
be dated as of [June 1], 1997 (as amended  and  supplemented  from time to time,
the "Master  Servicing  Agreement")  among the Trust, the Master  Servicer,  the
Administrator and the Eligible Lender Trustee. The Notes will be issued pursuant
to the  Indenture to be dated as of [June 1], 1997 (as amended and  supplemented
from  time to time,  the  "Indenture"),  between  the Trust  and  Bankers  Trust
Company,  a  New  York  banking  corporation  (the  "Indenture  Trustee").   The
Certificates will be issued pursuant to the Trust Agreement. First Union, in its
capacity  as  administrator  (the   "Administrator")   will  perform  a  certain
administrative  duties on behalf of the  Trust  pursuant  to the  Administration
Agreement  to be dated as of [June 1], 1997 (as amended  and  supplemented  from
time to time, the "Administration Agreement"). Forms of the Trust Agreement, the
Sale  Agreement,   the  Indenture,   the  Master  Servicing  Agreement  and  the
Administration  Agreement  have  been  filed  as  exhibits  to the  Registration
Statement (hereinafter defined).

     The Securities are more fully  described in a registration  statement which
the Seller has  furnished to the  Underwriters.  Capitalized  terms used but not
defined  herein  shall  have  the  meanings  given  to them in the  Registration
Statement.

     Section 1. Representations and Warranties of the Seller

     The Seller  represents  and warrants  to, and agrees with the  Underwriters
that:

     (a)  A  Registration  Statement  (No.  333-26405),   including  a  form  of
prospectus,  on Form S-3  relating  to the  Securities  has been  filed with the
Securities and Exchange  Commission (the  "Commission")  and either (i) has been
declared effective under the Securities Act of 1933, as amended (the "Securities
Act"),  and is not  proposed  to be amended or (ii) is proposed to be amended by
amendment or post-effective  amendment.  If the Seller does not propose to amend
such  Registration  Statement  and  if  any  post-effective  amendment  to  such
registration statement has been filed with the Commission prior to the execution
and delivery of this Agreement, the most recent such amendment has been declared
effective by the Commission.  For purposes of this Agreement,  "Effective  Time"
means (x) if the Seller has advised the Underwriters that it does not propose to
amend  such  Registration  Statement,  the  date  and  time  as  of  which  such
Registration Statement, or the most recent post-effective  amendment thereto (if
any) filed prior to the execution and delivery of this  Agreement,  was declared
effective by the Commission,  or (y) if the Seller has advised the  Underwriters
that it  proposes  to file an  amendment  or  post-effective  amendment  to such
Registration  Statement,  the  date  and  time  as of  which  such  Registration
Statement, as amended by such amendment or post-effective amendment, as the case
may be, is declared effective by the Commission. "Effective Date" means the date
of the Effective Time. Such Registration  Statement, as amended at the Effective
Time,  including  all  information  (if  any)  deemed  to  be  a  part  of  such
Registration  Statement as of the Effective  Time pursuant to Rule 430A(b) under
the  Securities  Act,  and  including  the  exhibits  thereto  and any  material
incorporated  by  reference   therein,   is  hereinafter   referred  to  as  the
"Registration   Statement".   "Preliminary  Prospectus"  means  each  prospectus
included in such  Registration  Statement,  or  amendments  thereof,  which,  as
completed,  is proposed to be used in connection with the sale of the Securities
and any  prospectus  filed with the Commission by the Seller with the consent of
the  Underwriters  pursuant to Rule 424(a) under the Securities Act. The form of
final prospectus relating to the Securities,  as first filed with the Commission
pursuant to and in accordance  with Rule 424(b) under the  Securities Act or, if
no such filing is  required,  as included in the  Registration  Statement at the
Effective Date, is hereinafter referred to as the "Prospectus."

     (b) If the  Effective  Time is prior to the  execution and delivery of this
Agreement:  (i) on the Effective Date, the Registration  Statement  conformed in
all  material  respects to the  requirements  of the  Securities  Act, the Trust
Indenture Act of 1939, as amended (the "Trust Indenture Act"), and the rules and
regulations of the Commission  thereunder (the "Rules and  Regulations") and did
not  include  any  untrue  statement  of a  material  fact or omit to state  any
material  fact  required to be stated  therein or necessary in order to make the
statements  therein  not  misleading,  (ii) on the date of this  Agreement,  the
Registration  Statement  conforms,  and at the time of filing of the  Prospectus
pursuant to Rule 424(b),  the  Registration  Statement and the  Prospectus  will
conform, in all material respects to the requirements of the Securities Act, the
Trust  Indenture Act and the Rules and  Regulations,  and (iii) on the Effective
Date, the Prospectus, if not filed pursuant to Rule 424(b), did not or will not,
and on the date of any filing  pursuant to Rule 424(b) and on the Closing  Date,
the Prospectus will not, include any untrue statement of a material fact or omit
to state a material fact necessary in order to make the statements  therein,  in
light of the  circumstances  under which they are made, not  misleading.  If the
Effective  Time is subsequent  to the execution and delivery of this  Agreement:
(x) on the Effective  Date, the  Registration  Statement and the Prospectus will
conform in all material  respects to the requirements of the Securities Act, the
Trust  Indenture Act and the Rules and  Regulations,  (y) on the Effective Date,
the  Registration  Statement will not include any untrue statement of a material
fact or omit to state  any  material  fact  required  to be  stated  therein  or
necessary in order to make the statements  therein not misleading and (z) on the
Effective Date, at the time of filing of the Prospectus  pursuant to Rule 424(b)
and at the Closing Date, the Prospectus will not include any untrue statement of
a material fact or omit to state any material fact required to be stated therein
or  necessary  in  order  to  make  the  statements  therein,  in  light  of the
circumstances  under which they were made,  not  misleading.  The two  preceding
sentences  do not apply to  statements  in or  omissions  from the  Registration
Statement or Prospectus based upon written  information  furnished to the Seller
by any Underwriter specifically for use therein.

     (c) The documents  incorporated by reference in the  Prospectus,  when they
became  effective  or were  filed  with  the  Commission,  as the  case  may be,
conformed in all material  respects to the requirements of the Securities Act or
the  Securities  Exchange  Act of 1934,  as amended  (the  "Exchange  Act"),  as
applicable, and the rules and regulations of the Commission thereunder, and none
of such documents contained an untrue statement of a material fact or omitted to
state a material  fact  required to be stated  therein or  necessary to make the
statements  therein  not  misleading;  and any  further  documents  so filed and
incorporated  by  reference  in  the  Prospectus,  when  such  documents  become
effective or are filed with the Commission,  as the case may be, will conform in
all material  respects to the requirements of the Securities Act or the Exchange
Act, as applicable,  and the rules and regulations of the Commission  thereunder
and will not contain an untrue  statement of a material  fact or omit to state a
material fact necessary in order to make the statements therein, in the light of
the circumstances under which they were made, not misleading.

     (d)  Since the  respective  dates as of which  information  is given in the
Prospectus,  there  has not been any  material  adverse  change  in the  general
affairs,  management,  financial  condition,  or  results of  operations  of the
Seller,  otherwise  than as set  forth  or  contemplated  in the  Prospectus  as
supplemented or amended as of the Closing Date.

     (e) The  Seller  has been  duly  organized  and is  validly  existing  as a
national  banking  association  in good  standing  under the laws of the  United
States of America,  is duly  qualified to do business and is in good standing in
each  jurisdiction in which its ownership or lease of property or the conduct of
its  business  requires  such  qualification,  and has all power  and  authority
necessary to own or hold its properties,  to conduct the business in which it is
engaged and to enter into and perform its obligations under this Agreement,  the
Sale  Agreement  and the  Trust  Agreement,  and to cause the  Securities  to be
issued.

     (f) There are no actions,  proceedings or investigations pending before or,
to the knowledge of the Seller,  threatened by any court,  administrative agency
or  other  tribunal  to which  the  Seller  is a party  or of  which  any of its
properties is the subject (a) which if determined  adversely to the Seller would
have a material  adverse  effect on the business or  financial  condition of the
Seller, (b) asserting the invalidity of this Agreement,  the Sale Agreement, the
Trust Agreement,  the Indenture,  the Notes or the Certificates,  (c) seeking to
prevent the issuance of the Notes or the Certificates or the consummation by the
Seller  of any of the  transactions  contemplated  by the Trust  Agreement,  the
Indenture,  the Sale  Agreement  or this  Agreement,  as the case may be, or (d)
which might materially and adversely affect the performance by the Seller of its
obligations  under, or the validity or  enforceability  of, the Trust Agreement,
the  Indenture,   the  Sale  Agreement,   this  Agreement,   the  Notes  or  the
Certificates.

     (g) This Agreement has been, and the Trust Agreement and the Sale Agreement
when executed and delivered as  contemplated  hereby and thereby will have been,
duly  authorized,  executed  and  delivered  by the Seller,  and this  Agreement
constitutes,  and the Trust  Agreement and the Sale  Agreement when executed and
delivered as contemplated  herein,  will  constitute,  legal,  valid and binding
instruments  enforceable  against the Seller in accordance with their respective
terms,   subject   as  to   enforceability   to   (x)   applicable   bankruptcy,
reorganization,   insolvency,   moratorium  or  other  similar  laws   affecting
creditors' rights  generally,  (y) general  principles of equity  (regardless of
whether enforcement is sought in a proceeding in equity or at law), and (z) with
respect to rights of indemnity under this Agreement,  the Sale Agreement and the
Trust Agreement,  limitations of public policy under applicable securities laws.
The  Seller  has full  corporate  power  and  authority  to cause  the  Trust to
authorize, issue and sell the Notes and the Certificates, all as contemplated by
this Agreement.

     (h) The execution,  delivery and performance of this  Agreement,  the Trust
Agreement,  and the Sale  Agreement  by the Seller and the  consummation  of the
transactions  contemplated hereby and thereby,  and the issuance and delivery of
the Notes and the Certificates, do not and will not conflict with or result in a
breach or  violation  of any of the terms or  provisions  of,  or  constitute  a
default under, any indenture,  mortgage,  deed of trust, loan agreement or other
agreement or instrument  to which the Seller is a party,  by which the Seller is
bound or to which any of the  property  or  assets  of the  Seller or any of its
subsidiaries  is subject,  nor will such actions  result in any violation of the
provisions of the articles of association or bylaws of the Seller or any statute
or any order,  rule or  regulation of any court or  governmental  agency or body
having jurisdiction over the Seller or any of its properties or assets.

     (i) KPMG Peat Marwick LLP are independent  public  accountants with respect
to the Seller as required by the Securities Act and the Rules and Regulations.

     (j)  No  consent,   approval,   authorization,   order,   registration   or
qualification of or with any court or governmental  agency or body of the United
States  is  required  for the  issuance  of the  Securities  and the sale of the
Securities to the  Underwriters,  or the consummation by the Seller of the other
transactions  contemplated by this Agreement, the Indenture, the Trust Agreement
and  the  Sale  Agreement,  except  such  consents,  approvals,  authorizations,
registrations  or  qualifications  as may be required under state  securities or
Blue Sky laws in connection with the purchase and distribution of the Securities
by the Underwriters or as have been obtained.

     (k) The Seller possesses all material licenses,  certificates,  authorities
or permits  issued by the  appropriate  state,  federal  or  foreign  regulatory
agencies or bodies  necessary to conduct the business now conducted by it and as
described  in the  Prospectus,  and the  Seller has not  received  notice of any
proceedings  relating to the  revocation  or  modification  of any such license,
certificate, authority or permit which if decided adversely to the Seller would,
singly or in the aggregate,  materially and adversely  affect the conduct of its
business, operations or financial condition.

     (l) At the time of execution and delivery of the Sale Agreement, the Seller
will: (i) have good title to the interest in the Financed  Student  Loans,  free
and clear of any lien, mortgage, pledge, charge,  encumbrance,  adverse claim or
other security interest  (collectively,  "Liens"); (ii) not have assigned to any
person  (other than the  Eligible  Lender  Trustee)  any of its right,  title or
interest in the Financed  Student Loans;  and (iii) have the power and authority
to sell its  interest  in the  Financed  Student  Loans to the  Eligible  Lender
Trustee and to cause the Trust to sell the Securities to the Underwriters.  Upon
execution and delivery of the Sale Agreement by the Eligible Lender Trustee, the
Eligible  Lender Trustee will have acquired  beneficial  ownership of all of the
Seller's right,  title and interest in and to the Financed  Student Loans.  Upon
delivery to the Underwriters of the Securities,  the Underwriters will have good
title to the Securities free of any Liens.

     (m) The Trust's  assignment of the Financed  Student Loans to the Indenture
Trustee  pursuant to the Indenture will vest in the Indenture  Trustee,  for the
benefit  of the  Noteholders,  a  first  priority  perfected  security  interest
therein, subject to no prior lien, mortgage,  security interest, pledge, adverse
claim, charge or other encumbrance.

     (n) As of the  Cutoff  Date,  the  Financed  Student  Loans  will  meet the
eligibility  criteria  described  in the  Prospectus  and  will  conform  to the
descriptions thereof contained in the Prospectus.

     (o)  At  the  Closing  Date,  the  Sale  Agreement,  the  Master  Servicing
Agreement,  the Administration  Agreement, the Indenture and the Trust Agreement
will conform in all material  respects to the descriptions  thereof contained in
the Prospectus.

     (p) At the Closing  Date,  each class of Notes shall have been rated in the
highest investment rating category and the Certificates shall have been rated in
one of the three highest rating categories by at least two nationally recognized
rating agencies.

     (q) Any taxes, fees and other  governmental  charges in connection with the
execution,  delivery and issuance of this  Agreement,  the Sale  Agreement,  the
Trust Agreement, the Indenture, the Notes and the Certificates have been paid or
will be paid at or prior to the Closing Date.

     (r) At the Closing Date, each of the  representations and warranties of the
Seller set forth in the Sale Agreement and the Trust  Agreement will be true and
correct in all material respects.

     Any  certificate  signed by an officer of the Seller and  delivered  to the
Underwriters  or counsel for the  Underwriters in connection with an offering of
the Securities shall be deemed, and shall state that it is, a representation and
warranty  as to  the  matters  covered  thereby  to  each  person  to  whom  the
representations and warranties in this Section 1 are made.

     Section 2. Purchase and Sale

     The commitment of the  Underwriters to purchase the Securities  pursuant to
this  Agreement  shall  be  deemed  to  have  been  made  on  the  basis  of the
representations, warranties and agreements herein contained and shall be subject
to the  satisfaction  of the terms and conditions  set forth herein.  The Seller
agrees to instruct  the Eligible  Lender  Trustee to issue and agrees to sell to
the  Underwriters,  and the  Underwriters  severally  agree to purchase from the
Seller  (except as provided in Sections 10 and 11 hereof) the  Securities at the
purchase price set forth in Schedule A.

     Section 3. Delivery and Payment

     Delivery  of  and  payment  for  the  Securities  to be  purchased  by  the
Underwriters shall be made at the offices of Cadwalader,  Wickersham & Taft, 201
South College Street,  Suite 1510,  Charlotte,  North Carolina 28244, or at such
other place as shall be agreed upon by the  Underwriters and the Seller at 10:00
a.m. Charlotte,  North Carolina, time on [June ---], 1997, or at such other time
or date as shall be agreed  upon in writing by the  Underwriters  and the Seller
(such date being  referred to as the "Closing  Date").  Payment shall be made to
the Seller by wire  transfer  of same day funds  payable  to the  account of the
Seller.  Delivery of the Securities  shall be made to the  Underwriters  for the
account of the Underwriters  against payment of the purchase price thereof.  The
Securities  shall be in such  denominations  and registered in such names as the
Underwriters  may  request in writing  at least two  business  days prior to the
Closing Date.  The  Securities  will be made  available for  examination  by the
Underwriters no later than 2:00 p.m. Charlotte, North Carolina time on the first
business day prior to the Closing Date.

     Section 4. Offering by the Underwriters

     It is understood that, after the Registration  Statement  becomes effective
and subject to the terms and  conditions  hereof,  the  Underwriters  propose to
offer the Securities for sale to the public (which may include selected dealers)
as set forth in the Prospectus.

     Section 5. Covenants of the Seller

     The Seller agrees as follows:

     (a) To prepare the Prospectus in a form approved by the Underwriters and to
file such Prospectus  pursuant to Rule 424(b) under the Securities Act not later
than the Commission's close of business on the second business day following the
execution and delivery of this  Agreement;  to make no further  amendment or any
supplement  to the  Registration  Statement  or to the  Prospectus  prior to the
Closing Date except as permitted herein;  to advise the  Underwriters,  promptly
after it  receives  notice  thereof,  of the  time  when  any  amendment  to the
Registration  Statement  has been  filed or  becomes  effective  or any  amended
Prospectus has been filed and to furnish the  Underwriters  with copies thereof;
to promptly advise the  Underwriters of its receipt of notice of the issuance by
the  Commission of any stop order or of: (i) any order  preventing or suspending
the use of any Preliminary Prospectus or the Prospectus;  (ii) the suspension of
the   qualification   of  the  Securities  for  the  offering  or  sale  in  any
jurisdiction;  (iii) the  initiation of or threat of any proceeding for any such
purpose; (iv) any request by the Commission for the amending or supplementing of
the Registration Statement or the Prospectus or for additional  information.  In
the  event of the  issuance  of any stop  order or of any  order  preventing  or
suspending the use of any Preliminary Prospectus or the Prospectus or suspending
any such qualification, the Seller promptly shall use its best efforts to obtain
the withdrawal of such order by the Commission.

     (b)  To  furnish  promptly  to the  Underwriters  and to  counsel  for  the
Underwriters  a signed copy of the  Registration  Statement as originally  filed
with the Commission, including all consents and exhibits filed therewith.

     (c) To deliver  promptly to the  Underwriters  such number of the following
documents as the Underwriters shall reasonably request:  (i) conformed copies of
the  Registration  Statement as originally  filed with the  Commission  and each
amendment  thereto  (in each case  including  exhibits);  (ii) each  Preliminary
Prospectus, the Prospectus and any amended or supplemented Prospectus; and (iii)
any document  incorporated  by reference in the Prospectus  (including  exhibits
thereto).  If the delivery of a prospectus  is required at any time prior to the
expiration  of nine  months  after the  Effective  Time in  connection  with the
offering or sale of the  Securities,  and if at such time any events  shall have
occurred as a result of which the  Prospectus  as then  amended or  supplemented
would  include  any untrue  statement  of a  material  fact or omit to state any
material fact necessary in order to make the statements therein, in the light of
the circumstances  under which they were made when such Prospectus is delivered,
not  misleading,  or, if for any other reason it shall be necessary  during such
same period to amend or  supplement  the  Prospectus in order to comply with the
Securities  Act,  the  Seller  shall  notify  the  Underwriters  and,  upon  the
Underwriters'  request, shall file such document and prepare and furnish without
charge to the Underwriters and to any dealer in securities as many copies as the
Underwriters may from time to time reasonably  request of an amended  Prospectus
or a supplement to the  Prospectus  which corrects such statement or omission or
effects such compliance,  and in case the Underwriters are required to deliver a
Prospectus  in connection  with sales of any of the  Securities at any time nine
months or more after the Effective  Time,  upon the request of the  Underwriters
but at its expense,  the Seller shall prepare and deliver to the Underwriters as
many  copies  as the  Underwriters  may  reasonably  request  of an  amended  or
supplemented Prospectus complying with Section 10(a)(3) of the Securities Act.

     (d) To file promptly with the Commission any amendment to the  Registration
Statement or the Prospectus or any supplement to the Prospectus that may, in the
judgment of the Seller or the Underwriters, be required by the Securities Act or
requested by the Commission.

     (e) Prior to filing with the Commission any (1) Preliminary Prospectus, (2)
supplement  to the  Prospectus,  or document  incorporated  by  reference in the
Prospectus, or (3) Prospectus pursuant to Rule 424 of the Rules and Regulations,
to furnish a copy thereof to the  Underwriters  and counsel for the Underwriters
and obtain the consent of the Underwriters to the filing.

     (f) To cause  the  Trust to make  generally  available  to  holders  of the
Securities as soon as practicable, but in any event not later than 90 days after
the close of the period  covered  thereby,  a statement of earnings of the Trust
(which need not be audited)  complying  with Section 11(a) of the Securities Act
and the Rules and Regulations (including, at the option of the Seller, Rule 158)
and covering a period of at least twelve  consecutive months beginning not later
than the first day of the first fiscal quarter following the Closing Date.

     (g) To use its best  efforts,  in  cooperation  with the  Underwriters,  to
qualify the  Securities  for offering and sale under the  applicable  securities
laws  of such  states  and  other  jurisdictions  of the  United  States  as the
Underwriters  may  designate,  and  maintain  or  cause  to be  maintained  such
qualifications  in effect for as long as may be required for the distribution of
the Securities.  The Seller will file or cause the filing of such statements and
reports  as may be  required  by the  laws of each  jurisdiction  in  which  the
Securities have been so qualified.

     (h) So long as the  Securities  shall be  outstanding,  to  deliver  to the
Underwriters  as soon as such  statements  are furnished to the Seller:  (1) the
annual  statement as to compliance  delivered to the Seller  pursuant to Section
3.09 of the Master Servicing  Agreement;  and (2) the annual statement of a firm
of independent  public  accountants  furnished to the Seller pursuant to Section
3.10 of the Master Servicing Agreement.

     (i) So long as any of the  Securities  are  outstanding,  the  Seller  will
furnish  to the  Underwriters  (i) as soon as  practicable  after the end of the
fiscal year all documents required to be distributed to Securityholders or filed
with the  Commission on behalf of the Trust pursuant to the Exchange Act, or any
order of the  Commission  thereunder  and (ii)  from  time to  time,  any  other
information  concerning the Seller as Underwriters  may reasonably  request only
insofar as such information  reasonably relates to the Registration Statement or
the transactions contemplated by the Basic Documents.

     (j) To apply the net proceeds from the sale of the Securities in the manner
set forth in the Prospectus.

     Section 6. Conditions to the Underwriters' Obligations

     The obligations of the Underwriters to purchase the Securities  pursuant to
this Agreement are subject to: (1) the accuracy on and as of the Closing Date of
the  representations  and warranties on the part of the Seller herein contained;
(2) the performance by the Seller of all of its obligations  hereunder;  and (3)
the following conditions as of the Closing Date:

     (a) The Underwriter  shall have received  confirmation of the effectiveness
of the Registration Statement. No stop order suspending the effectiveness of the
Registration  Statement  or any part  thereof  shall  have  been  issued  and no
proceeding  for that  purpose  shall have been  initiated or  threatened  by the
Commission.   Any  request  of  the   Commission  for  inclusion  of  additional
information  in the  Registration  Statement or the  Prospectus  shall have been
complied with.

     (b) Neither  Underwriter  shall have discovered and disclosed to the Seller
on or  prior  to  the  Closing  Date  that  the  Registration  Statement  or the
Prospectus or any amendment or supplement  thereto  contains an untrue statement
of a fact or omits to state a fact which, in the opinion of Kilpatrick  Stockton
LLP,  counsel for the  Underwriters,  is  material  and is required to be stated
therein or is necessary to make the statements therein not misleading.

     (c) All  corporate  proceedings  and other  legal  matters  relating to the
authorization,  form and validity of this  Agreement,  the Sale  Agreement,  the
Master Servicing Agreement,  the Administration  Agreement,  the Indenture,  the
Trust Agreement, the Securities,  the Registration Statement and the Prospectus,
and all other legal  matters  relating to this  Agreement  and the  transactions
contemplated  hereby  shall be  satisfactory  in all respects to counsel for the
Underwriters,  and the Seller shall have furnished to such counsel all documents
and  information  that they may  reasonably  request to enable them to pass upon
such matters.

     (d) Cadwalader,  Wickersham & Taft shall have furnished to the Underwriters
their written  opinion,  as counsel to the Seller,  the Master  servicer and the
Administrator, addressed to the Underwriters and dated the Closing Date, in form
and substance satisfactory to the Underwriters, to the effect that:

          (i) The Seller is  existing  in good  standing  as a national  banking
     association organized under the laws of the United States of America.

          (ii) The Seller has full  corporate  power and authority to enter into
     and fulfill its obligations  under the Trust Agreement,  the Sale Agreement
     and this Agreement.

          (iii) The Trust Agreement,  the Sale Agreement and this Agreement have
     been duly authorized, executed and delivered by the Seller.

          (iv) No  consent,  approval,  authorization,  order,  registration  or
     qualification  of or with any court or  governmental  agency or body having
     jurisdiction over the Seller is required for the consummation by the Seller
     of the transactions contemplated by the Trust Agreement, the Sale Agreement
     and  this  Agreement,  except  such  consents,  approvals,  authorizations,
     registrations  and  qualifications  as may be required under the Securities
     Act or State  securities or Blue Sky laws in  connection  with the purchase
     and  distribution  of the  Securities by the  Underwriters  or as have been
     previously obtained.

          (v) The  direction  by the Seller to the  Eligible  Lender  Trustee to
     execute,  issue,  authenticate  and deliver the  Certificates has been duly
     authorized by the Seller and, assuming that the Eligible Lender Trustee has
     been duly authorized to do so, when executed,  authenticated  and delivered
     by  the  Eligible  Lender  Trustee  against  payment  of  the  agreed  upon
     consideration therefor in accordance with this Agreement,  the Certificates
     will be validly issued and outstanding and will be entitled to the benefits
     of the Trust Agreement.

          (vi) The  direction of the Eligible  Lender  Trustee to the  Indenture
     Trustee  to  issue,  authenticate  and  deliver  the  Notes  has been  duly
     authorized by the Eligible Lender Trustee and,  assuming that the Indenture
     Trustee has been duly authorized to do so, when authenticated and delivered
     by the Indenture  Trustee against  payment  therefor in accordance with the
     Agreement,   the  Notes  will  constitute  the  legal,  valid  and  binding
     obligations of the Trust, entitled to the benefits of the Indenture.

          (vii) First Union is existing in good  standing as a national  banking
     association organized under the laws of the United States of America.

          (viii)  First Union has full  corporate  power and  authority to enter
     into and fulfill its obligations  under the Master Servicing  Agreement and
     the Administration Agreement.

          (ix) The Master Servicing  Agreement and the Administration  Agreement
     have been duly authorized, executed and delivered by First Union.

          (x)  No  consent,  approval,  authorization,  order,  registration  or
     qualification  of or with any court or  governmental  agency or body having
     jurisdiction  over First Union is required  for the  consummation  by First
     Union of the transactions  contemplated by the Master  Servicing  Agreement
     and  the  Administration  Agreement,   except  such  consents,   approvals,
     authorizations, registrations and qualifications as have been obtained.

          (xi) This Agreement,  the Sale  Agreement,  the Trust  Agreement,  the
     Indenture, the Master Servicing Agreement and the Administration Agreement,
     assuming the due  authorization,  execution and delivery of such agreements
     by the other  parties  thereto,  constitute  the legal,  valid and  binding
     agreements of the Seller,  the Master  Servicer and the  Administrator,  as
     applicable,  enforceable  against the Seller,  the Master  Servicer and the
     Administrator, as applicable, in accordance with their terms, subject as to
     enforceability to (x) bankruptcy, insolvency, reorganization, moratorium or
     other similar laws now or hereafter in effect relating to creditors' rights
     generally and (y) the qualification that the remedy of specific performance
     and  injunctive  and other  forms of  equitable  relief  may be  subject to
     equitable defenses and to the discretion, with respect to such remedies, of
     the court before which any proceedings  with respect thereto may be brought
     to the  extent  that  such  remedy  with  respect  to  indemnification  for
     Securities Act liability is found to be against public policy.

          (xii)  The  conditions  to the  use by the  Seller  of a  registration
     statement on Form S-3 under the Securities Act, as set forth in the General
     Instructions  to  Form  S-3,  have  been  satisfied  with  respect  to  the
     Registration Statement and the Prospectus.

          (xiii) The  Registration  Statement  and any  amendments  thereto have
     become  effective  under the Securities  Act; to the best of such counsel's
     knowledge,  no stop order suspending the  effectiveness of the Registration
     Statement  has been issued and not withdrawn  and no  proceedings  for that
     purpose have been  instituted or  threatened  and not  terminated;  and the
     Registration  Statement,  the  Prospectus  and each amendment or supplement
     thereto,  as of their  respective  effective or issue dates (other than the
     financial and statistical  information  contained therein, as to which such
     counsel  need  express no  opinion),  complied  as to form in all  material
     respects with the  applicable  requirements  of the  Securities Act and the
     rules and regulations thereunder.

          (xiv) To the best of such counsel's  knowledge,  there are no material
     contracts,  indentures  or other  documents  of a character  required to be
     described or referred to in the  Registration  Statement or, the Prospectus
     or to be filed as exhibits to the  Registration  Statement other than those
     described or referred to therein or filed or  incorporated  by reference as
     exhibits thereto.

          (xv) The statements in the Prospectus  under the headings  "SUMMARY OF
     TERMS--Tax  Considerations" and "--ERISA Considerations" and "CERTAIN LEGAL
     ASPECTS OF THE FINANCED STUDENT LOANS," "ERISA CONSIDERATIONS" and "CERTAIN
     FEDERAL  INCOME  TAX  CONSEQUENCES,"  to the  extent  that they  constitute
     matters of federal law or legal conclusions with respect thereto, have been
     reviewed  by such  counsel and are correct in all  material  respects  with
     respects to those consequences or aspects that are discussed.

          (xvi)  The  Sale  Agreement,   the  Indenture,  the  Master  Servicing
     Agreement,  the Administration Agreement and the Trust Agreement conform in
     all material respect to the description thereof contained in the Prospectus
     and the Trust is not required to be registered under the Investment Company
     Act of 1940, as amended.

          (xvii) The Sale  Agreement,  the Master  Servicing  Agreement  and the
     Administration  Agreement  and are not required to be  qualified  under the
     Trust Indenture Act of 1939, as amended,

          (xviii) Neither the Seller nor the Trust is an "investment company" or
     under the control of an  "investment  company" as such terms are defined in
     the 1940 Act.

          (xix) Opinion that the Trust will be taxed as partnership.

          (xx) The Notes and the Certificates will, when issued,  conform to the
     descriptions thereof contained in the Prospectus.

     Such  counsel  shall  also have  furnished  to the  Underwriters  a written
statement, addressed to the Underwriters and dated the Closing Date, in form and
substance satisfactory to the Underwriters to the effect that no facts have come
to the  attention  of such  counsel  which  lead them to believe  that:  (a) the
Registration  Statement  (other  than  the  documents  incorporated  therein  by
reference and the financial and statistical information contained therein, as to
which no opinion shall be given at the time it became effective,  or at the date
of such opinion) contained or contains an untrue statement of a material fact or
omitted  or omits to state a  material  fact  required  to be stated  therein or
necessary to make the  statements  therein not misleading and (b) the Prospectus
(other  than (i) the  information  incorporated  therein by  reference  (ii) the
information  with  respect to the  Eligible  Lender  Trustee  and the  Indenture
Trustee,  and  (iii)  the  financial,   statistical  and  numerical  information
contained therein, as to which no opinion shall be expressed) contains an untrue
statement  of a  material  fact or  omitted  or omits to state a  material  fact
necessary  in  order  to  make  the  statements  therein,  in the  light  of the
circumstances under which they were made, not misleading.

     (e) The Underwriters shall have received the favorable  opinion,  dated the
Closing Date of Cadwalader,  Wickersham & Taft, counsel to the Seller, addressed
to the Seller and satisfactory to the Rating Agencies and the Underwriters, with
respect to certain  matters  relating to the  transfer of the  Financed  Student
Loans to the Trust,  and such counsel  shall have  consented to reliance on such
opinion by the Rating Agencies as though such opinion had been addressed to each
such party.

     (f) First Union shall have furnished to the  Underwriters a written opinion
of  counsel  to First  Union  (who may be an  employee  of First  Union or of an
affiliate of First Union),  addressed to the  Underwriters and dated the Closing
Date,  in form and substance  satisfactory  to the  Underwriters,  to the effect
that:

          (i) The execution,  delivery and  performance of the Master  Servicing
     Agreement  and  the  Administration   Agreement  by  First  Union  and  the
     consummation of the transactions  contemplated  thereby do not and will not
     conflict  with or result in a material  breach or  violation  of any of the
     terms or  provisions  of, or  constitute  a  default  under,  any  material
     indenture,  mortgage,  deed of trust,  loan agreement or other agreement or
     instrument  known to such counsel and to which First Union is a party or by
     which  First  Union is bound or to which any of the  property  or assets of
     First Union or any of its  subsidiaries  is subject.  Nor will such actions
     result in any violation of the provisions of the articles of association or
     bylaws of First Union or any statute or any order,  rule or  regulation  of
     any court or  governmental  agency or body having  jurisdiction  over First
     Union or any of its properties or assets.

          (ii)  There are no  actions,  proceedings  or  investigations  pending
     before or, to the best knowledge of such counsel,  threatened by any court,
     administrative  agency or other tribunal to which First Union is a party or
     of which any of its  properties  is the  subject:  (a) which if  determined
     adversely  to First  Union  would  have a  material  adverse  effect on the
     business,  results of operations or financial condition of First Union; (b)
     asserting  the  invalidity  of  the  Master  Servicing   Agreement  or  the
     Administration  Agreement; (c) seeking to prevent the consummation by First
     Union  of any of the  transactions  contemplated  by the  Master  Servicing
     Agreement or the Administration Agreement, as the case may be; or (d) which
     might materially and adversely affect the performance by First Union of its
     obligations  under,  or the  validity  or  enforceability  of,  the  Master
     Servicing Agreement or the Administration Agreement.

     (g)  Counsel  for the Seller  (who may be an  employee  of the Seller or an
affiliate of the Seller) shall have  furnished to the  Underwriters  its written
opinion,  addressed to the  Underwriters and dated the Closing Date, in form and
substance satisfactory to the Underwriters, to the effect that:

          (i) The execution,  delivery and  performance of this  Agreement,  the
     Sale Agreement and the Trust Agreement by the Seller,  the  consummation of
     the  transactions  contemplated  hereby and  thereby,  and the issuance and
     delivery of the Securities do not and will not conflict with or result in a
     material  breach  or  violation  of any of the terms or  provisions  of, or
     constitute a default  under,  any  material  indenture,  mortgage,  deed of
     trust,  loan agreement or other agreement or instrument to which the Seller
     is a party or by which the Seller is bound or to which any of the  property
     or assets of the Seller or any of its  subsidiaries  is  subject,  nor will
     such actions  result in any violation of the  provisions of the articles of
     association  or bylaws of the Seller or any  statute or any order,  rule or
     regulation of any court or governmental  agency or body having jurisdiction
     over the Seller or any of its properties or assets.

          (ii)  There are no  actions,  proceedings  or  investigations  pending
     before or, to the best knowledge of such counsel,  threatened by any court,
     administrative  agency or other  tribunal to which the Seller is a party or
     of which any of its  properties  is the  subject:  (a) which if  determined
     adversely to Seller would have a material  adverse  effect on the business,
     results of operations or financial  condition of the Seller;  (b) asserting
     the invalidity of the Sale Agreement, the Trust Agreement, the Indenture or
     the  Securities;  (c) seeking to prevent the issuance of the  Securities or
     the consummation by First Union of any of the transactions  contemplated by
     the Sale Agreement,  the Trust Agreement,  the Indenture or this Agreement,
     as the case may be; or (d) which might  materially and adversely affect the
     performance  by the Seller of its  obligations  under,  or the  validity or
     enforceability of, the Sale Agreement,  the Trust Agreement, the Indenture,
     this Agreement or the Securities.

     (h) The Underwriters shall have received the favorable opinion or opinions,
dated the date of the  Closing  Date,  of  counsel  for the  Underwriters,  with
respect to the issue and sale of the  Securities,  the  Registration  Statement,
this   Agreement,   the  Prospectus  and  such  other  related  matters  as  the
Underwriters may reasonably require.

     (i)   The    Underwriters    shall    have    received    an   opinion   of
- ----------------------, special student loan counsel to the Underwriters and, in
the case of clause  (iii)  below,  special  student loan counsel to the Eligible
Lender  Trustee,  dated the Closing Date,  satisfactory in form and substance to
the Underwriters, to the effect that:

          (i)  The  agreements   implementing  the  Basic  Documents,   and  the
     transactions  contemplated by the Basic Documents,  conform in all material
     respects to the applicable  requirements  of the Higher  Education Act, and
     that,  upon the due  authorization,  execution  and  deliver  of the  Basic
     Documents and the consummation of such  transactions,  the Financed Student
     Loans,  legal title to which will be held by the Eligible Lender Trustee on
     behalf  of  the  Trust,  will  qualify,  subject  to  compliance  with  all
     applicable  origination  and  servicing  requirements,  for all  applicable
     federal  assistance  payments,  including  federal  reinsurance and federal
     interest subsidies and special allowance payments.

          (ii) Such  counsel has  examined the  Registration  Statement  and the
     Prospectus,  and nothing has come to such  counsel's  attention  that would
     lead such  counsel  to  believe  that,  solely  with  respect to the Higher
     Education Act and the student loan business,  the Registration Statement or
     the Prospectus or any amendment or supplement  thereto as of the respective
     dates there of or on the Closing  Date  contains an untrue  statement  of a
     material fact or omits to state a material fact  necessary in order to make
     the statements therein not misleading.

          (iii) The Eligible Lender Trustee is an "eligible lender" as such term
     is defined in section  435(d) of the Higher  Education  Act for purposes of
     holding legal title to the Financed Student Loans.

     (j) The  Underwriters  shall  have  received  an opinion of counsel to each
Guarantor  dated the Closing Date and  satisfactory in form and substance to the
Underwriters and their counsel, to the effect that:

          (i) Such  Guarantor has been duly  incorporated  or organized,  as the
     case may be, and is validly  existing as a non-profit  corporation or other
     entity in good standing under the laws of its organization  with full power
     and authority  (corporate  and other) to own its properties and conduct its
     business,  as presently  conducted by it, and to enter into and perform its
     obligations  under the applicable  Guarantee  Agreement (and the agreements
     with the  Department  under Section 428 of the Higher  Education Act to the
     extent  relevant  to such  Guarantor's  obligations  under  such  Guarantee
     Agreement) to which it is a party,  and had at all relevant times,  and now
     has, the power, authority and legal right to guarantee the Financed Student
     Loans  covered  by such  Guarantee  Agreement  and to  receive,  subject to
     compliance with all applicable conditions,  restrictions and limitations of
     the Higher  Education Act,  reinsurance  payments from the Department  with
     respect to claims paid by it on such Financed Student Loans.

          (ii) Such  Guarantor  is duly  qualified to do business and is in good
     standing,  and has obtained all  necessary  licenses and  approvals in each
     jurisdiction  in which  failure  to qualify  or to obtain  such  license or
     approval  would  render such  Guarantor's  obligation  under its  Guarantee
     Agreement  to  guarantee  the  Financed   Student  Loans  covered   thereby
     unenforceable by or on behalf of the Trust.

          (iii) The Guarantee  Agreement (and the agreements with the Department
     under  Section 428 of the Higher  Education  Act to the extent  relevant to
     such Guarantor's  obligations under such Guarantee Agreement) to which such
     Guarantor is a party has been duly  authorized,  executed and  delivered by
     such  Guarantor  and is the legal,  valid and  binding  obligation  of such
     Guarantor  enforceable against such Guarantor in accordance with its terms,
     except  (x)  the  enforceability  thereof  may be  subject  to  bankruptcy,
     insolvency,  reorganization,  moratorium  or  other  similar  laws  nor  or
     hereafter  in effect  relating to  creditors'  rights and (y) the remedy of
     specific performance and injunctive and other forms of equitable relief may
     be subject to equitable  defenses and to the discretion of the court before
     which any proceeding therefor may be brought.

          (iv)  Neither the  execution  and  delivery by such  Guarantor  of the
     Guarantee  Agreement to which it is a party,  nor the  consummation by such
     Guarantor of the transactions  contemplated  therein nor the fulfillment of
     the terms thereof by such Guarantor will conflict with, result in a breach,
     violation or  acceleration  of, or constitute a default under,  any term or
     provision  of  the  organizational  documents  of  such  Guarantor  or  any
     indenture or other  agreement or  instrument  to which such  Guarantor is a
     party or by which such  Guarantor is bound,  or result in a violation of or
     contravene the terms of any statute, order or regulation applicable to such
     Guarantor  of  any  court,   regulatory  body,   administrative  agency  or
     governmental body having jurisdiction over such Guarantor.

          (v) There are no actions, proceedings or investigations pending or, to
     the best of such counsel's knowledge after due inquiry,  threatened against
     such  Guarantor  before  or  by  any  governmental   authority  that  might
     materially  and adversely  affect the  performance by such Guarantor of its
     obligations  under,  or the validity or  enforceability  of, the  Guarantee
     Agreement (or the agreements  with the Department  under Section 428 of the
     Higher Education Act to the extent relevant to such Guarantor's obligations
     under such Guarantee Agreement) to which it is a party.

     (k) The Underwriters shall have received an opinion of -------------------,
counsel to the Indenture  Trustee,  dated the Closing Date and  satisfactory  in
form and substance to the Underwriters and its counsel, to the effect that:

          (i) The  Indenture  Trustee  is a New York  banking  corporation  duly
     incorporated or organized under the laws of New York.

          (ii) The  Indenture  Trustee  has the full  corporate  trust  power to
     accept  the  office  of  indenture  trustee  under  the  Indenture  and the
     Administration Agreement.

          (iii)  The   execution   and  delivery  of  the   Indenture   and  the
     Administration  Agreement and the  performance by the Indenture  Trustee of
     its obligations under the Indenture and the Administration  Agreement, have
     been duly authorized by all necessary  action of the Indenture  Trustee and
     each has been duly executed and delivered by the Indenture Trustee.

          (iv) The Indenture and the Administration  Agreement  constitute valid
     and binding  obligations of the Indenture Trustee  enforceable  against the
     Indenture  Trustee in  accordance  with their  terms  under the laws of the
     State of New York and the Federal law of the United States.

          (v)  The  execution  and  delivery  by the  Indenture  Trustee  of the
     Indenture  and  the  Administration  Agreement  and the  acceptance  of the
     Indenture do not require any consent,  approval or authorization of, or any
     registration  or  filing  with,  any New  York  or  United  States  Federal
     governmental  authority,  other  than the  qualification  of the  Indenture
     Trustee under the Trust Indenture Act.

          (vi) Each of the Notes has been duly  authenticated  by the  Indenture
     Trustee.

          (vii)  Neither  the  consummation  by  the  Indenture  Trustee  of the
     transactions  contemplated in the Indenture or the Administration Agreement
     nor the  fulfillment  of the terms  thereof by the  Indenture  Trustee will
     conflict  with,  result in the  breach or  violation  of, or  constitute  a
     default  under  any law or the  charter,  by-laws  or other  organizational
     documents of the  Indenture  Trustee or the terms of any indenture or other
     agreement  or  instrument  to which  the  Indenture  Trustee  or any of its
     subsidiaries  is a party  or is  bound or any  judgment,  order  or  decree
     applicable  to the  Indenture  Trustee  or any of its  subsidiaries  of any
     court,  regulatory  body,  administrative  agency,   governmental  body  or
     arbitrator  having  jurisdiction  over the Indenture  Trustee or any of its
     subsidiaries.

          (viii) There are no actions,  suits or proceedings  pending or, to the
     best of such counsel's knowledge after due inquiry,  threatened against the
     Indenture  Trustee (as  indenture  trustee  under the  Indenture  or in its
     individual  capacity)  before or by any  governmental  authority that might
     materially and adversely affect the performance by the Indenture Trustee of
     its obligations  under, or the validity or enforceability of, the Indenture
     or the Administration Agreement.

          (ix) The execution,  delivery and performance by the Indenture Trustee
     of the Indenture and the  Administration  Agreement will not subject any of
     the  property  or assets of the Trust or any portion  thereof,  to any lien
     created by or arising under the Indenture Trustee that are unrelated to the
     transactions contemplated in such agreements.

     (l) The  Underwriters  shall  have  received  an  opinion of counsel to the
Eligible  Lender  Trustee,  dated the Closing Date and  satisfactory in form and
substance to the Underwriters and their counsel, to the effect that:

          (i)  The  Eligible  Lender  is a  national  banking  association  duly
     incorporated or organized and validly existing under the laws of the United
     States.

          (ii) The Eligible Lender Trustee has the full corporate trust power to
     accept the office of eligible  lender trustee under the Trust Agreement and
     to enter into and perform its obligations  under the Trust  Agreement,  the
     Sale  Agreement and the Master  Servicing  Agreement  and, on behalf of the
     Trust,  under the  Indenture,  the Sale  Agreement,  the  Master  Servicing
     Agreement, the Administration Agreement and the Guarantee Agreements.

          (iii) The  execution  and  delivery of the Trust  Agreement,  the Sale
     Agreement and the Master  Servicing  Agreement and, on behalf of the Trust,
     of the Indenture,  the Sale Agreement,  the Master Servicing Agreement, the
     Administration Agreement and the Guarantee Agreements,  and the performance
     by  the  Eligible  Lender  Trustee  of  its  obligations  under  the  Trust
     Agreement,   the  Indenture,  the  Sale  Agreement,  the  Master  Servicing
     Agreement, the Administration Agreement and the Guarantee Agreements,  have
     been duly authorized by all necessary action of the Eligible Lender Trustee
     and each has been  duly  executed  and  delivered  by the  Eligible  Lender
     Trustee.

          (iv) The Trust  Agreement,  the Sale Agreement,  the Master  Servicing
     Agreement and the  Administration  Agreement  constitute  valid and binding
     obligations of the Eligible Lender Trustee enforceable against the Eligible
     Lender Trustee in accordance with their terms.

          (v) The execution and delivery by the Eligible  Lender  Trustee of the
     Trust Agreement, the Sale Agreement and the Master Servicing Agreement and,
     on behalf of the Trust, of the Indenture,  the Sale  Agreement,  the Master
     Servicing  Agreement,   the  Administration  Agreement  and  the  Guarantee
     Agreements,  do not require any consent,  approval or authorization  of, or
     any registration or filing with, any applicable governmental authority.

          (vi) Each of the Notes has been duly  executed  and  delivered  by the
     Eligible Lender Trustee,  on behalf of the Trust.  Each of the Certificates
     has been duly executed and  delivered by the Eligible  Lender  Trustee,  as
     eligible lender trustee and authenticating agent.

          (vii) Neither the  consummation  by the Eligible Lender Trustee of the
     transactions  contemplated  in the Sale  Agreement,  the  Master  Servicing
     Agreement,  the  Indenture,  the  Trust  Agreement  or  the  Administration
     Agreement nor the  fulfillment of the terms thereof by the Eligible  Lender
     Trustee,  will  conflict  with,  result  in a breach  or  violation  of, or
     constitute  a  default  under  any law or the  charter,  by-laws  or  other
     organizational documents of the Eligible Lender Trustee or the terms of any
     indenture or other  agreement or  instrument  to which the Eligible  Lender
     Trustee or any of its  subsidiaries is a party or is bound or any judgment,
     order or decree  applicable  to the Eligible  Lender  Trustee or any of its
     subsidiaries  of  any  court,   regulatory  body,   administrative  agency,
     governmental  body or  arbitrator  having  jurisdiction  over the  Eligible
     Lender Trustee or any of its subsidiaries.

          (viii) There are no actions,  suits or proceedings  pending or, to the
     best of such counsel's knowledge after due inquiry,  threatened against the
     Eligible  Lender  Trustee  (as  eligible  lender  trustee  under  the Trust
     Agreement  or in its  individual  capacity)  before or by any  governmental
     authority that might materially and adversely affect the performance by the
     Eligible  Lender  Trustee of its  obligations  under,  or the  validity  or
     enforceability  of, the Trust  Agreement,  the Sale Agreement or the Master
     Servicing Agreement.

          (ix) The execution,  delivery and  performance by the Eligible  Lender
     Trustee  of  the  Sale  Agreement,  the  Master  Servicing  Agreement,  the
     Indenture,  the Trust Agreement or any Guarantee Agreement will not subject
     any of the property or assets of the Trust or any portion  thereof,  to any
     lien  created by or arising  under the  Eligible  Lender  Trustee  that are
     unrelated to the transactions contemplated in such agreements.

     (m) The Seller shall have  furnished  to the  Underwriters  a  certificate,
dated the Closing  Date,  of its Chairman of the Board,  its President or a Vice
President stating that:

          (i) The  representations  and warranties of the Seller in Section 1 of
     this  Agreement are true and correct as of the Closing Date; and the Seller
     has complied with all its agreements contained herein; and

          (ii) Such person has carefully examined the Registration Statement and
     the  Prospectus  and,  in his  opinion (x) as of the  Effective  Date,  the
     Registration  Statement and Prospectus did not include an untrue  statement
     of a material fact and did not omit to state a material fact required to be
     stated therein or necessary to make the statements  therein not misleading,
     and (y) since the  Effective  Date no event has occurred  which should have
     been set forth in a supplement or amendment to the  Registration  Statement
     or the Prospectus.

     (n) The Eligible Lender Trustee shall have furnished to the  Underwriters a
certificate  of  the  Eligible  Lender  Trustee,  signed  by one  or  more  duly
authorized  officers of the Eligible Lender Trustee,  dated the Closing Date, as
to the due authorization,  execution and delivery of the Trust Agreement and the
Sale Agreement by the Eligible Lender Trustee and the acceptance by the Eligible
Lender   Trustee  of  the  trusts   created   thereby  and  the  due  execution,
authentication  and delivery of the  Certificates by the Eligible Lender Trustee
thereunder and such other matters as the Underwriters shall reasonably request.

     (o)    The    Notes    shall    have    been    rated     "---------"    by
- -------------------------, and "------------" by --------------------------- and
the Certificates shall have been rated "-----" by -------------------------- and
"------" by -----------------.

     (p) The  Underwriters  shall have  received at or before the Closing  Date,
from KPMG Peat Marwick  LLP,  letters,  dated as of the date of this  Agreement,
substantially  in the forms of  Exhibit A and  Exhibit  B hereto  (the  "Initial
Letters") and bring down letters dated as of the Closing  Date,  (A)  confirming
that  they  are  independent  public  accountants  within  the  meaning  of  the
Securities Act, and are in compliance with, the applicable requirements relating
to the  qualification  of  accountants  under Rule 2-01 of Regulation S-X of the
Commission,  (B) stating the  conclusions and findings of such firm with respect
to the financial information and other matters covered by its letter, and (C) in
the case of the  bring-down  letters,  confirming  in all material  respects the
conclusions and finding set forth in the Initial Letters.

     (q) Prior to the Closing  Date,  counsels for the  Underwriters  shall have
been furnished  with such documents and opinions as they may reasonably  require
for the  purpose  of  enabling  them to pass upon the  issuance  and sale of the
Securities  as  herein  contemplated  and  related  proceedings  or in  order to
evidence  the  accuracy  and  completeness  of any of  the  representations  and
warranties,  or the fulfillment of any of the conditions,  herein contained, and
all proceedings  taken by the Seller in connection with the issuance and sale of
the  Securities  as  herein  contemplated  shall  be  satisfactory  in form  and
substance to the Underwriters and counsels for the Underwriters.

     (r)  Subsequent to the execution and delivery of this Agreement none of the
following  shall have occurred:  (i) trading in securities  generally on the New
York Stock Exchange, the American Stock Exchange or the over-the-counter  market
shall have been  suspended  or minimum  prices  shall have been  established  on
either of such exchanges or such market by the  Commission,  by such exchange or
by any other regulatory body or governmental authority having jurisdiction; (ii)
a banking  moratorium shall have been declared by federal or state  authorities;
(iii) the United States shall have become  engaged in  hostilities,  there shall
have been an  escalation  of  hostilities  involving  the United States or there
shall  have been a  declaration  of a  national  emergency  or war by the United
States;  or (iv) there shall have  occurred  such a material  adverse  change in
general  economic,   political  or  financial   conditions  (or  the  effect  of
international  conditions on the financial markets of the United States shall be
such)  as to make  it,  in the  judgment  of the  Underwriters,  impractical  or
inadvisable to proceed with the public offering or delivery of the  Certificates
on the terms and in the manner contemplated in the Prospectus.

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

     All  opinions,  letters,  evidence  and  certificates  mentioned  above  or
elsewhere  in this  Agreement  shall  be  deemed  to be in  compliance  with the
provisions hereof only if they are in form and substance reasonably satisfactory
to counsel for the Underwriters.

     Section 7. Payment of Expenses

     As between the Seller and the  Underwriters,  the Seller agrees to pay: (a)
the costs  incident to the  authorization,  issuance,  sale and  delivery of the
Securities and any taxes payable in connection therewith; (b) the costs incident
to  the  preparation,  printing  and  filing  under  the  Securities  Act of the
Registration Statement and any amendments and exhibits thereto; (c) the costs of
distributing the  Registration  Statement as originally filed and each amendment
thereto and any  post-effective  amendments  thereof  (including,  in each case,
exhibits),  the  Preliminary  Prospectus,  the  Prospectus  and any amendment or
supplement to the Prospectus or any document  incorporated by reference therein,
all as provided in this Agreement; (d) the costs of reproducing and distributing
this Agreement; (e) the fees and expenses of qualifying the Securities under the
securities laws of the several  jurisdictions as provided in Section 5(g) hereof
and of preparing,  printing and  distributing  a Blue Sky Memorandum and a Legal
Investment  Survey  (including  related  fees and  expenses  of  counsel  to the
Underwriters); (f) any fees charged by securities rating services for rating the
Securities;  and (g) all other costs and expenses incident to the performance of
the  obligations  of the Seller  (including  costs and expenses of its counsel);
provided that, except as provided in this Section 7, the Underwriters  shall pay
their  own costs  and  expenses,  including  the  costs  and  expenses  of their
respective counsel, any transfer taxes on the Securities which they may sell and
the  expenses  of  advertising  any  offering  of  the  Securities  made  by the
Underwriters.

     If this Agreement is terminated by the  Underwriters in accordance with the
provisions  of Section 6, Section 10 or Section 11, the Seller  shall  reimburse
the Underwriters for all reasonable  out-of-pocket expenses,  including fees and
disbursements of Kilpatrick Stockton LLP.

     Section 8. Indemnification and Contribution

     (a) (1) The Seller and First Union  agree to  indemnify  and hold  harmless
each of the Underwriters,  their directors and each person, if any, who controls
the Underwriters within the meaning of Section 15 of the Securities Act from and
against any and all loss, claim,  damage or liability,  joint or several, or any
action in respect  thereof  (including,  but not  limited  to, any loss,  claim,
damage,  liability or action relating to purchases and sales of the Securities),
to which the  Underwriters,  their directors or any such controlling  person may
become  subject,  under the Securities  Act or otherwise,  insofar as such loss,
claim,  damage,  liability  or action  arises out of, or is based upon,  (i) any
untrue statement or alleged untrue statement of a material fact contained in the
Registration Statement, (ii) the omission or alleged omission to state therein a
material fact required to be stated  therein or necessary to make the statements
therein not misleading,  (iii) any untrue  statement or alleged untrue statement
of a material fact contained in the Preliminary  Prospectus or the Prospectus or
(iv) the omission or alleged omission to state, in the Preliminary Prospectus or
the  Prospectus,  a material fact required to be stated  therein or necessary to
make the  statements in the  Preliminary  Prospectus or the  Prospectus,  in the
light of the circumstances  under which they were made, not misleading and shall
reimburse each Underwriter,  each such director and each such controlling person
promptly upon demand for any legal or other expenses reasonably incurred by such
Underwriter,  such  director  or such  controlling  person  in  connection  with
investigating or defending or preparing to defend against any such loss,  claim,
damage, liability or action, as such expenses are incurred;  provided,  however,
the  Seller and First  Union  shall not be liable in any such case to the extent
that any such loss,  claim,  damage,  liability  or action  arises out of, or is
based upon,  any untrue  statement  or alleged  untrue  statement or omission or
alleged  omission  made in the  Prospectus,  the  Preliminary  Prospectus or the
Registration   Statement  in  reliance  upon  and  in  conformity  with  written
information  furnished to the Seller by or on behalf of any of the  Underwriters
specifically  for inclusion  therein.  The foregoing  indemnity  agreement is in
addition to any liability which the Seller and First Union may otherwise have to
the Underwriters, its directors or any controlling person of the Underwriters.

     (2) The  Seller  and  First  Union  agree to  indemnify  and hold  harmless
- --------------------,  its  directors  and each  person,  if any,  who  controls
- -------------------- within the meaning of Section 15 of the Securities Act from
and against any and all loss, claim,  damage or liability,  joint or several, or
any action in respect thereof  (including,  but not limited to, any loss, claim,
damage,  liability or action relating to purchases and sales of the Securities),
to which --------------, its directors or any such controlling person may become
subject,  under the  Securities Act or otherwise,  insofar as such loss,  claim,
damage,  liability  or action  arises out of, or is based  upon,  (i) any untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in any
prospectus used after ---------,  1997 (a "Market Making  Prospectus"),  or (ii)
the omission or alleged omission to state therein a material fact required to be
stated therein or necessary to make the statements  therein, in the light of the
circumstances  under which they were made, not  misleading,  and shall reimburse
- --------------------,  each  such  director  and each  such  controlling  person
promptly  upon  demand for any legal or other  expenses  reasonably  incurred by
- --------------------,  such  director or such  controlling  person in connection
with  investigating  or defending or preparing to defend  against any such loss,
claim,  damage,  liability or action,  as such expenses are incurred;  provided,
however,  the Seller and First Union shall not be liable in any such case to the
extent that any such loss, claim, damage,  liability or action arises out of, or
is based upon, any untrue  statement or alleged untrue  statement or omission or
alleged  omission  made in a Market  Making  Prospectus  in reliance upon and in
conformity   with   written    information    furnished   to   the   Seller   by
- -------------------- specifically for inclusion therein. The foregoing indemnity
agreement is in addition to any  liability  which the Seller and First Union may
otherwise have to --------------------,  its directors or any controlling person
of ------------------ under this Agreement.

     (b) Each  Underwriter  severally agrees to indemnify and hold harmless each
of the Seller and First  Union,  their  directors,  each of their  officers  who
signed the  Registration  Statement,  and each person,  if any, who controls the
Seller and First Union  within the meaning of Section 15 of the  Securities  Act
against any and all loss, claim,  damage or liability,  or any action in respect
thereof,  to which the Seller or First  Union or any such  director,  officer or
controlling  person may become  subject,  under the Securities Act or otherwise,
insofar as such loss,  claim,  damage,  liability or action arises out of, or is
based upon, (i) an untrue,  statement or alleged untrue  statement of a material
fact  contained  in the  Registration  Statement,  (ii) the  omission or alleged
omission  to state  therein a material  fact  required  to be stated  therein or
necessary  to make the  statements  therein  not  misleading,  (iii) any  untrue
statement  or alleged  untrue  statement  of a material  fact  contained  in the
Preliminary  Prospectus  or the  Prospectus  or (iv)  the  omission  or  alleged
omission  to  state  therein  a  material  fact  required  to be  stated  in the
Preliminary  Prospectus or the Prospectus or necessary to make the statements in
the Preliminary Prospectus or the Prospectus,  in the light of the circumstances
under which they were made, not misleading,  but in each case only to the extent
that the untrue  statement  or alleged  untrue  statement or omission or alleged
omission was made in reliance  upon and in conformity  with written  information
furnished  to the Seller by or on behalf of the  Underwriters  specifically  for
inclusion therein, and shall reimburse the Seller and any such director, officer
or controlling person for any legal or other expenses reasonably incurred by the
Seller  or any  director,  officer  or  controlling  person in  connection  with
investigating or defending or preparing to defend against any such loss,  claim,
damage,  liability  or action  as such  expenses  are  incurred.  The  foregoing
indemnity  agreement is in addition to any liability which the  Underwriters may
otherwise  have to the Seller and First Union or any such  director,  officer or
controlling person.  Notwithstanding  anything to the contrary contained in this
Section 8, --------------------  shall have no obligation to indemnify any party
for any loss, claim,  damage or liability or contribute to any such loss, claim,
damage or liability in respect of untrue statements or alleged untrue statements
of material  fact or  omissions or alleged  omissions  to state a material  fact
contained in any Market Making Prospectus.

     (c) Promptly after receipt by any indemnified party under this Section 8 of
notice of any claim or the commencement of any action,  such  indemnified  party
shall,  if a claim in respect  thereof is to be made  against  any  indemnifying
party  under this  Section 8,  notify the  indemnifying  party in writing of the
claim or the  commencement  of that action;  provided,  however,  the failure to
notify an  indemnifying  party shall not relieve it from any liability  which it
may have  under  this  Section  8 except to the  extent  it has been  materially
prejudiced by such failure,  and  provided,  further,  the failure to notify any
indemnifying  party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under this Section 8.

     If any such claim or action shall be brought against an indemnified  party,
and it shall notify the indemnifying party thereof, the indemnifying party shall
be entitled to  participate  therein and, to the extent that it wishes,  jointly
with any other  similarly  notified  indemnifying  party,  to assume the defense
thereof with counsel  reasonably  satisfactory to the indemnified  party.  After
notice from the indemnifying  party to the indemnified  party of its election to
assume the defense of such claim or action,  the indemnifying party shall not be
liable to the  indemnified  party  under  this  Section 8 for any legal or other
expenses  subsequently  incurred by the indemnified party in connection with the
defense thereof other than reasonable costs of investigation.

     Any indemnified  party shall have the right to employ  separate  counsel in
any such  action and to  participate  in the defense  thereof,  but the fees and
expenses  of such  counsel  shall be at the  expense of such  indemnified  party
unless:  (i) the  employment  thereof has been  specifically  authorized  by the
indemnifying  party in  writing;  (ii) such  indemnified  party  shall have been
advised by such counsel that there may be one or more legal  defenses  available
to it  which  are  different  from  or  additional  to  those  available  to the
indemnifying  party  and  in the  reasonable  judgment  of  such  counsel  it is
advisable for such indemnified  party to employ separate  counsel;  or (iii) the
indemnifying  party has failed to assume the  defense of such  action and employ
counsel reasonably satisfactory to the indemnified party, in which case, if such
indemnified  party notifies the indemnifying  party in writing that it elects to
employ  separate  counsel  at  the  expense  of  the  indemnifying   party,  the
indemnifying party shall not have the right to assume the defense of such action
on  behalf  of  such  indemnified  party,  it  being  understood,  however,  the
indemnifying party shall not, in connection with any one such action or separate
but substantially  similar or related actions in the same  jurisdiction  arising
out of the  same  general  allegations  or  circumstances,  be  liable  for  the
reasonable  fees and  expenses of more than one separate  firm of attorneys  (in
addition to local counsel) at any time for all such indemnified  parties,  which
firm shall be  designated  in writing by the  Underwriters,  if the  indemnified
parties  under  this  Section  8  consist  of the  Underwriters  or any of their
directors and controlling  persons, or by the Seller, if the indemnified parties
under this  Section 8 consist of the  Seller or any of the  Seller's  directors,
officers or controlling persons.

     Each  indemnified  party,  as  a  condition  of  the  indemnity  agreements
contained in Section 8(a) and (b),  shall use its best efforts to cooperate with
the  indemnifying  party  in the  defense  of  any  such  action  or  claim.  No
indemnifying  party  shall be  liable  for any  settlement  of any  such  action
effected  without its written  consent (which consent shall not be  unreasonably
withheld),  but if  settled  with  its  written  consent  or if there be a final
judgment for the plaintiff in any such action,  the indemnifying party agrees to
indemnify and hold harmless any  indemnified  party from and against any loss or
liability by reason of such settlement or judgment.

     Notwithstanding the foregoing sentence, if at any time an indemnified party
shall have requested an indemnifying  party to reimburse the  indemnified  party
for fees and expenses of counsel, the indemnifying party agrees that it shall be
liable for any settlement of any proceeding effected without its written consent
if (i) such  settlement  is entered into more than 30 days after receipt by such
indemnifying  party of the aforesaid  request and (ii) such  indemnifying  party
shall not have reimbursed the indemnified  party in accordance with such request
prior to the date of such settlement.

     (d) If the  indemnification  provided  for in this  Section 8 shall for any
reason be unavailable to or insufficient  to hold harmless an indemnified  party
under Section 8(a) or (b) in respect of any loss, claim, damage or liability, or
any action in respect thereof, referred to therein, then each indemnifying party
shall, in lieu of indemnifying such indemnified party,  contribute to the amount
paid or  payable  by such  indemnified  party as a result of such  loss,  claim,
damage or liability,  or action in respect  thereof,  (i) in such  proportion as
shall be appropriate to reflect the relative  benefits received by the Seller on
the one  hand  and the  Underwriters  on the  other  from  the  offering  of the
Securities  or (ii) if the  allocation  provided  by  clause  (i)  above  is not
permitted  by  applicable  law or if the  indemnified  party  failed to give the
notice  required  under Section 8(c), in such  proportion as is  appropriate  to
reflect not only the relative  benefits referred to in clause (i) above but also
the  relative  fault of the Seller on the one hand and the  Underwriters  on the
other with respect to the  statements or omissions  which resulted in such loss,
claim,  damage or liability,  or action in respect thereof, as well as any other
relevant equitable considerations.

     The relative benefits of the Underwriters and the Seller shall be deemed to
be in such  proportions that the Underwriters are responsible for their pro rata
portion of such losses, liabilities,  claims, damages and expenses determined in
accordance with the ratio that the difference between the purchase price paid to
the Seller by the  Underwriters  and the aggregate  resale price received by the
Underwriters bears to the purchase price paid to the Seller by the Underwriters,
and the Seller shall be responsible for the balance.

     The relative fault of the  Underwriters  and the Seller shall be determined
by  reference  to whether the untrue or alleged  untrue  statement of a material
fact or  omission  or  alleged  omission  to state a  material  fact  relates to
information  supplied  by the Seller or by the  Underwriters,  the intent of the
parties and their relative  knowledge,  access to information and opportunity to
correct  or  prevent   such   statement   or   omission   and  other   equitable
considerations,

     The  Seller  and the  Underwriters  agree  that it  would  not be just  and
equitable if  contributions  pursuant to this Section 8(d) were to be determined
by pro rata allocation or by any other method of allocation  which does not take
into account the equitable considerations referred to herein. The amount paid or
payable  by an  indemnified  party as a result  of the  loss,  claim,  damage or
liability, or action in respect thereof,  referred to above in this Section 8(d)
shall be deemed to include,  for  purposes of this  Section  8(d),  any legal or
other expenses  reasonably incurred by such indemnified party in connection with
investigating or defending any such action or claim.

     In no case shall the  Underwriters  be responsible for any amount in excess
of  the  difference  between  the  purchase  price  paid  to the  Seller  by the
Underwriters  and the aggregate  resale price received by the  Underwriters.  No
person  guilty of  fraudulent  misrepresentation  (within the meaning of Section
11(f) of the Securities Act) shall be entitled to  contribution  from any person
who was not guilty of such fraudulent misrepresentation.

     (e) The  Underwriters  confirm that the  information  set forth [(i) in the
last paragraph on the cover page, (ii) in the second paragraph on page ----- and
(iii)  in  the  first  sentence  of  the  fourth  paragraph  under  the  caption
"Underwriting"   in  the   Prospectus]  is  correct  and  constitutes  the  only
information  furnished  in  writing  to  the  Seller  by or  on  behalf  of  the
Underwriters  specifically for inclusion in the  Registration  Statement and the
Prospectus.

     Section 9. Representations, Warranties and Agreements to Survive Delivery

     All representations,  warranties and agreements contained in this Agreement
or contained in certificates of officers of the Seller submitted pursuant hereto
shall  remain  operative  and  in  full  force  and  effect,  regardless  of any
investigation  made by or on behalf of the  Underwriters or controlling  persons
thereof,  or by or on behalf of the Seller  and shall  survive  delivery  of any
Securities to the Underwriters.

     Section 10. Default by One of the Underwriters

     If one of the  Underwriters  participating  in the public  offering  of the
Securities shall fail at the Closing Date to purchase the Securities which it is
obligated  to  purchase  hereunder  (the  "Defaulted   Securities"),   then  the
non-defaulting  Underwriter shall have the right, within 24 hours thereafter, to
purchase all, but not less than all, of the Defaulted Securities in such amounts
as may be agreed  upon and upon the terms  herein set forth.  If,  however,  the
non-defaulting  Underwriter  has not  completed  such  arrangements  within such
24-hour period, then:

          (1) if the aggregate principal amount of Defaulted Securities does not
     exceed  10% of the  aggregate  principal  amount  of the  Securities  to be
     purchased pursuant to this Agreement, the non-defaulting  Underwriter shall
     be obligated to purchase the full amount thereof, or

          (2) if the aggregate principal amount of Defaulted  Securities exceeds
     10% of the  aggregate  principal  amount of the  Securities to be purchased
     pursuant to this  Agreement,  this Agreement shall  terminate,  without any
     liability on the part of the non-defaulting Underwriter.

     No action  taken  pursuant to this  Section 10 shall  relieve a  defaulting
Underwriter  from the liability with respect to any default of such  Underwriter
under this Agreement.

     In the event of a default by any  Underwriter  as set forth in this Section
10,  the  non-defaulting  Underwriter  and the  Seller  shall  have the right to
postpone the Closing Date for a period not exceeding five Business Days in order
that any required changes in the Registration  Statement or Prospectus or in any
other documents or arrangements may be effected.

     Section 11. Termination of Agreement

     The  Underwriters  may terminate this Agreement  immediately upon notice to
the Seller,  at any time at or prior to the Closing Date if any of the events or
conditions  described  in  Section  6(r) of this  Agreement  shall  occur and be
continuing.  In the event of any such  termination,  the  covenant  set forth in
Section 5(g), the provisions of Section 7, the indemnity  agreement set forth in
Section 8, and the provisions of Sections 9 and 13 shall remain in effect.

     Section 12. Notices

     All  statements,  requests,  notices and agreements  hereunder  shall be in
writing, and:

     (a) if to First Union Capital Markets Corp.,  shall be delivered or sent by
mail,  telex or facsimile  transmission  One First Union TW-8, 301 South College
Street, Charlotte,  North Carolina 28288, Attention:  [------------------- (Fax:
(704)  ----------)],  and if to  the  Co-Underwriter,  to  --------------------,
- -------------------------------------; or

     (b) if to the  Seller,  shall  be  delivered  or sent  by  mail,  telex  or
facsimile  transmission  to First Union National Bank, 301 South College Street,
Attention: Levis R. Hughes, III.

     Section 13. Persons Entitled to the Benefit of this Agreement

     This  Agreement  shall  inure to the  benefit  of and be  binding  upon the
Underwriters and the Seller, and their respective successors. This Agreement and
the terms and provisions  hereof are for the sole benefit of only those persons,
except  that  the  representations,   warranties,   indemnities  and  agreements
contained  in this  Agreement  shall also be deemed to be for the benefit of the
person or  persons,  if any,  who  control  any of the  Underwriters  within the
meaning of Section 15 of the Securities Act, and for the benefit of directors of
the Seller,  officers of the Seller who have signed the  Registration  Statement
and any person  controlling  the Seller  within the meaning of Section 15 of the
Securities  Act.  Nothing in this Agreement is intended or shall be construed to
give any  person,  other than the persons  referred  to in this  Section 13, any
legal or equitable right,  remedy or claim under or in respect of this Agreement
or any provision contained herein.

     Section 14. Survival

     The respective indemnities,  representations,  warranties and agreements of
the Seller and the  Underwriters  contained in this Agreement,  or made by or on
behalf of them,  respectively,  pursuant to this  Agreement,  shall  survive the
delivery of and payment for the  Securities  and shall  remain in full force and
effect,  regardless of any investigation  made by or on behalf of any of them or
any person controlling any of them.

     Section 15. Definition of the Term "Business Day"

     For purposes of this Agreement, "Business Day" means any day other than (a)
a Saturday or Sunday,  or (b) a legal holiday in the State of North  Carolina or
(c) a day on which  banking or  savings  and loan  institutions  in the State of
North  Carolina or the state in which the Corporate  Trust Office is located are
authorized  or obligated by law or executive  order to be closed or (d) a day on
which the New York Stock Exchange, Inc. is closed for trading.

     Section 16. Governing Law

     This  Agreement  shall be governed by and construed in accordance  with the
laws of the State of New York.

     Section 17. Counterparts

     This  Agreement  may be executed in  counterparts  and, if executed in more
than one counterpart,  the executed  counterparts  shall each be deemed to be an
original but all such  counterparts  shall together  constitute one and the same
instrument.

     Section 18. Headings

     The headings  herein are inserted for convenience of reference only and are
not intended to be part of, or to affect the meaning or interpretation  of, this
Agreement.


<PAGE>


            [THE REMAINDER OF THIS PAGE WAS LEFT BLANK INTENTIONALLY]


<PAGE>


     If the foregoing  correctly sets forth the agreement between the Seller and
the Underwriters, please indicate your acceptance in the space provided for that
purpose below.

                                        Very truly yours,


                                        FIRST UNION NATIONAL BANK


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


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


FIRST UNION CAPITAL MARKETS CORP.


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


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


<PAGE>




                                   SCHEDULE A



Initial Principal Amount of Securities Purchased by Underwriters:

                            Class A-1                       Class A-2
Underwriter                 Notes            Notes          Certificates

FIRST UNION CAPITAL
MARKETS CORP.              $------------   $-----------   $---------------- 

- -----------------------    $------------   $-----------   $----------------

Total                      $------------   $-----------   $----------------




Purchase Price for Securities Purchased by Underwriters:


                            Class A-1                    Class A-2
Underwriter                 Notes         Notes          Certificates

FIRST UNION CAPITAL
MARKETS CORP.                ----%       ------%          --------%

- -------------------------    ----%       ------%          --------%



The  aggregate  proceeds  to the Seller from the sale of the  Securities  to the
Underwriters  will be approximately  $-----------,  plus accrued interest in the
amount of $---------.







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





                                    INDENTURE



                                     between



                     FIRST UNION STUDENT LOAN TRUST 1997-1,
                                    as Issuer



                                       and


                             BANKERS TRUST COMPANY,
                       not in its individual capacity but
                           solely as Indenture Trustee



                            Dated as of June 1, 1997







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




<PAGE>



                                TABLE OF CONTENTS



GRANTING CLAUSE


ARTICLE I --DEFINITIONS AND USAGE

   SECTION 1.01. DEFINITIONS AND USAGE

   SECTION 1.02. INCORPORATION BY REFERENCE OF TRUST INDENTURE ACT


ARTICLE II -- THE NOTES

   SECTION 2.01. FORM

   SECTION 2.02. EXECUTION, AUTHENTICATION AND DELIVERY

   SECTION 2.03. TEMPORARY NOTES

   SECTION 2.04. REGISTRATION; REGISTRATION OF TRANSFER AND EXCHANGE

   SECTION 2.05. MUTILATED, DESTROYED, LOST OR STOLEN NOTES

   SECTION 2.06. PERSONS DEEMED OWNER

   SECTION 2.07. PAYMENT OF PRINCIPAL AND INTEREST; DEFAULTED INTEREST; 
                 NOTEHOLDERS' INTEREST INDEX CARRYOVER

   SECTION 2.08. CANCELLATION

   SECTION 2.09. RELEASE OF COLLATERAL

   SECTION 2.10. BOOK-ENTRY NOTES

   SECTION 2.11. NOTICES TO CLEARING AGENCY

   SECTION 2.12. DEFINITIVE NOTES


ARTICLE III --COVENANTS

   SECTION 3.01. PAYMENT TO NOTEHOLDERS

   SECTION 3.02. MAINTENANCE OF OFFICE OR AGENCY

   SECTION 3.03. MONEY FOR PAYMENTS TO BE HELD IN TRUST

   SECTION 3.04. EXISTENCE

   SECTION 3.05. PROTECTION OF INDENTURE TRUST ESTATE

   SECTION 3.06. OPINIONS AS TO INDENTURE TRUST ESTATE

   SECTION 3.07. PERFORMANCE OF OBLIGATIONS; SERVICING OF FINANCED STUDENT
                 LOANS

   SECTION 3.08. NEGATIVE COVENANTS

   SECTION 3.09. ANNUAL STATEMENT AS TO COMPLIANCE

   SECTION 3.10. ISSUER MAY CONSOLIDATE, ETC., ONLY ON CERTAIN TERMS

   SECTION 3.11. SUCCESSOR OR TRANSFEREE

   SECTION 3.12. NO OTHER BUSINESS

   SECTION 3.13. NO BORROWING

   SECTION 3.14. OBLIGATIONS OF MASTER SERVICER AND ADMINISTRATOR

   SECTION 3.15. GUARANTEES, LOANS, ADVANCES AND OTHER LIABILITIES

   SECTION 3.16. CAPITAL EXPENDITURES

   SECTION 3.17. RESTRICTED PAYMENTS

   SECTION 3.18. NOTICE OF EVENTS OF DEFAULT

   SECTION 3.19. FURTHER INSTRUMENTS AND ACTS


ARTICLE IV -- SATISFACTION AND DISCHARGE

   SECTION 4.01. SATISFACTION AND DISCHARGE OF INDENTURE

   SECTION 4.02. APPLICATION OF TRUST MONEY

   SECTION 4.03. REPAYMENT OF MONEYS HELD BY PAYING AGENT

   SECTION 4.04. AUCTION OF FINANCED STUDENT LOANS


ARTICLE V -- REMEDIES

   SECTION 5.01. EVENTS OF DEFAULT

   SECTION 5.02. ACCELERATION OF MATURITY; RESCISSION AND ANNULMENT

   SECTION 5.03. COLLECTION OF INDEBTEDNESS AND SUITS FOR ENFORCEMENT
                 BY INDENTURE TRUSTEE

   SECTION 5.04. REMEDIES; PRIORITIES

   SECTION 5.05. OPTIONAL PRESERVATION OF THE FINANCED STUDENT LOANS

   SECTION 5.06. LIMITATION OF SUITS

   SECTION 5.07. UNCONDITIONAL RIGHTS OF NOTEHOLDERS TO RECEIVE PRINCIPAL 
                 AND INTEREST

   SECTION 5.08. RESTORATION OF RIGHTS AND REMEDIES

   SECTION 5.09. RIGHTS AND REMEDIES CUMULATIVE

   SECTION 5.10. DELAY OR OMISSION NOT A WAIVER

   SECTION 5.11. CONTROL BY NOTEHOLDERS

   SECTION 5.12. WAIVER OF PAST DEFAULTS

   SECTION 5.13. UNDERTAKING FOR COSTS

   SECTION 5.14. WAIVER OF STAY OR EXTENSION LAWS

   SECTION 5.15. ACTION ON NOTES

   SECTION 5.16. PERFORMANCE AND ENFORCEMENT OF CERTAIN OBLIGATIONS


ARTICLE VI --THE INDENTURE TRUSTEE

   SECTION 6.01. DUTIES OF THE INDENTURE TRUSTEE

   SECTION 6.02. RIGHTS OF INDENTURE TRUSTEE

   SECTION 6.03. INDIVIDUAL RIGHTS OF INDENTURE TRUSTEE

   SECTION 6.04. INDENTURE TRUSTEE'S DISCLAIMER

   SECTION 6.05. NOTICE OF DEFAULTS

   SECTION 6.06. REPORTS BY INDENTURE TRUSTEE TO NOTEHOLDERS

   SECTION 6.07. COMPENSATION AND INDEMNITY

   SECTION 6.08. REPLACEMENT OF INDENTURE TRUSTEE

   SECTION 6.09. SUCCESSOR INDENTURE TRUSTEE BY MERGER

   SECTION 6.10. APPOINTMENT OF CO-TRUSTEE OR SEPARATE TRUSTEE

   SECTION 6.11. ELIGIBILITY; DISQUALIFICATION


ARTICLE VII --NOTEHOLDERS' LISTS AND REPORTS

   SECTION 7.01. ISSUER TO FURNISH INDENTURE TRUSTEE NAMES AND ADDRESSES 
                 OF NOTEHOLDERS

   SECTION 7.02. PRESERVATION OF INFORMATION; COMMUNICATIONS TO NOTEHOLDERS

   SECTION 7.03. REPORTS BY ISSUER

   SECTION 7.04. PROVISIONS OF THIS ARTICLE SUPERSEDED BY TRUST INDENTURE ACT


ARTICLE VIII -- ACCOUNTS, DISBURSEMENTS AND RELEASES

   SECTION 8.01. COLLECTION OF MONEY

   SECTION 8.02. TRUST ACCOUNTS

   SECTION 8.03. GENERAL PROVISIONS REGARDING ACCOUNTS

   SECTION 8.04. RELEASE OF INDENTURE TRUST ESTATE

   SECTION 8.05. OPINION OF COUNSEL


ARTICLE IX -- SUPPLEMENTAL INDENTURES

   SECTION 9.01. SUPPLEMENTAL INDENTURES WITHOUT CONSENT OF NOTEHOLDERS

   SECTION 9.02. SUPPLEMENTAL INDENTURES WITH CONSENT OF NOTEHOLDERS

   SECTION 9.03. EXECUTION OF SUPPLEMENTAL INDENTURES

   SECTION 9.04. EFFECT OF SUPPLEMENTAL INDENTURE

   SECTION 9.05. CONFORMITY WITH TRUST INDENTURE ACT

   SECTION 9.06. REFERENCE IN NOTES TO SUPPLEMENTAL INDENTURES


ARTICLE X -- MISCELLANEOUS

   SECTION 10.01. COMPLIANCE CERTIFICATES AND OPINIONS, ETC.

   SECTION 10.02. FORM OF DOCUMENTS DELIVERED TO INDENTURE TRUSTEE

   SECTION 10.03. ACTS OF NOTEHOLDERS

   SECTION 10.04. NOTICES, ETC., TO INDENTURE TRUSTEE, ISSUER AND 
                  RATING AGENCIES

   SECTION 10.05. NOTICES TO NOTEHOLDERS; WAIVER

   SECTION 10.06. ALTERNATE PAYMENT AND NOTICE PROVISIONS

   SECTION 10.07. CONFLICT WITH TRUST INDENTURE ACT

   SECTION 10.08. EFFECT OF HEADINGS AND TABLE OF CONTENTS

   SECTION 10.09. SUCCESSORS AND ASSIGNS

   SECTION 10.10. SEPARABILITY

   SECTION 10.11. BENEFITS OF INDENTURE

   SECTION 10.12. LEGAL HOLIDAYS

   SECTION 10.13. GOVERNING LAW

   SECTION 10.14. COUNTERPARTS

   SECTION 10.15. RECORDING OF INDENTURE

   SECTION 10.16. TRUST OBLIGATIONS

   SECTION 10.17. NO PETITION

   SECTION 10.18. INSPECTION

Appendix A:.......Definitions and Usage
Schedule A:.......Schedule of Financed Student Loans 
Schedule B:.......Schedule of Financed Student Loan Files 
Exhibit A:........Form of Class A-1 Note
Exhibit B:........Form of Class A-2 Note
Exhibit C:........Form of Note Depository Agreement



<PAGE>




     INDENTURE, dated as of June 1, 1997, between FIRST UNION STUDENT LOAN TRUST
1997-1, a Delaware business trust (the "Issuer"),  and BANKERS TRUST COMPANY,  a
New York banking corporation, as trustee and not in its individual capacity (the
"Indenture Trustee").

     Each party agrees as follows for the benefit of the other party and for the
equal and ratable  benefit of the holders of the  Issuer's  Floating  Rate Asset
Backed  Notes,  Class A-1 (the  "Class A-1 Notes") and Class A-2 (the "Class A-2
Notes and, together with the Class A-1 Notes, the "Notes"):

                                 GRANTING CLAUSE

     The Issuer (and, with respect to the Financed  Student Loans,  the Eligible
Lender Trustee)  hereby Grants to the Indenture  Trustee at the Closing Date, as
trustee for the benefit of the  Noteholders,  all the Issuer's right,  title and
interest in and to the following:

     (a) the  Financed  Student  Loans,  and  all  obligations  of the  Obligors
thereunder including all moneys paid thereunder on or after the Cutoff Date;

     (b) the Sale  Agreement,  including  the  right of the  Issuer to cause the
Seller to repurchase  Financed Student Loans from the Issuer under circumstances
described therein;

     (c) the  Master  Servicing  Agreement,  including  the right of the  Master
Servicer to purchase Financed Student Loans from the Issuer under  circumstances
described therein;

     (d) each  Guarantee  Agreement,  including the right of the Issuer to cause
the related  Guarantor  to make  Guarantee  Payments in respect of the  Financed
Student Loans;

     (e) all funds on deposit from time to time in the Trust Accounts, including
the amounts contained in the Reserve Account and the Collection Account,  and in
all investments and proceeds thereof (including all income thereon); and

     (f) all present and future claims,  demands, causes and choses in action in
respect  of any or all of the  foregoing  and all  payments  on or under and all
proceeds  of every  kind and nature  whatsoever  in respect of any or all of the
foregoing,  including all proceeds of the conversion,  voluntary or involuntary,
into  cash or other  liquid  property,  all cash  proceeds,  accounts,  accounts
receivable, notes, drafts, acceptances, chattel paper, checks, deposit accounts,
insurance proceeds, condemnation awards, rights to payment of any and every kind
and other forms of obligations and  receivables,  instruments and other property
which at any time  constitute  all or part of or are included in the proceeds of
any of the foregoing (collectively, the "Collateral").

     The foregoing  Grant is made in trust to secure the payment of principal of
and  interest  on,  and any other  amounts  owing in respect  of, the Notes,  as
described herein, equally and ratably without prejudice, priority or distinction
among the Notes of each class,  and to secure  compliance with the provisions of
this Indenture, all as provided in this Indenture.

     The Indenture  Trustee,  as Indenture Trustee on behalf of the Noteholders,
acknowledges  such Grant,  accepts the trusts under this Indenture in accordance
with the provisions of this Indenture and agrees to perform its duties  required
in this  Indenture  to the best of its ability to the end that the  interests of
the Noteholders may be adequately and effectively protected.

                                    ARTICLE I

                              DEFINITIONS AND USAGE

     SECTION 1.01.  DEFINITIONS AND USAGE.  Except as otherwise specified herein
or as the context may otherwise require,  capitalized terms used but not defined
herein are defined in Appendix A hereto,  which also contains  rules as to usage
that shall be applicable herein.

     SECTION 1.02.  INCORPORATION BY REFERENCE OF TRUST INDENTURE ACT.  Whenever
this Indenture  refers to a provision of the TIA, the provision is  incorporated
by reference in and made a part of this Indenture.  The following TIA terms used
in this Indenture have the following meanings:

          "Commission" means the Securities and Exchange Commission.

          "indenture securities" means the Notes.

          "indenture security holder" means a Noteholder.

          "indenture to be qualified" means this Indenture.

          "indenture  trustee" or  "institutional  trustee"  means the Indenture
          Trustee.

          "obligor" on the indenture  securities  means the Issuer and any other
          obligor on the indenture securities.

     All other TIA terms  used in this  Indenture  that are  defined by the TIA,
defined by TIA reference to another  statute or defined by Commission  rule have
the meaning assigned to them by such definitions.

                                   ARTICLE II

                                    THE NOTES

     SECTION  2.01.  FORM.  The Notes,  together  with the  Indenture  Trustee's
certificate of authentication,  shall be initially issued in book-entry form and
represented by certificates to be held on behalf of the initial  Clearing Agency
in  substantially  the  forms set forth in  Exhibit A and  Exhibit  B, with such
appropriate  insertions,  omissions,  substitutions  and other variations as are
required or permitted by this  Indenture and may have such  letters,  numbers or
other marks of identification and such legends or endorsements placed thereon as
may,  consistently  herewith, be determined by the officers executing the Notes,
as  evidenced by their  execution  of the Notes.  Any portion of the text of any
Note may be set forth on the  reverse  thereof,  with an  appropriate  reference
thereto on the face of the Note.

     The  Definitive   Notes,  if  issued,   shall  be   typewritten,   printed,
lithographed  or engraved or produced by any  combination of these methods (with
or without steel engraved borders),  all as determined by the officers executing
such Notes, as evidenced by their execution of such Notes.

     Each Note shall be dated the date of its  authentication.  The terms of the
Class A-1 Notes,  set forth in Exhibit A, and the Class A-2 Notes,  as set forth
in Exhibit B, are part of the terms of this Indenture.

     SECTION 2.02.  EXECUTION,  AUTHENTICATION AND DELIVERY.  The Notes shall be
executed  on  behalf  of the  Issuer  by any of  its  Authorized  Officers.  The
signature  of any  such  Authorized  Officer  on the  Notes  may  be  manual  or
facsimile.

     Notes bearing the manual or facsimile  signature of individuals who were at
any  time   Authorized   Officers   of  the  Issuer   shall  bind  the   Issuer,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Notes or did not hold
such offices at the date of such Notes.

     The  Indenture  Trustee  shall upon Issuer Order  authenticate  and deliver
Notes for original issue in an aggregate principal amount of $----------- in the
case of the Class A-1 Notes and  $---------- in the case of the Class A-2 Notes.
The aggregate  principal amount of Notes  outstanding at any time may not exceed
such amounts except as provided in Section 2.05.

     Each Note shall be dated the date of its authentication. The Notes shall be
issuable  as  registered  Notes in the  minimum  denomination  of $1,000  and in
integral multiples of $1,000 in excess thereof.

     No Note shall be entitled to any benefit  under this  Indenture or be valid
or obligatory  for any purpose,  unless there appears on such Note a certificate
of authentication  substantially in the form provided for herein executed by the
Indenture Trustee by the manual signature of one of its authorized  signatories,
and such  certificate upon any Note shall be conclusive  evidence,  and the only
evidence, that such Note has been duly authenticated and delivered hereunder.

     SECTION 2.03. TEMPORARY NOTES. Pending the preparation of Definitive Notes,
the Issuer  may  execute,  and upon  receipt  of an Issuer  Order the  Indenture
Trustee  shall  authenticate  and  deliver,  temporary  Notes which are printed,
lithographed,  typewritten,  mimeographed or otherwise produced, of the tenor of
the Definitive  Notes in lieu of which they are issued and with such  variations
not inconsistent with the terms of this Indenture as the officers executing such
Notes may determine, as evidenced by their execution of such Notes.

     If temporary Notes are issued, the Issuer will cause Definitive Notes to be
prepared without  unreasonable delay. After the preparation of Definitive Notes,
the temporary Notes shall be exchangeable for Definitive Notes upon surrender of
the  temporary  Notes at the office or agency of the Issuer to be  maintained as
provided in Section 3.02,  without charge to the Noteholder.  Upon surrender for
cancellation  of any one or more temporary  Notes,  the Issuer shall execute and
the Indenture Trustee shall authenticate and deliver in exchange therefor a like
principal  amount of  Definitive  Notes of  authorized  denominations.  Until so
exchanged,  the  temporary  Notes shall in all  respects be entitled to the same
benefits under this Indenture as Definitive Notes.

     SECTION 2.04.  REGISTRATION;  REGISTRATION  OF TRANSFER AND  EXCHANGE.  The
Issuer shall cause to be kept a register (the "Note Register") in which, subject
to such reasonable regulations as it may prescribe, the Issuer shall provide for
the  registration  of Notes and the  registration  of  transfers  of Notes.  The
Indenture Trustee shall be "Note Registrar" for the purpose of registering Notes
and  transfers of Notes as herein  provided.  Upon any  resignation  of any Note
Registrar, the Issuer shall promptly appoint a successor or, if it elects not to
make such an appointment, assume the duties of Note Registrar.

     If a Person other than the Indenture  Trustee is appointed by the Issuer as
Note Registrar, the Issuer will give the Indenture Trustee prompt written notice
of the appointment of such Note Registrar and of the location, and any change in
the location,  of the Note  Register,  and the Indenture  Trustee shall have the
right to inspect the Note Register at all reasonable  times and to obtain copies
thereof,  and the  Indenture  Trustee  shall  have  the  right  to  rely  upon a
certificate  executed on behalf of the Note  Registrar by an  Executive  Officer
thereof  as to the names and  addresses  of the  Noteholders  and the  principal
amounts and number of such Notes.

     Upon  surrender for  registration  of transfer of any Note at the office or
agency of the Issuer to be maintained  as provided in Section  3.02,  the Issuer
shall execute,  and the Indenture Trustee shall  authenticate and the Noteholder
shall  obtain  from  the  Indenture  Trustee,  in the  name  of  the  designated
transferee  or  transferees,  one or more new  Notes  of the  same  class in any
authorized denominations and a like aggregate principal amount.

     At the option of the Noteholder,  Notes may be exchanged for other Notes of
the same class in any authorized  denominations  and a like aggregate  principal
amount,  upon  surrender  of the Notes to be exchanged at such office or agency.
Whenever any Notes are so  surrendered  for exchange,  the Issuer shall execute,
and the Indenture  Trustee shall  authenticate  and the Noteholder  shall obtain
from the Indenture  Trustee,  the Notes which the Noteholder making the exchange
is entitled to receive.

     All Notes of either  class  issued  upon any  registration  of  transfer or
exchange of Notes shall be the valid  obligations of the Issuer,  evidencing the
same debt, and entitled to the same benefits under this Indenture,  as the Notes
of such class surrendered upon such registration of transfer or exchange.

     Every Note  presented  or  surrendered  for  registration  of  transfer  or
exchange shall be duly endorsed by, or be accompanied by a written instrument of
transfer in form  satisfactory  to the  Indenture  Trustee duly  executed by the
Noteholder  thereof or such  Noteholder's  attorney duly  authorized in writing,
with such signature  guaranteed by an "eligible guarantor  institution"  meeting
the requirements of the Note Registrar, which requirements include membership or
participation in Securities Transfer Agent's Medallion Program ("STAMP") or such
other "signature  guarantee  program" as may be determined by the Note Registrar
in addition  to, or in  substitution  for,  STAMP,  all in  accordance  with the
Exchange Act.

     Each  transferee  of a Note  shall  be  required  to  represent,  and  each
transferee  of a  beneficial  interest in a  Book-Entry  Note shall be deemed to
represent,  either (a) that it is not a Benefit  Plan  Investor and is not using
the assets of a Benefit Plan  Investor to acquire such Note or interest,  or (b)
if such  transferee is a Benefit Plan Investor or a Person  investing the assets
of a Benefit  Plan  Investor,  that the use of the assets of such  Benefit  Plan
Investor to acquire such Note or interest  does not and will not  constitute  or
result in a  non-exempt  prohibited  transaction  in violation of Section 406 of
ERISA,  Section 4975 of the Code or Similar  Law.  Each Note shall bear a legend
referring to the foregoing restrictions contained in this paragraph.

     No service  charge shall be made to a Noteholder  for any  registration  of
transfer or exchange of Notes, but the Indenture  Trustee may require payment of
a sum  sufficient  to cover  any tax or other  governmental  charge  that may be
imposed in connection  with any  registration  of transfer or exchange of Notes,
other  than  exchanges  pursuant  to  Section  2.03 or 9.06  not  involving  any
transfer.

     The preceding provisions of this Section notwithstanding,  the Issuer shall
not be required to make and the Note  Registrar  need not register  transfers or
exchanges  of Notes  selected for  redemption  or of any Note for a period of 15
days preceding the due date for any payment with respect to the Note.

     SECTION  2.05.  MUTILATED,  DESTROYED,  LOST OR  STOLEN  NOTES.  If (i) any
mutilated Note is surrendered to the Indenture Trustee, or the Indenture Trustee
receives  evidence to its satisfaction of the destruction,  loss or theft of any
Note and (ii) there is  delivered  to the  Indenture  Trustee  such  security or
indemnity as may be required by it to hold the Issuer and the Indenture  Trustee
harmless,  then, in the absence of notice to the Issuer,  the Note  Registrar or
the Indenture Trustee that such Note has been acquired by a bona fide purchaser,
the Issuer  shall  execute  and upon its  request the  Indenture  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Note, a replacement Note of the same class; PROVIDED,
HOWEVER,  that if any such  destroyed,  lost or stolen Note, but not a mutilated
Note,  shall have  become or within 15 days shall be due and  payable,  or shall
have been called for  redemption,  instead of issuing a  replacement  Note,  the
Issuer  may pay such  destroyed,  lost or  stolen  Note  when so due or  payable
without  surrender  thereof.  If, after the delivery of such replacement Note or
payment of a  destroyed,  lost or stolen  Note  pursuant  to the  proviso to the
preceding sentence,  a bona fide purchaser of the original Note in lieu of which
such  replacement  Note was issued  presents for payment such original Note, the
Issuer and the Indenture  Trustee shall be entitled to recover such  replacement
Note (or such  payment)  from the Person to whom it was  delivered or any Person
taking such  replacement Note from such Person to whom such replacement Note was
delivered  or any  assignee of such Person,  except a bona fide  purchaser,  and
shall be entitled to recover upon the security or indemnity provided therefor to
the extent of any loss,  damage,  cost or expense  incurred by the Issuer or the
Indenture Trustee in connection therewith.

     Upon the issuance of any  replacement  Note under this Section,  the Issuer
may require the payment by the  Noteholder  thereof of a sum sufficient to cover
any tax or other governmental charge that may be imposed in relation thereto and
any other reasonable  expenses (including the fees and expenses of the Indenture
Trustee) connected therewith.

     Every  replacement  Note issued  pursuant to this Section in replacement of
any  mutilated,  destroyed,  lost or stolen  Note shall  constitute  an original
additional  contractual  obligation of the Issuer, whether or not the mutilated,
destroyed,  lost or stolen Note shall be at any time enforceable by anyone,  and
shall  be  entitled  to  all  the  benefits  of  this   Indenture   equally  and
proportionately  with any and all  other  Notes of the same  class  duly  issued
hereunder.

     The  provisions of this Section are  exclusive  and shall  preclude (to the
extent lawful) all other rights and remedies with respect to the  replacement or
payment of mutilated, destroyed, lost or stolen Notes.

     SECTION  2.06.   PERSONS  DEEMED  OWNER.   Prior  to  due  presentment  for
registration of transfer of any Note, the Issuer,  the Indenture Trustee and any
agent of the Issuer or the Indenture  Trustee may treat the Person in whose name
any Note is  registered  (as of the day of  determination)  as the owner of such
Note  for the  purpose  of  receiving  payments  of  principal  of and  interest
(including any  Noteholders'  Interest Index Carryover) on such Note and for all
other purposes whatsoever,  whether or not such Note be overdue, and neither the
Issuer,  the  Indenture  Trustee  nor any agent of the  Issuer or the  Indenture
Trustee shall be affected by notice to the contrary.

     SECTION 2.07. PAYMENT OF PRINCIPAL AND INTEREST;  DEFAULTED  INTEREST.  (a)
The Notes shall accrue interest at the applicable Note Interest Rate as provided
in the forms of Notes set forth in Exhibit A and  Exhibit  B, and such  interest
shall be payable on each  Distribution  Date as  specified  therein,  subject to
Section 3.01. Any installment of interest  (including any Noteholders'  Interest
Index  Carryover) or principal  payable on any Note which is punctually  paid or
duly  provided for by the Issuer on the  applicable  Distribution  Date shall be
paid to the Person in whose name such Note (or one or more Predecessor Notes) is
registered on the Record Date by check mailed  first-class,  postage  prepaid to
such  Person's  address as it appears on the Note  Register on such Record Date,
except that,  unless Definitive Notes have been issued pursuant to Section 2.12,
with respect to Notes  registered  on the Record Date in the name of the nominee
of the Clearing Agency (initially,  such nominee to be Cede & Co.), payment will
be  made  by  wire  transfer  in  immediately  available  funds  to the  account
designated  by such  nominee and except for the final  installment  of principal
payable with respect to such Note on a  Distribution  Date or on the  applicable
Note Final  Maturity  Date which shall be payable as provided  below.  The funds
represented by any such checks returned  undelivered shall be held in accordance
with Section 3.03.

     (b) The  principal  of the Class A-1 Notes and the Class A-2 Notes shall be
payable on each applicable  Distribution  Date in the order of priority provided
under Section 4.05(c) of the Master  Servicing  Agreement.  Notwithstanding  the
foregoing,  the entire  unpaid  principal  amount of the Notes  shall be due and
payable,  if not previously paid, on the date on which an Event of Default shall
have occurred and be continuing,  if the Indenture Trustee or the Noteholders of
the Notes representing not less than a majority of the Outstanding Amount of the
Notes have  declared the Notes to be  immediately  due and payable in the manner
provided in Section 5.02.  All  principal  payments on the Notes of either class
shall  be made pro  rata to the  Noteholders  entitled  thereto.  The  Indenture
Trustee  shall notify the Person in whose name a Note is registered at the close
of business  on the Record Date  preceding  the  Distribution  Date on which the
Issuer expects that the final  installment of principal of and interest (and any
Noteholders'  Interest Index  Carryover) on such Note will be paid.  Such notice
shall be mailed or  transmitted  by facsimile  prior to such final  Distribution
Date and shall  specify  that such final  installment  will be payable only upon
presentation  and  surrender of such Note and shall specify the place where such
Note may be presented and surrendered for payment of such installment.

     (c) If the Issuer  defaults  on a payment  of  interest  on the Notes,  the
Issuer shall pay defaulted interest (plus interest on such defaulted interest to
the extent  lawful) at the  applicable  Note Interest Rate in any lawful manner.
The Issuer may pay such defaulted interest to the persons who are Noteholders on
a subsequent  special  record date,  which date shall be at least five  Business
Days prior to the payment  date.  The Issuer  shall fix or cause to be fixed any
such special record date and payment date, and, at least 15 days before any such
special  record  date,  the Issuer  shall mail to each  Noteholder a notice that
states the special  record  date,  the payment  date and the amount of defaulted
interest to be paid.

     (d) The Noteholders'  Interest Index Carryover for each  Distribution  Date
for either class of Notes  (including  all unpaid  Noteholders'  Interest  Index
Carryover  for prior  Distribution  Dates and  interest  accrued  thereon at the
applicable  Note Interest  Rate for each  applicable  Interest  Period) shall be
payable on each  Distribution Date solely to the extent of funds available to be
distributed to Noteholders by the Indenture Trustee as Noteholder Interest Index
Carryover  pursuant to Section  4.05(c)(x),  4.06(e)(B) or 4.06(f) of the Master
Servicing  Agreement.  Any Noteholders'  Interest Index Carryover payable on any
Distribution Date shall be paid to the Person in whose name such Note (or one or
more  Predecessor  Notes) is registered on the  applicable  Record Date by check
mailed first-class postage prepaid to such Person's address as it appears on the
Note Register on such Record Date,  except that,  unless  Definitive  Notes have
been issued  pursuant to Section 2.12,  with respect to the Notes  registered on
the Record Date in the name of the nominee of the  Clearing  Agency  (initially,
such  nominee  to be Cede & Co.),  payment  will  be  made by wire  transfer  in
immediately available funds to the account designated by such nominee. The funds
represented by any such checks returned  undelivered shall be held in accordance
with Section 3.03.

     SECTION 2.08. CANCELLATION. All Notes surrendered for payment, registration
of transfer,  exchange or redemption  shall,  if surrendered to any Person other
than the Indenture  Trustee,  be delivered to the Indenture Trustee and shall be
promptly cancelled by the Indenture Trustee.  The Issuer may at any time deliver
to the Indenture Trustee for cancellation any Notes previously authenticated and
delivered hereunder which the Issuer may have acquired in any manner whatsoever,
and all Notes so delivered shall be promptly cancelled by the Indenture Trustee.
No  Notes  shall  be  authenticated  in lieu  of or in  exchange  for any  Notes
cancelled as provided in this  Section,  except as  expressly  permitted by this
Indenture.  All  cancelled  Notes may be held or  disposed  of by the  Indenture
Trustee in  accordance  with its  standard  retention  or disposal  policy as in
effect at the time,  unless the Issuer shall direct by an Issuer Order that they
be returned to it and so long as such Issuer  Order is timely and the Notes have
not been previously disposed of by the Indenture Trustee.

     SECTION  2.09.  RELEASE OF  COLLATERAL  . Subject  to  Section  10.01,  the
Indenture  Trustee shall release  property from the lien of this  Indenture only
upon receipt of an Issuer Request accompanied by an Officer's Certificate of the
Issuer,  an Opinion of Counsel and  Independent  Certificates in accordance with
TIA  sections  314(c)  and  314(d)(1)  or an  Opinion of Counsel in lieu of such
Independent  Certificates  to the effect  that the TIA does not require any such
Independent Certificates.

     SECTION 2.10. BOOK-ENTRY NOTES. The Notes, upon original issuance,  will be
issued in the form of typewritten Notes representing the Book-Entry Notes, to be
delivered to The Depository Trust Company,  the initial Clearing Agency,  by, or
on behalf of, the Issuer.  Such Notes shall  initially be registered on the Note
Register in the name of Cede & Co., the nominee of the initial  Clearing Agency,
and no Note Owner will receive a Definitive Note (as defined below) representing
such Note  Owner's  interest in such Note,  except as provided in Section  2.12.
Unless and until  definitive,  fully registered  Notes (the "Definitive  Notes")
have been issued to Note Owners pursuant to Section 2.12:

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

          (ii) the Note  Registrar and the  Indenture  Trustee may deal with the
     Clearing Agency for all purposes (including the payment of principal of and
     interest and other amounts on the Notes) as the  authorized  representative
     of the Note Owners;

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

          (iv) the rights of Note Owners  shall be  exercised  only  through the
     Clearing  Agency  and  shall be  limited  to those  established  by law and
     agreements  between  such Note Owners and the  Clearing  Agency  and/or the
     Clearing Agency  Participants  pursuant to the Note Depository  Agreements.
     Unless and until  Definitive Notes are issued pursuant to Section 2.12, the
     initial  Clearing Agency will make book-entry  transfers among the Clearing
     Agency  Participants and receive and transmit  payments of principal of and
     interest  and  other  amounts  on  the  Notes  to  such   Clearing   Agency
     Participants; and

          (v) whenever this  Indenture  requires or permits  actions to be taken
     based upon  instructions or directions of Noteholders of Notes evidencing a
     specified  percentage of the Outstanding  Amount of the Notes, the Clearing
     Agency shall be deemed to represent such percentage only to the extent that
     it has  received  instructions  to such  effect  from  Note  Owners  and/or
     Clearing Agency  Participants  owning or representing,  respectively,  such
     required  percentage  of the  beneficial  interest  in the  Notes  and  has
     delivered such instructions to the Indenture Trustee.

     SECTION  2.11.  NOTICES  TO  CLEARING  AGENCY.  Whenever  a notice or other
communication  to the Noteholders is required under this  Indenture,  unless and
until Definitive Notes shall have been issued to Note Owners pursuant to Section
2.12,  the  Indenture  Trustee  shall give all such  notices and  communications
specified herein to be given to Noteholders to the Clearing Agency.

     SECTION  2.12.  DEFINITIVE  NOTES.  If (i) the  Administrator  advises  the
Indenture  Trustee in writing that the Clearing  Agency is no longer  willing or
able to properly discharge its  responsibilities  with respect to the Notes, and
the  Administrator  is  unable  to  locate  a  qualified  successor,   (ii)  the
Administrator  at its option  advises the  Indenture  Trustee in writing that it
elects to terminate the book-entry  system through the Clearing  Agency or (iii)
after the  occurrence of an Event of Default,  a Master  Servicer  Default or an
Administrator Default, Note Owners representing beneficial interests aggregating
at least a majority of the  Outstanding  Amount of the Notes advise the Clearing
Agency  (which  shall then notify the  Indenture  Trustee)  in writing  that the
continuation of a book-entry  system through the Clearing Agency is no longer in
the best interests of the Note Owners, then the Indenture Trustee will cause the
Clearing Agency to notify all Note Owners,  through the Clearing Agency,  of the
occurrence of any such event and of the availability of Definitive Notes to Note
Owners  requesting  the same.  Upon  surrender to the  Indenture  Trustee of the
typewritten  Notes  representing  the Book-Entry  Notes by the Clearing  Agency,
accompanied  by  registration  instructions,  the Issuer  shall  execute and the
Indenture Trustee shall authenticate the Definitive Notes in accordance with the
instructions of the Clearing Agency.  None of the Issuer,  the Note Registrar or
the  Indenture  Trustee  shall  be  liable  for any  delay in  delivery  of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions.  Upon the issuance of Definitive Notes, the Indenture Trustee
shall recognize the holders of the Definitive Notes as Noteholders.

                                   ARTICLE III

                                    COVENANTS

     SECTION 3.01.  PAYMENT TO NOTEHOLDERS.  The Issuer will duly and punctually
pay the principal of (subject to the  parenthetical in the following  sentence),
interest  on and any  Noteholders'  Interest  Index  Carryover  (but only to the
extent  provided in Sections  2.07(d) and 8.02(c))  with respect to the Notes in
accordance with the terms of the Notes and this Indenture and the priorities set
forth or referred to herein. Without limiting the foregoing,  subject to Section
8.02(c),  the Issuer will cause to be distributed that portion of the amounts on
deposit in the Trust  Accounts on a  Distribution  Date (other than any Eligible
Investments  deposited  therein that will mature on the Business Day preceding a
subsequent  Distribution  Date),  which the  Noteholders are entitled to receive
pursuant to the Master Servicing Agreement to Noteholders in accordance with the
Master  Servicing  Agreement.  Amounts  properly  withheld under the Code by any
Person from a payment to any Noteholder of interest  (including any Noteholders'
Interest Index  Carryover) or principal  shall be considered as having been paid
by the Issuer to such Noteholder for all purposes of this Indenture.

     SECTION 3.02.  MAINTENANCE OF OFFICE OR AGENCY. The Issuer will maintain in
the Borough of Manhattan,  The City of New York, an office or agency where Notes
may be surrendered for  registration of transfer or exchange,  and where notices
and demands to or upon the Issuer in respect of the Notes and this Indenture may
be served.  The Issuer hereby initially  appoints the Indenture Trustee to serve
as its agent for the  foregoing  purposes.  The Issuer will give prompt  written
notice  to the  Indenture  Trustee  of the  location,  and of any  change in the
location,  of any such office or agency. If at any time the Issuer shall fail to
maintain  any such  office or  agency or shall  fail to  furnish  the  Indenture
Trustee with the address thereof,  such  surrenders,  notices and demands may be
made or served at the Corporate Trust Office, and the Issuer hereby appoints the
Indenture  Trustee  as its agent to receive  all such  surrenders,  notices  and
demands.

     SECTION  3.03.  MONEY FOR  PAYMENTS  TO BE HELD IN TRUST.  As  provided  in
Section 8.02(a) and (b), all payments of amounts due and payable with respect to
any  Notes  that are to be made from  amounts  distributed  from the  Collection
Account or Reserve  Account  pursuant to Section 8.02(c) shall be made on behalf
of the  Issuer by the  Indenture  Trustee  or by another  Paying  Agent,  and no
amounts so distributed  from the Collection  Account for payments of Notes shall
be paid over to the Issuer except as provided in this Section.

     On or before the Business Day next  preceding each  Distribution  Date, the
Issuer shall distribute or cause to be distributed to the Indenture  Trustee (or
any other Paying  Agent) an  aggregate  sum  sufficient  to pay the amounts then
becoming due under the Notes and/or  Certificates,  such sum to be held in trust
for the benefit of the Persons  entitled thereto and (unless the Paying Agent is
the Indenture Trustee) shall promptly notify the Indenture Trustee of its action
or failure so to act.

     The Issuer will cause each Paying Agent other than the Indenture Trustee to
execute and deliver to the Indenture  Trustee an instrument in which such Paying
Agent shall  agree with the  Indenture  Trustee  (and the  Indenture  Trustee as
Paying Agent hereby so agrees),  subject to the provisions of this Section, that
such Paying Agent will:

          (i) hold all  sums  held by it for the  payment  of  amounts  due with
     respect  to the  Notes in trust for the  benefit  of the  Persons  entitled
     thereto until such sums shall be paid to such Persons or otherwise disposed
     of as herein provided and pay such sums to such Persons as herein provided;

          (ii) give the Indenture Trustee notice of any default by the Issuer of
     which it has actual  knowledge (or any other obligor upon the Notes) in the
     making of any payment required to be made with respect to the Notes;

          (iii) at any time during the continuance of any such default, upon the
     written  request of the Indenture  Trustee,  forthwith pay to the Indenture
     Trustee all sums so held in trust by such Paying Agent;

          (iv)  immediately  resign as a Paying Agent and  forthwith  pay to the
     Indenture  Trustee all sums held by it in trust for the payment of Notes if
     at any time it ceases to meet the standards  required to be met by a Paying
     Agent at the time of its appointment; and

          (v)  comply  with all  requirements  of the Code with  respect  to the
     withholding  from any  payments  made by it on any Notes of any  applicable
     withholding  taxes  imposed  thereon  and with  respect  to any  applicable
     reporting requirements in connection therewith.

     The Issuer may at any time,  for the purpose of obtaining the  satisfaction
and discharge of this Indenture or for any other purpose, by Issuer Order direct
any Paying Agent to pay to the Indenture  Trustee all sums held in trust by such
Paying Agent, such sums to be held by the Indenture Trustee upon the same trusts
as those  upon  which  the sums were held by such  Paying  Agent;  and upon such
payment by any Paying Agent to the Indenture Trustee, such Paying Agent shall be
released from all further liability with respect to such money.

     Subject to applicable laws with respect to escheat of funds, any money held
by the  Indenture  Trustee or any Paying  Agent in trust for the  payment of any
amount due with respect to any Note and remaining  unclaimed for two years after
such amount has become due and payable shall be  discharged  from such trust and
be paid to the  Issuer on  Issuer  Request;  and the  Noteholder  thereof  shall
thereafter,  as an  unsecured  general  creditor,  look only to the  Issuer  for
payment  thereof  (but only to the extent of the amounts so paid to the Issuer),
and all liability of the Indenture  Trustee or such Paying Agent with respect to
such trust money shall thereupon cease;  PROVIDED,  HOWEVER,  that the Indenture
Trustee or such Paying Agent,  before being required to make any such repayment,
shall at the expense and direction of the Issuer cause to be published  once, in
a newspaper  published in the English  language,  customarily  published on each
Business  Day and of general  circulation  in the City of New York,  notice that
such money remains  unclaimed and that,  after a date specified  therein,  which
shall not be less than 30 days from the date of such publication,  any unclaimed
balance of such money then remaining will be repaid to the Issuer. The Indenture
Trustee  shall also adopt and employ,  at the  expense of the Issuer,  any other
reasonable means of notification of such repayment  (including mailing notice of
such  repayment  to  Noteholders  whose Notes have been called but have not been
surrendered  for  redemption  or whose  right to or  interest  in moneys due and
payable  but not  claimed is  determinable  from the  records  of the  Indenture
Trustee  or of any  Paying  Agent,  at the last  address of record for each such
Noteholder).

     SECTION 3.04. EXISTENCE. The Issuer will keep in full effect its existence,
rights and franchises as a trust under the laws of the State of Delaware (unless
it becomes, or any successor Issuer hereunder is or becomes, organized under the
laws of any other State or of the United  States of  America,  in which case the
Issuer will keep in full effect its existence,  rights and franchises  under the
laws of such other  jurisdiction) and will obtain and preserve its qualification
to do business in each  jurisdiction in which such  qualification is or shall be
necessary to protect the  validity and  enforceability  of this  Indenture,  the
Notes,  the  Collateral and each other  instrument or agreement  included in the
Indenture Trust Estate.

     SECTION 3.05.  PROTECTION OF INDENTURE  TRUST ESTATE.  The Issuer will from
time to time execute and deliver all such supplements and amendments  hereto and
all such financing statements,  continuation statements,  instruments of further
assurance and other  instruments,  and will take such other action  necessary or
advisable to:

          (i)  maintain  or preserve  the lien and  security  interest  (and the
     priority  thereof)  of this  Indenture  or carry out more  effectively  the
     purposes hereof;

          (ii) perfect,  publish  notice of or protect the validity of any Grant
     made or to be made by this Indenture;

          (iii) enforce any of the Collateral; or

          (iv) preserve and defend title to the  Indenture  Trust Estate and the
     rights of the Indenture Trustee and the Noteholders in such Indenture Trust
     Estate against the claims of all persons and parties.

     The  Issuer  hereby   designates  the  Indenture   Trustee  its  agent  and
attorney-in-fact to execute any financing statement,  continuation  statement or
other instrument required to be executed pursuant to this Section.

     SECTION 3.06.  OPINIONS AS TO INDENTURE  TRUST  ESTATE.  (a) On the Closing
Date,  the Issuer shall furnish to the  Indenture  Trustee an Opinion of Counsel
either stating that, in the opinion of such counsel,  such action has been taken
with  respect to the  recording  and filing of this  Indenture,  any  indentures
supplemental hereto, and any other requisite documents,  and with respect to the
execution and filing of any financing statements and continuation statements, as
are necessary to perfect and make  effective  the lien and security  interest of
this Indenture and reciting the details of such action,  or stating that, in the
opinion  of such  counsel,  no such  action is  necessary  to make such lien and
security interest effective.

     (b) On or before April 30 in each  calendar  year,  beginning in 1998,  the
Issuer  shall  furnish to the  Indenture  Trustee  an Opinion of Counsel  either
stating that,  in the opinion of such  counsel,  such action has been taken with
respect to the recording,  filing,  re-recording and refiling of this Indenture,
any indentures  supplemental  hereto and any other requisite  documents and with
respect to the execution and filing of any financing statements and continuation
statements as is necessary to maintain the lien and security interest created by
this  Indenture  and  reciting the details of such action or stating that in the
opinion of such counsel no such action is  necessary  to maintain  such lien and
security  interest.  Such Opinion of Counsel shall also describe the  recording,
filing, re-recording and refiling of this Indenture, any indentures supplemental
hereto and any other  requisite  documents  and the  execution and filing of any
financing  statements and  continuation  statements that will, in the opinion of
such  counsel,  be required to maintain the lien and  security  interest of this
Indenture until April 30 in the following calendar year.

     SECTION 3.07.  PERFORMANCE OF  OBLIGATIONS;  SERVICING OF FINANCED  STUDENT
LOANS. (a) The Issuer will not take any action and will use its best efforts not
to permit any action to be taken by others  that would  release  any Person from
any of such Person's  material  covenants or obligations under any instrument or
agreement  included in the  Indenture  Trust  Estate or that would result in the
amendment, hypothecation,  subordination, termination or discharge of, or impair
the validity or  effectiveness  of, any such instrument or agreement,  except as
expressly  provided in this  Indenture,  the Sale  Agreement,  Master  Servicing
Agreement or such other instrument or agreement.

     (b) The Issuer may contract  with other  Persons to assist it in performing
its duties under this Indenture,  and any performance of such duties by a Person
identified to the Indenture  Trustee in an Officer's  Certificate  of the Issuer
shall be deemed to be action  taken by the  Issuer.  Initially,  the  Issuer has
contracted with the Master Servicer and the  Administrator  to assist the Issuer
in performing its duties under this Indenture.

     (c) The Issuer will punctually  perform and observe all its obligations and
agreements  contained in this  Indenture,  the other Basic  Documents and in the
instruments  and agreements  included in the Indenture  Trust Estate,  including
filing or  causing to be filed all UCC  financing  statements  and  continuation
statements  required  to be filed by the  terms of this  Indenture,  the  Master
Servicing  Agreement and Administration  Agreement in accordance with and within
the time periods provided for herein and therein.  Except as otherwise expressly
provided  therein,  the Issuer shall not waive,  amend,  modify,  supplement  or
terminate any Basic Document or any provision thereof without the consent of the
Indenture  Trustee  acting at the  direction  of the  Noteholders  of at least a
majority of the Outstanding Amount of the Notes.

     (d) If the  Issuer  shall  have  knowledge  of the  occurrence  of a Master
Servicer  Default  or  an  Administrator  Default  under  the  Master  Servicing
Agreement, the Issuer shall promptly notify the Indenture Trustee and the Rating
Agencies  thereof,  and shall  specify in such  notice the action,  if any,  the
Issuer is taking with  respect to such  default.  If a Master  Servicer  Default
shall arise from the failure of the Master Servicer to perform any of its duties
or obligations under the Master Servicing Agreement or an Administrator  Default
shall arise from the failure of the  Administrator  to perform any of its duties
or  obligations  under the  Master  Servicing  Agreement  or the  Administration
Agreement,  as the case may be, with respect to the Financed  Student Loans, the
Issuer  shall take all  reasonable  steps  available to it to enforce its rights
under the Basic Documents in respect of such failure.

     (e) As promptly as possible  after the giving of notice of  termination  to
the Master  Servicer of its rights and powers,  or to the  Administrator  of its
rights and powers,  pursuant to Section 7.01 of the Master Servicing  Agreement,
the Issuer shall appoint a successor servicer (the "Successor Master Servicer"),
or a successor administrator (the "Successor Administrator"), and such Successor
Master  Servicer  or  Administrator,  as the  case  may  be,  shall  accept  its
appointment  by a  written  assumption  in a form  acceptable  to the  Indenture
Trustee.  In the event that a Successor Master Servicer or Administrator has not
been appointed and accepted its appointment at the time when the Master Servicer
or  Administrator,  as the case may be,  ceases  to act as  Master  Servicer  or
Administrator,  as the case may be, the Indenture Trustee without further action
shall automatically be appointed the Successor Master Servicer or Administrator,
as the case may be. The Indenture  Trustee may resign as the Master  Servicer or
the Administrator by giving written notice of such resignation to the Issuer and
in such event will be released  from such duties and  obligations,  such release
not to be effective until the date a new servicer or a new administrator  enters
into an agreement with the Issuer as provided  below;  PROVIDED,  HOWEVER,  that
nothing  herein shall require or permit the  Indenture  Trustee to act as Master
Servicer,  or otherwise  service the Financed Student Loans, in violation of the
Higher Education Act. Upon delivery of any such notice to the Issuer, the Issuer
shall  obtain a new  servicer or a new  administrator  as the  Successor  Master
Servicer or Administrator  under the Master Servicing  Agreement.  Any Successor
Master Servicer or  Administrator,  as the case may be, other than the Indenture
Trustee  shall  (i)  be  an  established  institution  (A)  that  satisfies  any
requirements  of the Higher  Education Act applicable to servicers and (B) whose
regular business  includes the servicing or  administration of student loans and
(ii) enter into a master servicing agreement or an administration agreement with
the Issuer having  substantially  the same  provisions as the  provisions of the
Master Servicing  Agreement  applicable to the Master Servicer or the provisions
of the Master Servicing Agreement and the Administration Agreement applicable to
the  Administrator.  If within 30 days after the delivery of the notice referred
to  above,   the  Issuer  shall  not  have  obtained  such  a  new  servicer  or
administrator, as the case may be, or if the Indenture Trustee is legally unable
or  unwilling so to act, the  Indenture  Trustee may appoint,  or may petition a
court of  competent  jurisdiction  to appoint,  a Successor  Master  Servicer or
Administrator;  PROVIDED, HOWEVER, that such right to appoint or to petition for
the  appointment of any such  successor  shall in no event relieve the Indenture
Trustee from any obligations  otherwise  imposed on it under the Basic Documents
until such successor has in fact assumed such  appointment.  In connection  with
any such  appointment,  the Indenture Trustee may make such arrangements for the
compensation of such successor as it and such successor shall agree,  subject to
the limitations set forth below and in the Master  Servicing  Agreement,  and in
accordance with Section 7.02 of the Master Servicing Agreement, the Issuer shall
enter into an agreement with such successor for the servicing or  administration
of the  Financed  Student  Loans  (such  agreement  to be in form and  substance
satisfactory to the Indenture  Trustee).  If the Indenture Trustee shall succeed
as provided herein to the Master  Servicer's  duties as servicer with respect to
the Financed  Student Loans, or the  Administrator's  duties with respect to the
Issuer and the Financed Student Loans, as the case may be, it shall do so in its
individual   capacity  and  not  in  its  capacity  as  Indenture  Trustee  and,
accordingly,  the provisions of Article VI hereof shall be  inapplicable  to the
Indenture  Trustee in its duties as the successor to the Master  Servicer or the
Administrator,  as the case may be, and the servicing or  administration  of the
Financed Student Loans. In case the Indenture  Trustee shall become successor to
the Master Servicer or the  Administrator,  as the case may be, under the Master
Servicing  Agreement,  the  Indenture  Trustee  shall be  entitled to appoint as
Master  Servicer  or as  Administrator,  as the  case  may  be,  any  one of its
affiliates,  provided that such appointment shall not affect or alter in any way
the liability of the Indenture Trustee as a successor for the performance of the
duties and obligations of the Master Servicer or the Administrator in accordance
with the terms hereof.

     (f) Upon any termination of the Master Servicer's or Administrator's rights
and powers pursuant to the Master Servicing  Agreement,  as the case may be, the
Issuer  shall  promptly  notify the  Indenture  Trustee.  As soon as a Successor
Master  Servicer or a Successor  Administrator  is  appointed,  the Issuer shall
notify the Indenture Trustee of such appointment,  specifying in such notice the
name  and  address  of  such  Successor   Master   Servicer  or  such  Successor
Administrator.

     (g) Without  derogating from the absolute nature of the assignment  granted
to the  Indenture  Trustee  under this  Indenture or the rights of the Indenture
Trustee hereunder, the Issuer agrees that it will not, without the prior written
consent of the Indenture  Trustee or the  Noteholders  of at least a majority in
Outstanding Amount of the Notes, amend, modify, waive, supplement,  terminate or
surrender,  or agree to any amendment,  modification,  supplement,  termination,
waiver or  surrender  of, the terms of any  Collateral  or the Basic  Documents,
except  to the  extent  otherwise  provided  in  this  Indenture  or the  Master
Servicing  Agreement,  or waive timely  performance  or observance by the Master
Servicer,  the  Administrator,  the Seller,  the Issuer or the  Eligible  Lender
Trustee under the Master Servicing Agreement;  PROVIDED,  HOWEVER,  that no such
amendment  shall  (i)  increase  or  reduce  in any  manner  the  amount  of, or
accelerate  or delay the timing of,  distributions  that are required to be made
for the benefit of the Noteholders,  or (ii) reduce the aforesaid  percentage of
the Notes  which are  required  to consent to any such  amendment,  without  the
consent of the Noteholders of all the Outstanding  Notes. If any such amendment,
modification,  supplement  or waiver shall be so  consented to by the  Indenture
Trustee or such  Noteholders,  the Issuer  agrees,  to  execute  and  deliver in
furtherance of such amendment,  modification,  supplement or waiver,  in its own
name and at its own expense,  such agreements,  instruments,  consents and other
documents as the  Indenture  Trustee may deem  necessary or  appropriate  in the
circumstances.

     SECTION 3.08. NEGATIVE COVENANTS. So long as any Notes are Outstanding, the
Issuer shall not:

          (i) except as expressly permitted by this Indenture or any other Basic
     Document,  sell,  transfer,  exchange  or  otherwise  dispose of any of the
     properties  or  assets  of the  Issuer,  including  those  included  in the
     Indenture Trust Estate, unless directed to do so by the Indenture Trustee;

          (ii) claim any credit on, or make any deduction  from the principal or
     interest  (including any Noteholders'  Interest Index Carryover) payable in
     respect  of, the Notes  (other than  amounts  properly  withheld  from such
     payments  under  the Code or  applicable  state  law) or  assert  any claim
     against  any present or former  Noteholder  by reason of the payment of the
     taxes levied or assessed upon any part of the Indenture Trust Estate; or

          (iii) (A) permit the validity or effectiveness of this Indenture to be
     impaired, or permit the lien of this Indenture to be amended, hypothecated,
     subordinated, terminated or discharged, or permit any Person to be released
     from any  covenants  or  obligations  with  respect to the Notes under this
     Indenture except as may be expressly permitted hereby, (B) permit any lien,
     charge,  excise,  claim,  security interest,  mortgage or other encumbrance
     (other  than the lien of this  Indenture)  to be created on or extend to or
     otherwise  arise  upon or burden  the  Indenture  Trust  Estate or any part
     thereof or any  interest  therein or the proceeds  thereof  (other than tax
     liens and other liens that arise by  operation of law, in each case arising
     solely as a result of an action or  omission of the  related  Obligor,  and
     other than as expressly permitted by the Basic Documents) or (C) permit the
     lien of this Indenture not to constitute a valid first priority (other than
     with  respect  to any such  tax or other  lien)  security  interest  in the
     Indenture Trust Estate.

     SECTION 3.09. ANNUAL STATEMENT AS TO COMPLIANCE. The Issuer will deliver to
the Indenture Trustee,  within 120 days after the end of each fiscal year of the
Issuer  (commencing with the fiscal year 1997), an Officer's  Certificate of the
Issuer stating that:

          (i) a review of the  activities  of the Issuer during such year and of
     performance  under  this  Indenture  has been made  under  such  Authorized
     Officer's supervision; and

          (ii) to the best of such Authorized Officer's knowledge, based on such
     review,  the Issuer has complied with all  conditions  and covenants  under
     this Indenture throughout such year, or, if there has been a default in the
     compliance of any such condition or covenant,  specifying each such default
     known to such Authorized Officers and the nature and status thereof.

     SECTION 3.10. ISSUER MAY CONSOLIDATE,  ETC., ONLY ON CERTAIN TERMS. (a) The
Issuer shall not consolidate or merge with or into any other Person, unless:

          (i) the Person (if other than the Issuer)  formed by or surviving such
     consolidation  or merger shall be a Person organized and existing under the
     laws of the  United  States of  America  or any  State and shall  expressly
     assume, by an indenture supplemental hereto,  executed and delivered to the
     Indenture Trustee,  in form satisfactory to the Indenture Trustee,  the due
     and punctual  payment of the principal of, interest on and any Noteholders'
     Interest Index  Carryover with respect to all Notes and the  performance or
     observance of every agreement and covenant of this Indenture on the part of
     the Issuer to be performed or observed, all as provided herein;

          (ii) immediately after giving effect to such  transaction,  no Default
     shall have occurred and be continuing;

          (iii) the  Rating  Agency  Condition  shall have been  satisfied  with
     respect to such transaction;

          (iv) the Issuer  shall have  received an Opinion of Counsel (and shall
     have delivered copies thereof to the Indenture  Trustee) to the effect that
     such   transaction   will  not  have  any  material   adverse   Federal  or
     [--------------] state tax consequence to the Issuer, any Noteholder or any
     Certificateholder;

          (v) any  action as is  necessary  to  maintain  the lien and  security
     interest created by this Indenture shall have been taken; and

          (vi) the  Issuer  shall have  delivered  to the  Indenture  Trustee an
     Officer's  Certificate of the Issuer and an Opinion of Counsel each stating
     that such  consolidation or merger and such  supplemental  indenture comply
     with this Article III and that all conditions precedent herein provided for
     relating to such  transaction have been complied with (including any filing
     required by the Exchange Act).

     (b) The Issuer  shall not convey or transfer all or  substantially  all its
properties or assets, including those included in the Indenture Trust Estate, to
any Person, unless:

          (i) the Person that acquires by conveyance or transfer the  properties
     and assets of the  Issuer the  conveyance  or  transfer  of which is hereby
     restricted  shall (A) be a United States citizen or a Person  organized and
     existing  under the laws of the United States of America or any State,  (B)
     expressly  assumes,  by an  indenture  supplemental  hereto,  executed  and
     delivered to the Indenture  Trustee,  in form satisfactory to the Indenture
     Trustee,  the due and punctual payment of the principal of, interest on and
     Noteholders'  Interest Index  Carryover,  if any, with respect to all Notes
     and the  performance or observance of every  agreement and covenant of this
     Indenture on the part of the Issuer to be  performed  or  observed,  all as
     provided  herein,  (C)  expressly  agrees  by  means  of such  supplemental
     indenture  that all right,  title and  interest so conveyed or  transferred
     shall be subject and subordinate to the rights of  Noteholders,  (D) unless
     otherwise  provided in such  supplemental  indenture,  expressly  agrees to
     indemnify,  defend and hold harmless the Issuer  against and from any loss,
     liability or expense  arising  under or related to this  Indenture  and the
     Notes and (E) expressly agrees by means of such supplemental indenture that
     such Person (or if a group of Persons,  then one  specified  Person)  shall
     make all filings with the  Commission  (and any other  appropriate  Person)
     required by the Exchange Act in connection with the Notes;

          (ii) immediately after giving effect to such  transaction,  no Default
     shall have occurred and be continuing;

          (iii) the  Rating  Agency  Condition  shall have been  satisfied  with
     respect to such transaction;

          (iv) the Issuer  shall have  received an Opinion of Counsel (and shall
     have delivered copies thereof to the Indenture  Trustee) to the effect that
     such   transaction   will  not  have  any  material   adverse   Federal  or
     [--------------] state tax consequence to the Issuer, any Noteholder or any
     Certificateholder;

          (v) any  action as is  necessary  to  maintain  the lien and  security
     interest created by this Indenture shall have been taken; and

          (vi) the  Issuer  shall have  delivered  to the  Indenture  Trustee an
     Officer's  Certificate of the Issuer and an Opinion of Counsel each stating
     that such  conveyance or transfer and such  supplemental  indenture  comply
     with this Article III and that all conditions precedent herein provided for
     relating to such  transaction have been complied with (including any filing
     required by the Exchange Act).

     SECTION 3.11. SUCCESSOR OR TRANSFEREE. (a) Upon any consolidation or merger
of the Issuer in  accordance  with  Section  3.10(a),  the  Person  formed by or
surviving such  consolidation or merger (if other than the Issuer) shall succeed
to, and be  substituted  for,  and may  exercise  every  right and power of, the
Issuer  under this  Indenture  with the same  effect as if such  Person had been
named as the Issuer herein.

     (b) [Except as expressly  provided in Section  6.07,] upon a conveyance  or
transfer  of all the assets and  properties  of the Issuer  pursuant  to Section
3.10(b),  First Union  Student  Loan Trust  1997-1  will be released  from every
covenant and agreement of this Indenture to be observed or performed on the part
of the Issuer with  respect to the Notes  immediately  upon the  delivery by the
Issuer of written  notice to the  Indenture  Trustee  stating  that First  Union
Student Loan Trust 1997-1 is to be so released.

     SECTION  3.12.  NO OTHER  BUSINESS.  The  Issuer  shall  not  engage in any
business  other than (i)  acquiring,  holding and managing the Financed  Student
Loans and the other  assets of the Trust  Estate and  proceeds  therefrom,  (ii)
issuing the  Certificates,  the Excess  Distribution  Certificate and the Notes,
(iii) making  payments  thereon and (iv) engaging in other  activities  that are
necessary,  suitable or convenient to accomplish the foregoing or are incidental
thereto or connected therewith or that are contemplated or required by the Basic
Documents.

     SECTION  3.13.  NO BORROWING.  The Issuer shall not issue,  incur,  assume,
guarantee  or  otherwise  become  liable,   directly  or  indirectly,   for  any
indebtedness for borrowed money except for the Notes.

     SECTION 3.14. OBLIGATIONS OF MASTER SERVICER AND ADMINISTRATOR.  The Issuer
shall cause the Master  Servicer to comply with  Sections  3.08(a),  3.09(a) and
(b), 3.10 and 3.11 of the Master  Servicing  Agreement and the  Administrator to
comply with Sections 3.08(b) and (c), 3.09(a) and (c), 3.10 and 4.07 thereof.

     SECTION 3.15. GUARANTEES, LOANS, ADVANCES AND OTHER LIABILITIES.  Except as
contemplated by the Master  Servicing  Agreement or this  Indenture,  the Issuer
shall not make any loan or  advance  or credit  to, or  guarantee  (directly  or
indirectly or by an instrument  having the effect of assuring  another's payment
or  performance  on any  obligation  or  capability  of so doing or  otherwise),
endorse or otherwise  become  contingently  liable,  directly or indirectly,  in
connection  with the  obligations,  stocks or  dividends  of, or own,  purchase,
repurchase or acquire (or agree  contingently to do so) any stock,  obligations,
assets  or  securities  of,  or any  other  interest  in,  or make  any  capital
contribution to, any other Person.

     SECTION  3.16.  CAPITAL  EXPENDITURES.   The  Issuer  shall  not  make  any
expenditure  (by long-term or operating  lease or otherwise)  for capital assets
(either realty or personalty).

     SECTION  3.17.  RESTRICTED  PAYMENTS.  The Issuer  shall not,  directly  or
indirectly,  (i) pay any  dividend or make any  distribution  (by  reduction  of
capital or otherwise),  whether in cash,  property,  securities or a combination
thereof, to the Eligible Lender Trustee or any owner of a beneficial interest in
the Issuer or  otherwise  with respect to any  ownership  or equity  interest or
security  in or of the Issuer or to the Master  Servicer  or the  Administrator,
(ii) redeem, purchase,  retire or otherwise acquire for value any such ownership
or equity  interest or security or (iii) set aside or  otherwise  segregate  any
amounts for any such purpose;  PROVIDED,  HOWEVER,  that the Issuer may make, or
cause to be made,  distributions  to the Master  Servicer,  the Eligible  Lender
Trustee, the Indenture Trustee,  the  Certificateholders,  the Noteholders,  the
Administrator  and the Seller as  contemplated  by, and to the extent  funds are
available for such purpose under,  the Sale  Agreement and the Master  Servicing
Agreement.  The Issuer will not,  directly or  indirectly,  make  payments to or
distributions  from the  Collection  Account  except  in  accordance  with  this
Indenture and the other Basic Documents.

     SECTION  3.18.  NOTICE OF EVENTS OF  DEFAULT.  The  Issuer  shall  give the
Indenture Trustee and the Rating Agencies prompt written notice of each Event of
Default  hereunder and each default on the part of the Seller of its obligations
under the Sale  Agreement,  the Master  Servicer  of its  obligations  under the
Master Servicing  Agreement or the  Administrator  of its obligations  under the
Master Servicing  Agreement or the Administration  Agreement.  In addition,  the
Issuer  shall  deliver  to the  Indenture  Trustee,  within  five days after the
occurrence  thereof,  written notice in the form of an Officer's  Certificate of
the  Issuer of any event  which  with the giving of notice and the lapse of time
would become an Event of Default  under Section  5.01(iii),  its status and what
action the Issuer is taking or proposes to take with respect thereto.

     SECTION 3.19.  FURTHER  INSTRUMENTS AND ACTS. Upon request of the Indenture
Trustee,  the Issuer will execute and deliver such  further  instruments  and do
such  further  acts as may be  reasonably  necessary or proper to carry out more
effectively the purpose of this Indenture.

                                   ARTICLE IV

                           SATISFACTION AND DISCHARGE

     SECTION 4.01. SATISFACTION AND DISCHARGE OF INDENTURE. This Indenture shall
cease to be of further  effect with respect to the Notes except as to (i) rights
of  registration  of transfer and  exchange,  (ii)  substitution  of  mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal  thereof and interest  (including any  Noteholders'  Interest Index
Carryover)  thereon,  (iv) Sections 3.03, 3.04, 3.05, 3.08, 3.10, 3.12 and 3.13,
(v) the rights,  obligations and immunities of the Indenture  Trustee  hereunder
(including  the  rights of the  Indenture  Trustee  under  Section  6.07 and the
obligations of the Indenture  Trustee under Section 4.02) and (vi) the rights of
Noteholders  as  beneficiaries  hereof with respect to the property so deposited
with the  Indenture  Trustee  payable to all or any of them,  and the  Indenture
Trustee,  on demand of and at the expense of the Issuer,  shall  execute  proper
instruments  acknowledging  satisfaction  and discharge of this  Indenture  with
respect to the Notes, when:

               (A) all Notes theretofore authenticated and delivered (other than
          (i) Notes that have been destroyed,  lost or stolen and that have been
          replaced or paid as provided in Section  2.05 and (ii) Notes for whose
          payment money has  theretofore  been  deposited in trust or segregated
          and held in trust by the Issuer and thereafter repaid to the Issuer or
          discharged  from such trust,  as  provided in Section  3.03) have been
          delivered to the Indenture Trustee for cancellation; or

               (B) the  Issuer  has paid or  caused  to be paid all  other  sums
          payable hereunder by the Issuer; and

               (C)  the  Issuer  has  delivered  to  the  Indenture  Trustee  an
          Officer's  Certificate  of the  Issuer,  an Opinion of Counsel and (if
          required  by  the  TIA  or  the  Indenture   Trustee)  an  Independent
          Certificate from a firm of certified public accountants,  each meeting
          the  applicable  requirements  of  Section  10.01(a)  and,  subject to
          Section  10.02,  each stating  that all  conditions  precedent  herein
          provided  for  relating  to the  satisfaction  and  discharge  of this
          Indenture have been complied with.

     SECTION 4.02.  APPLICATION  OF TRUST MONEY.  All moneys  deposited with the
Indenture  Trustee  pursuant to Section  4.01 hereof  shall be held in trust and
applied  by it,  in  accordance  with  the  provisions  of the  Notes  and  this
Indenture,  to the payment,  either directly or through any Paying Agent, as the
Indenture Trustee may determine,  to the Noteholders of the particular Notes for
the payment or  redemption  of which such moneys  have been  deposited  with the
Indenture  Trustee,  of all sums due and to become due thereon for principal and
interest (including any Noteholders' Interest Index Carryover);  but such moneys
need not be segregated  from other funds except to the extent required herein or
in the Master Servicing Agreement or required by law.

     SECTION 4.03.  REPAYMENT OF MONEYS HELD BY PAYING AGENT. In connection with
the  satisfaction and discharge of this Indenture with respect to the Notes, all
moneys then held by any Paying Agent other than the Indenture  Trustee under the
provisions of this  Indenture  with respect to such Notes shall,  upon demand of
the Issuer, be paid to the Indenture Trustee to be held and applied according to
Section 3.03 and thereupon  such Paying Agent shall be released from all further
liability with respect to such moneys.

     SECTION 4.04. AUCTION OF FINANCED STUDENT LOANS. Any Financed Student Loans
remaining  in the  Trust  as of the  end of the  Collection  Period  immediately
following the Distribution  Date on which the Pool Balance is less than or equal
to 10% of the Initial Pool Balance will be offered for sale by the Administrator
(pursuant to the Administration  Agreement) on behalf of Indenture Trustee as of
the Auction Distribution Date. First Union, its affiliates,  and unrelated third
parties  may offer  bids to  purchase  such  Financed  Student  Loans as of such
Auction  Distribution  Date.  If at least two bids are  received,  the Indenture
Trustee will solicit and resolicit new bids from all participating bidders until
only one bid remains or the  remaining  bidders  decline to resubmit  bids.  The
Indenture  Trustee will accept the highest of such remaining bids if it is equal
to or in excess of the higher of the Minimum Purchase Amount and the fair market
value of such  Financed  Student  Loans as of the end of the  Collection  Period
immediately  preceding the Auction  Distribution  Date. If at least two bids are
not received or the highest bid after the resolicitation process is completed is
not equal to or in excess of the higher of the Minimum  Purchase  Amount and the
fair market value of the Financed Student Loans, the Indenture  Trustee will not
consummate such sale. The Indenture  Trustee may consult,  and, at the direction
of the Seller, shall consult,  with a financial advisor to determine if the fair
market value of the Financed Student Loans has been offered. The net proceeds of
any such sale will be  applied  in the order of  priority  set forth in  Section
5.04(b).  If the sale is not consummated in accordance  with the foregoing,  the
Indenture Trustee may, but shall not be under any obligation to, solicit bids to
purchase  the Financed  Student  Loans on future  Distribution  Dates upon terms
similar to those described above.

                                    ARTICLE V

                                    REMEDIES

     SECTION 5.01. EVENTS OF DEFAULT. "Event of Default",  wherever used herein,
means any one of the  following  events  (whatever  the reason for such Event of
Default  and  whether it shall be  voluntary  or  involuntary  or be effected by
operation  of law or pursuant to any  judgment,  decree or order of any court or
any order, rule or regulation of any administrative or governmental body):

               (i) default in the payment of any interest (including, subject to
          the  limitations  of Sections  2.07(d) and 8.02(c),  any  Noteholders'
          Interest  Index  Carryover)  on any Note when the same becomes due and
          payable, and such default shall continue for a period of five days; or

               (ii)  default  in  the  payment  of  the   principal  of  or  any
          installment of the principal of any Note when the same becomes due and
          payable; or

               (iii) default in the observance or performance of any covenant or
          agreement of the Issuer made in this Indenture  (other than a covenant
          or agreement,  a default in the  observance or performance of which is
          elsewhere  in  this   Section   specifically   dealt  with),   or  any
          representation  or warranty of the Issuer made in this Indenture or in
          any  certificate  or other  writing  delivered  pursuant  hereto or in
          connection  herewith  proving to have been  incorrect  in any material
          respect as of the time when the same  shall  have been made,  and such
          default  shall  continue  or not be  cured,  or  the  circumstance  or
          condition in respect of which such  misrepresentation  or warranty was
          incorrect  shall not have been  eliminated or otherwise  cured,  for a
          period of 30 days after there shall have been given,  by registered or
          certified  mail,  to the  Issuer by the  Indenture  Trustee  or to the
          Issuer and the Indenture Trustee by the Noteholders of at least 25% of
          the Outstanding  Amount of the Notes, a written notice specifying such
          default or incorrect representation or warranty and requiring it to be
          remedied  and  stating  that  such  notice  is  a  notice  of  Default
          hereunder; or

               (iv) the filing of a decree or order for relief by a court having
          jurisdiction  in  the  premises  in  respect  of  the  Issuer  or  any
          substantial  part of the Indenture Trust Estate in an involuntary case
          under any applicable Federal or state bankruptcy,  insolvency or other
          similar law now or  hereafter  in effect,  or  appointing  a receiver,
          liquidator,  assignee,  custodian,  trustee,  sequestrator  or similar
          official of the Issuer or for any  substantial  part of the  Indenture
          Trust  Estate,  or  ordering  the  winding-up  or  liquidation  of the
          Issuer's  affairs,  and such decree or order shall remain unstayed and
          in effect for a period of 60 consecutive days; or

               (v) the  commencement by the Issuer of a voluntary case under any
          applicable  Federal or state  bankruptcy,  insolvency or other similar
          law now or  hereafter  in effect,  or the consent by the Issuer to the
          entry of an order for  relief in an  involuntary  case  under any such
          law,  or the  consent  by the  Issuer  to the  appointment  or  taking
          possession by a receiver,  liquidator,  assignee,  custodian, trustee,
          sequestrator or similar  official of the Issuer or for any substantial
          part of the Indenture Trust Estate, or the making by the Issuer of any
          general assignment for the benefit of creditors, or the failure by the
          Issuer  generally  to pay its debts as such debts  become  due, or the
          taking of action by the Issuer in furtherance of any of the foregoing.

     SECTION 5.02.  ACCELERATION  OF MATURITY;  RESCISSION AND ANNULMENT.  If an
Event of Default should occur and be continuing, then and in every such case the
Indenture   Trustee  acting  at  the  direction  of  the  Noteholders  of  Notes
representing not less than a majority of the Outstanding Amount of the Notes may
declare all the Notes to be immediately due and payable,  by a notice in writing
to the Issuer (and to the Indenture  Trustee if given by Noteholders),  and upon
any such declaration the unpaid  principal  amount of such Notes,  together with
accrued and unpaid  interest  thereon  through the date of  acceleration,  shall
become immediately due and payable.

     At any time after such  declaration  of  acceleration  of maturity has been
made and  before a  judgment  or decree  for  payment  of the money due has been
obtained by the Indenture Trustee as hereinafter in this Article V provided, the
Noteholders of Notes  representing a majority of the  Outstanding  Amount of the
Notes,  by written notice to the Issuer and the Indenture  Trustee,  may rescind
and annul such declaration and its consequences if:

          (i) the Issuer has paid or deposited with the Indenture  Trustee a sum
     sufficient to pay:

               (A) all  payments of  principal  of and interest on all Notes and
          all other  amounts that would then be due hereunder or upon such Notes
          if the  Event of  Default  giving  rise to such  acceleration  had not
          occurred; and

               (B) all sums paid or advanced by the Indenture  Trustee hereunder
          and the reasonable compensation,  expenses, disbursements and advances
          of the Indenture Trustee and its agents and counsel; and

          (ii) all Events of Default, other than the nonpayment of the principal
     of the Notes that has become  due  solely by such  acceleration,  have been
     cured or waived as provided in Section 5.12.

     No such rescission shall affect any subsequent  default or impair any right
consequent thereto.

     SECTION  5.03.  COLLECTION OF  INDEBTEDNESS  AND SUITS FOR  ENFORCEMENT  BY
INDENTURE  TRUSTEE.  (a) The Issuer covenants that if (i) default is made in the
payment of any  interest  (including,  subject to the  limitations  of  Sections
2.07(d) and 8.02(c), any Noteholders' Interest Index Carryover) on any Note when
the same becomes due and payable,  and such  default  continues  for a period of
five days,  or (ii)  default is made in the payment of the  principal  of or any
installment  of the principal of any Note when the same becomes due and payable,
the  Issuer  will,  upon  demand of the  Indenture  Trustee,  pay to it, for the
benefit of the Noteholders,  the whole amount then due and payable on such Notes
for principal and interest (and any Noteholders' Interest Index Carryover), with
interest upon the overdue principal,  and, to the extent payment at such rate of
interest shall be legally  enforceable,  upon overdue  installments  of interest
(and any  Noteholders'  Interest  Index  Carryover),  at the rate  specified  in
Section 2.07 and in addition  thereto such further amount as shall be sufficient
to cover  the  costs  and  expenses  of  collection,  including  the  reasonable
compensation,  expenses, disbursements and advances of the Indenture Trustee and
its agents and counsel.

     (b) In case the Issuer  shall fail  forthwith to pay such amounts upon such
demand,  the  Indenture  Trustee,  in its own name and as  trustee of an express
trust,  may  institute a Proceeding  for the  collection  of the sums so due and
unpaid,  and may prosecute such Proceeding to judgment or final decree,  and may
enforce the same against the Issuer or other obligor upon such Notes and collect
in the manner provided by law out of the property of the Issuer or other obligor
upon such  Notes,  wherever  situated,  the  moneys  adjudged  or  decreed to be
payable.

     (c) If an Event of Default occurs and is continuing,  the Indenture Trustee
may, as more  particularly  provided in Section  5.04,  in its  discretion,  and
shall, as directed by the Noteholders of the Notes  representing not less than a
majority of the Outstanding Amount of the Notes,  proceed to protect and enforce
its rights and the rights of the Noteholders, by such appropriate Proceedings as
the Indenture Trustee shall deem most effective,  or as so directed,  to protect
and  enforce  any such  rights,  whether  for the  specific  enforcement  of any
covenant or agreement  in this  Indenture or in aid of the exercise of any power
granted  herein,  or to enforce any other  proper  remedy or legal or  equitable
right vested in the Indenture Trustee by this Indenture or by law.

     (d) In case there  shall be  pending,  relative  to the Issuer or any other
obligor upon the Notes or any Person having or claiming an ownership interest in
the Indenture Trust Estate, Proceedings under Title 11 of the United States Code
or any other applicable Federal or state bankruptcy, insolvency or other similar
law, or in case a receiver, assignee or trustee in bankruptcy or reorganization,
liquidator,  sequestrator  or similar  official shall have been appointed for or
taken  possession of the Issuer or its property or such other obligor or Person,
or in case of any other comparable judicial  Proceedings  relative to the Issuer
or other  obligor upon the Notes,  or to the creditors or property of the Issuer
or such other  obligor,  the  Indenture  Trustee,  irrespective  of whether  the
principal of any Notes shall then be due and payable as therein  expressed or by
declaration or otherwise and irrespective of whether the Indenture Trustee shall
have made any  demand  pursuant  to the  provisions  of this  Section,  shall be
entitled and empowered, by intervention in such proceedings or otherwise:

          (i) to file and  prove a claim  or  claims  for the  whole  amount  of
     principal  and  interest   (including  any   Noteholders'   Interest  Index
     Carryover)  owing and unpaid in respect of the Notes and to file such other
     papers or  documents  as may be necessary or advisable in order to have the
     claims  of the  Indenture  Trustee  (including  any  claim  for  reasonable
     compensation  to the  Indenture  Trustee  and  each  predecessor  Indenture
     Trustee,  and their  respective  agents,  attorneys  and  counsel,  and for
     reimbursement  of all expenses and liabilities  incurred,  and all advances
     made,  by the Indenture  Trustee and each  predecessor  Indenture  Trustee,
     except as a result  of  negligence  or bad  faith)  and of the  Noteholders
     allowed in such Proceedings;

          (ii) unless  prohibited by applicable law and regulations,  to vote on
     behalf of the  Noteholders in any election of a trustee,  a standby trustee
     or Person performing similar functions in any such Proceedings;

          (iii) to collect and receive any moneys or other  property  payable or
     deliverable on any such claims and to distribute all amounts  received with
     respect to the claims of the  Noteholders  and of the Indenture  Trustee on
     their behalf; and

          (iv) to file such proofs of claim and other papers or documents as may
     be  necessary  or  advisable  in order to have the claims of the  Indenture
     Trustee or the Noteholders allowed in any judicial  proceedings relative to
     the Issuer, its creditors and its property;

and any trustee,  receiver,  liquidator,  custodian or other similar official in
any such  Proceeding is hereby  authorized by each of such  Noteholders  to make
payments to the Indenture Trustee,  and, in the event that the Indenture Trustee
shall consent to the making of payments directly to such Noteholders,  to pay to
the Indenture  Trustee such amounts as shall be  sufficient to cover  reasonable
compensation to the Indenture  Trustee,  each predecessor  Indenture Trustee and
their  respective  agents,  attorneys  and counsel,  and all other  expenses and
liabilities  incurred,  and all advances made, by the Indenture Trustee and each
predecessor Indenture Trustee except as a result of negligence or bad faith.

     (e) Nothing  herein  contained  shall be deemed to authorize  the Indenture
Trustee to  authorize  or consent to or vote for or accept or adopt on behalf of
any  Noteholder  any  plan  of   reorganization,   arrangement,   adjustment  or
composition  affecting the Notes or the rights of any  Noteholder  thereof or to
authorize  the  Indenture  Trustee  to  vote  in  respect  of the  claim  of any
Noteholder in any such proceeding except, as aforesaid, to vote for the election
of a trustee in bankruptcy or similar Person.

     (f) All rights of action and of asserting  claims under this Indenture,  or
under any of the Notes,  may be enforced by the  Indenture  Trustee  without the
possession of any of the Notes or the  production  thereof in any trial or other
Proceedings relative thereto,  and any such action or Proceedings  instituted by
the Indenture  Trustee shall be brought in its own name as trustee of an express
trust,  and any  recovery of judgment,  subject to the payment of the  expenses,
disbursements  and  compensation  of the  Indenture  Trustee,  each  predecessor
Indenture  Trustee and their respective  agents and attorneys,  shall be for the
ratable benefit of the Noteholders.

     (g) In any  Proceedings  brought  by the  Indenture  Trustee  (and also any
Proceedings  involving the  interpretation of any provision of this Indenture to
which the Indenture  Trustee shall be a party),  the Indenture  Trustee shall be
held to represent all the Noteholders, and it shall not be necessary to make any
Noteholder a party to any such Proceedings.

     SECTION 5.04. REMEDIES;  PRIORITIES.  (a) If an Event of Default shall have
occurred  and be  continuing,  the  Indenture  Trustee may do one or more of the
following (subject to Section 5.05):

          (i) institute Proceedings in its own name and as trustee of an express
     trust for the  collection of all amounts then payable on the Notes or under
     this Indenture with respect  thereto,  whether by declaration or otherwise,
     enforce any  judgment  obtained,  and collect from the Issuer and any other
     obligor upon such Notes moneys adjudged due;

          (ii)  institute  Proceedings  from  time to time for the  complete  or
     partial  foreclosure of this Indenture with respect to the Indenture  Trust
     Estate;

          (iii)  exercise any remedies of a secured party under the UCC and take
     any other appropriate action to protect and enforce the rights and remedies
     of the Indenture Trustee and the Noteholders; and

          (iv) sell the Indenture  Trust Estate or any portion thereof or rights
     or  interest  therein,  at one or more public or private  sales  called and
     conducted in any manner permitted by law;

PROVIDED,  HOWEVER,  that  the  Indenture  Trustee  may not  sell  or  otherwise
liquidate the Indenture Trust Estate  following an Event of Default,  other than
an Event of  Default  described  in  Section  5.01(i)  or (ii),  unless  (A) the
Noteholders of 100% of the Outstanding Amount of the Notes consent thereto,  (B)
the proceeds of such sale or liquidation  distributable  to the  Noteholders are
sufficient  to discharge in full all amounts then due and unpaid upon such Notes
for  principal  and interest or (C) the Indenture  Trustee  determines  that the
Indenture  Trust  Estate will not continue to provide  sufficient  funds for the
payment of  principal of and interest on the Notes as they would have become due
if the Notes had not been declared due and payable,  and the  Indenture  Trustee
obtains the consent of Noteholders of 66-2/3% of the  Outstanding  Amount of the
Notes. In determining such  sufficiency or insufficiency  with respect to clause
(B) and (C), the  Indenture  Trustee may, but need not,  obtain and rely upon an
opinion of an  Independent  investment  banking or  accounting  firm of national
reputation  as to  the  feasibility  of  such  proposed  action  and  as to  the
sufficiency of the Indenture Trust Estate for such purpose.

     (b) If the  Indenture  Trustee  collects any money or property  pursuant to
this Article V, it shall pay out the money or property in the following order:

               FIRST:  to the  Indenture  Trustee for amounts due under  Section
          6.07;

               SECOND:  to the Master  Servicer,  the  Servicing Fee due on such
          Distribution Date and all prior unpaid Servicing Fees;

               THIRD:  to the  Administrator  for amounts due under Section 3 of
          the Administration Agreement;

               FOURTH:  to the  Eligible  Lender  Trustee  for amounts due under
          Section 8.01 of the Trust Agreement;

               FIFTH: to the Noteholders, the Noteholders' Interest Distribution
          Amount ratably,  without preference or priority of any kind, according
          to the  amounts  payable  on the  Notes  in  respect  of  Noteholders'
          Interest Distribution Amount;

               SIXTH: to the Class A-1 Noteholders,  the Noteholders'  Principal
          Distribution  Amount,  ratably,  without preference or priority of any
          kind,  according  to the  amounts  payable  on the Class A-1 Notes for
          principal;  and then after the Class A-1 Notes have been paid in full,
          to the Class A-2 Noteholders,  the Noteholders' Principal Distribution
          Amount, ratably, without preference or priority of any kind, according
          to the amounts payable on the Class A-2 Notes for principal;

               SEVENTH:  to  the  Eligible  Lender  Trustee  on  behalf  of  the
          Certificateholders,   the  Certificateholders'  Interest  Distribution
          Amount,  for  distribution by the Eligible Lender Trustee  pursuant to
          the Trust Agreement,  ratably,  without  preference or priority of any
          kind,    according   to   the   amounts    payable   in   respect   of
          Certificateholders' Interest Distribution Amount;

               EIGHTH:,  to  the  Eligible  Lender  Trustee  on  behalf  of  the
          Certificateholders,  the  Certificateholder's  Principal  Distribution
          Amount,  for  distribution by the Eligible Lender Trustee  pursuant to
          the Trust Agreement,  ratably,  without  preference or priority of any
          kind,  according to the amounts  payable in respect of the Certificate
          Balance;

               NINTH: to the Reserve Account,  the amount, if any,  necessary to
          reinstate the balance of the Reserve Account to the Specified  Reserve
          Account Balance;

               [TENTH:  to the Master Servicer,  the aggregate unpaid amount, if
          any, of the Excess Servicing Fee;]

               ELEVENTH: to the Noteholders,  the aggregate unpaid amount of the
          Noteholders'  Interest  Index  Carryover,  if  any,  ratably,  without
          preference  or priority of any kind,  according to the amounts due and
          payable  on the  Notes  in  respect  of  Noteholders'  Interest  Index
          Carryover;

               TWELFTH:  to  the  Eligible  Lender  Trustee  on  behalf  of  the
          Certificateholders,    the    aggregate    unpaid    amount   of   the
          Certificateholders' Interest Index Carryover, if any, for distribution
          by  the  Eligible  Lender  trustee  pursuant  to the  Trust  Agreement
          ratably,  without preference or priority of any kind, according to the
          amounts  payable  in  respect of  Certificateholders'  Interest  Index
          Carryover; and

               THIRTEENTH:  to the Reserve Account,  any remaining amounts after
          application of clauses FIRST through TWELFTH above.

     The  Indenture  Trustee  may fix a  record  date and  payment  date for any
payment to  Noteholders  pursuant to this Section.  At least 15 days before such
record date, the Issuer shall mail to each Noteholder and the Indenture  Trustee
a notice that  states the record  date,  the  payment  date and the amount to be
paid.

     SECTION 5.05.  OPTIONAL  PRESERVATION OF THE FINANCED STUDENT LOANS. If the
Notes have been declared to be due and payable  under Section 5.02  following an
Event  of  Default  and  such  declaration  and its  consequences  have not been
rescinded  and  annulled,  the  Indenture  Trustee may,  but need not,  elect to
maintain  possession  of the  Indenture  Trust  Estate.  It is the desire of the
parties hereto and the Noteholders  that there be at all times  sufficient funds
for the  payment  of  principal  of and  interest  (including  any  Noteholders'
Interest  Index  Carryover) on the Notes,  and the Indenture  Trustee shall take
such desire into account when determining  whether or not to maintain possession
of the Indenture Trust Estate. In determining  whether to maintain possession of
the Indenture Trust Estate,  the Indenture Trustee may, but need not, obtain and
rely upon an opinion of an Independent  investment banking or accounting firm of
national  reputation as to the feasibility of such proposed action and as to the
sufficiency of the Indenture Trust Estate for such purpose.

     SECTION 5.06.  LIMITATION OF SUITS.  No Noteholder  shall have any right to
institute any Proceeding, judicial or otherwise, with respect to this Indenture,
or for the  appointment  of a  receiver  or  trustee,  or for any  other  remedy
hereunder, unless:

          (i)  such  Noteholder  has  previously  given  written  notice  to the
     Indenture Trustee of a continuing Event of Default;

          (ii) the Noteholders of not less than 25% of the Outstanding Amount of
     the Notes have made written  request to the Indenture  Trustee to institute
     such  Proceeding  in  respect  of such  Event of Default in its own name as
     Indenture Trustee hereunder;

          (iii) such  Noteholder  or  Noteholders  have offered to the Indenture
     Trustee indemnity reasonably satisfactory to it against the costs, expenses
     and liabilities to be incurred in complying with such request;

          (iv) the  Indenture  Trustee  for 60 days  after its  receipt  of such
     notice,  request  and  offer of  indemnity  has  failed to  institute  such
     Proceeding; and

          (v) no direction inconsistent with such written request has been given
     to the Indenture  Trustee during such 60-day period by the Noteholders of a
     majority of the Outstanding Amount of the Notes;

it being understood and intended that no one or more Noteholders  shall have any
right in any manner  whatever by virtue of, or by availing of, any  provision of
this  Indenture  to  affect,  disturb  or  prejudice  the  rights  of any  other
Noteholders  or to obtain or to seek to obtain  priority or preference  over any
other  Noteholders or to enforce any right under this  Indenture,  except in the
manner herein provided.

     In  the  event  the  Indenture   Trustee  shall  receive   conflicting   or
inconsistent requests and indemnity from two or more groups of Noteholders, each
representing  less than a majority of the Outstanding  Amount of the Notes,  the
Indenture  Trustee in its sole  discretion  may determine  what action,  if any,
shall be taken, notwithstanding any other provisions of this Indenture.

     SECTION 5.07.  UNCONDITIONAL RIGHTS OF NOTEHOLDERS TO RECEIVE PRINCIPAL AND
INTEREST. Notwithstanding any other provisions in this Indenture, any Noteholder
shall have the right, which is absolute and unconditional, to receive payment of
the principal of and interest,  if any, on such Note on or after the  respective
due dates thereof  expressed in such Note or in this  Indenture and to institute
suit for the  enforcement  of any such  payment,  and such  right  shall  not be
impaired without the consent of such Noteholder.

     SECTION 5.08.  RESTORATION OF RIGHTS AND REMEDIES. If the Indenture Trustee
or any  Noteholder  has instituted any Proceeding to enforce any right or remedy
under this Indenture and such Proceeding has been  discontinued or abandoned for
any reason or has been determined  adversely to the Indenture Trustee or to such
Noteholder,  then and in every such case the Issuer,  the Indenture  Trustee and
the Noteholders  shall,  subject to any  determination  in such  Proceeding,  be
restored  severally and  respectively to their former positions  hereunder,  and
thereafter all rights and remedies of the Indenture  Trustee and the Noteholders
shall continue as though no such Proceeding had been instituted.

     SECTION  5.09.  RIGHTS AND REMEDIES  CUMULATIVE.  No right or remedy herein
conferred  upon or reserved to the Indenture  Trustee or to the  Noteholders  is
intended  to be  exclusive  of any other  right or remedy,  and every  right and
remedy shall,  to the extent  permitted by law, be cumulative and in addition to
every other right and remedy given hereunder or now or hereafter existing at law
or in equity or  otherwise.  The  assertion or employment of any right or remedy
hereunder,  or  otherwise,   shall  not  prevent  the  concurrent  assertion  or
employment of any other appropriate right or remedy.

     SECTION 5.10.  DELAY OR OMISSION NOT A WAIVER.  No delay or omission of the
Indenture  Trustee or any  Noteholder  to exercise any right or remedy  accruing
upon any Default shall impair any such right or remedy or constitute a waiver of
any such  Default or an  acquiescence  therein.  Every right and remedy given by
this Article V or by law to the Indenture  Trustee or to the  Noteholders may be
exercised  from time to time,  and as often as may be deemed  expedient,  by the
Indenture Trustee or by the Noteholders, as the case may be.

     SECTION 5.11. CONTROL BY NOTEHOLDERS.  The Noteholders of a majority of the
Outstanding  Amount of the Notes shall have the right to direct the time, method
and place of conducting any Proceeding for any remedy available to the Indenture
Trustee with respect to the Notes or exercising any trust or power  conferred on
the Indenture Trustee; PROVIDED that

          (i) such  direction  shall not be in conflict  with any rule of law or
     with this Indenture;

          (ii) subject to the express  terms of Section  5.04,  any direction to
     the Indenture Trustee to sell or liquidate the Indenture Trust Estate shall
     be by the  Noteholders of not less than 100% of the  Outstanding  Amount of
     the Notes;

          (iii) if the  conditions set forth in Section 5.05 have been satisfied
     and the  Indenture  Trustee  elects to retain the  Indenture  Trust  Estate
     pursuant to such Section,  then any  direction to the Indenture  Trustee by
     Noteholders  of less  than 100% of the  Outstanding  Amount of the Notes to
     sell or  liquidate  the  Indenture  Trust  Estate  shall be of no force and
     effect; and

          (iv) the Indenture  Trustee may take any other action deemed proper by
     the Indenture Trustee that is not inconsistent with such direction;

PROVIDED, HOWEVER, that, subject to Section 6.01, the Indenture Trustee need not
take any  action  that it  determines  might  involve it in  liability  or might
materially adversely affect the rights of any Noteholders not consenting to such
action.

     SECTION  5.12.  WAIVER OF PAST  DEFAULTS.  Prior to the time a judgment  or
decree for payment of money due has been  obtained as described in Section 5.02,
the  Noteholders  of not less than a majority of the  Outstanding  Amount of the
Notes may waive any past  Default and its  consequences  except a Default (a) in
payment  when  due  of  principal  of or  interest  (including,  subject  to the
limitations of Sections  2.07(d) and 8.02(c),  any  Noteholders'  Interest Index
Carryover)  on any of the Notes or (b) in  respect of a  covenant  or  provision
hereof  which  cannot  be  modified  or  amended  without  the  consent  of each
Noteholder.  In the case of any such waiver,  the Issuer,  the Indenture Trustee
and the  Noteholders  shall be restored  to their  former  positions  and rights
hereunder,  respectively;  but no such waiver shall extend to any  subsequent or
other Default or impair any right consequent thereto.

     Upon any such waiver,  such  Default  shall cease to exist and be deemed to
have been cured and not to have  occurred for every  purpose of this  Indenture;
but no such waiver shall extend to any subsequent or other Default or impair any
right consequent thereto.

     SECTION 5.13.  UNDERTAKING FOR COSTS.  All parties to this Indenture agree,
and each Noteholder by such Noteholder's  acceptance of any Note shall be deemed
to have agreed,  that any court may in its discretion  require,  in any suit for
the  enforcement  of any right or remedy  under this  Indenture,  or in any suit
against the Indenture Trustee for any action taken, suffered or omitted by it as
Indenture  Trustee,  the  filing  by any  party  litigant  in  such  suit  of an
undertaking  to pay the  costs of such  suit,  and that  such  court  may in its
discretion  assess  reasonable  costs,  including  reasonable  attorneys'  fees,
against  any party  litigant  in such suit,  having due regard to the merits and
good  faith of the  claims or  defenses  made by such  party  litigant;  but the
provisions  of this Section  shall not apply to (a) any suit  instituted  by the
Indenture  Trustee,  (b) any  suit  instituted  by any  Noteholder,  or group of
Noteholders,  in  each  case  holding  in the  aggregate  more  than  10% of the
Outstanding Amount of the Notes or (c) any suit instituted by any Noteholder for
the  enforcement  of the  payment of  principal  of or interest  (including  any
Noteholders'  Interest  Index  Carryover) on any Note on or after the respective
due dates expressed in such Note and in this Indenture.

     SECTION 5.14.  WAIVER OF STAY OR EXTENSION  LAWS. The Issuer  covenants (to
the extent that it may lawfully do so) that it will not at any time insist upon,
or plead or in any manner whatsoever, claim or take the benefit or advantage of,
any stay or extension  law  wherever  enacted,  now or at any time  hereafter in
force,  that may affect the covenants or the performance of this Indenture;  and
the Issuer (to the extent that it may  lawfully do so) hereby  expressly  waives
all benefit or advantage of any such law, and covenants that it will not hinder,
delay or impede the  execution  of any power  herein  granted  to the  Indenture
Trustee,  but will suffer and permit the execution of every such power as though
no such law had been enacted.

     SECTION 5.15.  ACTION ON NOTES.  The Indenture  Trustee's right to seek and
recover  judgment on the Notes or under this Indenture  shall not be affected by
the seeking,  obtaining or application of any other relief under or with respect
to this Indenture. Neither the lien of this Indenture nor any rights or remedies
of the Indenture Trustee or the Noteholders shall be impaired by the recovery of
any judgment by the Indenture  Trustee  against the Issuer or by the levy of any
execution  under such judgment upon any portion of the Indenture Trust Estate or
upon any of the assets of the  Issuer.  Any money or property  collected  by the
Indenture Trustee shall be applied in accordance with Section 5.04(b).

     SECTION 5.16.  PERFORMANCE  AND  ENFORCEMENT  OF CERTAIN  OBLIGATIONS.  (a)
Promptly  following  a request  from the  Indenture  Trustee to do so and at the
Administrator's  expense,  the Issuer  shall take all such lawful  action as the
Indenture Trustee may request to compel or secure the performance and observance
by the Seller, the Administrator and the Master Servicer, as applicable, of each
of  their  obligations  to the  Issuer  under  or in  connection  with  the Sale
Agreement in the case of the Seller, the Master Servicing  Agreement in the case
of the Master Servicer and the Master Servicing Agreement and the Administration
Agreement in the case of the Administrator in accordance with the terms thereof,
and to exercise any and all rights,  remedies,  powers and  privileges  lawfully
available  to the Issuer under or in  connection  with the Sale  Agreement,  the
Master Servicing Agreement and the Administration Agreement to the extent and in
the manner  directed by the Indenture  Trustee,  including the  transmission  of
notices of default on the part of the Seller,  the  Administrator  or the Master
Servicer  thereunder and the institution of legal or  administrative  actions or
proceedings to compel or secure  performance by the Seller, the Administrator or
the  Master  Servicer  of each of their  obligations  under the Sale  Agreement,
Master Servicing Agreement and the Administration Agreement.

     (b) If an Event of Default has occurred and is  continuing,  the  Indenture
Trustee may, and at the  direction  (which  direction  shall be in writing or by
telephone  (confirmed in writing  promptly  thereafter))  of the  Noteholders of
66-2/3% of the  Outstanding  Amount of the Notes  shall,  exercise  all  rights,
remedies,  powers,  privileges and claims of the Issuer against the Seller,  the
Administrator  or the  Master  Servicer  under  or in  connection  with the Sale
Agreement,   Master  Servicing  Agreement  and  the  Administration   Agreement,
including the right or power to take any action to compel or secure  performance
or observance by the Seller, the Administrator or the Master Servicer of each of
their  obligations to the Issuer  thereunder  and to give any consent,  request,
notice,  direction,  approval,  extension  or waiver  under the Sale  Agreement,
Master Servicing Agreement and the Administration Agreement and any right of the
Issuer to take such action shall be suspended.

                                   ARTICLE VI

                              THE INDENTURE TRUSTEE

     SECTION 6.01. DUTIES OF INDENTURE  TRUSTEE.  (a) If an Event of Default has
occurred and is continuing,  the Indenture Trustee shall exercise the rights and
powers vested in it by this  Indenture and use the same degree of care and skill
in  their  exercise  as a  prudent  person  would  exercise  or  use  under  the
circumstances in the conduct of such person's own affairs.

     (b) Except during the continuance of an Event of Default:

          (i) the Indenture  Trustee  undertakes to perform such duties and only
     such duties as are  specifically set forth in this Indenture and no implied
     covenants  or  obligations  shall be read into this  Indenture  against the
     Indenture Trustee; and

          (ii) in the absence of bad faith on its part,  the  Indenture  Trustee
     may  conclusively  rely,  as  to  the  truth  of  the  statements  and  the
     correctness  of  the  opinions  expressed  therein,  upon  certificates  or
     opinions   furnished  to  the  Indenture  Trustee  and  conforming  to  the
     requirements  of this  Indenture;  PROVIDED,  HOWEVER,  that the  Indenture
     Trustee shall examine the certificates and opinions to determine whether or
     not they conform to the requirements of this Indenture.

     (c) The Indenture  Trustee may not be relieved  from  liability for its own
negligent  action,  its  own  negligent  failure  to  act  or  its  own  willful
misconduct, except that:

          (i) this  paragraph does not limit the effect of paragraph (b) of this
     Section;

          (ii) the  Indenture  Trustee  shall  not be  liable  for any  error of
     judgment  made in good faith by a Responsible  Officer  unless it is proved
     that the  Indenture  Trustee was  negligent in  ascertaining  the pertinent
     facts; and

          (iii) the  Indenture  Trustee  shall not be liable with respect to any
     action  it  takes  or omits  to take in good  faith  in  accordance  with a
     direction received by it pursuant to Section 5.11.

     (d)  Every  provision  of this  Indenture  that in any way  relates  to the
Indenture  Trustee  is  subject  to  paragraphs  (a),  (b),  (c) and (g) of this
Section.

     (e) The  Indenture  Trustee  shall not be liable for  interest on any money
received by it except as the  Indenture  Trustee  may agree in writing  with the
Issuer.

     (f) 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
Indenture or the Master Servicing Agreement.

     (g) No provision of this Indenture  shall require the Indenture  Trustee 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 it shall have reasonable grounds to believe that repayments
of such  funds or  adequate  indemnity  satisfactory  to it  against  any  loss,
liability or expense is not reasonably assured to it.

     (h) The Indenture  Trustee,  in such capacity,  shall have no obligation to
administer,  service or  collect  the  Financed  Student  Loans or to  maintain,
monitor or otherwise  supervise the  administration,  servicing or collection of
the Financed Student Loans.

     (i) In the event that the Indenture Trustee is the Paying Agent or the Note
Registrar, the rights and protections afforded to the Indenture Trustee pursuant
to this  Indenture  shall  also be  afforded  to the  Indenture  Trustee  in its
capacity as Paying Agent or Note Registrar.

     (j) Every provision of this Indenture  relating to the conduct or affecting
the  liability of or affording  protection  to the  Indenture  Trustee  shall be
subject to the provisions of this Section and to the provisions of the TIA.

     SECTION 6.02.  RIGHTS OF INDENTURE  TRUSTEE.  (a) The Indenture Trustee may
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 such document.

     (b) Before the  Indenture  Trustee  acts or refrains  from  acting,  it may
require an  Officer's  Certificate  of the Issuer 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 such 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, any 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 this 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.

     SECTION 6.03. 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 Issuer or its Affiliates with the same rights it
would have if it were not Indenture  Trustee.  Any Paying Agent, Note Registrar,
co-registrar or co-paying agent may do the same with like rights.  However,  the
Indenture Trustee must comply with Sections 6.11 and 6.12.

     SECTION 6.04. INDENTURE TRUSTEE'S  DISCLAIMER.  The Indenture Trustee shall
not be  responsible  for and  makes  no  representation  as to the  validity  or
adequacy of this  Indenture or the Notes,  it shall not be  accountable  for the
Issuer's use of the proceeds from the Notes, and it shall not be responsible for
any  statement  of the  Issuer in the  Indenture  or in any  document  issued in
connection  with the sale of the Notes or in the Notes other than the  Indenture
Trustee's certificate of authentication.

     SECTION  6.05.  NOTICE OF  DEFAULTS.  If a Default  or an Event of  Default
occurs and is continuing and if it is either actually known or written notice of
the  existence  thereof  has been  delivered  to a  Responsible  Officer  of the
Indenture Trustee, the Indenture Trustee shall mail to each Noteholder notice of
the Default  within 90 days after it occurs.  Except in the case of a Default in
payment of principal of or interest  (including any Noteholders'  Interest Index
Carryover) on any Note, the Indenture  Trustee may withhold the notice if and so
long as a committee of its  Responsible  Officers in good faith  determines that
withholding the notice is in the interests of Noteholders. Except as provided in
the first sentence of this Section,  in no event shall the Indenture  Trustee be
deemed to have knowledge of a Default or an Event of Default.

     SECTION 6.06.  REPORTS BY INDENTURE  TRUSTEE TO NOTEHOLDERS.  The Indenture
Trustee  shall  deliver  to  each  Noteholder  (and  to  each  Person  who was a
Noteholder at any time during the applicable  calendar year) such information as
may be required  to enable  such holder to prepare its Federal and state  income
tax returns.  Within 60 days after each December 31 beginning  with the December
31 following the date of this  Indenture,  the  Indenture  Trustee shall mail to
each  Noteholder a brief report as of such  December 31 that  complies  with TIA
section 313(a),  if required by said section.  The Indenture  Trustee shall also
comply with TIA section 313(b). A copy of each such report required  pursuant to
TIA  sections  313(a)  or (b)  shall,  at  the  time  of  such  transmission  to
Noteholders, be filed by the Indenture Trustee with the Commission and with each
securities exchange, if any, upon which the Notes are listed,  provided that the
Issuer has previously notified the Indenture Trustee of such listing.

     SECTION  6.07.  COMPENSATION  AND  INDEMNITY.  The Issuer  shall  cause the
Administrator to pay to the Indenture  Trustee  reasonable  compensation for its
services  (including the reasonable  compensation  of its counsel and agents) in
accordance with a separate agreement between the Administrator and the Indenture
Trustee and shall cause the Administrator to reimburse the Indenture Trustee for
all reasonable out-of-pocket expenses incurred or made by it as provided in such
separate agreement. The Indenture Trustee's compensation shall not be limited by
any law on compensation of a trustee of an express trust. The Issuer shall cause
the Administrator to indemnify the Indenture Trustee (which, for the purposes of
this Section 6.07, shall include its directors,  officers, employees and agents)
against any and all loss, liability or expense of defending against any claim or
liability (including  attorneys' fees and expenses) incurred by it in connection
with  the  administration  of this  trust  and  the  performance  of its  duties
hereunder  and under the other Basic  Documents.  The  Indenture  Trustee  shall
notify the Issuer and the  Administrator  promptly of any claim for which it may
seek indemnity. Failure by the Indenture Trustee to so notify the Issuer and the
Administrator  shall  not  relieve  the  Issuer  or  the  Administrator  of  its
obligations  hereunder  and under the other Basic  Documents.  The Issuer  shall
cause the  Administrator  to defend  the  claim and the  Administrator  shall be
liable for the legal fees and  expenses of the  Indenture  Trustee  after it has
assumed such defense; PROVIDED,  HOWEVER, that, in the event that there may be a
conflict between the positions of the Indenture Trustee and the Administrator in
conducting the defense of such claim, the Indenture Trustee shall be entitled to
separate  counsel  the  fees  and  expenses  of  which  shall  be  paid  by  the
Administrator on behalf of the Issuer.  Neither the Issuer nor the Administrator
need reimburse any expense or indemnify  against any loss,  liability or expense
incurred  by the  Indenture  Trustee as may be  attributable  to its own willful
misconduct,   negligence  or  bad  faith.   This  indemnity  shall  survive  the
termination of this Indenture or the Trust and the resignation or removal of the
Indenture Trustee.

     When the  Indenture  Trustee  incurs  expenses  after the  occurrence  of a
Default  specified in Section  5.01(iv) or (v) with  respect to the Issuer,  the
expenses are intended to constitute expenses of administration under Title 11 of
the United  States  Code or any other  applicable  Federal or state  bankruptcy,
insolvency or similar law.

     SECTION 6.08.  REPLACEMENT OF INDENTURE TRUSTEE.  No resignation or removal
of the Indenture  Trustee and no  appointment of a successor  Indenture  Trustee
shall become  effective  until the  acceptance of  appointment  by the successor
Indenture  Trustee  pursuant to this Section  6.08.  The  Indenture  Trustee may
resign at any time by so notifying the Issuer.  The Noteholders of a majority in
Outstanding Amount of the Notes may remove the Indenture Trustee by so notifying
the Indenture Trustee and may appoint a successor Indenture Trustee.  The Issuer
shall remove the Indenture Trustee if:

          (i) the Indenture Trustee fails to comply with Section 6.11;

          (ii) an Insolvency Event occurs with respect to the Indenture Trustee;

          (iii) a receiver or other public officer takes charge of the Indenture
     Trustee or its property; or

          (iv) the Indenture Trustee otherwise becomes incapable of acting.

     If the Indenture  Trustee  resigns or is removed or if a vacancy  exists in
the office of Indenture  Trustee for any reason (the  Indenture  Trustee in such
event being referred to herein as the retiring  Indenture  Trustee),  the Issuer
shall promptly appoint a successor Indenture Trustee.

     A successor  Indenture  Trustee shall  deliver a written  acceptance of its
appointment to the retiring  Indenture Trustee and to the Issuer.  Thereupon the
resignation or removal of the retiring Indenture Trustee shall become effective,
and the successor Indenture Trustee shall have all the rights, powers and duties
of the Indenture Trustee under this Indenture.  The successor  Indenture Trustee
shall mail a notice of its  succession to  Noteholders.  The retiring  Indenture
Trustee shall promptly  transfer all property held by it as Indenture Trustee to
the successor Indenture Trustee.

     If a successor  Indenture Trustee does not take office within 60 days after
the retiring  Indenture  Trustee resigns or is removed,  the retiring  Indenture
Trustee,  the Issuer or the  Noteholders of a majority in Outstanding  Amount of
the Notes may petition any court of competent  jurisdiction  for the appointment
of a successor Indenture Trustee.

     If the Indenture  Trustee fails to comply with Section 6.11, any Noteholder
may  petition  any  court  of  competent  jurisdiction  for the  removal  of the
Indenture Trustee and the appointment of a successor Indenture Trustee.

     Notwithstanding  the replacement of the Indenture  Trustee pursuant to this
Section,  the Issuer's and the  Administrator's  obligations  under Section 6.07
shall continue for the benefit of the retiring Indenture Trustee.

     SECTION  6.09.  SUCCESSOR  INDENTURE  TRUSTEE BY MERGER.  If the  Indenture
Trustee  consolidates  with,  merges  or  converts  into,  or  transfers  all or
substantially all its corporate trust business or assets to, another corporation
or banking  association,  the  resulting,  surviving or  transferee  corporation
without any further act shall be the successor Indenture Trustee;  provided that
such  corporation  or  banking  association  shall be  otherwise  qualified  and
eligible  under  Section 6.11.  The  Indenture  Trustee shall provide the Rating
Agencies prior written notice of any such transaction.

     In case at the time such  successor or successors by merger,  conversion or
consolidation  to the Indenture  Trustee shall succeed to the trusts  created by
this Indenture any of the Notes shall have been authenticated but not delivered,
any such  successor  to the  Indenture  Trustee  may  adopt the  certificate  of
authentication   of  any  predecessor   trustee,   and  deliver  such  Notes  so
authenticated;  and in case at that  time any of the  Notes  shall not have been
authenticated,  any successor to the  Indenture  Trustee may  authenticate  such
Notes  either  in the name of any  predecessor  hereunder  or in the name of the
successor  to the  Indenture  Trustee;  and in all such cases such  certificates
shall have the full force which it is anywhere in the Notes or in this Indenture
provided that the certificate of the Indenture Trustee shall have.

     SECTION  6.10.   APPOINTMENT  OF  CO-TRUSTEE  OR  SEPARATE   TRUSTEE.   (a)
Notwithstanding  any other  provisions of this  Indenture,  at any time, for the
purpose of meeting any legal  requirement of any  jurisdiction in which any part
of the Indenture Trust Estate may at the time be located,  the Indenture Trustee
shall have the power and may execute and deliver all  instruments to appoint one
or more Persons to act as a co-trustee or  co-trustees,  or separate  trustee or
separate trustees, of all or any part of the Indenture Trust Estate, and to vest
in such  Person  or  Persons,  in such  capacity  and  for  the  benefit  of the
Noteholders,  such title to the Indenture Trust Estate, or any part hereof, and,
subject  to  the  other  provisions  of  this  Section,  such  powers,   duties,
obligations,  rights and trusts as the Indenture Trustee may consider  necessary
or desirable.  No co-trustee or separate trustee  hereunder shall be required to
meet the terms of eligibility  as a successor  trustee under Section 6.11 and no
notice to Noteholders of the  appointment of any co-trustee or separate  trustee
shall be required under Section 6.08 hereof.

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

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

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

          (iii) the Indenture  Trustee may at any time accept the resignation of
     or remove any separate trustee or co-trustee.

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

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

     SECTION 6.11. ELIGIBILITY; DISQUALIFICATION. The Indenture Trustee shall at
all times satisfy the  requirements of TIA section 310(a),  and shall be subject
to  supervision  or  examination  by Federal or State  authority.  The Indenture
Trustee shall have a combined capital and surplus of at least $50,000,000 as set
forth in its most recent  published annual report of condition and it shall have
a long term  debt  rating of Baa3 (or its  equivalent)  or better by the  Rating
Agencies.  If such entity  publishes  reports of  condition  at least  annually,
pursuant  to  law  or to the  requirements  of  said  supervising  or  examining
authority,  then for the purposes of this Section 6.11, the combined capital and
surplus of such entity shall be deemed to be its combined capital and surplus as
set forth in its most recent  report of condition so  published.  If at any time
the  Indenture  Trustee  shall  cease  to be  eligible  in  accordance  with the
provisions of this Section 6.11, it shall resign  immediately  in the manner and
with the effect hereinafter specified in this Article VI.

                                   ARTICLE VII

                         NOTEHOLDERS' LISTS AND REPORTS

     SECTION 7.01.  ISSUER TO FURNISH  INDENTURE  TRUSTEE NAMES AND ADDRESSES OF
NOTEHOLDERS.  The Issuer will furnish or cause to be furnished to the  Indenture
Trustee  (a) not more than five days after the  earlier of (i) each  Record Date
and (ii) three months  after the last Record  Date, a list,  in such form as the
Indenture  Trustee may  reasonably  require,  of the names and  addresses of the
Noteholders  as of such Record  Date,  (b) at such other times as the  Indenture
Trustee may request in  writing,  within 30 days after  receipt by the Issuer of
any such request,  a list of similar form and content as of a date not more than
10 days prior to the time such list is  furnished;  PROVIDED,  HOWEVER,  that so
long as the  Indenture  Trustee  is the Note  Registrar,  no such list  shall be
required to be furnished.

     SECTION 7.02.  PRESERVATION OF INFORMATION;  COMMUNICATIONS TO NOTEHOLDERS.
(a) The Indenture Trustee shall preserve,  in as current a form as is reasonably
practicable,  the names and addresses of the  Noteholders  contained in the most
recent list  furnished to the Indenture  Trustee as provided in Section 7.01 and
the names and addresses of Noteholders  received by the Indenture Trustee in its
capacity as Note Registrar. The Indenture Trustee may destroy any list furnished
to it as provided in such Section 7.01 upon receipt of a new list so furnished.

     (b) Noteholders  may communicate  pursuant to TIA section 312(b) with other
Noteholders  with  respect to their  rights  under this  Indenture  or under the
Notes.  Upon receipt by the Indenture  Trustee of any request by a Noteholder to
receive a copy of the current list of Noteholders  (whether or not made pursuant
to TIA  section  312(b)),  the  Indenture  Trustee  shall  promptly  notify  the
Administrator  thereof by providing to the  Administrator a copy of such request
and a copy of the list of Noteholders produced in response thereto.

     (c) The Issuer, the Indenture Trustee and the Note Registrar shall have the
protection of TIA section 312(c).

     (d) The Indenture  Trustee shall furnish to the  Noteholders  promptly upon
receipt of a written  request  therefor,  duplicates  or copies of all  reports,
notices,  requests,  demands,  certificates,  financial statements and any other
instruments furnished to the Indenture Trustee under the Basic Documents.

     SECTION 7.03. REPORTS BY ISSUER.  (a) The Issuer shall:

          (i) file with the Indenture  Trustee,  within 15 days after the Issuer
     is  required  to file the same with the  Commission,  copies of the  annual
     reports and of the  information,  documents and other reports (or copies of
     such  portions of any of the foregoing as the  Commission  may from time to
     time by rules and regulations  prescribe)  which the Issuer may be required
     to file with the Commission pursuant to Section 13 or 15(d) of the Exchange
     Act;

          (ii) file with the Indenture  Trustee and the Commission in accordance
     with rules and  regulations  prescribed from time to time by the Commission
     such  additional  information,   documents  and  reports  with  respect  to
     compliance  by the  Issuer  with  the  conditions  and  covenants  of  this
     Indenture  as may  be  required  from  time  to  time  by  such  rules  and
     regulations; and

          (iii) supply to the Indenture Trustee (and the Indenture Trustee shall
     transmit by mail to all  Noteholders  as described  in TIA section  313(c))
     such  summaries of any  information,  documents and reports  required to be
     filed by the  Issuer  pursuant  to  clauses  (i) and  (ii) of this  Section
     7.03(a) as may be required by rules and regulations prescribed from time to
     time by the Commission.

     (b) Unless the Issuer otherwise  determines,  the fiscal year of the Issuer
shall end on December 31 of each year.

     SECTION 7.04. PROVISIONS OF THIS ARTICLE SUPERSEDED BY TRUST INDENTURE ACT.
The  Provisions  of this Article VII are all intended to  facilitate  compliance
with the  requirements of the TIA as in effect on the date hereof,  and shall be
deemed  superseded  by any  modifications  or changes to such  requirements  (to
expand such requirements to eliminate such  requirements or otherwise)  effected
by amendment to the TIA, by regulation, by rule or by judicial or administrative
decision.  The  provisions of this Article VII shall not at any time impose upon
any Person  obligated  under this Article VII any greater  reporting  obligation
with  respect to the  matters  covered by this  Article  VII than the  reporting
obligation  with respect to such matters  imposed upon such Person by the TIA as
in effect with respect to such time.

                                  ARTICLE VIII

                      ACCOUNTS, DISBURSEMENTS AND RELEASES

     SECTION 8.01.  COLLECTION OF MONEY.  Except as otherwise expressly provided
herein,  the  Indenture  Trustee may demand  payment or  delivery  of, and shall
receive and collect,  directly and without  intervention  or  assistance  of any
fiscal agent or other  intermediary,  all money and other property payable to or
receivable by the Indenture  Trustee  pursuant to this Indenture.  The Indenture
Trustee  shall  apply all such  money  received  by it on behalf of  Noteholders
pursuant to the Master Servicing Agreement as provided in this Indenture. Except
as otherwise expressly provided in this Indenture,  if any default occurs in the
making of any payment or performance  under any agreement or instrument  that is
part of the Indenture Trust Estate,  the Indenture  Trustee may take such action
as may be  appropriate  to enforce such payment or  performance,  including  the
institution and prosecution of appropriate Proceedings. Any such action shall be
without  prejudice to any right to claim a Default under this  Indenture and any
right to proceed thereafter as provided in Article V.

     SECTION 8.02.  TRUST  ACCOUNTS.  (a) On or prior to the Closing  Date,  the
Issuer shall cause the  Administrator to establish and maintain,  in the name of
the   Indenture   Trustee,   for  the  benefit  of  the   Noteholders   and  the
Certificateholders, the Trust Accounts as provided in Section 4.01 of the Master
Servicing Agreement.

     (b) On or before the Business Day preceding  each  Distribution  Date,  all
Available  Funds  with  respect  to the  preceding  Collection  Period  will  be
deposited  in the  Collection  Account as provided in Section 4.02 of the Master
Servicing  Agreement.  On or before each  Distribution  Date,  the  Noteholders'
Distribution  Amount and any Noteholders'  Interest Index Carryover with respect
to the preceding  Collection  Period will be distributed from the Trust Accounts
to  the  Indenture  Trustee  (or  any  other  Paying  Agent)  on  behalf  of the
Noteholders  as  provided  in  Sections  4.05 and 4.06 of the  Master  Servicing
Agreement.

     (c) On each  Distribution  Date, the Indenture Trustee (or any other Paying
Agent)  shall  distribute  all amounts  received by it on behalf of  Noteholders
pursuant to paragraph  (b) above to  Noteholders  in respect of the Notes to the
extent of amounts due and unpaid on the Notes for  principal,  interest  and any
Noteholders'  Interest Index Carryover in the following amounts and in the order
of priority  provided under Section  4.05(c) of the Master  Servicing  Agreement
(except as otherwise provided in Section 5.04(b)).

     SECTION 8.03.  GENERAL  PROVISIONS  REGARDING  ACCOUNTS.  (a) So long as no
Default shall have occurred and be continuing,  all or a portion of the funds in
the Trust Accounts shall be invested in Eligible  Investments  and reinvested by
the Indenture  Trustee upon Issuer Order,  subject to the  provisions of Section
4.01(b)  of the  Master  Servicing  Agreement.  All  income  or other  gain from
investments of moneys  deposited in the Trust Accounts shall be deposited by the
Indenture  Trustee in the Collection  Account,  and any loss resulting from such
investments  shall be charged to such Trust Account.  The Issuer will not direct
the  Indenture  Trustee  to make  any  investment  of any  funds  or to sell any
investment  held in any of the  Trust  Accounts  unless  the  security  interest
granted and  perfected  in such  account  will  continue to be perfected in such
investment  or the  proceeds of such sale,  in either  case  without any further
action by any Person,  and, in  connection  with any  direction to the Indenture
Trustee to make any such  investment  or sale,  if  requested  by the  Indenture
Trustee,  the  Issuer  shall  deliver  to the  Indenture  Trustee  an Opinion of
Counsel, acceptable to the Indenture Trustee, to such effect.

     (b) Subject to Section 6.01(c),  the Indenture Trustee shall not in any way
be held  liable  by  reason of any  insufficiency  in any of the Trust  Accounts
resulting from any loss on any Eligible  Investment  included therein except for
losses  attributable to the Indenture Trustee's failure to make payments on such
Eligible Investments issued by the Indenture Trustee, in its commercial capacity
as principal obligor and not as trustee, in accordance with their terms.

     (c) If (i) the Issuer shall have failed to give  investment  directions for
any funds on deposit in the Trust  Accounts  to the  Indenture  Trustee by 10:00
a.m.  Eastern  Time (or such  other  time as may be  agreed  by the  Issuer  and
Indenture Trustee or such Person maintaining the Trust Accounts) on any Business
Day; or (ii) a Default shall have occurred and be continuing with respect to the
Notes but the Notes shall not have been  declared  due and  payable  pursuant to
Section  5.02,  or, if such  Notes  shall  have been  declared  due and  payable
following  an  Event  of  Default,  amounts  collected  or  receivable  from the
Indenture  Trust Estate are being applied in accordance  with Section 5.05 as if
there had not been such a declaration;  then the Indenture Trustee shall, to the
fullest extent  practicable,  invest and reinvest funds in the Trust Accounts in
one or more Eligible Investments.

     SECTION 8.04. RELEASE OF INDENTURE TRUST ESTATE. (a) Subject to the payment
of its fees and expenses  pursuant to Section 6.07,  the Indenture  Trustee may,
and when required by the provisions of this Indenture shall, execute instruments
to release  property  from the lien of this  Indenture,  or convey the Indenture
Trustee's interest in the same, in a manner and under circumstances that are not
inconsistent  with the  provisions of this  Indenture.  No party relying upon an
instrument  executed by the  Indenture  Trustee as provided in this Article VIII
shall be bound to ascertain the Indenture Trustee's authority,  inquire into the
satisfaction  of any  conditions  precedent  or see  to the  application  of any
moneys.

     (b) The  Indenture  Trustee  shall,  at such  time as  there  are no  Notes
Outstanding and all sums due the Indenture Trustee pursuant to Section 6.07 have
been paid,  release any  remaining  portion of the  Indenture  Trust Estate that
secured the Notes from the lien of this  Indenture  and release to the Issuer or
any other  Person  entitled  thereto  any  funds  then on  deposit  in the Trust
Accounts.  The Indenture  Trustee  shall release  property from the lien of this
Indenture  pursuant  to this  Section  8.04(b)  only upon  receipt  of an Issuer
Request  accompanied by an Officer's  Certificate  of the Issuer,  an Opinion of
Counsel and (if required by the TIA) Independent Certificates in accordance with
TIA sections 314(c) and 314(d)(1) meeting the applicable requirements of Section
10.01.

     (c) Each Noteholder,  by the acceptance of a Note,  acknowledges  that from
time to time the Indenture Trustee may release the lien of this Indenture on any
Financed  Student  Loans to be sold to the Seller or Master  Servicer  and as to
which the Seller or Master  Servicer will  simultaneously  deposit the aggregate
Purchase  Amounts  thereof into the Collection  Account in accordance  with, and
subject to the terms and  conditions  of,  Section 4.04 of the Master  Servicing
Agreement, and each Noteholder consents to such release.

     SECTION 8.05.  OPINION OF COUNSEL.  The Indenture  Trustee shall receive at
least  seven  days'  notice  when  requested  by the  Issuer to take any  action
pursuant to Section 8.04(a),  accompanied by copies of any instruments involved,
and the  Indenture  Trustee shall also  require,  except in connection  with any
action  contemplated  by Section  8.04(c),  as a condition  to such  action,  an
Opinion of Counsel, in form and substance satisfactory to the Indenture Trustee,
stating the legal effect of any such  action,  outlining  the steps  required to
complete the same, and concluding that all conditions precedent to the taking of
such action have been  complied  with and such  action will not  materially  and
adversely  impair the security for the Notes or the rights of the Noteholders in
contravention of the provisions of this Indenture;  PROVIDED, HOWEVER, that such
Opinion of Counsel  shall not be  required  to express an opinion as to the fair
value of the  Indenture  Trust  Estate.  Counsel  rendering any such opinion may
rely,  without  independent  investigation,  on the accuracy and validity of any
certificate or other instrument delivered to the Indenture Trustee in connection
with any such action.

                                   ARTICLE IX

                             SUPPLEMENTAL INDENTURES

     SECTION 9.01. SUPPLEMENTAL  INDENTURES WITHOUT CONSENT OF NOTEHOLDERS.  (a)
Without  the  consent of any  Noteholders  but with  prior  notice to the Rating
Agencies,  the Issuer and the Indenture  Trustee,  when  authorized by an Issuer
Order,  at any time and from time to time, may enter into one or more indentures
supplemental  hereto  (which  shall  conform  to the  provisions  of  the  Trust
Indenture  Act as in  force  at the  date  of the  execution  thereof),  in form
satisfactory to the Indenture Trustee, for any of the following purposes:

          (i) to correct or amplify the  description of any property at any time
     subject  to the lien of this  Indenture,  or better to  assure,  convey and
     confirm unto the Indenture  Trustee any property  subject or required to be
     subjected to the lien of this Indenture,  or to subject to the lien of this
     Indenture additional property;

          (ii) to evidence the  succession,  in compliance  with the  applicable
     provisions  hereof, of another person to the Issuer,  and the assumption by
     any such  successor of the  covenants of the Issuer herein and in the Notes
     contained;

          (iii) to add to the  covenants  of the Issuer,  for the benefit of the
     Noteholders,  or to surrender any right or power herein  conferred upon the
     Issuer;

          (iv) to convey,  transfer,  assign, mortgage or pledge any property to
     or with the Indenture Trustee;

          (v) to cure any  ambiguity,  to correct or  supplement  any  provision
     herein or in any supplemental  indenture which may be inconsistent with any
     other  provision  herein or in any  supplemental  indenture  or to make any
     other  provisions  with respect to matters or questions  arising under this
     Indenture or in any supplemental indenture; provided that such action shall
     not materially adversely affect the interests of the Noteholders;

          (vi) to evidence  and provide for the  acceptance  of the  appointment
     hereunder by a successor trustee with respect to the Notes and to add to or
     change any of the  provisions  of this  Indenture  as shall be necessary to
     facilitate  the  administration  of the trusts  hereunder  by more than one
     trustee, pursuant to the requirements of Article VI; or

          (vii) to modify,  eliminate or add to the provisions of this Indenture
     to such extent as shall be  necessary to effect the  qualification  of this
     Indenture  under the TIA or under any  similar  Federal  statute  hereafter
     enacted  and to add to  this  Indenture  such  other  provisions  as may be
     expressly required by the TIA.

     The Indenture  Trustee is hereby authorized to join in the execution of any
such supplemental  indenture and to make any further appropriate  agreements and
stipulations that may be therein contained.

     (b) The Issuer and the  Indenture  Trustee,  when  authorized  by an Issuer
Order,  may, also without the consent of any of the  Noteholders  but with prior
notice  to  the  Rating   Agencies,   enter  into  an  indenture  or  indentures
supplemental  hereto for the purpose of adding any provisions to, or changing in
any  manner or  eliminating  any of the  provisions  of,  this  Indenture  or of
modifying  in any  manner the rights of the  Noteholders  under this  Indenture;
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.

     SECTION 9.02.  SUPPLEMENTAL  INDENTURES  WITH CONSENT OF  NOTEHOLDERS.  The
Issuer and the Indenture Trustee,  when authorized by an Issuer Order, also may,
upon the satisfaction of the Rating Agency Condition and with the consent of the
Noteholders of not less than a majority of the Outstanding  Amount of the Notes,
by Act of such  Noteholders  delivered to the Issuer and the Indenture  Trustee,
enter into an indenture  or  indentures  supplemental  hereto for the purpose of
adding any provisions  to, or changing in any manner or  eliminating  any of the
provisions  of, this  Indenture  or of modifying in any manner the rights of the
Noteholders under this Indenture;  PROVIDED,  HOWEVER, that no such supplemental
indenture shall,  without the consent of the Noteholder of each Outstanding Note
affected thereby:

          (i) change the date of payment of any  installment  of principal of or
     interest (including any Noteholders' Interest Index Carryover) on any Note,
     or reduce the principal amount thereof or the interest rate thereon, change
     the provisions of this Indenture relating to the application of collections
     on, or the proceeds of the sale of, the  Indenture  Trust Estate to payment
     of principal of or interest  (including  any  Noteholders'  Interest  Index
     Carryover) on the Notes,  or change any place of payment where, or the coin
     or  currency in which,  any Note or the  interest  thereon is  payable,  or
     impair the right to institute suit for the enforcement of the provisions of
     this Indenture  requiring the application of funds available  therefor,  as
     provided  in Article V, to the  payment of any such amount due on the Notes
     on or after the respective due dates thereof;

          (ii) reduce the percentage of the Outstanding Amount of the Notes, the
     consent of the  Noteholders of which is required for any such  supplemental
     indenture,  or the consent of the  Noteholders of which is required for any
     waiver of compliance  with certain  provisions of this Indenture or certain
     defaults hereunder and their consequences provided for in this Indenture;

          (iii) modify or alter the  provisions of the proviso to the definition
     of the term "Outstanding";

          (iv)  reduce the  percentage  of the  Outstanding  Amount of the Notes
     required  to direct the  Indenture  Trustee to direct the Issuer to sell or
     liquidate the Indenture Trust Estate pursuant to Section 5.04;

          (v)  modify any  provision  of this  Section  except to  increase  any
     percentage   specified  herein  or  to  provide  that  certain   additional
     provisions  of this  Indenture  or the  other  Basic  Documents  cannot  be
     modified  or  waived   without  the  consent  of  the  Noteholder  of  each
     Outstanding Note affected thereby;

          (vi) modify any of the  provisions of this Indenture in such manner as
     to  affect  the  calculation  of the  amount  of any  payment  of  interest
     (including any  Noteholders'  Interest Index Carryover) or principal due on
     any Note on any Distribution  Date (including the calculation of any of the
     individual components of such calculation); or

          (vii) permit the creation of any lien ranking  prior to or on a parity
     with the lien of this  Indenture  with respect to any part of the Indenture
     Trust Estate or, except as otherwise  expressly  permitted or  contemplated
     herein,  terminate  the lien of this  Indenture on any property at any time
     subject  hereto  or  deprive  any  Noteholder  of any Note of the  security
     provided by the lien of this Indenture.

     It shall not be necessary for any Act of Noteholders  under this Section to
approve the particular form of any proposed supplemental indenture, but it shall
be sufficient if such Act shall approve the substance thereof.

     Promptly after the execution by the Issuer and the Indenture Trustee of any
supplemental  indenture  pursuant to this Section,  the Issuer shall mail to the
Noteholders  of the Notes to which  such  amendment  or  supplemental  indenture
relates a notice  setting  forth in general terms the  substance,  or a copy, of
such supplemental  indenture.  Any failure of the Issuer to mail such notice, or
any defect therein, shall not, however, in any way impair or affect the validity
of any such supplemental indenture.

     SECTION  9.03.  EXECUTION OF  SUPPLEMENTAL  INDENTURES.  In  executing,  or
permitting  the  additional  trusts  created  by,  any  supplemental   indenture
permitted by this Article IX or the modifications  thereby of the trusts created
by this  Indenture,  the  Indenture  Trustee  shall be entitled to receive,  and
subject to Sections 6.01 and 6.02,  shall be fully protected in relying upon, an
Opinion of Counsel stating that the execution of such supplemental  indenture is
authorized or permitted by this Indenture.  The Indenture Trustee may, but shall
not be obligated to, enter into any such supplemental indenture that affects the
Indenture  Trustee's own rights,  duties,  liabilities or immunities  under this
Indenture or otherwise.

     SECTION 9.04. EFFECT OF SUPPLEMENTAL  INDENTURE.  Upon the execution of any
supplemental  indenture pursuant to the provisions hereof,  this Indenture shall
be and be deemed to be modified and amended in accordance therewith with respect
to the Notes affected thereby, and the respective rights, limitations of rights,
obligations,  duties,  liabilities  and  immunities  under this Indenture of the
Indenture   Trustee,   the  Issuer  and  the  Noteholders  shall  thereafter  be
determined,  exercised  and enforced  hereunder  subject in all respects to such
modifications  and  amendments,  and all the  terms and  conditions  of any such
supplemental  indenture  shall  be and be  deemed  to be part of the  terms  and
conditions of this Indenture for any and all purposes.

     SECTION 9.05.  CONFORMITY WITH TRUST INDENTURE ACT. Every amendment of this
Indenture and every supplemental  indenture executed pursuant to this Article IX
shall conform to the  requirements  of the Trust Indenture Act as then in effect
so long as this Indenture shall then be qualified under the Trust Indenture Act.

     SECTION  9.06.  REFERENCE  IN  NOTES  TO  SUPPLEMENTAL  INDENTURES.   Notes
authenticated  and delivered after the execution of any  supplemental  indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a  notation  in form  approved  by the  Indenture  Trustee as to any matter
provided  for in such  supplemental  indenture.  If the Issuer or the  Indenture
Trustee shall so determines, new Notes so modified as to conform, in the opinion
of the Indenture Trustee and the Issuer, to any such supplemental  indenture may
be prepared and executed by the Issuer and  authenticated  and  delivered by the
Indenture Trustee in exchange for Outstanding Notes.

                                    ARTICLE X

                                  MISCELLANEOUS

     SECTION  10.01.  COMPLIANCE  CERTIFICATES  AND OPINIONS,  ETC. (a) Upon any
application or request by the Issuer to the Indenture Trustee to take any action
under any provision of this Indenture, the Issuer shall furnish to the Indenture
Trustee (i) an Officer's  Certificate  of the Issuer stating that all conditions
precedent,  if any,  provided  for in this  Indenture  relating to the  proposed
action have been complied with,  (ii) an Opinion of Counsel  stating that in the
opinion  of such  counsel  all such  conditions  precedent,  if any,  have  been
complied with and (iii) (if required by the TIA) an Independent Certificate from
a firm of certified public  accountants  meeting the applicable  requirements of
this Section,  except that, in the case of any such application or request as to
which the furnishing of such documents is specifically required by any provision
of this Indenture, no additional certificate or opinion need be furnished.

     Every certificate or opinion with respect to compliance with a condition or
covenant provided for in this Indenture shall include:

          (i) a statement that each signatory of such certificate or opinion has
     read  or  has  caused  to be  read  such  covenant  or  condition  and  the
     definitions herein relating thereto;

          (ii) a brief  statement as to the nature and scope of the  examination
     or  investigation  upon which the statements or opinions  contained in such
     certificate or opinion are based;

          (iii) a statement  that, in the opinion of each such  signatory,  such
     signatory has made such  examination  or  investigation  as is necessary to
     enable such  signatory to express an informed  opinion as to whether or not
     such covenant or condition has been complied with; and

          (iv) a statement as to whether, in the opinion of each such signatory,
     such condition or covenant has been complied with.

     (b) Subject to 10.01(c) below:

          (i)  Prior to the  deposit  of any  Collateral  or other  property  or
     securities with the Indenture  Trustee that is to be made the basis for the
     release  of any  property  or  securities  subject  to  the  lien  of  this
     Indenture,  the Issuer  shall,  in  addition to any  obligation  imposed in
     Section  10.01(a) or elsewhere in this Indenture,  furnish to the Indenture
     Trustee an Officer's  Certificate  of the Issuer  certifying or stating the
     opinion  of each  person  signing  such  certificate  as to the fair  value
     (within 90 days of such  deposit) to the Issuer of the  Collateral or other
     property or securities to be so deposited.

          (ii)  Whenever  the Issuer is  required  to  furnish to the  Indenture
     Trustee an Officer's  Certificate  of the Issuer  certifying or stating the
     opinion of any signer  thereof as to the  matters  described  in clause (i)
     above,  the  Issuer  shall  also  deliver  to  the  Indenture   Trustee  an
     Independent  Certificate  as to the same matters,  if the fair value to the
     Issuer  of  the  securities  to be so  deposited  and  of  all  other  such
     securities  made the  basis of any such  withdrawal  or  release  since the
     commencement of the then-current fiscal year of the Issuer, as set forth in
     the  certificates  delivered  pursuant  to clause (i) above and this clause
     (ii),  is 10% or more of the  Outstanding  Amount of the Notes,  but such a
     certificate  need  not be  furnished  with  respect  to any  securities  so
     deposited,  if the fair  value  thereof  to the  Issuer as set forth in the
     related Officer's Certificate is less than $25,000 or less than one percent
     of the Outstanding Amount of the Notes.

          (iii) Other than any property  released as  contemplated by clause (v)
     below, whenever any property or securities are to be released from the lien
     of this Indenture,  the Issuer shall also furnish to the Indenture  Trustee
     an Officer's Certificate of the Issuer certifying or stating the opinion of
     each person  signing such  certificate as to the fair value (within 90 days
     of such release) of the property or securities  proposed to be released and
     stating  that in the opinion of such person the  proposed  release will not
     impair the security under this Indenture in contravention of the provisions
     hereof.

          (iv)  Whenever  the Issuer is  required  to  furnish to the  Indenture
     Trustee an Officer's  Certificate  of the Issuer  certifying or stating the
     opinion of any signer  thereof as to the matters  described in clause (iii)
     above,  the  Issuer  shall  also  furnish  to  the  Indenture   Trustee  an
     Independent  Certificate  as to the same  matters  if the fair value of the
     property or securities  and of all other  property,  other than property as
     contemplated by clause (v) below,  or securities  released from the lien of
     this Indenture since the commencement of the then-current calendar year, as
     set  forth in the  certificates  required  by clause  (iii)  above and this
     clause (iv), equals 10% or more of the Outstanding Amount of the Notes, but
     such  certificate  need  not be  furnished  in the case of any  release  of
     property  or  securities  if the fair  value  thereof  as set  forth in the
     related Officer's Certificate is less than $25,000 or less than one percent
     of the then Outstanding Amount of the Notes.

     (c) The  provisions  of Section  10.01(b)  are all  intended to  facilitate
compliance with the requirements of the TIA as in effect on the date hereof, and
shall be deemed  superseded by any modifications or changes to such requirements
(to expand such  requirements,  to eliminate  such  requirements  or  otherwise)
effected  by  amendment  to the TIA,  by  regulation,  by rule or by judicial or
administrative  decision.  The  provisions of Section  10.01(b) shall not at any
time impose upon any Person  obligated under this Section any greater  reporting
obligations  with respect to the matters  covered by Section  10.01(b)  than the
reporting  obligation  with respect to such matters  imposed upon such Person by
the TIA as in effect with respect to such time.

     SECTION 10.02.  FORM OF DOCUMENTS  DELIVERED TO INDENTURE  TRUSTEE.  In any
case where  several  matters are required to be  certified  by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified  by, or covered by the opinion of, only one such Person,  or that they
be so certified or covered by only one document, but one such Person may certify
or give an  opinion  with  respect  to some  matters  and one or more other such
Persons as to other matters,  and any such Person may certify or give an opinion
as to such matters in one or several documents.

     Any  certificate  or opinion of an Authorized  Officer of the Issuer may be
based, insofar as it relates to legal matters, upon a certificate or opinion of,
or representations by, counsel, unless such officer knows, or in the exercise of
reasonable care should know, that the certificate or opinion or  representations
with respect to the matters upon which his  certificate  or opinion is based are
erroneous.  Any such certificate of an Authorized  Officer or Opinion of Counsel
may be based,  insofar as it relates to factual  matters,  upon a certificate or
opinion  of, or  representations  by,  an  officer  or  officers  of the  Master
Servicer,  the  Seller,  the  Issuer  or the  Administrator,  stating  that  the
information  with respect to such factual  matters is in the  possession  of the
Master  Servicer,  the  Seller,  the Issuer or the  Administrator,  unless  such
counsel  knows,  or in the exercise of  reasonable  care should  know,  that the
certificate  or opinion or  representations  with  respect to such  matters  are
erroneous.

     Where  any  Person  is  required  to  make,  give  or  execute  two or more
applications,  requests, consents,  certificates,  statements, opinions or other
instruments  under this Indenture,  they may, but need not, be consolidated  and
form one instrument.

     Whenever  in  this  Indenture,   in  connection  with  any  application  or
certificate or report to the Indenture  Trustee,  it is provided that the Issuer
shall  deliver any document as a condition of the granting of such  application,
or as evidence of the Issuer's  compliance with any term hereof,  it is intended
that the truth and accuracy,  at the time of the granting of such application or
at the effective date of such certificate or report (as the case may be), of the
facts and  opinions  stated in such  document  shall in such case be  conditions
precedent to the right of the Issuer to have such application  granted or to the
sufficiency of such certificate or report. The foregoing shall not, however,  be
construed  to affect the  Indenture  Trustee's  right to rely upon the truth and
accuracy of any statement or opinion  contained in any such document as provided
in Article VI.

     SECTION 10.03. ACTS OF NOTEHOLDERS. (a) Any request, demand, authorization,
direction, notice, consent, waiver or other action provided by this Indenture to
be given or taken by Noteholders may be embodied in and evidenced by one or more
instruments of substantially  similar tenor signed by such Noteholders in person
or by agents duly appointed in writing; and except as herein otherwise expressly
provided such action shall become  effective when such instrument or instruments
are  delivered  to the  Indenture  Trustee,  and,  where it is hereby  expressly
required, to the Issuer. Such instrument or instruments (and the action embodied
therein and evidenced  thereby) are herein sometimes referred to as the "Act" of
the Noteholders  signing such  instrument or instruments.  Proof of execution of
any  such  instrument  or of a  writing  appointing  any  such  agent  shall  be
sufficient  for any purpose of this  Indenture  and  (subject  to Section  6.01)
conclusive  in favor of the  Indenture  Trustee and the  Issuer,  if made in the
manner provided in this Section.

     (b) The fact and date of the execution by any person of any such instrument
or  writing  may be  proved  in any  manner  that the  Indenture  Trustee  deems
sufficient.

     (c) The ownership of Notes shall be proved by the Note Register.

     (d) Any request, demand, authorization,  direction, notice, consent, waiver
or other  action by the  Noteholder  of any Notes shall bind the  Noteholder  of
every Note issued upon the  registration  thereof or in exchange  therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by the
Indenture Trustee or the Issuer in reliance thereon,  whether or not notation of
such action is made upon such Note.

     SECTION  10.04.  NOTICES,  ETC.,  TO INDENTURE  TRUSTEE,  ISSUER AND RATING
AGENCIES. Any request, demand, authorization, direction, notice, consent, waiver
or Act of Noteholders or other documents provided or permitted by this Indenture
shall be in writing (which may include  facsimile) and if such request,  demand,
authorization, direction, notice, consent, waiver or act of Noteholders is to be
made upon, given or furnished to or filed with:

     (a) the  Indenture  Trustee by any  Noteholder  or by the  Issuer  shall be
sufficient  for every purpose  hereunder if made,  given,  furnished or filed in
writing to or with the Indenture Trustee at its Corporate Trust Office, or

     (b) the  Issuer by the  Indenture  Trustee  or by any  Noteholder  shall be
sufficient  for every purpose  hereunder if in writing and mailed,  first-class,
postage  prepaid,  to the Issuer  addressed  to: First Union  Student Loan Trust
1997-1,  in care of The First  National  Bank of  Chicago,  as  Eligible  Lender
Trustee,  One  First  National  Plaza,  Suite  0126,  Chicago,  Illinois  60670,
Attention:  Corporate Trust  Administration;  with a copy to the  Administrator,
First Union  National Bank,  One First Union Center,  301 South College  Street,
Charlotte,  North Carolina 28288, Attention:  [----------------] or at any other
address  previously  furnished in writing to the Indenture Trustee by the Issuer
or the Administrator.  The Issuer shall promptly transmit any notice received by
it from the Noteholders to the Indenture Trustee.

     Notices  required to be given to the Rating  Agencies  by the  Issuer,  the
Indenture Trustee or the Eligible Lender Trustee shall be in writing, personally
delivered or mailed by certified mail, return receipt  requested,  to (i) in the
case of Moody's, at the following address:  Moody's Investors Service, Inc., ABS
Monitoring  Department,  99 Church Street,  New York, New York 10007 and (ii) in
the case Fitch at the following  address:  One State Street Plaza, New York, New
York 10004 or as to each of the  foregoing,  at such  other  address as shall be
designated by written notice to the other parties.

     SECTION  10.05.  NOTICES  TO  NOTEHOLDERS;  WAIVER.  Where  this  Indenture
provides  for  notice  to  Noteholders  of  any  event,  such  notice  shall  be
sufficiently  given (unless  otherwise herein expressly  provided) if in writing
and mailed,  first-class,  postage prepaid to each  Noteholder  affected by such
event,  at his  address as it appears on the Note  Register,  not later than the
latest date, and not earlier than the earliest  date,  prescribed for the giving
of such  notice.  In any case  where  notice  to  Noteholders  is given by mail,
neither  the  failure to mail such notice nor any defect in any notice so mailed
to any particular  Noteholder  shall affect the  sufficiency of such notice with
respect to other Noteholders, and any notice that is mailed in the manner herein
provided shall conclusively be presumed to have been duly given.

     Where this Indenture provides for notice in any manner,  such notice may be
waived in writing by any Person  entitled to receive such notice,  either before
or after the event,  and such waiver  shall be the  equivalent  of such  notice.
Waivers of notice by Noteholders  shall be filed with the Indenture  Trustee but
such filing  shall not be a condition  precedent  to the  validity of any action
taken in reliance upon such a waiver.

     In case, by reason of the suspension of regular mail service as a result of
a strike,  work stoppage or similar  activity,  it shall be  impractical to mail
notice of any event to  Noteholders  when such  notice is  required  to be given
pursuant  to any  provision  of this  Indenture,  then any manner of giving such
notice as shall be satisfactory to the Indenture Trustee shall be deemed to be a
sufficient giving of such notice.

     Where this Indenture provides for notice to the Rating Agencies, failure to
give such  notice  shall not  affect  any other  rights or  obligations  created
hereunder, and shall not under any circumstance constitute a Default.

     SECTION 10.06. ALTERNATE PAYMENT AND NOTICE PROVISIONS. Notwithstanding any
provision of this Indenture or any of the Notes to the contrary,  the Issuer may
enter into any agreement with any Noteholder  providing for a method of payment,
or notice by the Indenture Trustee or any Paying Agent to such Noteholder,  that
is different  from the methods  provided for in this Indenture for such payments
or notices. The Issuer will furnish to the Indenture Trustee a copy of each such
agreement and the Indenture  Trustee will cause  payments to be made and notices
to be given in accordance with such agreements.

     SECTION 10.07.  CONFLICT WITH TRUST INDENTURE ACT. If any provision  hereof
limits, qualifies or conflicts with another provision hereof that is required to
be included in this  Indenture by any of the  provisions of the Trust  Indenture
Act, such required provision shall control.

     The  provisions  of TIA sections 310 through 317 that impose  duties on any
Person  (including the provisions  automatically  deemed  included herein unless
expressly  excluded by this  Indenture) are a part of and govern this Indenture,
whether or not physically contained herein.

     SECTION  10.08.  EFFECT OF HEADINGS AND TABLE OF CONTENTS.  The Article and
Section  headings herein and the Table of Contents are for convenience  only and
shall not affect the construction hereof.

     SECTION 10.09. SUCCESSORS AND ASSIGNS. All covenants and agreements in this
Indenture  and the Notes by the Issuer  shall bind its  successors  and assigns,
whether so expressed or not. All  agreements  of the  Indenture  Trustee in this
Indenture shall bind the successors, co-trustees and agents (excluding any legal
representatives or accountants) of the Indenture Trustee.

     SECTION 10.10. SEPARABILITY.  In case any provision in this Indenture or in
the Notes shall be invalid,  illegal or unenforceable,  the validity,  legality,
and enforceability of the remaining  provisions shall not in any way be affected
or impaired thereby.

     SECTION 10.11.  BENEFITS OF INDENTURE.  Nothing in this Indenture or in the
Notes,  express or  implied,  shall give to any  Person,  other than the parties
hereto and their successors hereunder, and the Noteholders,  and any other party
secured  hereunder,  and any other Person with an ownership interest in any part
of the  Indenture  Trust  Estate,  any benefit or any legal or equitable  right,
remedy or claim under this Indenture.

     SECTION  10.12.  LEGAL  HOLIDAYS.  In any case  where the date on which any
payment  is due shall not be a Business  Day,  then  (notwithstanding  any other
provision of the Notes or this Indenture) payment need not be made on such date,
but may be made on the next  succeeding  Business  Day with the same  force  and
effect as if made on the date on which  nominally  due,  and no  interest  shall
accrue for the period from and after any such nominal date.

     SECTION  10.13.  GOVERNING  LAW.  This  Indenture  shall  be  construed  in
accordance  with the laws of the State of New  York,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

     SECTION 10.14.  COUNTERPARTS.  This Indenture may be executed in any number
of  counterparts,  each of which so executed  shall be deemed to be an original,
but all  such  counterparts  shall  together  constitute  but  one and the  same
instrument.

     SECTION  10.15.  RECORDING OF  INDENTURE.  If this  Indenture is subject to
recording in any appropriate public recording  offices,  such recording is to be
effected by the Issuer and at its expense  accompanied  by an Opinion of Counsel
to the effect that such recording is necessary  either for the protection of the
Noteholders or any other Person secured  hereunder or for the enforcement of any
right or remedy granted to the Indenture Trustee under this Indenture.

     SECTION 10.16.  TRUST  OBLIGATIONS.  No recourse may be taken,  directly or
indirectly,  with  respect to the  obligations  of the Issuer,  the Seller,  the
Administrator, the Master Servicer, the Eligible Lender Trustee or the Indenture
Trustee on the Notes or under this Indenture or any certificate or other writing
delivered  in  connection  herewith or  therewith,  against (i) the Seller,  the
Administrator, the Master Servicer, the Indenture Trustee or the Eligible Lender
Trustee in its  individual  capacity or (ii) any  partner,  owner,  beneficiary,
agent,  officer,  director,  employee or agent of the Seller, the Administrator,
the Master Servicer, the Indenture Trustee or the Eligible Lender Trustee in its
individual capacity, any holder or owner of a beneficial interest in the Issuer,
the Eligible  Lender  Trustee or the  Indenture  Trustee or of any  successor or
assign of the Seller,  the  Administrator,  the Master  Servicer,  the Indenture
Trustee or the Eligible Lender Trustee in its individual capacity, except as any
such Person may have expressly  agreed (it being  understood  that the Indenture
Trustee  and the  Eligible  Lender  Trustee  have no such  obligations  in their
individual  capacity)  and except that any such  partner,  owner or  beneficiary
shall be fully liable,  to the extent provided by applicable law, for any unpaid
consideration  for  stock,  unpaid  capital  contribution  or failure to pay any
installment or call owing to such entity. For all purposes of this Indenture, in
the  performance  of any  duties or  obligations  of the Issuer  hereunder,  the
Eligible  Lender  Trustee  shall be subject to, and entitled to the benefits of,
the terms and provisions of Article VI, VII and VIII of the Trust Agreement.

     SECTION 10.17. NO PETITION.  The Indenture  Trustee,  by entering into this
Indenture,  and each Noteholder,  by accepting a Note, hereby covenant and agree
that they shall  not,  prior to the date which is one year and one day after the
termination of this Indenture,  institute  against the Seller or the Issuer,  or
join in any  institution  against  the Seller or the Issuer of, any  bankruptcy,
reorganization,    arrangement,    insolvency,   receivership   or   liquidation
proceedings,  or other  proceedings  under any  United  States  Federal or state
bankruptcy or similar law in  connection  with any  obligations  relating to the
Notes, this Indenture or any of the other Basic Documents.

     SECTION  10.18.  INSPECTION.  The Issuer agrees that,  on reasonable  prior
notice, it will permit any representative of the Indenture  Trustee,  during the
Issuer's normal  business  hours, to examine all the books of account,  records,
reports,  and other papers of the Issuer, to make copies and extracts therefrom,
to cause such books to be audited by Independent  certified public  accountants,
and to discuss the Issuer's  affairs,  finances  and accounts  with the Issuer's
officers,  employees, and Independent certified public accountants,  all at such
reasonable  times and as often as may be  reasonably  requested.  The  Indenture
Trustee shall and shall cause its representatives to hold in confidence all such
information  obtained from such  examination or inspection  except to the extent
disclosure  may  be  required  by  law  (and  all  reasonable  applications  for
confidential  treatment  are  unavailing)  and  except  to the  extent  that the
Indenture  Trustee may reasonably  determine that such  disclosure is consistent
with its obligations hereunder.



<PAGE>



     IN WITNESS WHEREOF,  the Issuer and the Indenture  Trustee have caused this
Indenture  to be duly  executed by their  respective  officers,  thereunto  duly
authorized and duly attested, all as of the day and year first above written.

                                       FIRST UNION STUDENT LOAN TRUST 1997-1

                                       By: THE FIRST NATIONAL BANK OF 
                                       CHICAGO, not in its individual capacity 
                                       but solely as Eligible Lender Trustee,


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


                                       BANKERS TRUST COMPANY, not in its 
                                       individual capacity but solely as 
                                       Indenture Trustee,


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

Acknowledged and accepted as to the 
Granting Clause as of the day and 
year first above written:

THE FIRST NATIONAL BANK OF CHICAGO 
not in its individual capacity but 
solely as Eligible Lender Trustee,

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



<PAGE>

                                                                      APPENDIX A

                              DEFINITIONS AND USAGE



<PAGE>


                                                                      SCHEDULE A

                       SCHEDULE OF FINANCED STUDENT LOANS



<PAGE>


                                                                      SCHEDULE B

                     SCHEDULE OF FINANCED STUDENT LOAN FILES


<PAGE>




                                                                       EXHIBIT A


                            [FORM OF CLASS A-1 NOTE]

                       SEE REVERSE FOR CERTAIN DEFINITIONS


     Unless  this  Note is  presented  by an  authorized  representative  of The
Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer (as
defined below) or its agent for  registration of transfer,  exchange or payment,
and any Note  issued is  registered  in the name of Cede & Co. or in such  other
name as is requested by an authorized  representative of DTC (and any payment is
made to Cede & Co. or to such  other  entity as is  requested  by an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN  INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.  THIS NOTE IS NOT  GUARANTEED  OR
INSURED BY ANY GOVERNMENTAL AGENCY.

REGISTERED                                                             CUSIP NO.
$---------- /1

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

1 Denominations of $1,000 and integral multiples of $1,000 in excess thereof.


No. R-

                      FIRST UNION STUDENT LOAN TRUST 1997-1

                   FLOATING RATE CLASS A-1 ASSET BACKED NOTES

     First Union Student Loan Trust 1997-1, a trust organized and existing under
the laws of the State of  Delaware  (herein  referred to as the  "Issuer"),  for
value received, hereby promises to pay to CEDE & CO., or registered assigns, the
principal sum of [----] DOLLARS payable on each  Distribution  Date in an amount
equal to the result  obtained by  multiplying  (i) a fraction  the  numerator of
which is $[INSERT INITIAL  PRINCIPAL AMOUNT OF THIS NOTE] and the denominator of
which is [$-------] by (ii) the aggregate amount, if any, payable to Noteholders
on such  Distribution  Date in respect of  principal  on the Notes  pursuant  to
Section 3.01 of the Indenture,  dated as of June 1, 1997, between the Issuer and
Bankers Trust Company, a New York banking corporation, as indenture trustee (the
"Indenture Trustee")  (capitalized terms used but not defined herein are defined
in Appendix A to the Indenture, which also contains rules as to usage that shall
be applicable  herein);  PROVIDED,  HOWEVER,  that the entire  unpaid  principal
amount of this Note shall be due and payable on the --------- 20--  Distribution
Date (the "Class A-1 Final Maturity Date").

     The Issuer  will pay  interest  on this Note at the rate per annum equal to
the Class A-1 Rate (as defined on the reverse hereof), on each Distribution Date
until the principal of this Note is paid or made  available for payment,  on the
principal  amount of this Note  outstanding on the preceding  Distribution  Date
(after  giving  effect  to all  payments  of  principal  made  on the  preceding
Distribution Date), subject to certain limitations  contained in Section 3.01 of
the Indenture. Interest on this Note will accrue for each Distribution Date from
the most  recent  Distribution  Date on  which  interest  has  been  paid to but
excluding such  Distribution Date or, if no interest has yet been paid, from the
Closing  Date.  Interest  will be computed on the basis of the actual  number of
days  elapsed in each  Interest  Period  divided by 365 (or 366 in the case of a
leap year).  Such  principal  of and  interest on this Note shall be paid in the
manner specified on the reverse hereof.

     The  principal  of and  interest  on this Note are  payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     Reference is made to the further  provisions  of this Note set forth on the
reverse  hereof,  which shall have the same effect as though  fully set forth on
the face of this Note.

     Unless the  certificate of  authentication  hereon has been executed by the
Indenture Trustee whose name appears below by manual signature,  this Note shall
not be entitled to any benefit  under the  Indenture  referred to on the reverse
hereof, or be valid or obligatory for any purpose.


<PAGE>


     IN  WITNESS  WHEREOF,  the Issuer has  caused  this  instrument  to be duly
executed, manually or in facsimile, as of the date set forth below.


                                     FIRST UNION STUDENT LOAN TRUST 1997-1

                                 By: THE FIRST NATIONAL BANK OF CHICAGO, 
                                     not in its individual capacity but solely
                                     as Eligible Lender Trustee under the Trust
                                     Agreement,

                                 By:
                                     -------------------------------------------
                                     Authorized Signatory


Date:  ------- --, 1997



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Notes  designated  above  and  referred  to in  the
within-mentioned Indenture.


                                     BANKERS TRUST COMPANY,
                                     not in its individual capacity but solely
                                     as Indenture Trustee,

                                 By:
                                     -------------------------------------------
                                     Authorized Signatory

Date:  ------- --, 1997




<PAGE>



                           [REVERSE OF CLASS A-1 NOTE]

     This  Note  is one of a duly  authorized  issue  of  Notes  of the  Issuer,
designated as its Floating Rate Class A-1 Asset Backed Notes (herein  called the
"Notes"), all issued under the Indenture, to which Indenture and all supplements
or amendments thereto reference is hereby made for a statement of the respective
rights and obligations  thereunder of the Issuer,  the Indenture Trustee and the
Noteholders. The Notes are subject to all terms of the Indenture.

     The Notes are and will be equally  and  ratably  secured by the  collateral
pledged as security therefor as provided in the Indenture.

     Principal  of the Notes  will be payable  on each  Distribution  Date in an
amount described on the face hereof until the principal balance of the Notes are
reduced to zero.  "Distribution Date" means [----------] day of each [of] March,
June,  September and December  (each, a "Distribution  Date");  [or, if any such
date is not a  Business  Day,  the next  succeeding  Business  Day,]  commencing
September [  ], 1997.

     As described on the face hereof, the entire unpaid principal amount of this
Note  shall  be  due  and  payable  on  the  Class  A-1  Final   Maturity  Date.
Notwithstanding  the foregoing,  the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (i) an Event of Default shall have
occurred and be  continuing  and (ii) the Indenture  Trustee or the  Noteholders
representing  not less than a majority  of the  Outstanding  Amount of the Notes
shall have  declared the Notes to be  immediately  due and payable in the manner
provided in Section 5.02 of the Indenture.  All principal  payments on the Notes
shall be made pro rata to the Class A-1 Noteholders entitled thereto.

     Interest  on the Notes  will be payable  on each  Distribution  Date on the
principal amount  outstanding of the Notes until the principal amount thereof is
paid in full,  at a rate per annum  equal to the Class A-1 Rate.  The "Class A-1
Rate" for each  Interest  Period  will be equal to the  lesser of (a) the T-Bill
Rate for such Interest Period  (determined as set forth under "--  Determination
of the T-Bill  Rate") plus ---% and (b) the Student Loan Rate for such  Interest
Period.  The "Student Loan Rate" for any Interest  Period will equal the product
of (a) the quotient obtained by dividing (i) 365 (or 366 in a leap year) by (ii)
the actual number of days elapsed in such Interest Period and (b) the percentage
equivalent  of a  fraction,  (i) the  numerator  of which  is equal to  Expected
Interest  Collections for the Collection Period relating to such Interest Period
less the  Servicing  Fees and the  Administration  Fee  payable  on the  related
Distribution  Date and any  Servicing  Fees  paid on the two  preceding  monthly
Servicing  Payment  Dates  during  the  related  Collection  Period and (ii) the
denominator of which is the Pool Balance.

     Pursuant  to  Section  3.04  of  the  Master   Servicing   Agreement,   the
Administrator  shall  determine the T-Bill Rate for purposes of calculating  the
Class A-1 Rate for each given Interest  Period.  The "T-Bill Rate" means, on any
day,  the  weighted  average  per  annum  discount  rate  (expressed  on a  bond
equivalent basis and applied on a daily basis) for 91-day Treasury bills sold at
the most recent 91-day  Treasury bill auction prior to such date, as reported by
the U.S.  Department  of the  Treasury.  In the event  that the  results  of the
auctions of 91-day  Treasury  bills cease to be reported as provided  above,  or
that no such  auction is held in a  particular  week,  then the  T-Bill  Rate in
effect as a result of the last such  publication or report will remain in effect
until such time,  if any, as the results of  auctions of 91-day  Treasury  bills
shall  again be  reported  or such an auction  is held,  as the case may be. The
T-Bill Rate will be subject to a Lock-In Period of six business days.

     Any   Noteholders'   Interest  Index   Carryover  that  may  exist  on  any
Distribution  Date attributable to the Notes shall be payable to the Noteholders
on that  Distribution Date and any succeeding  Distribution  Dates solely out of
the funds  available and required to be applied  thereto  pursuant to the Master
Servicing Agreement.

     Payments  of  interest  on this Note due and  payable on each  Distribution
Date,  together with the installment of principal,  if any, to the extent not in
full  payment of this Note,  shall be made by check  mailed to the Person  whose
name appears as the Registered  Holder of this Note (or one or more  Predecessor
Notes) on the Note  Register on the Record  Date,  except  that with  respect to
Notes  registered  on the Record Date in the name of the nominee of the Clearing
Agency, unless Definitive Notes have been issued (initially,  such nominee to be
Cede & Co.),  payments  will be made by wire transfer in  immediately  available
funds to the account designated by such nominee.  Such checks shall be mailed to
the Person  entitled  thereto at the address of such Person as it appears on the
Note Register as of the applicable  Record Date without requiring that this Note
be  submitted  for  notation  of  payment,  and the  mailing of such check shall
constitute  payment of the amount  thereof  regardless  of whether such check is
returned undelivered. Any reduction in the principal amount of this Note (or any
one or more Predecessor Notes) effected by any payments made on any Distribution
Date shall be binding upon all future  Noteholders  of this Note and of any Note
issued upon the registration of transfer hereof or in exchange hereof or in lieu
hereof,  whether or not noted hereon. If funds are expected to be available,  as
provided  in the  Indenture,  for payment in full of the then  remaining  unpaid
principal  amount  of this  Note on a  Distribution  Date,  then  the  Indenture
Trustee,  in the name of and on behalf of the Issuer, will notify the Person who
was the Noteholder hereof as of the Record Date preceding such Distribution Date
by notice mailed no later than five days prior to such Distribution Date and the
amount  then due and  payable  shall  be  payable  only  upon  presentation  and
surrender of this Note at the Indenture  Trustee's  Corporate Trust Office or at
the office of the Indenture  Trustee's agent appointed for such purposes located
in the Borough of Manhattan, The City of New York.

     The Issuer  shall pay interest on overdue  installments  of interest at the
Class A-1 Rate to the extent lawful.

     As provided in the Indenture and subject to certain  limitations  set forth
therein,  the transfer of this Note may be  registered on the Note Register upon
surrender  of this Note for  registration  of  transfer  at the office or agency
designated  by the  Issuer  pursuant  to the  Indenture,  duly  endorsed  by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Indenture  Trustee duly executed by, the Noteholder  hereof or his attorney duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar,  which requirements
include  membership or  participation in Securities  Transfer Agent's  Medallion
Program  ("STAMP")  or  such  other  "signature  guarantee  program"  as  may be
determined by the Note Registrar in addition to, or in  substitution  for, STAMP
(all in  accordance  with the  Exchange  Act),  and such other  documents as the
Indenture Trustee may require, and thereupon one or more new Notes of authorized
denominations  and in the same aggregate  principal amount will be issued to the
designated transferee or transferees.  No service charge will be charged for any
registration  of transfer or exchange of this Note,  but the  transferor  may be
required to pay a sum sufficient to cover any tax or other  governmental  charge
that may be imposed in  connection  with any such  registration  of  transfer or
exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner,  a  beneficial  interest in the Note,  covenants  and agrees that no
recourse may be taken,  directly or indirectly,  with respect to the obligations
of the Issuer,  the Indenture Trustee on the Notes or under the Indenture or any
certificate or other writing delivered in connection therewith,  against (i) the
Indenture  Trustee or the Eligible  Lender Trustee in its  individual  capacity,
(ii) any owner of a  beneficial  interest  in the  Issuer or (iii) any  partner,
owner,  beneficiary,  agent,  officer,  director or  employee  of the  Indenture
Trustee or the Eligible Lender Trustee in its individual capacity, any holder of
a  beneficial  interest  in the  Issuer,  the  Eligible  Lender  Trustee  or the
Indenture  Trustee,  except as any such  Person  may have  expressly  agreed and
except that any such partner, owner or beneficiary shall be fully liable, to the
extent  provided by  applicable  law,  for any unpaid  consideration  for stock,
unpaid capital  contribution  or failure to pay any installment or call owing to
such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note  Owner,  a  beneficial  interest  in a Note,  covenants  and agrees that by
accepting the benefits of the Indenture that such  Noteholder or Note Owner will
not at any time  institute  against  the  Seller or the  Issuer,  or join in any
institution against the Seller or the Issuer of, any bankruptcy, reorganization,
arrangement,  insolvency,  receivership  or  liquidation  proceedings  or  other
proceedings  under any United States Federal or state  bankruptcy or similar law
in connection with any obligations  relating to the Notes,  the Indenture or the
other Basic Documents.

     Each  transferee of this Note shall be required to represent  (or, the case
of a transferee of a beneficial  interest in a Book-Entry  Note, shall be deemed
to  represent)  (a) that it is not a Benefit Plan  Investor and is not using the
assets of a Benefit Plan Investor to acquire this Note or (b) if such  transfere
is a Benefit Plan  Investor or a Person  investing  the assets of a Benefit Plan
Investor,  that the use of the assets of such Benefit  Plan  Investor to acquire
this Note does not and will not constitute or result in a non-exempt  prohibited
transaction  in violation  of Section 406 of ERISA,  Section 4975 of the Code or
Similar  Law.  Any transfer of this Note or any  beneficial  interest  herein in
violation of the foregoing restrictions shall be null and void and shall vest no
rights in the transferee.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer,  the  Indenture  Trustee  and any agent of the  Issuer or the  Indenture
Trustee  may  treat  the  Person  in  whose  name  this  Note  (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof  for all  purposes  whether or not this Note be
overdue,  and neither the Issuer, the Indenture Trustee nor any such agent shall
be affected by notice to the contrary.

     The Indenture  permits,  with certain  exceptions as therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the Noteholders  under the Indenture at any time by the
Issuer  with the  consent of the  Noteholders  representing  a  majority  of the
Outstanding  Amount of all Notes at the time  outstanding.  The  Indenture  also
contains   provisions   permitting  the   Noteholders   representing   specified
percentages  of the  Outstanding  Amount  of the  Notes,  on  behalf  of all the
Noteholders,  to waive  compliance by the Issuer with certain  provisions of the
Indenture and certain past defaults under the Indenture and their  consequences.
Any such  consent  or  waiver  by the  holder  of this  Note (or any one of more
Predecessor Notes) shall be conclusive and binding upon such holder and upon all
future  holders of this Note and of any Note  issued  upon the  registration  of
transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Note. The Indenture also permits the
Indenture  Trustee to amend or waive certain terms and  conditions  set forth in
the Indenture without the consent of holders of the Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture,  under certain circumstances,  to
merge or  consolidate,  subject to the rights of the  Indenture  Trustee and the
Noteholders under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note shall be  construed in  accordance  with the laws of the State of
[New  York],  without  reference  to its  conflict  of law  provisions,  and the
obligations,  rights and remedies of the parties  hereunder and thereunder shall
be determined in accordance with such laws.

     No reference  herein to the  Indenture  and no provision of this Note or of
the  Indenture  shall alter or impair the  obligation  of the  Issuer,  which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency, herein prescribed.

     Anything  herein  to the  contrary  notwithstanding,  except  as  expressly
provided in the Basic Documents,  neither The First National Bank of Chicago, in
its individual capacity,  Bankers Trust Company, in its individual capacity, any
owner of a  beneficial  interest  in the  Issuer,  nor any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal of or interest on, or performance  of, or omission
to perform, any of the covenants,  obligations or indemnifications  contained in
this Note or the Indenture;  it being expressly  understood that said covenants,
obligations and  indemnifications  have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee in
the assets of the Issuer.  The Noteholder of this Note by the acceptance  hereof
agrees that, except as expressly provided in the Basic Documents, in the case of
an Event of Default  under the  Indenture,  the  Noteholder  shall have no claim
against  any of the  foregoing  for any  deficiency,  loss or  claim  therefrom;
PROVIDED,  HOWEVER,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.



<PAGE>


                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee:

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

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


- -----------------------------------------------------
           (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and  appoints  ----------------------,  attorney,  to transfer  said Note on the
books kept for  registration  thereof,  with full power of  substitution  in the
premises.

Dated:  -------------

                                -------------------------------- */
                                     Signature Guaranteed:


                                -------------------------------- */



  */ NOTICE:  The signature to this  assignment must correspond with the name of
the  registered  owner as it  appears  on the face of the  within  Note in every
particular,  without  alteration,  enlargement  or  any  change  whatever.  Such
signature must be guaranteed by an "eligible guarantor  institution" meeting the
requirements of the Note Registrar,  which  requirements  include  membership or
participation  in STAMP or such other  "signature  guarantee  program" as may be
determined by the Note Registrar in addition to, or in substitution  for, STAMP,
all in accordance with the Securities Exchange Act of 1934, as amended.



<PAGE>




                                                                       EXHIBIT B



                            [FORM OF CLASS A-2 NOTE]

                       SEE REVERSE FOR CERTAIN DEFINITIONS



     Unless  this  Note is  presented  by an  authorized  representative  of The
Depository  Trust Company,  a New York  corporation  ("DTC"),  to the Issuer (as
defined below) or its agent for  registration of transfer,  exchange or payment,
and any Note  issued is  registered  in the name of Cede & Co. or in such  other
name as is requested by an authorized  representative of DTC (and any payment is
made to Cede & Co. or to such  other  entity as is  requested  by an  authorized
representative  of DTC),  ANY TRANSFER,  PLEDGE OR OTHER USE HEREOF FOR VALUE OR
OTHERWISE  BY OR TO ANY PERSON IS  WRONGFUL  inasmuch  as the  registered  owner
hereof, Cede & Co., has an interest herein.

     THE PRINCIPAL OF THIS NOTE IS PAYABLE IN  INSTALLMENTS AS SET FORTH HEREIN.
ACCORDINGLY,  THE OUTSTANDING  PRINCIPAL  AMOUNT OF THIS NOTE AT ANY TIME MAY BE
LESS THAN THE AMOUNT SHOWN ON THE FACE HEREOF.  THIS NOTE IS NOT  GUARANTEED  OR
INSURED BY ANY GOVERNMENTAL AGENCY.

REGISTERED                                                             CUSIP NO.
$---------- /2

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

2 Denominations of $1,000 and integral multiples of $1,000 in excess thereof.


No. R-

                      FIRST UNION STUDENT LOAN TRUST 1997-1

                   FLOATING RATE CLASS A-2 ASSET BACKED NOTES


     First Union Student Loan Trust 1997-1, a trust organized and existing under
the laws of the State of  Delaware  (herein  referred to as the  "Issuer"),  for
value received, hereby promises to pay to CEDE & CO., or registered assigns, the
principal sum of [---] DOLLARS  payable on each  Distribution  Date in an amount
equal to the result  obtained by  multiplying  (i) a fraction  the  numerator of
which is $[INSERT INITIAL  PRINCIPAL AMOUNT OF THIS NOTE] and the denominator of
which  is  [$----------]  by (ii)  the  aggregate  amount,  if any,  payable  to
Noteholders  on such  Distribution  Date in  respect of  principal  on the Notes
pursuant to Section 3.01 of the Indenture, dated as of June 1, 1997, between the
Issuer and Bankers Trust Company, a New York banking  corporation,  as indenture
trustee (the "Indenture Trustee") (capitalized terms used but not defined herein
are  defined in Appendix A to the  Indenture,  which also  contains  rules as to
usage that  shall be  applicable  herein);  PROVIDED,  HOWEVER,  that the entire
unpaid  principal  amount of this Note shall be due and payable on the ---------
20-- Distribution Date (the "Class A-2 Final Maturity Date").

     The Issuer  will pay  interest  on this Note at the rate per annum equal to
the Class A-2 Rate (as defined on the reverse hereof), on each Distribution Date
until the principal of this Note is paid or made  available for payment,  on the
principal  amount of this Note  outstanding on the preceding  Distribution  Date
(after  giving  effect  to all  payments  of  principal  made  on the  preceding
Distribution Date), subject to certain limitations  contained in Section 3.01 of
the Indenture. Interest on this Note will accrue for each Distribution Date from
the most  recent  Distribution  Date on  which  interest  has  been  paid to but
excluding such  Distribution Date or, if no interest has yet been paid, from the
Closing  Date.  Interest  will be computed on the basis of the actual  number of
days  elapsed in each  Interest  Period  divided by 365 (or 366 in the case of a
leap year).  Such  principal  of and  interest on this Note shall be paid in the
manner specified on the reverse hereof.

     The  principal  of and  interest  on this Note are  payable in such coin or
currency  of the  United  States of  America  as at the time of payment is legal
tender for payment of public and private debts.  All payments made by the Issuer
with respect to this Note shall be applied  first to interest due and payable on
this Note as provided above and then to the unpaid principal of this Note.

     Reference is made to the further  provisions  of this Note set forth on the
reverse  hereof,  which shall have the same effect as though  fully set forth on
the face of this Note.

     Unless the  certificate of  authentication  hereon has been executed by the
Indenture Trustee whose name appears below by manual signature,  this Note shall
not be entitled to any benefit  under the  Indenture  referred to on the reverse
hereof, or be valid or obligatory for any purpose.



<PAGE>



     IN  WITNESS  WHEREOF,  the Issuer has  caused  this  instrument  to be duly
executed, manually or in facsimile, as of the date set forth below.


                                     FIRST UNION STUDENT LOAN TRUST 1997-1

                               By:   THE FIRST NATIONAL BANK OF CHICAGO,
                                     not in its individual  capacity but solely
                                     as Eligible  Lender Trustee under the
                                     Trust Agreement,

                               By:
                                     -------------------------------------------
                                     Authorized Signatory


Date:  ------- --, 1997



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

     This  is  one  of  the  Notes  designated  above  and  referred  to in  the
within-mentioned Indenture.


                                     BANKERS TRUST COMPANY,
                                     not in its individual capacity but solely
                                     as Indenture Trustee,

                                By:
                                     -------------------------------------------
                                     Authorized Signatory

Date:  ------- --, 1997



<PAGE>


                           [REVERSE OF CLASS A-2 NOTE]

     This  Note  is one of a duly  authorized  issue  of  Notes  of the  Issuer,
designated as its Floating Rate Class A-2 Asset Backed Notes (herein  called the
"Notes"), all issued under the Indenture, to which Indenture and all supplements
or amendments thereto reference is hereby made for a statement of the respective
rights and obligations  thereunder of the Issuer,  the Indenture Trustee and the
Noteholders. The Notes are subject to all terms of the Indenture.

     The Notes are and will be equally  and  ratably  secured by the  collateral
pledged as security therefor as provided in the Indenture.

     Principal  of the Notes  will be payable  on each  Distribution  Date in an
amount described on the face hereof; PROVIDED, HOWEVER, that no distributions in
respect  of  principal  of the Class A-2 Notes  will be made until the Class A-1
Notes have been paid in full. "Distribution Date" means [----------] day of each
[of] March, June, September and December (each, a "Distribution  Date"); [or, if
any  such  date is not a  Business  Day,  the  next  succeeding  Business  Day,]
commencing September [  ], 1997.

     As described on the face hereof, the entire unpaid principal amount of this
Note  shall  be  due  and  payable  on  the  Class  A-2  Final   Maturity  Date.
Notwithstanding  the foregoing,  the entire unpaid principal amount of the Notes
shall be due and payable on the date on which (i) an Event of Default shall have
occurred and be  continuing  and (ii) the Indenture  Trustee or the  Noteholders
representing  not less than a majority  of the  Outstanding  Amount of the Notes
shall have  declared the Notes to be  immediately  due and payable in the manner
provided in Section 5.02 of the Indenture.  All principal  payments on the Notes
shall be made pro rata to the Class A-2 Noteholders entitled thereto.

     Interest  on the Notes  will be payable  on each  Distribution  Date on the
principal amount  outstanding of the Notes until the principal amount thereof is
paid in full,  at a rate per annum  equal to the Class A-2 Rate.  The "Class A-2
Rate" for each  Interest  Period  will be equal to the lesser of the T-Bill Rate
for such Interest Period (determined as set forth under "-- Determination of the
T-Bill Rate") plus ---% and (b) the Student Loan Rate for such Interest  Period.
The "Student  Loan Rate" for any  Interest  Period will equal the product of (a)
the  quotient  obtained by dividing  (i) 365 (or 366 in a leap year) by (ii) the
actual  number of days elapsed in such  Interest  Period and (b) the  percentage
equivalent  of a  fraction,  (i) the  numerator  of which  is equal to  Expected
Interest  Collections for the Collection Period relating to such Interest Period
less the  Servicing  Fees and the  Administration  Fee  payable  on the  related
Distribution  Date and any  Servicing  Fees  paid on the two  preceding  monthly
Servicing  Payment  Dates  during  the  related  Collection  Period and (ii) the
denominator of which is the Pool Balance.

     Pursuant  to  Section  3.04  of  the  Master   Servicing   Agreement,   the
Administrator  shall  determine the T-Bill Rate for purposes of calculating  the
Class A-2 Rate for each given Interest  Period.  The "T-Bill Rate" means, on any
day,  the  weighted  average  per  annum  discount  rate  (expressed  on a  bond
equivalent basis and applied on a daily basis) for 91-day Treasury bills sold at
the most recent 91-day  Treasury bill auction prior to such date, as reported by
the U.S.  Department  of the  Treasury.  In the event  that the  results  of the
auctions of 91-day  Treasury  bills cease to be reported as provided  above,  or
that no such  auction is held in a  particular  week,  then the  T-Bill  Rate in
effect as a result of the last such  publication or report will remain in effect
until such time,  if any, as the results of  auctions of 91-day  Treasury  bills
shall  again be  reported  or such an auction  is held,  as the case may be. The
T-Bill Rate will be subject to a Lock-In Period of six business days.

     Any   Noteholders'   Interest  Index   Carryover  that  may  exist  on  any
Distribution  Date attributable to the Notes shall be payable to the Noteholders
on that  Distribution Date and any succeeding  Distribution  Dates solely out of
the funds  available and required to be applied  thereto  pursuant to the Master
Servicing Agreement.

     Payments  of  interest  on this Note due and  payable on each  Distribution
Date,  together with the installment of principal,  if any, to the extent not in
full  payment of this Note,  shall be made by check  mailed to the Person  whose
name appears as the Registered  Holder of this Note (or one or more  Predecessor
Notes) on the Note  Register on the Record  Date,  except  that with  respect to
Notes  registered  on the Record Date in the name of the nominee of the Clearing
Agency, unless Definitive Notes have been issued (initially,  such nominee to be
Cede & Co.),  payments  will be made by wire transfer in  immediately  available
funds to the account designated by such nominee.  Such checks shall be mailed to
the Person  entitled  thereto at the address of such Person as it appears on the
Note Register as of the applicable  Record Date without requiring that this Note
be  submitted  for  notation  of  payment,  and the  mailing of such check shall
constitute  payment of the amount  thereof  regardless  of whether such check is
returned undelivered. Any reduction in the principal amount of this Note (or any
one or more Predecessor Notes) effected by any payments made on any Distribution
Date shall be binding upon all future  Noteholders  of this Note and of any Note
issued upon the registration of transfer hereof or in exchange hereof or in lieu
hereof,  whether or not noted hereon. If funds are expected to be available,  as
provided  in the  Indenture,  for payment in full of the then  remaining  unpaid
principal  amount  of this  Note on a  Distribution  Date,  then  the  Indenture
Trustee,  in the name of and on behalf of the Issuer, will notify the Person who
was the Noteholder hereof as of the Record Date preceding such Distribution Date
by notice mailed no later than five days prior to such Distribution Date and the
amount  then due and  payable  shall  be  payable  only  upon  presentation  and
surrender of this Note at the Indenture  Trustee's  Corporate Trust Office or at
the office of the Indenture  Trustee's agent appointed for such purposes located
in the Borough of Manhattan, The City of New York.

     The Issuer  shall pay interest on overdue  installments  of interest at the
Class A-2 Rate to the extent lawful.

     As provided in the Indenture and subject to certain  limitations  set forth
therein,  the transfer of this Note may be  registered on the Note Register upon
surrender  of this Note for  registration  of  transfer  at the office or agency
designated  by the  Issuer  pursuant  to the  Indenture,  duly  endorsed  by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Indenture  Trustee duly executed by, the Noteholder  hereof or his attorney duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar,  which requirements
include  membership or  participation in Securities  Transfer Agent's  Medallion
Program  ("STAMP")  or  such  other  "signature  guarantee  program"  as  may be
determined by the Note Registrar in addition to, or in  substitution  for, STAMP
(all in  accordance  with the  Exchange  Act),  and such other  documents as the
Indenture Trustee may require, and thereupon one or more new Notes of authorized
denominations  and in the same aggregate  principal amount will be issued to the
designated transferee or transferees.  No service charge will be charged for any
registration  of transfer or exchange of this Note,  but the  transferor  may be
required to pay a sum sufficient to cover any tax or other  governmental  charge
that may be imposed in  connection  with any such  registration  of  transfer or
exchange.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note Owner,  a  beneficial  interest in the Note,  covenants  and agrees that no
recourse may be taken,  directly or indirectly,  with respect to the obligations
of the Issuer,  the Indenture Trustee on the Notes or under the Indenture or any
certificate or other writing delivered in connection therewith,  against (i) the
Indenture  Trustee or the Eligible  Lender Trustee in its  individual  capacity,
(ii) any owner of a  beneficial  interest  in the  Issuer or (iii) any  partner,
owner,  beneficiary,  agent,  officer,  director or  employee  of the  Indenture
Trustee or the Eligible Lender Trustee in its individual capacity, any holder of
a  beneficial  interest  in the  Issuer,  the  Eligible  Lender  Trustee  or the
Indenture  Trustee,  except as any such  Person  may have  expressly  agreed and
except that any such partner, owner or beneficiary shall be fully liable, to the
extent  provided by  applicable  law,  for any unpaid  consideration  for stock,
unpaid capital  contribution  or failure to pay any installment or call owing to
such entity.

     Each Noteholder or Note Owner, by acceptance of a Note or, in the case of a
Note  Owner,  a  beneficial  interest  in a Note,  covenants  and agrees that by
accepting the benefits of the Indenture that such  Noteholder or Note Owner will
not at any time  institute  against  the  Seller or the  Issuer,  or join in any
institution against the Seller or the Issuer of, any bankruptcy, reorganization,
arrangement,  insolvency,  receivership  or  liquidation  proceedings  or  other
proceedings  under any United States Federal or state  bankruptcy or similar law
in connection with any obligations  relating to the Notes,  the Indenture or the
other Basic Documents.

     Each  transferee of this Note shall be required to represent  (or, the case
of a transferee of a beneficial  interest in a Book-Entry  Note, shall be deemed
to  represent)  (a) that it is not a Benefit Plan  Investor and is not using the
assets of a Benefit Plan Investor to acquire this Note or (b) if such  transfere
is a Benefit Plan  Investor or a Person  investing  the assets of a Benefit Plan
Investor,  that the use of the assets of such Benefit  Plan  Investor to acquire
this Note does not and will not constitute or result in a non-exempt  prohibited
transaction  in violation  of Section 406 of ERISA,  Section 4975 of the Code or
Similar  Law.  Any transfer of this Note or any  beneficial  interest  herein in
violation of the foregoing restrictions shall be null and void and shall vest no
rights in the transferee.

     Prior to the due presentment for registration of transfer of this Note, the
Issuer,  the  Indenture  Trustee  and any agent of the  Issuer or the  Indenture
Trustee  may  treat  the  Person  in  whose  name  this  Note  (as of the day of
determination  or as of such other date as may be specified in the Indenture) is
registered  as the owner  hereof  for all  purposes  whether or not this Note be
overdue,  and neither the Issuer, the Indenture Trustee nor any such agent shall
be affected by notice to the contrary.

     The Indenture  permits,  with certain  exceptions as therein provided,  the
amendment  thereof and the  modification  of the rights and  obligations  of the
Issuer and the rights of the Noteholders  under the Indenture at any time by the
Issuer  with the  consent of the  Noteholders  representing  a  majority  of the
Outstanding  Amount of all Notes at the time  outstanding.  The  Indenture  also
contains   provisions   permitting  the   Noteholders   representing   specified
percentages  of the  Outstanding  Amount  of the  Notes,  on  behalf  of all the
Noteholders,  to waive  compliance by the Issuer with certain  provisions of the
Indenture and certain past defaults under the Indenture and their  consequences.
Any such  consent  or  waiver  by the  holder  of this  Note (or any one of more
Predecessor Notes) shall be conclusive and binding upon such holder and upon all
future  holders of this Note and of any Note  issued  upon the  registration  of
transfer  hereof or in exchange hereof or in lieu hereof whether or not notation
of such consent or waiver is made upon this Note. The Indenture also permits the
Indenture  Trustee to amend or waive certain terms and  conditions  set forth in
the Indenture without the consent of holders of the Notes issued thereunder.

     The term "Issuer" as used in this Note includes any successor to the Issuer
under the Indenture.

     The Issuer is permitted by the Indenture,  under certain circumstances,  to
merge or  consolidate,  subject to the rights of the  Indenture  Trustee and the
Noteholders under the Indenture.

     The Notes are issuable only in registered form in denominations as provided
in the Indenture, subject to certain limitations therein set forth.

     This Note shall be  construed in  accordance  with the laws of the State of
[New  York],  without  reference  to its  conflict  of law  provisions,  and the
obligations,  rights and remedies of the parties  hereunder and thereunder shall
be determined in accordance with such laws.

     No reference  herein to the  Indenture  and no provision of this Note or of
the  Indenture  shall alter or impair the  obligation  of the  Issuer,  which is
absolute and unconditional, to pay the principal of and interest on this Note at
the times, place, and rate, and in the coin or currency, herein prescribed.

     Anything  herein  to the  contrary  notwithstanding,  except  as  expressly
provided in the Basic Documents,  neither The First National Bank of Chicago, in
its individual capacity,  Bankers Trust Company, in its individual capacity, any
owner of a  beneficial  interest  in the  Issuer,  nor any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal of or interest on, or performance  of, or omission
to perform, any of the covenants,  obligations or indemnifications  contained in
this Note or the Indenture;  it being expressly  understood that said covenants,
obligations and  indemnifications  have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee in
the assets of the Issuer.  The Noteholder of this Note by the acceptance  hereof
agrees that, except as expressly provided in the Basic Documents, in the case of
an Event of Default  under the  Indenture,  the  Noteholder  shall have no claim
against  any of the  foregoing  for any  deficiency,  loss or  claim  therefrom;
PROVIDED,  HOWEVER,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


<PAGE>


                                   ASSIGNMENT


Social Security or taxpayer I.D. or other identifying number of assignee:

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

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


- ---------------------------------------------------
           (name and address of assignee)

the within Note and all rights thereunder,  and hereby  irrevocably  constitutes
and  appoints  ----------------------,  attorney,  to transfer  said Note on the
books kept for  registration  thereof,  with full power of  substitution  in the
premises.

Dated:  -------------

                              -------------------------------- */
                                   Signature Guaranteed:


                              -------------------------------- */


*/ NOTICE: The signature to this assignment must correspond with the name of the
registered  owner  as it  appears  on the  face  of the  within  Note  in  every
particular,  without  alteration,  enlargement  or  any  change  whatever.  Such
signature must be guaranteed by an "eligible guarantor  institution" meeting the
requirements of the Note Registrar,  which  requirements  include  membership or
participation  in STAMP or such other  "signature  guarantee  program" as may be
determined by the Note Registrar in addition to, or in substitution  for, STAMP,
all in accordance with the Securities Exchange Act of 1934, as amended.


                                   APPENDIX A


                              DEFINITIONS AND USAGE


                                      Usage


     The following  rules of  construction  and usage shall be applicable to any
instrument that is governed by this Appendix:

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

     (b)  As  used  herein,  in  any  instrument  governed  hereby  and  in  any
certificate or other  document made or delivered  pursuant  thereto,  accounting
terms not defined in this  Appendix or in any such  instrument,  certificate  or
other document,  and accounting  terms partly defined in this Appendix or in any
such instrument,  certificate or other 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 such  instrument.  To the extent that the
definitions  of  accounting  terms in this  Appendix 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 Appendix or in any such  instrument,  certificate  or other  document shall
control.

     (c) The words "hereof",  "herein",  "hereunder" and words of similar import
when used in an  instrument  refer to such  instrument as a whole and not to any
particular  provision or  subdivision  thereof;  references  in an instrument to
"Article",  "Section" or another subdivision or to an attachment are, unless the
context  otherwise  requires,  to an article,  section or  subdivision  of or an
attachment to such instrument; and the term "including" means "including without
limitation".

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

     (e) Any agreement, instrument or statute defined or referred to below or in
any  agreement  or  instrument  that is  governed  by this  Appendix  means such
agreement or  instrument  or statute as from time to time  amended,  modified or
supplemented,  including (in the case of agreements or instruments) by waiver or
consent and (in the case of  statutes) by  succession  of  comparable  successor
statutes 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.

<PAGE>
                                   Definitions


     "91-DAY TREASURY BILLS" means direct  obligations of the United States with
a maturity of thirteen weeks.

     "ACT" has the meaning specified in Section 10.03(a) of the Indenture.

     "ADJUSTED POOL BALANCE" means, for any  Distribution  Date, (a) if the Pool
Balance as of the last day of the related  Collection Period is greater than 40%
of the Initial  Pool  Balance,  the sum of such Pool  Balance and the  Specified
Reserve Account Balance for such  Distribution  Date, or (b) if the Pool Balance
as of the last day of the related Collection Period is less than or equal to 40%
of the Initial Pool Balance, such Pool Balance.

     "ADMINISTRATION  AGREEMENT" means the Administration  Agreement dated as of
June 1, 1997, among the Issuer, the Indenture Trustee and the Administrator.

     "ADMINISTRATION  FEE"  has  the  meaning  specified  in  Section  3 of  the
Administration Agreement.

     "ADMINISTRATOR"  means  First  Union  National  Bank,  a  national  banking
association having its main office in Charlotte, North Carolina, in its capacity
as administrator of the Issuer and the Financed Student Loans.

     "ADMINISTRATOR DEFAULT" has the meaning specified in Section 7.01(b) of the
Master Servicing Agreement.

     "ADMINISTRATOR'S   CERTIFICATE"  means  an  Officer's  Certificate  of  the
Administrator  delivered  pursuant  to  Section  3.08(b)  and (c) of the  Master
Servicing Agreement, substantially in the form of Exhibit C thereto.

     "AFFILIATE"  means, with respect to any specified Person,  any other Person
controlling or controlled by or under common control with such specified Person.
For the  purposes of this  definition,  "control"  when used with respect to any
specified  Person means the power to direct the  management and policies of such
Person,  directly  or  indirectly,  whether  through  the  ownership  of  voting
securities,   by  contract  or  otherwise;   and  the  terms  "controlling"  and
"controlled" have meanings correlative to the foregoing.

     "AUCTION   DISTRIBUTION  DATE"  means  the  Distribution  Date  immediately
following the Distribution  Date on which the Pool Balance is less than or equal
to 10% of the Initial Pool Balance.

     "AUTHORIZED  OFFICER" means (i) with respect to the Issuer,  any officer of
the Eligible  Lender  Trustee who is authorized  to act for the Eligible  Lender
Trustee in matters  relating to the Issuer  pursuant to the Basic  Documents and
who is identified on the list of Authorized  Officers  delivered by the Eligible
Lender Trustee to the Indenture Trustee on the Closing Date (as such list may be
modified or supplemented from time to time thereafter), (ii) with respect to the
Administrator,  any officer of the Administrator or any of its Affiliates who is
authorized to act for the  Administrator in matters relating to itself or to the
Issuer and to be acted upon by the Administrator pursuant to the Basic Documents
and who is  identified  on the  list of  Authorized  Officers  delivered  by the
Administrator to the Indenture  Trustee on the Closing Date (as such list may be
modified or supplemented  from time to time  thereafter),  (iii) with respect to
the Seller, any officer of the Seller or any of its Affiliates who is authorized
to act for the Seller in matters  relating  to or to be acted upon by the Seller
pursuant to the Basic  Documents and who is identified on the list of Authorized
Officers  delivered by the Seller to the  Indenture  Trustee on the Closing Date
(as such list may be modified or supplemented  from time to time thereafter) and
(iv) with respect to the Master Servicer, any officer of the Master Servicer who
is  authorized  to act for the Master  Servicer in matters  relating to or to be
acted upon by the Master  Servicer  pursuant to the Basic  Documents  and who is
identified on the list of Authorized  Officers  delivered by the Master Servicer
to the  Indenture  Trustee on the Closing  Date (as such list may be modified or
supplemented from time to time thereafter).

     "AVAILABLE FUNDS" means, with respect to a Distribution Date or any Monthly
Servicing  Payment Date, the sum of the following  amounts received with respect
to the related Collection Period (or, in the case of a Monthly Servicing Payment
Date, the applicable portion thereof:

     (a)  all  collections  received  by the  Master  Servicer  on the  Financed
          Student Loans (including any Guarantee  Payments received with respect
          to the Financed  Student Loans) but net of (x) amounts required by the
          Higher  Education Act to be paid to the  Department or to be repaid to
          borrowers (whether or not in the form of a principal  reduction of the
          applicable  Financed  Student  Loan),  with  respect  to the  Financed
          Student Loans for such  Collection  Period,  including any Origination
          Fee payable to the Department on  Consolidation  Loans disbursed after
          October 1, 1993,  and (y) any  collections  in respect of principal on
          the  Financed  Student  Loans  applied  by  the  Trust  to  repurchase
          guaranteed  loans from the Guarantors in accordance with the Guarantee
          Agreements;

     (b)  any Interest Subsidy Payments and Special Allowance  Payments received
          by the Eligible  Lender  Trustee  during such  Collection  Period with
          respect to the Financed Student Loans;

     (c)  all Liquidation  Proceeds from any Financed  Student Loan which became
          Liquidated  Student Loans during such Collection  Period in accordance
          with the Master Servicer's  customary  servicing  procedures,  and all
          recoveries in respect of  Liquidated  Student Loans which were written
          off in prior Collection Periods;

     (d)  the aggregate  Purchase  Amounts  received for those Financed  Student
          Loans  repurchased  by the Seller or purchased by the Master  Servicer
          under an obligation which arose during such Collection Period;

     (e)  the aggregate amounts,  if any, received from the Seller or the Master
          Servicer,  as the  case may be,  as  reimbursement  of  non-guaranteed
          interest  amounts,  or lost  Interest  Subsidy  Payments  and  Special
          Allowance  Payments,  with  respect  to  the  Financed  Student  Loans
          pursuant  to the Sale  Agreement  or the Master  Servicing  Agreement,
          respectively;

     (f)  amounts  deposited  by the  Seller  into  the  Collection  Account  in
          connection with the making of Consolidation Loans; and

     (g)  Investment  Earnings  for  such  Distribution  Date  and any  interest
          remitted by the Administrator to the Collection  Account prior to such
          Distribution  Date or Monthly  Servicing  Payment Date as described in
          the preceding paragraph;

PROVIDED,  HOWEVER,  that Available Funds will exclude all payments and proceeds
(including  Liquidation  Proceeds)  of any Financed  Student  Loans the Purchase
Amount of which has been included in Available Funds for a prior Monthly Payment
Date or  Distribution  Date;  PROVIDED,  FURTHER,  that if with  respect  to any
Distribution  Date there would not be sufficient  funds,  after  application  of
Available  Funds (as  defined  above) and  amounts  available  from the  Reserve
Account,  to  pay  any  of  the  Trust  Fees,  then  Available  Funds  for  such
Distribution  Date will include,  in addition to the Available Funds (as defined
above),  amounts on deposit in the  Collection  Account (or amounts  held by the
Administrator, or which the Administrator reasonably estimates to be held by the
Administrator,  for deposit into the  Collection  Account) on the  Determination
Date which would have  constituted  Available  Funds for the  Distribution  Date
succeeding such Distribution Date, up to the amount necessary to pay such items,
and the Available Funds for such succeeding  Distribution  Date will be adjusted
accordingly.

     "BASIC  DOCUMENTS"  means  the Trust  Agreement,  the  Indenture,  the Sale
Agreement,  the Master Servicing Agreement,  the Administration  Agreement,  the
Certificate Depository Agreement,  the Note Depository Agreement,  the Guarantee
Agreements and other documents and certificates delivered in connection with any
thereof.

     "BENEFIT  PLAN" has the  meaning  specified  in  Section  3.04 of the Trust
Agreement.

     "BOOK-ENTRY  CERTIFICATE" means a beneficial  interest in the Certificates,
ownership  and  transfers  of which  shall be made  through  book  entries  by a
Clearing Agency as described in Section 3.11 of the Trust Agreement.

     "BOOK-ENTRY NOTE" means a beneficial  interest in the Notes,  ownership and
transfers of which shall be made  through  book entries by a Clearing  Agency as
described in Section 2.10 of the Indenture.

     "BUSINESS  DAY" means any day other than a  Saturday,  a Sunday or a day on
which banking  institutions or trust companies in the City of New York, Chicago,
Illinois or  Charlotte,  North  Carolina  are  authorized  or  obligated by law,
regulation or executive order to remain closed.

     "CERTIFICATE"  means a certificate  evidencing the beneficial interest of a
Certificateholder  in the Trust,  substantially  in the form of Exhibit A to the
Trust Agreement.

     "CERTIFICATE  BALANCE" equals,  initially,  the Initial Certificate Balance
and,  thereafter,  equals the Initial Certificate Balance reduced by all amounts
allocable to principal previously distributed to Certificateholders.

     "CERTIFICATE  DEPOSITORY  AGREEMENT"  means the  agreement  dated as of the
Closing Date among the Trust, the Eligible Lender Trustee, the Administrator and
The Depository Trust Company,  as the initial Clearing Agency,  substantially in
the form of Exhibit B to the Trust Agreement.

     "CERTIFICATE  FINAL  PAYMENT  DATE" means the  ______________  Distribution
Date.

     "CERTIFICATE  OWNER" means, with respect to a Book-Entry  Certificate,  the
Person who is the beneficial owner of such Book-Entry Certificate,  as reflected
on the books of the Clearing Agency, or on the books of a Person  maintaining an
account with such Clearing Agency (directly as a Clearing Agency  Participant or
as an indirect  participant,  in each case in accordance  with the rules of such
Clearing Agency).

     "CERTIFICATE  PAYING  AGENT"  means any  paying  agent or  co-paying  agent
appointed pursuant to Section 3.09 of the Trust Agreement, which shall initially
be the Eligible Lender Trustee.

     "CERTIFICATE  POOL  FACTOR" as of the close of business  on a  Distribution
Date means a seven-digit decimal figure equal to the Certificate Balance divided
by the  Initial  Certificate  Balance.  The  Certificate  Pool  Factor  will  be
1.0000000 as of the Closing Date;  thereafter,  the Certificate Pool Factor will
decline to reflect reductions in the Certificate Balance.

     "CERTIFICATE RATE" means, with respect to any Interest Period, the interest
rate per annum  (computed  on the basis of the actual  number of days elapsed in
such  Interest  Period  over a year of 365  days  (or 366 in the  case of a leap
year)) equal to the lesser of (i) the daily weighted average of the T-Bill Rates
within such  Interest  Period  plus __% and (ii) the Student  Loan Rate for such
Interest Period.

     "CERTIFICATE  REGISTER"  and  "CERTIFICATE  REGISTRAR"  means the  register
mentioned  and the  registrar  appointed  pursuant to Section  3.04 of the Trust
Agreement.

     "CERTIFICATEHOLDER"   means  a  Person  in  whose  name  a  Certificate  is
registered in the Certificate Register.

     "CERTIFICATEHOLDERS'  DISTRIBUTION  AMOUNT"  means,  with  respect  to  any
Distribution Date, the Certificateholders' Interest Distribution Amount for such
Distribution  Date plus, for each Distribution Date on and after which the Notes
have been paid in full, the  Certificateholders'  Principal  Distribution Amount
for such Distribution Date.

     "CERTIFICATEHOLDERS'  INTEREST  DISTRIBUTION AMOUNT" means, with respect to
any  Distribution  Date,  the sum of (i) the amount of  interest  accrued at the
Certificate Rate for the related Interest Period on the outstanding  Certificate
Balance on the immediately  preceding  Distribution Date, after giving effect to
all distributions to Certificateholders in respect of the Certificate Balance on
such Distribution Date (or, in the case of the first  Distribution  Date, on the
Closing  Date)  and (ii) the  Certificateholders'  Interest  Shortfall  for such
Distribution Date;  PROVIDED,  HOWEVER,  that the  Certificateholders'  Interest
Distribution  Amount  will not include any  Certificateholders'  Interest  Index
Carryover.

     "CERTIFICATEHOLDERS'  INTEREST INDEX  CARRYOVER" means for any Distribution
Date on which the Certificate Rate is based on the Student Loan Rate, the excess
of (a) the  amount of return on the  Certificates  that  would  have  accrued in
respect of such Interest  Period at the  Certificate  Rate without regard to the
Student  Loan Rate over (b) the  amount of return on the  Certificates  actually
accrued in respect  of such  Interest  Period  based on the  Student  Loan Rate,
together  with the unpaid  portion of any such  excess  from prior  Distribution
Dates and any return accrued thereon  calculated at the Certificate Rate without
regard to the Student Loan Rate;  PROVIDED,  HOWEVER,  that on any  Distribution
Date after the principal  balance of the Certificates has been paid in full, the
Certificateholders' Interest Index Carryover shall be equal to zero.

     "CERTIFICATEHOLDERS'   INTEREST  SHORTFALL"  means,  with  respect  to  any
Distribution   Date,  the  excess  of  (i)  the   Certificateholders'   Interest
Distribution  Amount on the preceding  Distribution Date over (ii) the amount of
interest  actually  distributed  to the  Certificateholders  on  such  preceding
Distribution  Date, plus interest on the amount of such excess interest,  to the
extent   permitted  by  law,  at  the  Certificate   Rate  from  such  preceding
Distribution Date to the current Distribution Date.

     "CERTIFICATEHOLDERS'   PERCENTAGE"   means  a  fraction,   expressed  as  a
percentage,  the numerator of which is the principal  amount of the Certificates
issued  on the  Closing  Date  and the  denominator  of  which is the sum of the
principal  amount of the  Notes  issued on the  Closing  Date and the  principal
balance of the Certificates issued on the Closing Date.

     "CERTIFICATEHOLDERS'   PRINCIPAL   DISTRIBUTION   AMOUNT"  means,  on  each
Distribution  Date, the excess of (i) the sum of (a) the Principal  Distribution
Amount for such Distribution Date, (b) the Noteholders'  Principal  Shortfall as
of the close of the preceding Distribution Date and (c) the  Certificateholders'
Principal Shortfall as of the close of the preceding Distribution Date over (ii)
the  Noteholders'  Principal  Distribution  Amount for such  Distribution  Date;
PROVIDED,  HOWEVER, that the  Certificateholders'  Principal Distribution Amount
will in no event exceed the Certificate Balance. In addition, on the Certificate
Final  Payment  Date,  the   Certificate   Balance  to  be  distributed  to  the
Certificateholders  will include the amount  required to reduce the  outstanding
Certificate Balance to zero.

     "CERTIFICATEHOLDERS'  PRINCIPAL  SHORTFALL"  means,  as of the close of any
Distribution  Date,  the  excess  of  (i)  the   Certificateholders'   Principal
Distribution   Amount  on  such  Distribution  Date  over  (ii)  the  amount  of
distributions made with respect to the Certificate  Balance on such Distribution
Date.

     "CLASS A-1 FINAL MATURITY DATE" means the ______ 200_ Distribution Date, at
which time the outstanding principal amount of the Class A-1 Notes is payable in
full.

     "CLASS A-1 NOTE" means  Floating  Rate Class A-1 Asset  Backed Notes issued
pursuant to the Indenture, substantially in the form of Exhibit A hereto.

     "CLASS A-1 RATE" means, with respect to each Interest Period,  the interest
rate per annum  (calculated on the basis of the actual number of days elapsed in
such Interest  Period  divided by 365 (or 366 in the case of a leap year)) equal
to the lesser of (a) the weighted  average T-Bill Rate for such Interest  Period
plus ___% and (b) the Student Loan Rate for such Interest Period.

     "CLASS A-2 FINAL MATURITY DATE" means the ______ 200_ Distribution Date, at
which time the outstanding principal amount of the Class A-2 Notes is payable in
full.

     "CLASS A-2 NOTE" means  Floating  Rate Class A-2 Asset  Backed Notes issued
pursuant to the Indenture, substantially in the form of Exhibit B hereto.

     "CLASS A-2 RATE" means, with respect to each Interest Period,  the interest
rate per annum  (calculated on the basis of the actual number of days elapsed in
such Interest  Period  divided by 365 (or 366 in the case of a leap year)) equal
to the lesser of (a) the weighted  average T-Bill Rate for such Interest  Period
plus ___% and (b) the Student Loan Rate for such Interest Period.

     "CLEARING  AGENCY" means an organization  registered as a "clearing agency"
pursuant to Section 17A of the Exchange Act.

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

     "CLOSING DATE" means June ____, 1997.

     "CODE"  means the Internal  Revenue  Code of 1986,  as amended from time to
time, and Treasury Regulations promulgated thereunder.

     "COLLATERAL"  has the  meaning  specified  in the  Granting  Clause  of the
Indenture.

     "COLLECTION ACCOUNT" means the account designated as such,  established and
maintained pursuant to Section 4.01 of the Master Servicing Agreement.

     "COLLECTION  PERIOD"  means each period of three  calendar  months from and
including the date next  following the end of the  preceding  Collection  Period
(or, with respect to the first  Collection  Period,  the period beginning on the
Cutoff Date and ending on August 31, 1997).

     "COMMISSION" means the Securities and Exchange Commission.

     "CONSOLIDATION  LOAN"  means  a loan  made  to an  eligible  borrower  that
represents the  refinancing of federal student loans of such borrower and his or
her spouse in accordance with the applicable  terms and conditions of the Higher
Education Act.

     "CORPORATE  TRUST OFFICE" means (i) with respect to the Indenture  Trustee,
the principal  office of the Indenture  Trustee at which at any particular  time
its corporate trust business shall be administered,  which office at the Closing
Date is located at Four Albany  Street,  New York,  New York  10006;  Attention:
Corporate Trust and Agency Group;  Telephone:  (212) 250-6137;  Telecopy:  (212)
250-6439,  or at such other address as the Indenture  Trustee may designate from
time to time by notice  to the  Noteholders  and the  Seller,  or the  principal
corporate trust office of any successor  Indenture Trustee (the address of which
the successor  Indenture Trustee will notify the Noteholders and the Seller) and
(ii) with respect to the Eligible Lender Trustee,  the principal corporate trust
office of the Eligible Lender Trustee located at One First National Plaza, Suite
0126,  Chicago,  Illinois  60670;  Attention:  Corporate  Trust  Administration;
Telecopy:  (312)  407-1708,  or at such  other  address as the  Eligible  Lender
Trustee may designate by notice to the Certificateholders and the Seller, or the
principal  corporate trust office of any successor  Eligible Lender Trustee (the
address  of  which  the  successor  Eligible  Lender  Trustee  will  notify  the
Certificateholders and the Seller).

     "CSLF"  means the  Connecticut  Student Loan  Foundation,  an agency of the
State of Connecticut.

     "CUTOFF DATE" means June 1, 1997.

     "DEFAULT" means any occurrence that is, or with notice or the lapse of time
or both would become, an Event of Default.

     "DEFINITIVE  CERTIFICATES" has the meaning specified in Section 3.11 of the
Trust Agreement.

     "DEFINITIVE  NOTES"  has  the  meaning  specified  in  Section  2.10 of the
Indenture.

     "DELIVERY" when used with respect to Trust Account Property means: (a) with
respect to bankers' acceptances,  commercial paper,  negotiable  certificates of
deposit and other obligations that constitute  "instruments"  within the meaning
of Section  9-105(1)(i)  of the UCC and are  susceptible  of physical  delivery,
transfer  thereof to the  Indenture  Trustee  or its  nominee  or  custodian  by
physical delivery to the Indenture Trustee or its nominee or custodian  endorsed
to, or  registered  in the name of,  the  Indenture  Trustee  or its  nominee or
custodian or endorsed in blank, and, with respect to a certificated security (as
defined in Section  8-102 of the UCC)  transfer  thereof (i) by delivery of such
certificated  security  endorsed to, or registered in the name of, the Indenture
Trustee  or its  nominee  or  custodian  or  endorsed  in blank  to a  financial
intermediary  (as  defined in Section  8-313) of the UCC) and the making by such
financial  intermediary  of entries on its books and  records  identifying  such
certificated  securities as belonging to the Indenture Trustee or its nominee or
custodian and the sending by such financial  intermediary  of a confirmation  of
the  purchase  of such  certificated  security by the  Indenture  Trustee or its
nominee or custodian,  or (ii) by delivery  thereof to a "clearing  corporation"
(as  defined in  Section  8-102(3)  of the UCC) and the making by such  clearing
corporation  of  appropriate  entries  on its  books  reducing  the  appropriate
securities  account of the transferor and increasing the appropriate  securities
account of a financial intermediary by the amount of such certificated security,
the  identification by the clearing  corporation of the certificated  securities
for  the  sole  and  exclusive  account  of  the  financial  intermediary,   the
maintenance of such  certificated  securities by such clearing  corporation or a
"custodian  bank" (as defined in Section  8-102(4) of the UCC) or the nominee of
either subject to the clearing corporation's exclusive control, the sending of a
confirmation  by the  financial  intermediary  of the purchase by the  Indenture
Trustee or its nominee or  custodian of such  securities  and the making by such
financial  intermediary  of entries on its books and  records  identifying  such
certificated  securities as belonging to the Indenture Trustee or its nominee or
custodian (all of the foregoing,  "Physical  Property"),  and, in any event, any
such Physical  Property in registered form shall be in the name of the Indenture
Trustee  or its  nominee  or  custodian;  and  such  additional  or  alternative
procedures as may hereafter become  appropriate to effect the complete  transfer
of ownership of any such Trust Account Property to the Indenture  Trustee or its
nominee or custodian,  consistent  with changes in applicable law or regulations
or the interpretation  thereof; (b) with respect to any securities issued by the
U.S.  Treasury,  the Federal Home Loan  Mortgage  Corporation  or by the Federal
National  Mortgage  Association  that is a book-entry  security held through the
Federal Reserve System pursuant to Federal book-entry regulations, the following
procedures,  all in accordance with applicable law, including applicable Federal
regulations  and Articles 8 and 9 of the UCC:  book-entry  registration  of such
Trust Account Property to an appropriate  book-entry  account  maintained with a
Federal  Reserve Bank by a financial  intermediary  which is also a "depository"
pursuant to  applicable  Federal  regulations  and  issuance  by such  financial
intermediary  of  a  deposit  advice  or  other  written  confirmation  of  such
book-entry  registration to the Indenture Trustee or its nominee or custodian of
the  purchase  by the  Indenture  Trustee or its  nominee or  custodian  of such
book-entry  securities;  the making by such financial intermediary of entries in
its books and records  identifying  such  book-entry  security  held through the
Federal Reserve System pursuant to Federal  book-entry  regulations as belonging
to the Indenture  Trustee or its nominee or custodian and  indicating  that such
custodian  holds such Trust Account  Property  solely as agent for the Indenture
Trustee  or its  nominee  or  custodian;  and  such  additional  or  alternative
procedures as may hereafter  become  appropriate to effect complete  transfer of
ownership of any such Trust  Account  Property to the  Indenture  Trustee or its
nominee or custodian,  consistent  with changes in applicable law or regulations
or the interpretation thereof; and (c) with respect to any item of Trust Account
Property that is an uncertificated  security under Article 8 of the UCC and that
is not  governed by clause (b) above,  registration  on the books and records of
the issuer thereof in the name of the financial  intermediary,  the sending of a
confirmation  by the  financial  intermediary  of the purchase by the  Indenture
Trustee or its nominee or custodian of such uncertificated  security, the making
by such financial  intermediary of entries on its books and records  identifying
such  uncertificated  certificates as belonging to the Indenture  Trustee or its
nominee or custodian.

     "DEPARTMENT" means the United States Department of Education,  an agency of
the Federal government.

     "DEPOSITOR"  means the Seller in its capacity as Depositor  under the Trust
Agreement.

     "DETERMINATION  DATE" means,  with respect to any Monthly Servicing Payment
Date or Distribution  Date, as the case may be, the third Business Day preceding
such Monthly Servicing Payment Date or Distribution Date.

     "DISTRIBUTION DATE" means, with respect to each Collection Period, the [__]
day of each of March,  June,  September and December,  [or, if such day is not a
Business Day, the immediately  following Business Day],  commencing on September
[__], 1997.

     "ELIGIBLE  DEPOSIT  ACCOUNT" means either (a) a segregated  account with an
Eligible  Institution or (b) a segregated trust account with the corporate trust
department of a depository  institution  organized  under the laws of the United
States of America or any one of the States (or any domestic  branch of a foreign
bank),  having  corporate trust powers and acting as trustee for funds deposited
in such account, so long as any of the securities of such depository institution
have a credit  rating  from  each  Rating  Agency in one of its  generic  rating
categories which signifies investment grade.

     "ELIGIBLE  INSTITUTION" means a depository  institution organized under the
laws of the United  States of  America  or any one of the states  thereof or the
District of Columbia (or any domestic branch of a foreign bank), (i) which has a
long-term  unsecured  debt  rating  of  investment  grade  and/or  a  short-term
unsecured  debt  rating  in the  highest  investment  rating  category,  each as
determined by at least two nationally  recognized rating agencies and (ii) whose
deposits are insured by the FDIC. If so qualified,  the Eligible  Lender Trustee
or the Indenture Trustee may be considered an Eligible Institution.

     "ELIGIBLE INVESTMENTS" mean book-entry  securities,  negotiable instruments
or securities  represented  by  instruments  in bearer or registered  form which
evidence:

     (a)  direct  obligations of, and obligations  fully guaranteed as to timely
          payment by, the United States of America;

     (b)  demand  deposits,  time  deposits  or  certificates  of deposit of any
          depository institution or trust company incorporated under the laws of
          the United States of America or any State (or any domestic branch of a
          foreign bank) and subject to supervision and examination by Federal or
          state  banking  or  depository   institution   authorities  (including
          depository receipts issued by any such institution or trust company as
          custodian  with  respect to any  obligation  referred to in clause (a)
          above or portion of such  obligation for the benefit of the holders of
          such depository receipts);  PROVIDED, HOWEVER, that at the time of the
          investment or contractual commitment to invest therein (which shall be
          deemed to be made again each time funds are reinvested  following each
          Monthly Servicing  Payment Date or Distribution  Date, as the case may
          be), the commercial  paper or other  short-term  senior unsecured debt
          obligations  (other than such obligations the rating of which is based
          on the credit of a Person other than such  depository  institution  or
          trust  company)  thereof  shall have a credit  rating from both of the
          Rating Agencies in the highest investment category granted thereby;

     (c)  commercial paper having,  at the time of the investment or contractual
          commitment  to  invest  therein,  a  rating  from  both of the  Rating
          Agencies in the highest investment category granted thereby;

     (d)  investments  in money  market  funds or common  trust  funds  having a
          rating  from both of the Rating  Agencies  in the  highest  investment
          category  granted  thereby  (including  funds for which the  Indenture
          Trustee,  the  Administrator  or the Eligible Lender Trustee or any of
          their respective Affiliates is investment manager or advisor);

     (e)  bankers'  acceptances  issued by any  depository  institution or trust
          company referred to in clause (b) above;

     (f)  repurchase  obligations  with respect to any security that is a direct
          obligation of, or fully guaranteed by, the United States of America or
          any agency or  instrumentality  thereof the  obligations  of which are
          backed by the full faith and credit of the United  States of  America,
          in either case entered into with (i) a depository institution or trust
          company (acting as principal) described in clause (b) above; and

     (g)  any other  investment  permitted by each of the Rating Agencies as set
          forth in writing delivered to the Indenture Trustee.

     "ELIGIBLE  LENDER  TRUSTEE"  means The First  National  Bank of Chicago,  a
national  banking  association,  not in its  individual  capacity  but solely as
Eligible Lender Trustee under the Trust Agreement.

     "ERISA"  means the Employee  Retirement  Income  Security  Act of 1974,  as
amended.

     "EVENT  OF  DEFAULT"  has the  meaning  specified  in  Section  5.01 of the
Indenture.

     "EXCESS DISTRIBUTION CERTIFICATE" means the certificate issued by the Trust
representing  excess amounts  distributed  to the Seller in accordance  with the
Sale Agreement, substantially in the form of Exhibit ___ to the Trust Agreement.

     "EXCESS  SERVICING  FEE" has the meaning  specified  in Schedule [C] to the
[Master Servicing Agreement].

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

     "EXECUTIVE  OFFICER"  means,  with  respect to any  corporation,  the Chief
Executive Officer, Chief Operating Officer, Chief Financial Officer,  President,
any Executive Vice President, any Senior Vice President, any Vice President, the
Secretary  or the  Treasurer  of  such  corporation;  and  with  respect  to any
partnership, any general partner thereof.

     "EXPECTED  INTEREST  COLLECTIONS"  means,  with  respect  to any month in a
Collection Period, the sum of (i) the amount of interest accrued, net of amounts
required  by the  Higher  Education  Act to be paid to the  Department  or to be
repaid to borrowers,  with respect to the Financed  Student Loans for such month
(whether or not such  interest  is actually  paid),  (ii) all  Interest  Subsidy
Payments and Special Allowance  Payments expected to be received by the Eligible
Lender Trustee for such month (whether or not actually received) with respect to
the Financed Student Loans and (iii) Investment Earnings for such month.

     "EXPENSES" means any and all  liabilities,  obligations,  losses,  damages,
taxes, claims, actions and suits, and any and all reasonable costs, expenses and
disbursements  (including  reasonable  legal fees and  expenses) of any kind and
nature  whatsoever which may at any time be imposed on, incurred by, or asserted
against the Eligible Lender Trustee or any of its officers,  directors or agents
in any way  relating to or arising out of the Trust  Agreement,  the other Basic
Documents,  the Trust  Estate,  the  administration  of the Trust  Estate or the
action or inaction of the Eligible  Lender Trustee under the Trust  Agreement or
the other Basic Documents.

     "FDIC" means the Federal Deposit Insurance Corporation.

     "FINANCED STUDENT LOAN" means any student loan that is guaranteed as to the
payment of principal and interest by a Guarantor and reinsured by the Department
and set forth on  Schedule  A to the Sale  Agreement  and the  Indenture  (which
Schedule may be in the form of microfiche).

     "FINANCED STUDENT LOAN FILES" means the documents specified in Section 2.01
of the Master Servicing Agreement.

     "FITCH" means Fitch Investors Services, L.P.

     "GRANT" means mortgage,  pledge, bargain, sell, warrant,  alienate, remise,
release, convey, assign, transfer,  create, and grant a lien upon and a security
interest in and right of set-off against, deposit, set over and confirm pursuant
to the  Indenture.  A Grant  of the  Collateral  or of any  other  agreement  or
instrument  shall  include  all  rights,  powers  and  options  (but none of the
obligations)  of the Granting  party  thereunder,  including  the  immediate and
continuing right to claim for,  collect,  receive and give receipt for principal
and interest  payments in respect of the Collateral and all other moneys payable
thereunder,  to give and  receive  notices  and  other  communications,  to make
waivers or other  agreements,  to  exercise  all rights  and  options,  to bring
Proceedings  in the name of the Granting  party or otherwise and generally to do
and  receive  anything  that the  Granting  party is or may be entitled to do or
receive thereunder or with respect thereto.

     "GUARANTEE AGREEMENTS" means (i) in the case of PHEAA, the Lender Agreement
and the Lender  Participation  Agreement for  Consolidation  Loans, in each case
dated as of June ____,  1997,  between PHEAA and the Eligible  Lender Trustee on
behalf of the Issuer,  (ii) in the case of NJHEAA,  the Guaranty Loan Agreement,
dated as of June ___, 1997,  between  NJHEAA and the Eligible  Lender Trustee on
behalf of the Issuer, (iii) in the case of CSLF, the Lender Agreement,  dated as
of June ____,  1997,  between CSLF and the Eligible  Lender Trustee on behalf of
the Issuer, (iv) in the case of NYSHESC, the Loan Guarantee Agreement,  dated as
of June ___, 1997,  between NYSHESC and the Eligible Lender Trustee on behalf of
the Issuer and (v) in the case of USAF, the Agreement to Guarantee Loans,  dated
as of June ___, 1997,  between USAF and the Eligible Lender Trustee on behalf of
the Issuer.

     "GUARANTEE  PAYMENT"  means any payment  made by a Guarantor  pursuant to a
Guarantee Agreement in respect of a Financed Student Loan.

     "GUARANTORS" means PHEAA, NJHEAA, CSLF, NYSHESC and USAF.

     "HIGHER  EDUCATION ACT" means the Higher Education Act of 1965, as amended,
together with any rules, regulations and interpretations thereunder.

     "INDENTURE"  means the  Indenture  dated as of June 1,  1997,  between  the
Issuer and the Indenture Trustee.

     "INDENTURE  TRUST  ESTATE" means all money,  instruments,  rights and other
property  that are subject or  intended  to be subject to the lien and  security
interest of the  Indenture  for the benefit of the  Noteholders  (including  all
property and interests Granted to the Indenture Trustee), including all proceeds
thereof.

     "INDENTURE  TRUSTEE"  means Bankers Trust  Corporation,  a New York banking
corporation,  not in its  individual  capacity but solely as  Indenture  Trustee
under the Indenture.

     "INDEPENDENT"  means, when used with respect to any specified Person,  that
the Person (a) is in fact independent of the Issuer,  any other obligor upon the
Notes,  the Seller and any Affiliate of any of the foregoing  Persons,  (b) does
not have any  direct  financial  interest  or any  material  indirect  financial
interest in the Issuer,  any such other obligor,  the Seller or any Affiliate of
any of the foregoing Persons and (c) is not connected with the Issuer,  any such
other obligor, the Seller or any Affiliate of any of the foregoing Persons as an
officer, employee, promoter,  underwriter,  trustee, partner, director or person
performing similar functions.

     "INDEPENDENT CERTIFICATE" means a certificate or opinion to be delivered to
the  Indenture  Trustee  under the  circumstances  described  in, and  otherwise
complying  with, the applicable  requirements of Section 11.01 of the Indenture,
made by an  Independent  appraiser or other expert  appointed by an Issuer Order
and approved by the Indenture  Trustee in the exercise of reasonable  care,  and
such opinion or certificate  shall state that the signer has read the definition
of "Independent" in the Indenture and that the signer is Independent  within the
meaning thereof.

     "INITIAL CERTIFICATE BALANCE" means $__________.

     "INITIAL POOL BALANCE" means the Pool Balance as of the Cutoff Date,  which
is $______________.

     "INSOLVENCY  EVENT"  means,  with  respect to a specified  Person,  (a) the
filing of a decree or order for  relief by a court  having  jurisdiction  in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable Federal or state bankruptcy, insolvency or
other  similar  law now or  hereafter  in  effect,  or  appointing  a  receiver,
liquidator,  assignee,  custodian, trustee, sequestrator or similar official for
such  Person  or for any  substantial  part of its  property,  or  ordering  the
winding-up or  liquidation  of such Person's  affairs,  and such decree or order
shall remain unstayed and in effect for a period of 60 consecutive  days; or (b)
the commencement by such Person of a voluntary case under any applicable Federal
or state bankruptcy, insolvency or other similar law now or hereafter in effect,
or the  consent  by such  Person  to the  entry of an  order  for  relief  in an
involuntary  case  under  any such law,  or the  consent  by such  Person to the
appointment  of  or  taking  possession  by a  receiver,  liquidator,  assignee,
custodian,  trustee, sequestrator or similar official for such Person or for any
substantial  part of its  property,  or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its  debts as such  debts  become  due,  or the  taking of action by such
Person in furtherance of any of the foregoing.

     "INTEREST  COLLECTIONS" shall have the meaning specified in Section 4.03(a)
of the Master Servicing Agreement.

     "INTEREST  PERIOD" means,  with respect to a Distribution  Date, the period
from and  including  the Closing  Date or the most recent  Distribution  Date on
which  interest on the Notes or the  Certificates,  as the case may be, has been
distributed, to but excluding the current Distribution Date.

     "INTEREST SUBSIDY PAYMENTS" means payments,  designated as such, consisting
of interest subsidies by the Department in respect of the Financed Student Loans
to the Eligible  Lender  Trustee on behalf of the Trust in  accordance  with the
Higher Education Act.

     "INVESTMENT  EARNINGS"  means,  with respect to any Monthly Payment Date or
Distribution  Date,  the  investment  earnings  (net of  losses  and  investment
expenses) on amounts on deposit in the Trust Accounts.

     "ISSUER"  means First Union  Student  Loan Trust  1997-1  until a successor
replaces  it and,  thereafter,  means the  successor  and,  for  purposes of any
provision contained in the Indenture and required by the TIA, each other obligor
on the Notes.

     "ISSUER ORDER" and "ISSUER REQUEST" means a written order or request signed
in the name of the Issuer by any one of its Authorized Officers and delivered to
the Indenture Trustee.

     "LIEN"  means  a  security  interest,   lien,  charge,  pledge,  equity  or
encumbrance of any kind, other than tax liens and any other liens, if any, which
attach to the respective  Financed  Student Loan by operation of law as a result
of any act or omission by the related Obligor.

     "LIQUIDATED  STUDENT  LOAN"  means  any  defaulted  Financed  Student  Loan
liquidated by the Master Servicer.

     "LIQUIDATION  PROCEEDS" means, with respect to any Liquidated Student Loan,
the moneys  collected  in  respect  thereof  from  whatever  source,  other than
Recoveries,  net of expenses  incurred by the Master Servicer in connection with
such  liquidation and any amounts required by law to be remitted to the borrower
on such Liquidated Student Loan.

     "LOCK-IN PERIOD" means the period of days preceding any  Distribution  Date
during which each Note Interest Rate or  Certificate  Rate,  as  applicable,  in
effect on the first day of such period  shall  remain in effect until the end of
the Interest Period related to such Distribution Date.

     "MASTER  SERVICER"  means First Union  National  Bank,  a national  banking
association having its main office in Charlotte, North Carolina, in its capacity
as Master Servicer on behalf of the Trust.

     "MASTER  SERVICER  DEFAULT" means an event  specified in Section 7.01(a) of
the Master Servicing Agreement.

     "MASTER  SERVICER'S  REPORT"  means  any  report  of  the  Master  Servicer
delivered  pursuant  to  Section  3.08(a)  of the  Master  Servicing  Agreement,
substantially in the form acceptable to the Administrator.

     "MASTER SERVICING  AGREEMENT" means the Master Servicing Agreement dated as
of June 1, 1997, among the Issuer,  the Master Servicer,  the  Administrator and
the Eligible Lender Trustee.

     "MINIMUM  PURCHASE  AMOUNT" means an amount that would be sufficient to (i)
reduce the outstanding  principal amount of each class of Notes then outstanding
on such  Distribution  Date to zero,  (ii) pay to Noteholders  the  Noteholders'
Interest Distribution Amount payable on such Distribution Date, (iii) reduce the
Certificate   Balance  to  zero,   (iv)  pay  to  the   Certificateholders   the
Certificateholders'  Interest  Distribution  Amount payable on such Distribution
Date and (v) pay the aggregate  fees and expenses of an auction of the assets of
the Trust.

     "MONTHLY  SERVICING PAYMENT DATE" means the [ ] day of each calendar month,
or, if such day is not a Business Day, the immediately  following  Business Day,
commencing on ____________, 1997.

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

     "NJHEAA" means the New Jersey Higher  Education  Assistance  Authority,  an
agency of the State of New Jersey.

     "NOTE" means the Class A-1 Notes and the Class A-2 Notes.

     "NOTE  DEPOSITORY  AGREEMENT"  means the agreement  dated as of the Closing
Date  relating  to the  Notes,  substantially  in the form of  Exhibit  C to the
Indenture,  among the Issuer, the Indenture  Trustee,  the Administrator and The
Depository Trust Company, as the initial Clearing Agency.

     "NOTE FINAL  MATURITY DATE" means the Class A-1 Final Maturity Date and the
Class A-2 Final Maturity Date, as applicable.

     "NOTE  INTEREST  RATE" means the Class A-1 Rate and the Class A-2 Rate,  as
applicable.

     "NOTE OWNER" means,  with respect to a Book-Entry  Note,  the Person who is
the owner of such  Book-Entry  Note,  as  reflected on the books of the Clearing
Agency,  or on the books of a Person  maintaining  an account with such Clearing
Agency (directly as a Clearing Agency Participant or as an indirect participant,
in each case in accordance with the rules of such Clearing Agency).

     "NOTE POOL FACTOR" as of the close of business on a Distribution Date means
a seven-digit  decimal figure equal to the outstanding  principal balance of the
Notes of either class divided by the original  outstanding  principal balance of
the Notes of each class. The Note Pool Factor of each class will be 1.0000000 as
of the Closing  Date;  thereafter,  the Note Pool Factor will decline to reflect
any reductions in the outstanding principal balance of the Notes of each class.

     "NOTE REGISTER" and "NOTE REGISTRAR" have the respective meanings specified
in Section 2.04 of the Indenture.

     "NOTEHOLDER"  means the  Person in whose name a Note is  registered  in the
Note Register.

     "NOTEHOLDERS'  DISTRIBUTION AMOUNT" means, with respect to any Distribution
Date,  the  sum  of  the  Noteholders'  Interest  Distribution  Amount  and  the
Noteholders' Principal Distribution Amount for such Distribution Date.

     "NOTEHOLDERS'  INTEREST  DISTRIBUTION  AMOUNT"  means,  with respect to any
Distribution  Date,  the  sum of (i)  the  amount  of  interest  accrued  at the
respective  Note Interest Rate for the related  Interest Period on the aggregate
outstanding  principal  balances  of both  classes  of Notes on the  immediately
preceding  Distribution Date after giving effect to all principal  distributions
to Noteholders on such date (or, in the case of the first  Distribution Date, on
the  Closing  Date)  and  (ii)  the  Noteholders'  Interest  Shortfall  for such
Distribution   Date;   provided,   however,   that  the  Noteholders'   Interest
Distribution Amount will not include any Noteholders' Interest Index Carryover.

     "NOTEHOLDERS' INTEREST INDEX CARRYOVER" means, for any Distribution Date on
which the Class  A-1 Rate or the  Class  A-2 Rate is based on the  Student  Loan
Rate,  the  excess of (a) the amount of  interest  on the Class A-1 Notes or the
Class A-2 Notes,  as the case may be, that would have  accrued in respect of the
related  Interest  Period had interest  been  calculated  without  regard to the
Student  Loan Rate over (b) the amount of interest on the Class A-1 Notes or the
Class  A-2  Notes,  as the case may be,  actually  accrued  in  respect  of such
Interest Period based on the Student Loan Rate, together with the unpaid portion
of any such excess from prior Distribution Dates and Interest accrued thereon at
the  applicable  Note Rate without  regard to the Student  Loan Rate;  PROVIDED,
HOWEVER,  that on any Distribution Date after the principal balance of the Class
A-1 Notes or the Class A-2 Notes, as the case may be, has been paid in full, the
Noteholders' Interest Index Carryover for such class shall be equal to zero.

     "NOTEHOLDERS'  INTEREST  SHORTFALL" means, with respect to any Distribution
Date, the excess of (i) the  Noteholders'  Interest  Distribution  Amount on the
preceding   Distribution   Date  over  (ii)  the  amount  of  interest  actually
distributed  to the  Noteholders  on  such  preceding  Distribution  Date,  plus
interest on the amount of such excess  interest due to the  Noteholders,  to the
extent  permitted by law, at the weighted  average of the Class A-1 Rate and the
Class A-2 Rate from such preceding Distribution Date to the current Distribution
Date.

     "NOTEHOLDERS' PERCENTAGE" means a fraction,  expressed as a percentage, the
numerator  of which is the  principal  amount of the Notes issued on the Closing
Date and the  denominator  of which is the sum of the  principal  amount  of the
Notes issued on the Closing Date and the principal  balance of the  Certificates
issued on the Closing Date.

     "NOTEHOLDERS'  PRINCIPAL  DISTRIBUTION  AMOUNT" means,  with respect to any
Distribution Date, the Principal  Distribution Amount for such Distribution Date
plus the  Noteholders'  Principal  Shortfall  as of the  close of the  preceding
Distribution Date; provided that the Noteholders'  Principal Distribution Amount
will not exceed the outstanding principal balance of the Notes. In addition, (i)
on the Class A-1 Final Maturity  Date, the principal  required to be distributed
to the Class A-1  Noteholders  will  include  the amount  required to reduce the
outstanding  principal  balance of the Class A-1 Notes to zero,  and (ii) on the
Class A-2 Final Maturity  Date, the principal  required to be distributed to the
Class A-2 Noteholders will include the amount required to reduce the outstanding
principal balance of the Class A-2 Notes to zero.

     "NOTEHOLDERS'   PRINCIPAL   SHORTFALL"  means,  as  of  the  close  of  any
Distribution  Date, the excess of (i) the  Noteholders'  Principal  Distribution
Amount on such  Distribution  Date over (ii) the  amount of  principal  actually
distributed to the Noteholders on such Distribution Date.

     "NYSHESC" means the N.Y. State Higher Education  Services  Corporation,  an
agency of the State of New York.

     "OBLIGOR" on a Financed  Student Loan means the borrower or co-borrowers of
such Financed  Student Loan and any other Person who owes payments in respect of
such Financed Student Loan, including the Guarantor thereof and, with respect to
any  Interest  Subsidy  Payment  or  Special  Allowance  Payment  thereon,   the
Department.

     "OFFICER'S  CERTIFICATE" means (i) in the case of the Issuer, a certificate
signed  by  any  Authorized  Officer  of the  Issuer,  under  the  circumstances
described in, and otherwise  complying  with,  the  applicable  requirements  of
Section 11.01 of the Indenture,  and delivered to the Indenture Trustee, (ii) in
the case of the Seller,  a certificate  signed by any Authorized  Officer of the
Seller  and (iii) in the case of the Master  Servicer  or the  Administrator,  a
certificate  signed by any  Authorized  Officer  of the Master  Servicer  or the
Administrator, as appropriate.

     "OPINION OF  COUNSEL"  means (i) with  respect to the  Issuer,  one or more
written opinions of counsel who may, except as otherwise  expressly  provided in
the  Indenture,  be  employees  of or  counsel  to the  Issuer  and who shall be
satisfactory  to the Indenture  Trustee,  and which opinion or opinions shall be
addressed to the Indenture Trustee as Indenture  Trustee,  shall comply with any
applicable requirements of Section 11.01 of the Indenture,  and shall be in form
and substance satisfactory to the Indenture Trustee and (ii) with respect to the
Seller,  the Administrator or the Master Servicer,  one or more written opinions
of counsel who may be an employee of or counsel to the Seller, the Administrator
or the Master  Servicer,  which  counsel  shall be  acceptable  to the Indenture
Trustee, the Eligible Lender Trustee or the Rating Agencies, as applicable.

     "ORIGINATION  FEE" means the  origination  fee payable to the Department by
the lender with respect to any Financed  Student Loan  (including  Consolidation
Loans) made on or after October 1, 1993, equal to 0.50% of the initial principal
balance of such loan.

     "OUTSTANDING" means, as of the date of determination, all Notes theretofore
authenticated and delivered under the Indenture except:

     (i)  Notes theretofore  cancelled by the Note Registrar or delivered to the
          Note Registrar for cancellation;

     (ii) Notes or portions thereof the payment for which money in the necessary
          amount has been  theretofore  deposited with the Indenture  Trustee or
          any  Paying  Agent in trust  for the  Noteholders  thereof  (PROVIDED,
          HOWEVER,  that  if  such  Notes  are to be  redeemed,  notice  of such
          redemption has been duly given pursuant to the Indenture); and

     (iii)Notes  in  exchange  for or in lieu of other  Notes  which  have  been
          authenticated  and delivered  pursuant to the  Indenture  unless proof
          satisfactory to the Indenture Trustee is presented that any such Notes
          are  held by a bona  fide  purchaser;  PROVIDED  that  in  determining
          whether the  Noteholders  of the requisite  Outstanding  Amount of the
          Notes  have  given  any  request,  demand,  authorization,  direction,
          notice, consent or waiver hereunder or under any other Basic Document,
          Notes  owned by the  Issuer,  any other  obligor  upon the Notes,  the
          Seller  or any  Affiliate  of any of the  foregoing  Persons  shall be
          disregarded  and  deemed  not  to  be  Outstanding,  except  that,  in
          determining  whether  the  Indenture  Trustee  shall be  protected  in
          relying  upon  any such  request,  demand,  authorization,  direction,
          notice,  consent or waiver,  only Notes that a Responsible  Officer of
          the  Indenture  Trustee  either  actually  knows to be so owned or has
          received  written  notice  thereof shall be so  disregarded.  Notes so
          owned  that  have  been  pledged  in good  faith  may be  regarded  as
          Outstanding  if the pledgee  establishes  to the  satisfaction  of the
          Indenture  Trustee the pledgee's  right so to act with respect to such
          Notes and that the pledgee is not the Issuer,  any other  obligor upon
          the  Notes,  the  Seller  or any  Affiliate  of  any of the  foregoing
          Persons.

     "OUTSTANDING  AMOUNT"  means the  aggregate  principal  amount of all Notes
Outstanding at the date of determination.

     "PAYING  AGENT" means the Indenture  Trustee or any other Person that meets
the eligibility standards for the Indenture Trustee specified in Section 6.11 of
the  Indenture  and is  authorized  by the  Issuer to make the  payments  to and
distributions  from the  Collection  Account and  payments of  principal  of and
interest and any other amounts owing on the Notes on behalf of the Issuer.

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

     "PHEAA" means the  Pennsylvania  Higher  Education  Assistance  Agency,  an
agency of the Commonwealth of Pennsylvania.

     "PHYSICAL PROPERTY" has the meaning assigned to such term in the definition
of "Delivery" above.

     "POOL BALANCE" means, at any time, the aggregate  principal  balance of the
Financed Student Loans at the end of the preceding  Collection  Period including
accrued interest thereon for such Collection  Period to the extent such interest
will be capitalized upon  commencement of repayment,  after giving effect to the
following  without  duplication:  (i) all payments  received by the Trust during
such Collection Period from or on behalf of Obligors,  (ii) all Purchase Amounts
received by the Trust for such  Collection  Period from the Seller or the Master
Servicer  and (iii) all losses  realized on Financed  Student  Loans  liquidated
during such Collection Period.

     "PREDECESSOR  NOTE"  means,  with  respect to any  particular  Note,  every
previous Note  evidencing all or a portion of the same debt as that evidenced by
such  particular  Note;  and,  for the  purpose  of this  definition,  any  Note
authenticated and delivered under Section 2.05 of the Indenture and in lieu of a
mutilated,  lost,  destroyed or stolen Note shall be deemed to evidence the same
debt as the mutilated, lost, destroyed or stolen Note.

     "PRINCIPAL  DISTRIBUTION  AMOUNT"  means (i) with  respect  to the  initial
Distribution  Date,  the  amount by which the sum of the  outstanding  principal
amount  of the Notes and the  Certificate  Balance  exceeds  the  Adjusted  Pool
Balance  for such  Distribution  Date and (ii) with  respect to each  subsequent
Distribution  Date,  the  amount  by which the  Adjusted  Pool  Balance  for the
preceding   Distribution  Date  exceeds  the  Adjusted  Pool  Balance  for  such
Distribution Date.

     "PROCEEDING"  means any suit in equity,  action at law or other judicial or
administrative proceeding.

     "PURCHASE  AMOUNT" means,  as of the close of business on the last day of a
Collection  Period,  100% (or  98%,  in the case of any  Financed  Student  Loan
disbursed  on or after  October 1, 1993,  if the related  borrower is in default
under such Financed  Student Loan) of the amount  required to prepay in full the
respective  Financed Student Loan under the terms thereof  including all accrued
interest thereon and any lost Interest  Subsidy  Payments and Special  Allowance
Payments with respect thereto.

     "PURCHASED  STUDENT LOAN" means a Financed Student Loan purchased as of the
close of business on the last day of a Collection  Period by the Master Servicer
pursuant to Section 3.06 of the Master Servicing Agreement or repurchased by the
Seller pursuant to Section 3.02 of the Sale Agreement.

     "RATING  AGENCY"  means  Moody's  and  Fitch.  If no such  organization  or
successor  is any longer in  existence,  "Rating  Agency"  shall be a nationally
recognized statistical rating organization or other comparable Person designated
by the  Seller,  notice  of which  designation  shall be given to the  Indenture
Trustee, the Eligible Lender Trustee and the Master Servicer.

     "RATING  AGENCY  CONDITION"  means,  with respect to any action,  that each
Rating Agency shall have been given 10 days' prior notice  thereof and that each
of the Rating Agencies shall have notified the Seller, the Master Servicer,  the
Eligible  Lender  Trustee and the Indenture  Trustee in writing that such action
will not  result in and of  itself  in a  reduction  or  withdrawal  of the then
current rating of the Notes or the Certificates.

     "REALIZED  LOSS" means the excess of the principal  balance  (including any
interest that had been or had been expected to be capitalized) of any Liquidated
Student Loan over Liquidation  Proceeds with respect to such Student Loan to the
extent allocable to principal  (including any interest that had been or had been
expected to be capitalized).

     "RECORD  DATE" means,  with respect to a Monthly  Servicing  Payment  Date,
Distribution  Date or Redemption Date, the close of business on the Business Day
preceding such Monthly Servicing  Payment Date,  Distribution Date or Redemption
Date.

     "RECOVERIES"  means,  with respect to any Liquidated  Student Loan,  moneys
collected in respect thereof, from whatever source, during any Collection Period
following the  Collection  Period in which such  Financed  Student Loan became a
Liquidated  Student Loan,  net of the sum of any amounts  expended by the Master
Servicer  for the account of any  Obligor and any amounts  required by law to be
remitted to the Obligor.

     "RESERVE  ACCOUNT" means the account  designated as such,  established  and
maintained pursuant to Section 4.01 of the Master Servicing Agreement.

     "RESERVE ACCOUNT INITIAL DEPOSIT" means $__________.

     "RESPONSIBLE  OFFICER" means,  with respect to the Indenture  Trustee,  any
officer within the Corporate  Trust Office of the Indenture  Trustee,  including
any Managing  Director,  Vice  President,  Assistant Vice  President,  Assistant
Treasurer,  Assistant  Secretary,  or any other officer of the Indenture Trustee
customarily  performing functions similar to those performed by any of the above
designated  officers,  with direct  responsibility for the administration of the
Indenture and the other Basic  Documents on behalf of the Indenture  Trustee and
also, with respect to a particular matter, any other officer to whom such matter
is referred  because of such  officer's  knowledge of and  familiarity  with the
particular subject.

     "SALE  AGREEMENT"  means the Sale Agreement dated as of June 1, 1997, among
the Issuer, the Seller and the Eligible Lender Trustee.

     "SCHEDULE  OF FINANCED  STUDENT  LOANS"  means the listing of the  Financed
Student Loans set forth in Schedule A to the Sale Agreement and to the Indenture
(which Schedule may be in the form of microfiche).

     "SELLER" means First Union National  Bank, a national  banking  association
having its main office in Avondale, Pennsylvania, in its capacity as Seller.

     "SERVICING  FEE" has the  meaning  specified  in  Schedule  C to the Master
Servicing Agreement.

     "SLS LOAN" means a Financed  Student Loan  designated  as such that is made
under the Federal Supplemental Loans for Students Program pursuant to the Higher
Education Act.

     "SPECIAL ALLOWANCE PAYMENTS" means payments, designated as such, consisting
of effective  interest  subsidies by the  Department  in respect of the Financed
Student  Loans  to the  Eligible  Lender  Trustee  on  behalf  of the  Trust  in
accordance with the Higher Education Act.

     "SPECIFIED  RESERVE ACCOUNT BALANCE" with respect to any Distribution  Date
generally  will be equal to the greater of (i) ___% of the Pool  Balance in each
case as of the  close of  business  on the last  day of the  related  Collection
Period  and (ii)  $_________;  PROVIDED,  HOWEVER,  that in no event  will  such
balance exceed the sum of the outstanding  principal amount of the Notes and the
outstanding principal balance of the Certificates.

     "STAFFORD  LOAN" means a Financed  Student Loan  designated as such that is
made under the  Federal  Stafford  Loan  Program in  accordance  with the Higher
Education Act.

     "STATE"  means any one of the 50 States of the United  States of America or
the District of Columbia.

     "STUDENT LOAN RATE" means, for any Interest Period,  the product of (a) the
quotient obtained by dividing (i) 365 (or 366 in a leap year) by (ii) the actual
number of days elapsed in such Interest Period and (b) the percentage equivalent
of a  fraction,  (i) the  numerator  of  which is  equal  to  Expected  Interest
Collections for the Collection  Period relating to such Interest Period less the
Servicing Fees and the  Administration  Fee payable on the related  Distribution
Date and any Servicing Fees paid on the two preceding  monthly Servicing Payment
Dates during the related  Collection Period and (ii) the denominator of which is
the Pool Balance.

     "SUCCESSOR  ADMINISTRATOR"  has the meaning specified in Section 3.07(e) of
the Indenture.

     "SUCCESSOR  SERVICER" has the meaning  specified in Section  3.07(e) of the
Indenture.

     "T-BILL RATE" means,  on any day, the weighted  average per annum  discount
rate  (expressed  on a bond  equivalent  basis and applied on a daily basis) for
91-day Treasury Bills sold at the most recent 91-day Treasury Bill auction prior
to such date as reported by the U.S. Treasury Department.  In the event that the
results of the  auctions  of 91-day  Treasury  Bills  cease to be  published  or
reported  as provided  above,  or that no such  auction is held in a  particular
week, then the "T-Bill Rate" in effect as a result of the last such  publication
or report  shall  remain in effect  until such time,  if any,  as the results of
auctions of 91-day  Treasury  Bills shall again be so  published  or reported or
such an auction is held, as the case may be. The T-Bill Rate shall be subject to
a Lock-In Period of six Business Days.

     "TREASURY  REGULATIONS" means regulations,  including proposed or temporary
regulations,   promulgated  under  the  Code.  References  in  any  document  or
instrument  to specific  provisions of proposed or temporary  regulations  shall
include  analogous  provisions of final Treasury  Regulations or other successor
Treasury Regulations.

     "TRUST" means the Issuer, established pursuant to the Trust Agreement.

     "TRUST  ACCOUNT  PROPERTY"  means  the  Trust  Accounts,  all  amounts  and
investments  held from time to time in any Trust Account (whether in the form of
deposit  accounts,  Physical  Property,  book-entry  securities,  uncertificated
securities or otherwise), including the Reserve Account Initial Deposit, and all
proceeds of the foregoing.

     "TRUST  ACCOUNTS"  has the meaning  specified in Section 4.01 of the Master
Servicing Agreement.

     "TRUST  AGREEMENT"  means the Trust  Agreement  dated as of June [__] 1997,
between the Depositor and the Eligible Lender Trustee.

     "TRUST CERTIFICATE" means a Certificate.

     "TRUST  ESTATE"  means all right,  title and  interest of the Trust (or the
Eligible  Lender  Trustee  on behalf of the  Trust) in and to the  property  and
rights assigned to the Trust pursuant to Article II of the Sale  Agreement,  all
funds on deposit from time to time in the Trust  Accounts and all other property
of the Trust  from time to time,  including  any rights of the  Eligible  Lender
Trustee and the Trust  pursuant  to the Sale  Agreement  and the  Administration
Agreement.

     "TRUST FEES" means the fees of the Indenture  Trustee,  the Servicing  Fee,
the Administration Fee and the fees of the Eligible Lender Trustee.

     "TRUST  INDENTURE ACT" or "TIA" means the Trust Indenture Act of 1939 as in
force on the date hereof, unless otherwise specifically provided.

     "UCC" means, unless the context otherwise requires,  the Uniform Commercial
Code, as in effect in the relevant jurisdiction, as amended from time to time.

     "USAF" means the United States Aid Funds, Inc., a non-profit corporation.












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






                                 TRUST AGREEMENT


                                     between


                            FIRST UNION NATIONAL BANK
                                  as Depositor

                                       and

                       THE FIRST NATIONAL BANK OF CHICAGO,
                    not in its individual capacity but solely
                           as Eligible Lender Trustee









                            Dated as of June 1, 1997




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




<PAGE>

                                TABLE OF CONTENTS

                                                                       PAGE
ARTICLE I - DEFINITIONS AND USAGE
ARTICLE II - ORGANIZATION
   SECTION 2.01. NAME
   SECTION 2.02. OFFICE
   SECTION 2.03.  PURPOSES AND POWERS
   SECTION 2.04. APPOINTMENT OF ELIGIBLE LENDER TRUSTEE
   SECTION 2.05. INITIAL CAPITAL CONTRIBUTION OF TRUST ESTATE
   SECTION 2.06. DECLARATION OF TRUST
   SECTION 2.07. LIABILITY OF THE CERTIFICATEHOLDERS
   SECTION 2.08. TITLE TO TRUST PROPERTY
   SECTION 2.09. REPRESENTATIONS AND WARRANTIES OF THE DEPOSITOR
   SECTION 2.10. FEDERAL INCOME TAX ALLOCATIONS
ARTICLE III - TRUST CERTIFICATES AND TRANSFER OF INTERESTS
   SECTION 3.01. INITIAL BENEFICIAL OWNERSHIP
   SECTION 3.02. THE TRUST CERTIFICATES
   SECTION 3.03. AUTHENTICATION OF TRUST CERTIFICATES
   SECTION 3.04. REGISTRATION OF TRANSFER AND EXCHANGE OF TRUST CERTIFICATES
   SECTION 3.05. MUTILATED, DESTROYED, LOST OR STOLEN TRUST CERTIFICATES
   SECTION 3.06. PERSONS DEEMED OWNERS
   SECTION 3.07. ACCESS TO LIST OF CERTIFICATEHOLDERS' NAMES AND ADDRESSES
   SECTION 3.08. MAINTENANCE OF OFFICE OR AGENCY
   SECTION 3.09. APPOINTMENT OF CERTIFICATE PAYING AGENT
   SECTION 3.10. DISPOSITION BY DEPOSITOR
   SECTION 3.12. NOTICES TO CLEARING AGENCY
   SECTION 3.13. DEFINITIVE CERTIFICATES
ARTICLE IV - ACTIONS BY ELIGIBLE LENDER TRUSTEE
   SECTION 4.01. PRIOR NOTICE TO CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN
                 MATTERS
   SECTION 4.02. ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO CERTAIN MATTERS
   SECTION 4.03. ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO BANKRUPTCY
   SECTION 4.04. RESTRICTIONS ON CERTIFICATEHOLDERS' POWER
   SECTION 4.05. MAJORITY CONTROL
ARTICLE V - APPLICATION OF TRUST FUNDS; CERTAIN DUTIES
   SECTION 5.01. APPLICATION OF TRUST FUNDS
   SECTION 5.02. METHOD OF PAYMENT
   SECTION 5.03. NO SEGREGATION OF MONEYS; NO INTEREST
   SECTION 5.04. ACCOUNTING AND REPORTS TO THE NOTEHOLDERS, CERTIFICATEHOLDERS,
                 THE INTERNAL REVENUE SERVICE AND OTHERS
   SECTION 5.05. SIGNATURE ON RETURNS; TAX MATTERS PARTNER
   SECTION 5.06. CAPITAL ACCOUNTS
ARTICLE VI - AUTHORITY AND DUTIES OF ELIGIBLE LENDER TRUSTEE
   SECTION 6.01. GENERAL AUTHORITY
   SECTION 6.02. GENERAL DUTIES
   SECTION 6.03. ACTION UPON INSTRUCTION
   SECTION 6.04. NO DUTIES EXCEPT AS SPECIFIED IN THIS AGREEMENT, THE MASTER
                 SERVICING AGREEMENT, THE SALE AGREEMENT OR IN INSTRUCTIONS
   SECTION 6.05. NO ACTION EXCEPT UNDER SPECIFIED DOCUMENTS OR INSTRUCTIONS
ARTICLE VII - CONCERNING THE ELIGIBLE LENDER TRUSTEE
   SECTION 7.01. ACCEPTANCE OF TRUSTS AND DUTIES
   SECTION 7.02. FURNISHING OF DOCUMENTS
   SECTION 7.03. REPRESENTATIONS AND WARRANTIES
   SECTION 7.04. RELIANCE; ADVICE OF COUNSEL
   SECTION 7.05. NOT ACTING IN INDIVIDUAL CAPACITY
   SECTION 7.06. ELIGIBLE LENDER TRUSTEE NOT LIABLE FOR TRUST CERTIFICATES OR
                 FINANCED STUDENT LOANS
   SECTION 7.07. ELIGIBLE LENDER TRUSTEE MAY OWN TRUST CERTIFICATES AND NOTES
ARTICLE VIII - COMPENSATION OF ELIGIBLE LENDER TRUSTEE
ARTICLE IX - TERMINATION OF TRUST AGREEMENT
   SECTION 9.01. TERMINATION OF TRUST AGREEMENT
   SECTION 9.02. DISSOLUTION UPON INSOLVENCY OF THE DEPOSITOR
ARTICLE X - SUCCESSOR ELIGIBLE LENDER TRUSTEES AND ADDITIONAL ELIGIBLE
            LENDER TRUSTEES
   SECTION 10.01. ELIGIBILITY REQUIREMENTS FOR ELIGIBLE LENDER TRUSTEE
   SECTION 10.02. RESIGNATION OR REMOVAL OF ELIGIBLE LENDER TRUSTEE
   SECTION 10.03. SUCCESSOR ELIGIBLE LENDER TRUSTEE
   SECTION 10.04. MERGER OR CONSOLIDATION OF ELIGIBLE LENDER TRUSTEE
   SECTION 10.05. APPOINTMENT OF CO-ELIGIBLE LENDER TRUSTEE OR SEPARATE
                  ELIGIBLE LENDER TRUSTEE
ARTICLE XI - MISCELLANEOUS
   SECTION 11.01. SUPPLEMENTS AND AMENDMENTS
   SECTION 11.02. NO LEGAL TITLE TO TRUST ESTATE IN CERTIFICATEHOLDERS
   SECTION 11.03. LIMITATIONS ON RIGHTS OF OTHERS
   SECTION 11.04. NOTICES
   SECTION 11.05. SEVERABILITY
   SECTION 11.06. SEPARATE COUNTERPARTS
   SECTION 11.07. SUCCESSORS AND ASSIGNS
   SECTION 11.08.  NO PETITION
   SECTION 11.09. NO RECOURSE
   SECTION 11.10. HEADINGS
   SECTION 11.11. GOVERNING LAW
EXHIBIT A - FORM OF TRUST CERTIFICATE
EXHIBIT B - FORM OF CERTIFICATE DEPOSITORY AGREEMENT




<PAGE>


          TRUST AGREEMENT dated as of June 1, 1997, between FIRST UNION NATIONAL
BANK ("First Union"),  a national banking  association having its main office in
Avondale,  Pennsylvania, as Depositor, and THE FIRST NATIONAL BANK OF CHICAGO, a
national  banking  association,  not in its  individual  capacity  but solely as
Eligible Lender Trustee.

          The Depositor and the Eligible Lender Trustee hereby agree as follows:



                                    ARTICLE I

                              DEFINITIONS AND USAGE

          Capitalized  terms used but not defined herein are defined in Appendix
A to the Indenture,  which also contains rules as to construction and usage that
shall be applicable herein.

                                   ARTICLE II

                                  ORGANIZATION

          SECTION 2.01.  NAME. The Trust created hereby shall be known as "First
Union Student Loan Trust 1997-1",  in which name the Eligible Lender Trustee may
conduct  the  business  of the  Trust,  make and  execute  contracts  and  other
instruments  on  behalf  of the  Trust  and sue and be  sued.  The  Trust  shall
constitute  a  business  trust  within the  meaning  of  Section  3801(a) of the
Delaware  Business  Trust Act for which the Trustee has filed a  certificate  of
trust with the  Secretary of State of the State of Delaware  pursuant to Section
3810(a) of the Delaware Business Trust Act.

          SECTION 2.02.  OFFICE. The office of the Trust shall be in care of the
Eligible  Lender Trustee at its Corporate  Trust Office or at such other address
as  the  Eligible  Lender  Trustee  may  designate  by  written  notice  to  the
Certificateholders and the Depositor.

          SECTION  2.03.  PURPOSES  AND  POWERS.  The purpose of the Trust is to
engage in the following activities:

          (i)  to issue  the  Notes  pursuant  to the  Indenture  and the  Trust
               Certificates pursuant to this Agreement and to sell the Notes and
               the Trust Certificates in one or more transactions;

          (ii) with  the  proceeds  of the  sale  of the  Notes  and  the  Trust
               Certificates,  to fund the  Reserve  Account  pursuant to Section
               4.06  of the  Master  Servicing  Agreement  and to  purchase  the
               Financed Student Loans pursuant to the Sale Agreement;

          (iii)to  assign,  grant,  transfer,  pledge,  mortgage  and convey the
               Trust Estate  pursuant to the Indenture  and to hold,  manage and
               distribute  to the  Certificateholders  pursuant  to the terms of
               this Agreement and the Master Servicing  Agreement any portion of
               the Trust Estate  released  from the Lien of, and remitted to the
               Trust pursuant to, the Indenture;

          (iv) to  enter  into and  perform  its  obligations  under  the  Basic
               Documents to which it is to be a party;

          (v)  to  engage  in  those   activities,   including   entering   into
               agreements,  that  are  necessary,   suitable  or  convenient  to
               accomplish the foregoing or are  incidental  thereto or connected
               therewith; and

          (vi) subject to compliance with the Basic Documents, to engage in such
               other   activities  as  may  be  required  in   connection   with
               conservation of the Trust Estate and the making of  distributions
               to  the  Certificateholders,   the  Noteholders  and  the  others
               specified in Section 4.05 of the Master Servicing Agreement.

          The Trust shall not engage in any  activity  other than in  connection
with the  foregoing or other than as required or authorized by the terms of this
Agreement or the other Basic  Documents.  In no event shall the Eligible  Lender
Trustee,  the Master Servicer or any other person have any power to (i) vary the
investment of the  Certificateholders  in the  Certificates or to substitute new
investments  or  reinvest  so as to  enable  the  Trust  to  take  advantage  of
variations in the market to improve the investment of the  Certificateholders in
the  Certificates or (ii) agree to any change in the terms of a Financed Student
Loan that would be a "significant  modification"  within the meaning of Treasury
Regulations Section 1.1001-3 (or any successor regulation), unless an opinion of
nationally  recognized  tax  counsel,  obtained at the sole expense of the party
requesting an action otherwise prohibited by clause (i) or (ii) of this sentence
and delivered to the Eligible Lender Trustee,  states that such action would (a)
not cause the Certificates (including the Excess Distribution Certificate) to be
treated  other than as interests  in a  partnership  for federal and  California
state tax purposes,  (b) not cause the Notes to be treated other than as debt of
the Trust for federal and California  state purposes and (c) not otherwise cause
additional   federal  or   California   state  tax  to  be   imposed   upon  the
Certificateholders (including the Depositor as holder of the Excess Distribution
Certificate), the Noteholders, the Eligible Lender Trustee or the Trust.

          SECTION 2.04.  APPOINTMENT OF ELIGIBLE LENDER  TRUSTEE.  The Depositor
hereby appoints the Eligible Lender Trustee as trustee of the Trust effective as
of the date hereof, to have all the rights, powers and duties set forth herein.

          SECTION  2.05.  INITIAL  CAPITAL  CONTRIBUTION  OF TRUST  ESTATE.  The
Depositor  hereby  sells,  assigns,  transfers,  conveys  and  sets  over to the
Eligible Lender Trustee,  as of the date hereof,  the sum of $1.00. The Eligible
Lender Trustee hereby  acknowledges  receipt in trust from the Depositor,  as of
the date hereof,  of the  foregoing  contribution,  which shall  constitute  the
initial  Trust  Estate and shall be  deposited in the  Collection  Account.  The
Depositor shall pay the  organizational  expenses of the Trust as they may arise
or shall,  upon the request of the Eligible Lender Trustee,  promptly  reimburse
the Eligible  Lender  Trustee for any such expenses paid by the Eligible  Lender
Trustee.

          SECTION 2.06. DECLARATION OF TRUST. The Eligible Lender Trustee hereby
declares  that it will hold the Trust  Estate in trust  upon and  subject to the
conditions  set forth herein for the use and benefit of the  Certificateholders,
subject to the obligations of the Trust under the other Basic  Documents.  It is
the intention of the parties  hereto that the Trust  constitute a business trust
under Delaware law and that this Agreement  constitute the governing  instrument
of such trust. It is the intention of the parties hereto that, solely for income
and franchise tax purposes,  the Trust shall be treated as a  partnership,  with
the assets of the partnership  being the Financed Student Loans and other assets
held by the Trust, the partners of the partnership being the  Certificateholders
(including the Depositor in its capacity as recipient of distributions  from the
Reserve Account pursuant to the Excess Distribution Certificate),  and the Notes
being debt of the partnership. The parties agree that, unless otherwise required
by appropriate tax authorities,  the Trust will file or cause to be filed annual
or  other  necessary  returns,  reports  and  other  forms  consistent  with the
characterization of the Trust as a partnership for such tax purposes.  Effective
as of the date hereof, the Eligible Lender Trustee shall have all rights, powers
and duties set forth  herein with respect to  accomplishing  the purposes of the
Trust.

          SECTION 2.07. LIABILITY OF THE  CERTIFICATEHOLDERS.  (a) The Depositor
shall be liable directly to and will indemnify the injured party for all losses,
claims,  damages,  liabilities and expenses of the Trust (including Expenses, to
the extent not paid out of the Trust  Estate) to the extent  that the  Depositor
would be liable if the  Trust  were a  partnership  under the  Delaware  Revised
Uniform Limited  Partnership Act in which the Depositor were a general  partner;
PROVIDED,  HOWEVER,  that the  Depositor  shall  not be  liable  for any  losses
incurred by a  Certificateholder  or a  Certificate  Owner in the capacity of an
investor  in the  Trust  Certificates  or a  Noteholder  or a Note  Owner in the
capacity of an investor in the Notes. In addition,  any third party creditors of
the Trust  (other  than in  connection  with the  obligations  described  in the
preceding  sentence for which the Depositor shall not be liable) shall be deemed
third party  beneficiaries  of this paragraph.  The obligations of the Depositor
under this paragraph shall be evidenced by the Excess  Distribution  Certificate
described  in Section  3.10,  which  shall be deemed to be a  separate  class of
certificates from all other Trust Certificates issued by the Trust.

          (b) No  Certificateholder,  other  than to the  extent  set  forth  in
paragraph (a), shall have any personal liability for any liability or obligation
of the Trust.

          (c) Any or all of Section 2.07(a) or 3.10(b) hereof (the  "Partnership
Qualification  Provisions")  shall  no  longer  be  applicable  or  part of this
Agreement in the event an Opinion of Counsel is delivered to the Eligible Lender
Trustee  to the  effect  that  the  deletion  of the  Partnership  Qualification
Provisions  will not cause the Trust to be classified as an association or other
entity  taxable as a  corporation  for relevant  state income and  franchise tax
purposes.

          SECTION 2.08.  TITLE TO TRUST  PROPERTY.  Legal title to all the Trust
Estate  shall be vested at all times in the  Trust as a  separate  legal  entity
except where  applicable law in any  jurisdiction  requires title to any part of
the Trust  Estate to be vested in a trustee  or  trustees,  in which  case title
shall be deemed to be vested in the Eligible Lender Trustee, a co-trustee and/or
a  separate  trustee,  as the  case may be;  provided  that  legal  title to the
Financed  Student  Loans  shall be vested at all  times in the  Eligible  Lender
Trustee on behalf of the Trust.

          SECTION 2.09.  REPRESENTATIONS  AND WARRANTIES OF THE  DEPOSITOR.  The
Depositor hereby represents and warrants to the Eligible Lender Trustee that:

          (a) The Depositor is duly organized and validly existing as a national
banking  association  in good  standing  under the laws of the United  States of
America,  with power and  authority  to own its  properties  and to conduct  its
business as such  properties are currently  owned and such business is presently
conducted.

          (b) The Depositor has the corporate power and authority to execute and
deliver  this  Agreement  and to carry out its  terms;  the  Depositor  has full
corporate  power and  authority  to sell and assign the  property to be sold and
assigned to and deposited with the Trust (or with the Eligible Lender Trustee on
behalf  of the  Trust)  and the  Depositor  has duly  authorized  such  sale and
assignment and deposit to the Trust (or to the Eligible Lender Trustee on behalf
of the Trust) by all necessary corporate action; and the execution, delivery and
performance of this  Agreement has been duly  authorized by the Depositor by all
necessary corporate action.

          (c) This Agreement  constitutes a legal,  valid and binding obligation
of the Depositor enforceable in accordance with its terms, subject to applicable
bankruptcy,  insolvency,  reorganization and similar laws relating to creditors'
rights  generally or the rights of  creditors  of banks the deposit  accounts of
which are insured by the FDIC and subject to general principles of equity.

          (d)  The  consummation  of  the  transactions   contemplated  by  this
Agreement and the  fulfillment of the terms hereof do not conflict with,  result
in any  breach of any of the terms and  provisions  of, or  constitute  (with or
without  notice  or lapse of time or both) a  default  under,  the  articles  of
association  or by-laws of the Depositor,  or any indenture,  agreement or other
instrument to which the Depositor is a party or by which it is 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
pursuant to the Basic  Documents);  nor  violate any law or, to the  Depositor's
knowledge,  any order,  rule or  regulation  applicable  to the Depositor of any
court or of any Federal or state regulatory body, administrative agency or other
governmental  instrumentality  having  jurisdiction  over the  Depositor  or its
properties.

          SECTION 2.10. FEDERAL INCOME TAX ALLOCATIONS

     (a)  Income and Loss  Allocations.  After giving  effect to the special
allocations set forth in subparagraph  (b) of this Section 2.10 and for purposes
of maintaining  Capital  Accounts under Section 5.06,  gross income items of the
Trust for any  Interest  Period as  determined  for Federal  income tax purposes
shall be allocated as follows:

          (1) first, among the Certificateholders as of the close of business on
the last day of such Interest Period,  in proportion to the Certificate  Balance
of the Certificates  owned by them on such date, an amount of gross income up to
the sum of (i) the  portion  of the  Certificateholders'  Interest  Distribution
Amount and the  Certificateholders'  Interest Index  Carryover,  if any, for the
related  Distribution Date allocable to such Interest Period, (ii) return on the
excess, if any, of the Certificateholders'  Interest Distribution Amount for the
preceding  Distribution  Date  over the  amount  in  respect  of  return  on the
Certificates  that  is  actually  distributed  to   Certificateholders  on  such
preceding  Distribution Date, to the extent permitted by law, at the Certificate
Rate for such  Interest  Period and (iii) the portion of the market  discount on
the Financed Student Loans accrued during such Interest Period that is allocable
to the  excess,  if  any,  of the  initial  aggregate  principal  amount  of the
Certificates over their initial aggregate issue price; and

          (2) the balance of Profits, if any, to the Depositor.

          If the  items  of  gross  income  of  the  Trust  for  any  month  are
insufficient for the allocations described in clause (1) above, subsequent items
of gross  income  shall  first be  allocated  to make up such  shortfall  before
Profits are  allocated  as  provided  in clause  (b).  Loss of the Trust for any
Interest  Period shall be allocated to the Depositor to the extent the Depositor
is  reasonably  expected  to bear the  economic  burden  of such  Loss,  and any
remaining Loss shall be allocated among the  Certificateholders  as of the close
of  business  on the last  day of such  Interest  Period  in  proportion  to the
Certificate  Balance of Trust  Certificates  owned by them on such date.  If any
items of loss or deduction are allocated to Certificateholders and the Depositor
subsequently  determines  that the economic loss to  Certificateholders  will be
less than was expected at the time such allocations were made,  additional items
of gross income will be allocated to Certificateholders in subsequent periods to
offset the excess  allocations  of losses and  deductions to  Certificateholders
before any  Profits are  allocated  to the  Depositor  as provided in clause (2)
above.

     (b)  Special Allocations.

          (1) In the  event  any  Certificateholder  unexpectedly  received  any
adjustments,  allocations  or  distributions  described  in Treasury  Regulation
Section  1.704-1(b)(2)(ii)(d)(4),  (5) or (6),  items of Trust  income  and gain
shall be specially allocated to such  Certificateholder  in an amount and manner
sufficient to eliminate, to the extent required by the Treasury Regulations, the
deficit, if any, in the balance of the Capital Account of such Certificateholder
as quickly as  possible.  This  Section  2.10(b) is  intended to comply with the
qualified  income  offset  provision  in  Section  1.704-1(b)(2)(ii)(d)  of  the
Treasury Regulations.

          (2) In the event the initial issue price of Certificates  differs from
their initial  Certificate  Balance,  there shall be specially  allocated to the
Certificateholders  the portion,  if any, of the offset for premium (in the case
the issue  price of the  Certificates  exceeds the  Certificate  Balance) on the
Financed  Student Loans  accruing for a calendar month that is  attributable  to
such difference.

     (c)  Liquidating  Profit  or  Loss.  Liquidating  Profit  or Loss  shall be
allocated,  after  all  other  adjustments  are  made  to the  Capital  Accounts
(including adjustments to reflect the Liquidating Distribution), as follows:

          (1)  First,  among  the  Certificateholders  in  proportion  to  their
ownership of the principal amount of Certificates, in an amount that would cause
their  Capital  Account  balances  to equal zero (in the case of the  Depositor,
taking into account the Capital  Account  balance of the  Depositor  only to the
extent it relates to Certificates owned by the Depositor); and

          (2) Any balance, to the Depositor.

     (d) Tax Allocations.  For Federal income tax purposes, each item of income,
gain,   loss  and   deduction  of  the  Trust  shall  be  allocated   among  the
Certificateholders and the Depositor in a manner consistent with the allocations
set forth in this Section 2.10,  subject to the  provisions of Section 704(c) of
the Code.  Notwithstanding anything to contrary set forth in this Agreement, the
Depositor is  authorized to modify the  allocation  of this Section  2.10(d) and
Sections  2.10(a),  (b) and (c) if necessary or appropriate,  in the Depositor's
sole discretion, for the allocations to fairly reflect the economic gain, income
or loss to the Depositor or the Certificateholders,  or as otherwise required by
the Code or the Treasury Regulations.


                                   ARTICLE III

                  TRUST CERTIFICATES AND TRANSFER OF INTERESTS

          SECTION 3.01. INITIAL BENEFICIAL OWNERSHIP.  Upon the formation of the
Trust by the  contribution  by the Depositor  pursuant to Section 2.05 and until
the  issuance  of the  Trust  Certificates,  the  Depositor  shall  be the  sole
beneficial owner of the Trust.

          SECTION 3.02. THE TRUST CERTIFICATES.  The Trust Certificates shall be
issued in denominations  of $1,000 or in integral  multiples of $1,000 in excess
thereof;  PROVIDED,  HOWEVER, that the Excess Distribution Certificate issued to
the Depositor  shall be issued in such  denomination  as to include any residual
amount of the  Initial  Certificate  Balance.  The Trust  Certificates  shall be
executed  on  behalf  of the  Trust  by  manual  or  facsimile  signature  of an
authorized officer of the Eligible Lender Trustee.  Trust  Certificates  bearing
the manual or facsimile  signatures  of  individuals  who were, at the time when
such  signatures  shall have been  affixed,  authorized to sign on behalf of the
Trust, shall be valid and binding obligations of the Trust, notwithstanding that
such  individuals or any of them shall have ceased to be so authorized  prior to
the  authentication and delivery of such Trust Certificates or did not hold such
offices at the date of authentication and delivery of such Trust Certificates.

          SECTION 3.03. AUTHENTICATION OF TRUST CERTIFICATES.  Concurrently with
the initial sale of the Financed Student Loans to the Trust pursuant to the Sale
Agreement,  the Eligible Lender Trustee shall cause the Trust Certificates in an
aggregate  principal  amount  equal to the  Initial  Certificate  Balance  to be
executed  on behalf of the Trust,  authenticated  and  delivered  to or upon the
written  order of the  Depositor,  signed  by its  chairman  of the  board,  its
president or any vice  president,  without  further action by the Depositor,  in
authorized  denominations.  No Trust Certificate shall entitle its holder to any
benefit under this  Agreement,  or shall be valid for any purpose,  unless there
shall  appear  on  such  Trust   Certificate  a  certificate  of  authentication
substantially  in the form set forth in  Exhibit  A,  executed  by the  Eligible
Lender  Trustee  by  manual  signature;  such  authentication  shall  constitute
conclusive   evidence  that  such  Trust   Certificate   shall  have  been  duly
authenticated and delivered hereunder. All Trust Certificates shall be dated the
date of their  authentication.  No further  Trust  Certificates  shall be issued
except pursuant to Section 3.04, 3.05 or 3.13 hereunder.

          SECTION  3.04.   REGISTRATION   OF  TRANSFER  AND  EXCHANGE  OF  TRUST
CERTIFICATES.  The Certificate  Registrar shall keep or cause to be kept, at the
office or agency maintained pursuant to Section 3.08, a Certificate  Register in
which, subject to such reasonable regulations as it may prescribe,  the Eligible
Lender Trustee shall provide for the  registration of Trust  Certificates and of
transfers and exchanges of Trust  Certificates as herein provided.  The Eligible
Lender Trustee shall be the initial Certificate Registrar.

          Upon surrender for  registration of transfer of any Trust  Certificate
at the office or agency maintained pursuant to Section 3.08, the Eligible Lender
Trustee shall execute,  authenticate and deliver,  in the name of the designated
transferee  or  transferees,  one or more new Trust  Certificates  in authorized
denominations of a like aggregate amount dated the date of authentication by the
Eligible  Lender  Trustee  or  any  authenticating  agent.  At the  option  of a
Certificateholder,   Trust   Certificates  may  be  exchanged  for  other  Trust
Certificates  of  authorized  denominations  of a  like  aggregate  amount  upon
surrender  of the Trust  Certificates  to be  exchanged  at the office or agency
maintained pursuant to Section 3.08.

          Every Trust  Certificate  presented or surrendered for registration of
transfer or exchange shall be accompanied by a written instrument of transfer in
form  satisfactory to the Eligible Lender Trustee and the Certificate  Registrar
duly  executed by the  Certificateholder  or his  attorney  duly  authorized  in
writing,  with such signature guaranteed by an "eligible guarantor  institution"
meeting  the  requirements  of the  Certificate  Registrar,  which  requirements
include  membership or  participation  in Security  Transfer  Agent's  Medallion
Program  ("STAMP")  or  such  other  "signature  guarantee  program"  as  may be
determined by the Certificate  Registrar in addition to, or in substitution for,
STAMP,  all  in  accordance  with  the  Exchange  Act.  Each  Trust  Certificate
surrendered  for  registration  of transfer or  exchange  shall be canceled  and
subsequently  disposed of by the Eligible  Lender Trustee in accordance with its
customary practice.

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

          The preceding provisions of this Section notwithstanding, the Eligible
Lender Trustee shall not be required to make and the Certificate  Registrar need
not register  transfers or  exchanges of Trust  Certificates  for a period of 15
days preceding any Distribution Date with respect to the Trust Certificates.

          The Trust  Certificates  and any  beneficial  interest  in such  Trust
Certificates  may not be acquired by or with the assets of (a) employee  benefit
plans (as  defined in Section  3(3) of ERISA)  subject to Title I of ERISA,  (b)
plans  described  in  Section  4975(e)(1)  of  the  Code,  including  individual
retirement  accounts  and Keogh  Plans,  (c)  governmental  plans (as defined in
Section 3(32) of ERISA) subject to any federal, state, or local law which is, to
a material extent, similar to the foregoing provisions of ERISA or the Code, and
(d) entities  whose  underlying  assets  include plan assets (as defined in U.S.
Department of Labor  Regulation ss.  2510.3-101) by reason of plan investment in
such entities (each of (a), (b), (c) and (d), a "Benefit Plan  Investor").  Each
transferee of a Definitive Certificate shall be required to represent,  and each
transferee of a beneficial interest in a Book-Entry  Certificate shall be deemed
to  represent,  (a) that it is not a Benefit Plan  Investor and is not acquiring
such Trust  Certificate  or interest  with the assets of a Benefit Plan Investor
and (b) that if such Trust Certificate or interest is subsequently  deemed to be
a plan asset, it will dispose of such Trust Certificate or interest.  Each Trust
Certificate shall bear a legend referring to the restrictions  contained in this
paragraph.

          SECTION 3.05. MUTILATED, DESTROYED, LOST OR STOLEN TRUST CERTIFICATES.
If (a) any mutilated Trust  Certificate  shall be surrendered to the Certificate
Registrar,  or if  the  Certificate  Registrar  shall  receive  evidence  to its
satisfaction of the destruction, loss or theft of any Trust Certificate, and (b)
there shall be delivered to the  Certificate  Registrar and the Eligible  Lender
Trustee  such  security or  indemnity as may be required by them to save each of
them harmless,  then in the absence of notice that such Trust  Certificate shall
have been  acquired by a bona fide  purchaser,  the Eligible  Lender  Trustee on
behalf  of the  Trust  shall  execute  and the  Eligible  Lender  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost or stolen Trust  Certificate,  a new Trust  Certificate of like
tenor  and  denomination.  In  connection  with the  issuance  of any new  Trust
Certificate under this Section,  the Eligible Lender Trustee and the Certificate
Registrar may require the payment of a sum  sufficient to cover any tax or other
governmental charge that may be imposed in connection  therewith.  Any duplicate
Trust  Certificate  issued pursuant to this Section shall constitute  conclusive
evidence of ownership in the Trust, as if originally issued,  whether or not the
lost, stolen or destroyed Trust Certificate shall be found at any time.

          SECTION 3.06.  PERSONS DEEMED OWNERS.  Prior to due  presentation of a
Trust  Certificate for registration of transfer,  the Eligible Lender Trustee or
the  Certificate  Registrar and any agent of any thereof may treat the Person in
whose name any Trust Certificate shall be registered in the Certificate Register
as  the  owner  of  such  Trust   Certificate   for  the  purpose  of  receiving
distributions  pursuant to Section 5.01 and for all other  purposes  whatsoever,
and neither the Eligible Lender Trustee, the Certificate Registrar nor any agent
of any thereof shall be bound by any notice to the contrary.

          SECTION  3.07.  ACCESS  TO  LIST  OF  CERTIFICATEHOLDERS'   NAMES  AND
ADDRESSES. The Eligible Lender Trustee shall furnish or cause to be furnished to
the Depositor,  within 15 days after receipt by the Eligible Lender Trustee of a
request  therefor  from the  Depositor in writing,  a list,  in such form as the
Depositor  may   reasonably   require,   of  the  names  and  addresses  of  the
Certificateholders  as of  the  most  recent  Record  Date.  If  three  or  more
Certificateholders  or one or more  Certificateholders  evidencing not less than
25% of the Certificate  Balance apply in writing to the Eligible Lender Trustee,
and such application states that the applicants desire to communicate with other
Certificateholders  with respect to their  rights under this  Agreement or under
the Trust  Certificates  and such  application  is  accompanied by a copy of the
communication that such applicants propose to transmit, then the Eligible Lender
Trustee shall,  within five Business Days after the receipt of such application,
afford such  applicants  access during normal business hours to the current list
of Certificateholders. Upon receipt of any such application, the Eligible Lender
Trustee  will  promptly  notify  the  Depositor  by  providing  a copy  of  such
application  and a copy of the list of  Certificateholders  produced in response
thereto. Each  Certificateholder,  by receiving and holding a Trust Certificate,
shall be deemed to have agreed not to hold any of the Depositor, the Certificate
Registrar or the Eligible Lender Trustee accountable by reason of the disclosure
of its name and address,  regardless  of the source from which such  information
was derived.

          SECTION 3.08.  MAINTENANCE  OF OFFICE OR AGENCY.  The Eligible  Lender
Trustee  shall  maintain in the Borough of  Manhattan,  The City of New York, an
office  or  offices  or agency  or  agencies  where  Trust  Certificates  may be
surrendered  for  registration  of transfer or  exchange  and where  notices and
demands  to or  upon  the  Eligible  Lender  Trustee  in  respect  of the  Trust
Certificates  and the other Basic  Documents may be served.  The Eligible Lender
Trustee  initially  designates One First National  Plaza,  Suite 0126,  Chicago,
Illinois  60670, as the location of its principal  Corporate  Trust Office.  The
Eligible  Lender  Trustee's  New York office is located at 14 Wall  Street,  New
York, New York 10005,  Attention:  Corporate Trust Administration.  The Eligible
Lender  Trustee  shall give prompt  written  notice to the  Depositor and to the
Certificateholders  of any change in the location of the Certificate Register or
any such office or agency.

          SECTION 3.09. APPOINTMENT OF CERTIFICATE PAYING AGENT. The Certificate
Paying Agent shall make  distributions  to  Certificateholders  from the amounts
received  from the  Indenture  Trustee  out of the Trust  Accounts  pursuant  to
Section 5.01 and shall report the amounts of such  distributions to the Eligible
Lender Trustee.  Any Certificate  Paying Agent shall have the revocable power to
receive  such funds from the  Indenture  Trustee  for the  purpose of making the
distributions  referred to above.  The Eligible  Lender  Trustee may revoke such
power and remove the  Certificate  Paying Agent if the Eligible  Lender  Trustee
determines in its sole discretion  that the Certificate  Paying Agent shall have
failed to perform its obligations  under this Agreement in any material respect.
The Certificate Paying Agent shall initially be the Eligible Lender Trustee, and
any co-paying agent chosen by the Eligible Lender Trustee, and acceptable to the
Administrator (which consent shall not be unreasonably  withheld).  The Eligible
Lender Trustee shall be permitted to resign as Certificate  Paying Agent upon 30
days' written notice to the Administrator. In the event that the Eligible Lender
Trustee shall no longer be the  Certificate  Paying Agent,  the Eligible  Lender
Trustee,  shall  appoint a successor to act as  Certificate  Paying Agent (which
shall be a bank or trust company).  The Eligible Lender Trustee shall cause such
successor  Certificate  Paying Agent or any additional  Certificate Paying Agent
appointed by the Eligible  Lender Trustee to execute and deliver to the Eligible
Lender Trustee an instrument in which such successor Certificate Paying Agent or
additional Certificate Paying Agent shall agree with the Eligible Lender Trustee
that as Certificate  Paying Agent,  such successor  Certificate  Paying Agent or
additional  Certificate  Paying Agent will hold all sums, if any, held by it for
payment   to  the   Certificateholders   in  trust  for  the   benefit   of  the
Certificateholders  entitled  thereto  until  such  sums  shall  be paid to such
Certificateholders.  The  Certificate  Paying Agent shall  return all  unclaimed
funds to the Eligible  Lender  Trustee and upon removal of a Certificate  Paying
Agent  such  Certificate  Paying  Agent  shall  also  return  all  funds  in its
possession to the Eligible  Lender  Trustee.  The  provisions of Sections  7.01,
7.03, 7.04, 7.05 and 8.01 shall apply to the Eligible Lender Trustee also in its
role as  Certificate  Paying Agent,  for so long as the Eligible  Lender Trustee
shall act as  Certificate  Paying  Agent and, to the extent  applicable,  to any
other paying agent appointed  hereunder.  Any reference in this Agreement to the
Certificate  Paying Agent shall include any  co-paying  agent unless the context
requires otherwise.

          SECTION 3.10.  DISPOSITION BY DEPOSITOR.  (a) The Excess  Distribution
Certificate  shall  evidence the  Depositor's  entitlement  to excess amounts on
deposit in the Reserve Account,  subject to certain  limitations,  to the extent
that the amount on deposit in the Reserve Account exceeds the Specified  Reserve
Account Balance  pursuant to Section 4.06(e) of the Master  Servicing  Agreement
and otherwise pursuant to Section 4.06(g) of the Master Servicing Agreement.

          (b) Any  attempted  transfer  of the Excess  Distribution  Certificate
shall be void. The Eligible  Lender Trustee shall cause the Excess  Distribution
Certificate  issued to the  Depositor  on the  Closing  Date to contain a legend
stating "THIS CERTIFICATE IS NONTRANSFERABLE".

          SECTION 3.11. BOOK-ENTRY  CERTIFICATES.  The Trust Certificates (other
than the Excess  Distribution  Certificate),  upon  original  issuance,  will be
issued in the form of a  typewritten  Trust  Certificate  or Trust  Certificates
representing  Book-Entry  Certificates,  to be delivered to The Depository Trust
Company, the initial Clearing Agency, by, or on behalf of, the Trust;  PROVIDED,
HOWEVER,  that one Definitive  Certificate (as defined below) shall be issued to
the  Depositor  pursuant  to  Section  3.10.  Such  Book-Entry   Certificate  or
Book-Entry  Certificates  shall  initially  be  registered  on  the  Certificate
Register in the name of Cede & Co., the nominee of the initial  Clearing Agency,
and no Certificate Owner will receive a Definitive Certificate representing such
Certificate  Owner's interest in such Trust  Certificate,  except as provided in
Section 3.13. Unless and until definitive,  fully registered Trust  Certificates
(the "Definitive  Certificates") have been issued to Certificate Owners pursuant
to Section 3.13:

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

          (ii) the  Certificate  Registrar and the Eligible Lender Trustee shall
               be entitled to deal with the Clearing  Agency for all purposes of
               this  Agreement  (including  the  payment  of  principal  of  and
               interest on the Trust Certificates and the giving of instructions
               or directions hereunder) as the sole  Certificateholder and shall
               have no obligation to the Certificate Owners;

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

          (iv) the rights of Certificate  Owners shall be exercised only through
               the Clearing Agency and shall be limited to those  established by
               law  and  agreements  between  such  Certificate  Owners  and the
               Clearing Agency and/or the Clearing Agency Participants. Pursuant
               to  the  Certificate  Depository  Agreement,   unless  and  until
               Definitive  Certificates are issued pursuant to Section 3.13, the
               initial Clearing Agency will make book-entry  transfers among the
               Clearing Agency Participants and receive and transmit payments of
               principal and interest on the Trust Certificates to such Clearing
               Agency Participants; and

          (v)  whenever this Agreement  requires or permits  actions to be taken
               based upon  instructions or directions of  Certificateholders  of
               Trust  Certificates  evidencing  a  specified  percentage  of the
               Certificate  Balance,  the  Clearing  Agency  shall be  deemed to
               represent such percentage only to the extent that it has received
               instructions  to  such  effect  from  Certificate  Owners  and/or
               Clearing   Agency    Participants    owning   or    representing,
               respectively, such required percentage of the beneficial interest
               in the Trust  Certificates and has delivered such instructions to
               the Eligible Lender Trustee.

          SECTION 3.12.  NOTICES TO CLEARING AGENCY.  Whenever a notice or other
communication to the Certificateholders is required under this Agreement, unless
and until Definitive  Certificates  shall have been issued to Certificate Owners
pursuant  to Section  3.13,  the  Eligible  Lender  Trustee  shall give all such
notices and communications specified herein to be given to Certificateholders to
the Clearing Agency, and shall have no obligations to the Certificate Owners.

          SECTION  3.13.  DEFINITIVE  CERTIFICATES.  If  (i)  the  Administrator
advises the Eligible  Lender  Trustee in writing that the Clearing  Agency is no
longer willing or able to discharge properly its  responsibilities  with respect
to the Trust Certificates, and the Administrator is unable to locate a qualified
successor,  (ii) the  Administrator  at its option  advises the Eligible  Lender
Trustee in writing that it elects to terminate the book-entry system through the
Clearing  Agency or (iii) after the occurrence of an Event of Default,  a Master
Servicer Default or an Administrator  Default,  Certificate Owners  representing
beneficial interests  aggregating at least a majority of the Certificate Balance
advise the Clearing Agency (which shall then notify the Eligible Lender Trustee)
in writing that the  continuation  of a book-entry  system  through the Clearing
Agency is no longer in the best  interest of the  Certificate  Owners,  then the
Eligible   Lender  Trustee  shall  cause  the  Clearing  Agency  to  notify  all
Certificate  Owners of the occurrence of any such event and of the  availability
of the Definitive  Certificates to Certificate  Owners requesting the same. Upon
surrender to the Eligible Lender Trustee of the typewritten Trust Certificate or
Trust  Certificates  representing  the Book-Entry  Certificates  by the Clearing
Agency,  accompanied by registration  instructions,  the Eligible Lender Trustee
shall execute and  authenticate  the Definitive  Certificates in accordance with
the instructions of the Clearing Agency.  Neither the Certificate  Registrar nor
the Eligible  Lender  Trustee  shall be liable for any delay in delivery of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions.  Upon the issuance of Definitive  Certificates,  the Eligible
Lender  Trustee  shall  recognize  the  registered  holders  of  the  Definitive
Certificates as  Certificateholders.  The Definitive  Certificates shall, at the
expense  of the  Depositor,  be  printed,  lithographed  or  engraved  or may be
produced in any other manner as is reasonably  acceptable to the Eligible Lender
Trustee, as evidenced by its execution thereof.

                                   ARTICLE IV

                       ACTIONS BY ELIGIBLE LENDER TRUSTEE

          SECTION  4.01.  PRIOR  NOTICE TO  CERTIFICATEHOLDERS  WITH  RESPECT TO
CERTAIN  MATTERS.  With respect to the following  matters,  the Eligible  Lender
Trustee  shall not take action unless at least 30 days before the taking of such
action,  the Eligible Lender Trustee shall have notified the  Certificateholders
and  the  Rating   Agencies   in  writing  of  the   proposed   action  and  the
Certificateholders  shall not have  notified  the  Eligible  Lender  Trustee  in
writing   prior  to  the  30th  day  after  such   notice  is  given  that  such
Certificateholders have withheld consent or provided alternative direction:

          (a) the  initiation  of any  material  claim or  lawsuit  by the Trust
(except  claims or lawsuits  brought in  connection  with the  collection of the
Financed  Student  Loans) and the  compromise of any material  action,  claim or
lawsuit   brought  by  or  against  the  Trust   (except  with  respect  to  the
aforementioned claims or lawsuits for collection of Financed Student Loans);

          (b) the  amendment  of the  Indenture by a  supplemental  indenture in
circumstances where the consent of any Noteholder is required;

          (c) the  amendment  of the  Indenture by a  supplemental  indenture in
circumstances  where the  consent of any  Noteholder  is not  required  and such
amendment materially adversely affects the interest of the Certificateholders;

          (d)  the  amendment,  change  or  modification  of the  Administration
Agreement,  except to cure any ambiguity or to amend or supplement any provision
in a manner or add any provision that would not materially  adversely affect the
interests of the Certificateholders; or

          (e) the  appointment  pursuant to the  Indenture  of a successor  Note
Registrar,  Certificate  Paying Agent or  Indenture  Trustee or pursuant to this
Agreement of a successor Certificate Registrar, or the consent to the assignment
by the  Note  Registrar,  Certificate  Paying  Agent  or  Indenture  Trustee  or
Certificate  Registrar of its obligations under the Indenture or this Agreement,
as applicable.

          SECTION  4.02.  ACTION BY  CERTIFICATEHOLDERS  WITH RESPECT TO CERTAIN
MATTERS.  The Eligible Lender Trustee shall not have the power,  except upon the
direction of the  Certificateholders,  to (a) remove the Master  Servicer or the
Administrator  under the Master  Servicing  Agreement  pursuant to Section  7.01
thereof or (b) except as  expressly  provided in the Basic  Documents,  sell the
Financed  Student Loans after the  termination  of the  Indenture.  The Eligible
Lender Trustee shall take the actions referred to in the preceding sentence only
upon written instructions signed by the Certificateholders.

          SECTION 4.03. ACTION BY CERTIFICATEHOLDERS WITH RESPECT TO BANKRUPTCY.
The  Eligible  Lender  Trustee  shall not have the power to commence a voluntary
proceeding  in  bankruptcy  relating to the Trust  without the  unanimous  prior
approval  of all  Certificateholders  and the  delivery to the  Eligible  Lender
Trustee by each such  Certificateholder  of a certificate  certifying  that such
Certificateholder reasonably believes that the Trust is insolvent.

          SECTION  4.04.   RESTRICTIONS  ON   CERTIFICATEHOLDERS'   POWER.   The
Certificateholders  shall not  direct  the  Eligible  Lender  Trustee to take or
refrain  from taking any action if such action or inaction  would be contrary to
any obligation of the Trust or the Eligible  Lender Trustee under this Agreement
or any of the other Basic  Documents  or would be  contrary to Section  2.03 nor
shall the Eligible Lender Trustee be permitted to follow any such direction,  if
given.

          SECTION 4.05.  MAJORITY CONTROL.  Except as expressly provided herein,
any action that may be taken by the Certificateholders  under this Agreement may
be taken by the  Certificateholders  of Trust  Certificates  evidencing not less
than a majority of the Certificate Balance. Except as expressly provided herein,
any  written  notice  of  the  Certificateholders  delivered  pursuant  to  this
Agreement  shall  be  effective  if  signed  by   Certificateholders   of  Trust
Certificates  evidencing not less than a majority of the Certificate  Balance at
the time of the delivery of such notice.

                                    ARTICLE V

                   APPLICATION OF TRUST FUNDS; CERTAIN DUTIES

          SECTION 5.01. APPLICATION OF TRUST FUNDS.

          (a) On each  Distribution  Date,  the Eligible  Lender  Trustee  shall
distribute   to   Certificateholders   (i)  the   Certificateholders'   Interest
Distribution  Amount for such Distribution Date on a pro rata basis according to
amounts  payable  in respect of the  Certificateholders'  Interest  Distribution
Amount,  (ii) the  Certificateholders'  Principal  Distribution  Amount for such
Distribution  Date, if any, on a pro rata basis  according to amounts payable in
respect of the Certificateholders'  Principal Distribution Amount, and (iii) the
Certificateholders' Interest Index Carryover for such Distribution Date, if any,
on  a  pro  rata   basis   according   to   amounts   payable   in   respect  of
Certificateholders'  Interest  Index  Carryover,  as received from the Indenture
Trustee  pursuant  to Section  4.05 of the Master  Servicing  Agreement  on such
Distribution Date.

          (b) On each Distribution  Date, the Eligible Lender Trustee shall send
to each  Certificateholder the statement provided to the Eligible Lender Trustee
by the Administrator  pursuant to Section 4.07 of the Master Servicing Agreement
on such Distribution Date.

          (c) In the event that any  withholding  tax is imposed on the  Trust's
payment (or allocations of income) to a Certificateholder, such tax shall reduce
the amount otherwise  distributable to the  Certificateholder in accordance with
this Section.  The Eligible Lender Trustee is hereby  authorized and directed to
retain from amounts otherwise distributable to the Certificateholders sufficient
funds for the  payment  of any tax that is  legally  owed by the Trust (but such
authorization  shall not prevent the Eligible Lender 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 Certificateholder  shall be treated as
cash  distributed  to such  Certificateholder  at the time it is withheld by the
Trust  to be  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-U.S. Certificateholder),  the Eligible Lender Trustee
in its sole  discretion may (but unless  otherwise  required by law shall not be
obligated to) withhold such amounts in accordance  with this  paragraph  (c). In
the  event  that a  Certificateholder  wishes  to apply for a refund of any such
withholding  tax, the Eligible  Lender Trustee shall  reasonably  cooperate with
such  Certificateholder  in making such claim so long as such  Certificateholder
agrees to reimburse the Eligible Lender Trustee for any  out-of-pocket  expenses
incurred.

          SECTION  5.02.   METHOD  OF  PAYMENT.   Subject  to  Section  9.01(c),
distributions required to be made to Certificateholders on any Distribution Date
shall be made to each  Certificateholder  of record on the preceding Record Date
either by wire transfer,  in immediately available funds, to the account of such
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor,  if such  Certificateholder  shall have  provided  to the  Certificate
Registrar appropriate written instructions signed by two authorized officers, if
any,  at least  five  Business  Days  prior to such  Distribution  Date and such
Certificateholder's  Trust Certificates in the aggregate evidence a denomination
of  not  less  than   $1,000,000,   or,  if  not,   by  check   mailed  to  such
Certificateholder  at the  address of such  Certificateholder  appearing  in the
Certificate Register;  PROVIDED,  HOWEVER, that, unless Definitive  Certificates
have been issued  pursuant to Section 3.13,  with respect to Trust  Certificates
registered on the Record Date in the name of the nominee of the Clearing  Agency
(initially,  such nominee to be Cede & Co.),  distributions will be made by wire
transfer  in  immediately  available  funds to the  account  designated  by such
nominee. Notwithstanding the foregoing, the final distribution in respect of any
Trust Certificate  (whether on the Certificate Final Maturity Date or otherwise)
will be payable only upon  presentation and surrender of such Trust  Certificate
at the  Corporate  Trust  Office of the  Eligible  Lender  Trustee or such other
location specified in writing to the Certificateholder thereof.

          SECTION  5.03.  NO  SEGREGATION  OF MONEYS;  NO  INTEREST.  Subject to
Section 5.01,  moneys received by the Eligible Lender Trustee hereunder need not
be segregated  in any manner except to the extent  required by law or the Master
Servicing Agreement and may be deposited under such general conditions as may be
prescribed by law, and the Eligible  Lender  Trustee shall not be liable for any
interest thereon.

          SECTION   5.04.   ACCOUNTING   AND   REPORTS   TO   THE   NOTEHOLDERS,
CERTIFICATEHOLDERS, THE INTERNAL REVENUE SERVICE AND OTHERS. The Eligible Lender
Trustee shall (a) maintain (or cause to be maintained) the books of the Trust on
a calendar year basis on the accrual method of  accounting,  (b) deliver to each
Certificateholder  (and to each Person who was a  Certificateholder  at any time
during  the  applicable  calendar  year),  as may be  required  by the  Code and
applicable Treasury Regulations,  such information as may be required (including
Schedule K-1) to enable each such  Certificateholder  to prepare its Federal and
state  income  tax  returns,  (c) file such tax  returns  relating  to the Trust
(including a  partnership  information  return,  Internal  Revenue  Service Form
1065),  and  make  such  elections  as may  from  time to time  be  required  or
appropriate  under any applicable state or Federal statute or rule or regulation
thereunder so as to maintain the Trust's  characterization  as a partnership for
Federal  income tax  purposes,  (d) cause  such tax  returns to be signed in the
manner  required by law and (e) collect or cause to be collected any withholding
tax as  described  in and in  accordance  with  Section  5.01(c) with respect to
income or distributions to Certificateholders. The Eligible Lender Trustee shall
elect under  Section 1278 of the Code to include in income  currently any market
discount that accrues with respect to the Financed  Student Loans.  The Eligible
Lender  Trustee  shall not make the election  provided  under Section 754 of the
Code.  The  Eligible  Lender  Trustee  shall be entitled to hire an  independent
accounting  firm to perform the functions  described in this Section  5.04,  the
reasonable fees and expenses of which shall be paid by the Depositor.

          SECTION  5.05.  SIGNATURE  ON RETURNS;  TAX MATTERS  PARTNER.  (a) The
Eligible Lender Trustee shall sign on behalf of the Trust the tax returns of the
Trust,  unless  applicable  law  requires  a  Certificateholder   to  sign  such
documents, in which case such documents shall be signed by the Depositor.

          (b) The Depositor shall be designated the "tax matters partner" of the
Trust  pursuant to Section  6231(a)(7)(A)  of the Code and  applicable  Treasury
Regulations.

          SECTION 5.06.  CAPITAL  ACCOUNTS.  The Trust shall  maintain  accounts
("Capital  Accounts")  with  respect to each  Certificateholder  (including  the
Depositor) in accordance with the following provisions:

          (a) Each Certificateholder's Capital Account shall be increased by the
Capital  Contributions  (as  defined  below)  of  such  Certificateholder,  such
Certificateholder's  distributive  share of gross  income  (and any  Liquidating
Profits)  and any items in the nature of income or gain  which are  specifically
allocated  to  such  Certificateholder  pursuant  to  Section  2.10(b)  of  this
Agreement.

          (b) Each  Certificateholder's  Capital Account shall be reduced by any
amount  distributed  to such  Certificateholder  (including,  in the case of the
Depositor,  any amount  released or otherwise  distributed to the Depositor from
the Reserve  Account under Section 4.06 of the Master  Servicing  Agreement) and
such  Certificateholder's  distributive share of Losses and deductions ( and any
Liquidating Loss), including any special allocation pursuant to Section 2.10(b).

          (c) In the event all or a portion of a Certificate  is  transferred in
accordance with the terms of this Agreement, the transferee shall succeed to the
Capital  Account of the transferor to the extent it related to such  Certificate
or a portion thereof.

          (d)  Notwithstanding the above, the Capital Accounts shall be adjusted
in  accordance  with  the  provisions  governing  the  economic  rights  of  the
Certificateholders, as set forth herein and in the Basic Documents.

          "Capital  Contribution"  means  the  amount  of any  cash and the fair
market value of any  property  contributed  to the Trust by a  Certificateholder
(including any amounts deemed to be contributed in connection  with the original
issuance of the Certificates), including, in the case of the Depositor, the fair
market  value of the Financed  Student  Loans  deemed to be  contributed  by the
Depositor  to  the  Trust,   taking  into  account  the  provisions  of  Section
707(a)(2)(B) of the Code and the Treasury Regulations thereunder.  The foregoing
provisions  and  the  other  provisions  of  this  Agreement   relating  to  the
maintenance of Capital  Accounts are intended to comply with Section  1.704-1(b)
of the Treasury  Regulations  and shall be  interpreted  in a manner  consistent
therewith.


                                   ARTICLE VI

                 AUTHORITY AND DUTIES OF ELIGIBLE LENDER TRUSTEE

          SECTION  6.01.  GENERAL  AUTHORITY.  The  Eligible  Lender  Trustee is
authorized and directed to execute and deliver the Basic  Documents to which the
Trust is to be a party and each  certificate  or other  document  attached as an
exhibit to or  contemplated by the Basic Documents to which the Trust is to be a
party,  in each case, in such form as the  Depositor  shall approve as evidenced
conclusively by the Eligible Lender Trustee's execution thereof,  and, on behalf
of the Trust, to direct the Indenture  Trustee to authenticate and deliver Notes
in the aggregate  principal  amount of $[ ]. The Eligible Lender Trustee is also
authorized  and  directed  on behalf of the Trust (i) to acquire  and hold legal
title to the  Financed  Student  Loans from the  Depositor  and (ii) to take all
actions required pursuant to Section 3.02(c) of the Master Servicing  Agreement,
and otherwise  follow the direction of and cooperate with the  Administrator  in
submitting,  pursuing and collecting any claims to and with the Department  with
respect to any Interest Subsidy Payments and Special Allowance Payments relating
to the Financed Student Loans.

          In  addition  to  the  foregoing,   the  Eligible  Lender  Trustee  is
authorized,  but shall not be  obligated,  to take all  actions  required of the
Trust pursuant to the Basic  Documents.  The Eligible  Lender Trustee is further
authorized from time to time to take such action as the Administrator directs or
instructs  with  respect to the Basic  Documents  and is  directed  to take such
action to the extent that the  Administrator is expressly  required  pursuant to
the Basic Documents to cause the Eligible Lender Trustee to act.

          SECTION  6.02.  GENERAL  DUTIES.  It shall be the duty of the Eligible
Lender Trustee to discharge (or cause to be discharged) all its responsibilities
pursuant to the terms of this  Agreement and the other Basic  Documents to which
the  Trust  is a party  and to  administer  the  Trust  in the  interest  of the
Certificateholders,  subject to and in  accordance  with the  provisions of this
Agreement and the other Basic  Documents.  Without  limiting the foregoing,  the
Eligible Lender Trustee shall on behalf of the Trust file and prove any claim or
claims that may exist on behalf of the Trust against the Depositor in connection
with any claims  paying  procedure as part of an  insolvency  or a  receivership
proceeding involving the Depositor.  Notwithstanding the foregoing, the Eligible
Lender   Trustee   shall  be  deemed  to  have   discharged   its   duties   and
responsibilities hereunder and under the other Basic Documents to the extent the
Administrator has agreed in the  Administration  Agreement to perform any act or
to discharge  any duty of the  Eligible  Lender  Trustee  hereunder or under any
other Basic  Document,  and the Eligible Lender Trustee shall not be held liable
for the  default or failure of the  Administrator  to carry out its  obligations
under the  Administration  Agreement.  Except as expressly provided in the Basic
Documents,  the Eligible  Lender Trustee shall have no obligation to administer,
service  or  collect  the  Financed  Student  Loans or to  maintain,  monitor or
otherwise supervise the administration,  servicing or collection of the Financed
Student Loans.

          SECTION  6.03.  ACTION UPON  INSTRUCTION.  (a) Subject to Article VII,
Section  7.01 and in  accordance  with the  terms of the  Basic  Documents,  the
Certificateholders may by written instruction direct the Eligible Lender Trustee
in the  management of the Trust.  Such direction may be exercised at any time by
written instruction of the Certificateholders pursuant to Article VII.

          (b) The  Eligible  Lender  Trustee  shall not be  required to take any
action  hereunder  or under any other  Basic  Document  if the  Eligible  Lender
Trustee shall have reasonably determined, or shall have been advised by counsel,
that such action is likely to result in  liability  on the part of the  Eligible
Lender Trustee or is contrary to the terms hereof or of any other Basic Document
or is otherwise contrary to law.

          (c) Whenever the Eligible  Lender  Trustee is unable to determine  the
appropriate course of action between  alternative courses of action permitted or
required by the terms of this Agreement or under any other Basic  Document,  the
Eligible  Lender  Trustee  shall  promptly give notice (in such form as shall be
appropriate  under  the  circumstances)  to  the  Certificateholders  requesting
instruction  as to the  course of action to be  adopted,  and to the  extent the
Eligible  Lender  Trustee  acts in good  faith in  accordance  with any  written
instruction  of the  Certificateholders  received,  the Eligible  Lender Trustee
shall not be liable on account of such  action to any  Person.  If the  Eligible
Lender Trustee shall not have received appropriate instruction within 10 days of
such  notice  (or  within  such  shorter  period  of time as  reasonably  may be
specified in such notice or may be necessary  under the  circumstances)  it may,
but shall be under no duty to,  take or refrain  from taking  such  action,  not
inconsistent with this Agreement or the other Basic Documents,  as it shall deem
to be in the  best  interests  of the  Certificateholders,  and  shall  have  no
liability to any Person for such action or inaction.

          (d) In the event that the Eligible  Lender Trustee is unsure as to the
application  of any provision of this  Agreement or any other Basic  Document or
any such provision is ambiguous as to its application,  or is, or appears to be,
in  conflict  with any other  applicable  provision,  or in the event  that this
Agreement  permits any determination by the Eligible Lender Trustee or is silent
or is incomplete as to the course of action that the Eligible  Lender Trustee is
required to take with respect to a particular set of facts,  the Eligible Lender
Trustee  may give  notice  (in  such  form as shall  be  appropriate  under  the
circumstances)  to the  Certificateholders  requesting  instruction  and, to the
extent that the Eligible  Lender  Trustee  acts or refrains  from acting in good
faith in accordance  with any such  instruction  received,  the Eligible  Lender
Trustee  shall not be  liable,  on account of such  action or  inaction,  to any
Person.  If the Eligible  Lender  Trustee  shall not have  received  appropriate
instruction within 10 days of such notice (or within such shorter period of time
as  reasonably  may be specified  in such notice or may be  necessary  under the
circumstances)  it may,  but  shall be under no duty to,  take or  refrain  from
taking such  action,  not  inconsistent  with this  Agreement or the other Basic
Documents,   as  it   shall   deem  to  be  in  the   best   interests   of  the
Certificateholders, and shall have no liability to any Person for such action or
inaction.

          SECTION  6.04. NO DUTIES  EXCEPT AS SPECIFIED IN THIS  AGREEMENT,  THE
MASTER SERVICING AGREEMENT, THE SALE AGREEMENT OR IN INSTRUCTIONS.  The Eligible
Lender Trustee shall not have any duty or obligation to manage, make any payment
with respect to, register,  record, sell, service,  dispose of or otherwise deal
with the Trust  Estate,  or to otherwise  take or refrain from taking any action
under,  or in connection  with,  any document  contemplated  hereby to which the
Eligible Lender Trustee is a party, except as expressly provided by the terms of
this Agreement,  the Master  Servicing  Agreement,  the Sale Agreement or in any
document or written instruction received by the Eligible Lender Trustee pursuant
to Section 6.03; and no implied  duties or  obligations  shall be read into this
Agreement or any other Basic Document  against the Eligible Lender Trustee.  The
Eligible Lender Trustee shall have no responsibility for filing any financing or
continuation  statement in any public office at any time or to otherwise perfect
or maintain  the  perfection  of any  security  interest  or lien  granted to it
hereunder or to prepare or file any Commission filing for the Trust or to record
this  Agreement  or any  other  Basic  Document.  The  Eligible  Lender  Trustee
nevertheless agrees that it will, at its own cost and expense, promptly take all
action  as may be  necessary  to  discharge  any  liens on any part of the Trust
Estate that result from actions by, or claims  against,  The First National Bank
of Chicago,  in its individual  capacity or as the Eligible  Lender Trustee that
are not related to the ownership or the administration of the Trust Estate.

          SECTION  6.05.  NO  ACTION   EXCEPT  UNDER   SPECIFIED   DOCUMENTS  OR
INSTRUCTIONS.  The Eligible Lender Trustee shall not manage, control, use, sell,
service,  dispose of or otherwise  deal with any part of the Trust Estate except
(i) in accordance  with the powers  granted to and the authority  conferred upon
the Eligible Lender Trustee pursuant to this Agreement,  (ii) in accordance with
the other Basic  Documents to which it is a party and (iii) in  accordance  with
any document or instruction delivered to the Eligible Lender Trustee pursuant to
Section 6.03.

          SECTION 6.06. RESTRICTIONS. The Eligible Lender Trustee shall not take
any action (a) that is inconsistent  with the purposes of the Trust set forth in
Section  2.03 or (b)  that,  to the  actual  knowledge  of the  Eligible  Lender
Trustee,  would  result in the Trust's  becoming  taxable as a  corporation  for
Federal  income  tax  purposes.  The  Certificateholders  shall not  direct  the
Eligible Lender Trustee to take action that would violate the provisions of this
Section.

                                   ARTICLE VII

                     CONCERNING THE ELIGIBLE LENDER TRUSTEE

          SECTION  7.01.  ACCEPTANCE OF TRUSTS AND DUTIES.  The Eligible  Lender
Trustee  accepts  the trusts  hereby  created  and agrees to perform  its duties
hereunder with respect to such trusts but only upon the terms of this Agreement.
The Eligible Lender Trustee also agrees to disburse all moneys actually received
by it constituting part of the Trust Estate upon the terms of this Agreement and
the other Basic  Documents.  The Eligible Lender Trustee shall not be answerable
or   accountable   hereunder  or  under  any  other  Basic  Document  under  any
circumstances,  except (i) for its own willful  misconduct or negligence or (ii)
in the case of the  inaccuracy of any  representation  or warranty  contained in
Section 7.03 expressly made by the Eligible Lender Trustee.  In particular,  but
not by way of  limitation  (and  subject  to the  exceptions  set  forth  in the
preceding sentence):

          (a) the Eligible  Lender  Trustee shall not be liable for any error of
judgment made by a responsible officer of the Eligible Lender Trustee;

          (b) the Eligible  Lender  Trustee  shall not be liable with respect to
any action taken or omitted to be taken by it in  accordance  with the direction
or instructions of the Administrator or any Certificateholder;

          (c) no provision of this  Agreement or any other Basic  Document shall
require the Eligible  Lender Trustee to expend or risk funds or otherwise  incur
any  financial  liability  in the  performance  of any of its  rights  or powers
hereunder  or under any other Basic  Document,  if the Eligible  Lender  Trustee
shall have  reasonable  grounds for  believing  that  repayment of such funds or
adequate  indemnity against such risk or liability is not reasonably  assured or
provided to it;

          (d) under no circumstances shall the Eligible Lender Trustee be liable
for  indebtedness  evidenced  by or  arising  under any of the Basic  Documents,
including the principal of and interest on the Notes;

          (e) the Eligible  Lender  Trustee shall not be  responsible  for or in
respect  of the  validity  or  sufficiency  of  this  Agreement  or for  the due
execution  hereof  by the  Depositor  or for the form,  character,  genuineness,
sufficiency,  value or validity of any of the Trust  Estate or for or in respect
of  the  validity  or  sufficiency  of  the  Basic  Documents,  other  than  the
certificate of authentication on the Trust Certificates, and the Eligible Lender
Trustee shall in no event assume or incur any liability,  duty, or obligation to
any Noteholder or to any Certificateholder, other than as expressly provided for
herein and in the other Basic Documents;

          (f) the Eligible  Lender Trustee shall not be liable for the action or
inaction, default or misconduct of the Administrator,  the Seller, the Indenture
Trustee  or the  Master  Servicer  under any of the  other  Basic  Documents  or
otherwise and the Eligible  Lender Trustee shall have no obligation or liability
to perform the  obligations of the Trust under this Agreement or the other Basic
Documents  that are  required to be  performed  by the  Administrator  under the
Administration  Agreement,  the  Indenture  Trustee  under the  Indenture or the
Master Servicer under the Master Servicing Agreement; and

          (g) the  Eligible  Lender  Trustee  shall be under  no  obligation  to
exercise  any of the  rights or powers  vested  in it by this  Agreement,  or to
institute,  conduct  or  defend  any  litigation  under  this  Agreement  or  to
institute, conduct or defend any litigation under this Agreement or otherwise or
in relation to this Agreement or any other Basic Document, at the request, order
or direction of any of the  Certificateholders,  unless such  Certificateholders
have offered to the Eligible Lender Trustee  security or indemnity  satisfactory
to it against the costs,  expenses and  liabilities  that may be incurred by the
Eligible  Lender Trustee  therein or thereby.  The right of the Eligible  Lender
Trustee to perform any  discretionary act enumerated in this Agreement or in any
other Basic Document  shall not be construed as a duty, and the Eligible  Lender
Trustee  shall  not be  answerable  for other  than its  negligence  or  willful
misconduct in the performance of any such act.

          SECTION 7.02.  FURNISHING OF DOCUMENTS.  The Eligible  Lender  Trustee
shall  furnish  to the  Certificateholders  promptly  upon  receipt of a written
request  therefor,  duplicates  or copies  of all  reports,  notices,  requests,
demands, certificates,  financial statements and any other instruments furnished
to the Eligible Lender Trustee under the Basic Documents.

          SECTION 7.03.  REPRESENTATIONS  AND  WARRANTIES.  The Eligible  Lender
Trustee hereby represents and warrants to the Depositor,  for the benefit of the
Certificateholders, that:

          (a) It is a national  banking  association  duly organized and validly
existing  in good  standing  under the laws of the  United  States and having an
office  located  within the State of New York.  It has all  requisite  corporate
power and authority to execute,  deliver and perform its obligations  under this
Agreement.

          (b) It has taken all  corporate  action  necessary  to  authorize  the
execution  and  delivery by it of this  Agreement,  and this  Agreement  will be
executed and delivered by one of its officers who is duly  authorized to execute
and deliver this Agreement on its behalf.

          (c) Neither the  execution  nor the delivery by it of this  Agreement,
nor  the  consummation  by  it  of  the  transactions  contemplated  hereby  nor
compliance by it with any of the terms or provisions  hereof will contravene any
Federal or Delaware  state law,  governmental  rule or regulation  governing the
banking or trust powers of the Eligible  Lender Trustee or any judgment or order
binding on it, or constitute any default under its charter  documents or by-laws
or any indenture,  mortgage,  contract, agreement or instrument to which it is a
party or by which any of its properties may be bound.

          (d) It is and will  maintain  its status as an  "eligible  lender" (as
such term is defined in Section 435(d) of the Higher Education Act) for purposes
of holding  legal title to the Financed  Student Loans as  contemplated  by this
Agreement and the other Basic  Documents,  has obtained a lender  identification
number with respect to the Financed  Student Loans from the  Department  and has
and will maintain in effect a Guarantee  Agreement  with each of the  Guarantors
with respect to the Financed Student Loans.

          SECTION 7.04.  RELIANCE;  ADVICE OF COUNSEL.  (a) The Eligible  Lender
Trustee  shall  incur no  liability  to  anyone in  acting  upon any  signature,
instrument, direction, notice, resolution, request, consent, order, certificate,
report,  opinion,  bond, or other document or paper believed by it to be genuine
and  believed by it to be signed by the proper  party or parties.  The  Eligible
Lender  Trustee  may accept a  certified  copy of a  resolution  of the board of
directors or other governing body of any corporate party as conclusive  evidence
that such  resolution has been duly adopted by such body and that the same is in
full force and effect.  As to any fact or matter the method of the determination
of which is not specifically  prescribed herein, the Eligible Lender Trustee may
for all purposes  hereof rely on a  certificate,  signed by the president or any
vice president or by the treasurer or other authorized  officers of the relevant
party,  as to such fact or matter and such  certificate  shall  constitute  full
protection to the Eligible  Lender Trustee for any action taken or omitted to be
taken by it in good faith in reliance thereon.

          (b) In the exercise or  administration  of the trusts hereunder and in
the performance of its duties and obligations  under this Agreement or the other
Basic Documents, the Eligible Lender Trustee (i) may act directly or through its
agents or attorneys  pursuant to agreements  entered into with any of them,  and
the Eligible Lender Trustee shall not be liable for the conduct or misconduct of
such agents or attorneys if such agents or attorneys shall have been selected by
the Eligible  Lender  Trustee with  reasonable  care,  and (ii) may consult with
counsel,  accountants  and other skilled  persons to be selected with reasonable
care and employed by it. The  Eligible  Lender  Trustee  shall not be liable for
anything  done,  suffered or omitted in good faith by it in accordance  with the
written opinion or advice of any such counsel, accountants or other such persons
and not contrary to this Agreement or any other Basic Document.

          SECTION 7.05. NOT ACTING IN INDIVIDUAL CAPACITY. Except as provided in
this Article VII, in accepting the trusts  hereby  created,  The First  National
Bank of Chicago acts solely as Eligible Lender Trustee  hereunder and not in its
individual capacity and all Persons having any claim against the Eligible Lender
Trustee by reason of the  transactions  contemplated  by this  Agreement  or any
other  Basic  Document  shall  look  only to the Trust  Estate  for  payment  or
satisfaction thereof.

          SECTION   7.06.   ELIGIBLE   LENDER   TRUSTEE  NOT  LIABLE  FOR  TRUST
CERTIFICATES OR FINANCED STUDENT LOANS. The recitals contained herein and in the
Trust  Certificates  (other  than  the  signature  and  countersignature  of the
Eligible  Lender  Trustee  on the  Trust  Certificates)  shall  be  taken as the
statements  of  the  Depositor  and  the  Eligible  Lender  Trustee  assumes  no
responsibility for the correctness thereof. The Eligible Lender Trustee makes no
representations  as to the validity or sufficiency of this Agreement,  the Trust
Certificates  or  any  other  Basic  Document  (other  than  the  signature  and
countersignature  of the Eligible Lender Trustee on the Trust  Certificates)  or
the Notes, or of any Financed  Student Loan or related  documents.  The Eligible
Lender Trustee shall at no time have any responsibility (or liability except for
willfully or  negligently  terminating  or allowing to be terminated  any of the
Guarantee  Agreements,  in a case where the Eligible Lender Trustee knows of any
facts or  circumstances  which will or could reasonably be expected to result in
any  such   termination)  for  or  with  respect  to  the  legality,   validity,
enforceability  and eligibility  for Guarantee  Payments,  federal  reinsurance,
Interest  Subsidy  Payments or Special  Allowance  Payments,  as applicable,  in
respect of any Financed  Student Loan, or for or with respect to the sufficiency
of the Trust Estate or its ability to generate the payments to be distributed to
Certificateholders  under this Agreement or the Noteholders under the Indenture,
including  the  existence  and  contents of any  computer or other record of any
Financed  Student Loan; the validity of the  assignment of any Financed  Student
Loan to the Eligible Lender Trustee on behalf of the Trust;  the completeness of
any Financed  Student Loan; the performance or enforcement  (except as expressly
set forth in any Basic Document) of any Financed Student Loan; the compliance by
the Depositor or the Master  Servicer with any warranty or  representation  made
under any Basic Document or in any related  document or the accuracy of any such
warranty or representation or any action or inaction of the  Administrator,  the
Indenture Trustee or the Master Servicer or any subservicer taken in the name of
the Eligible Lender Trustee.

          SECTION 7.07.  ELIGIBLE LENDER TRUSTEE MAY OWN TRUST  CERTIFICATES AND
NOTES.  The Eligible  Lender Trustee in its individual or any other capacity may
become the owner or pledgee of Trust Certificates or Notes and may deal with the
Depositor,  the Administrator,  the Indenture Trustee and the Master Servicer in
banking  transactions  with the  same  rights  as it  would  have if it were not
Eligible Lender Trustee.

                                  ARTICLE VIII

                     COMPENSATION OF ELIGIBLE LENDER TRUSTEE

          SECTION  8.01.  ELIGIBLE  LENDER  TRUSTEE'S  FEES  AND  EXPENSES.  The
Eligible Lender Trustee shall receive as compensation for its services hereunder
such fees as have been separately agreed upon before the date hereof between the
Depositor and the Eligible Lender Trustee, and the Eligible Lender Trustee shall
be entitled to be reimbursed by the  Depositor,  to the extent  provided in such
separate agreement, for its other reasonable expenses hereunder.

          SECTION 8.02.  PAYMENTS TO THE ELIGIBLE  LENDER  TRUSTEE.  Any amounts
paid to the Eligible Lender Trustee  pursuant to Section 8.01 hereof or pursuant
to Section 4.03 of the Sale  Agreement  or Section 5.03 of the Master  Servicing
Agreement shall be deemed not to be a part of the Trust Estate immediately after
such payment.

                                   ARTICLE IX

                         TERMINATION OF TRUST AGREEMENT

          SECTION  9.01.  TERMINATION  OF TRUST  AGREEMENT.  (a) This  Agreement
(other than  Article  VIII) and the Trust shall  terminate  and be of no further
force or effect upon the earlier of (i) the final  distribution  by the Eligible
Lender  Trustee of all moneys or other  property or proceeds of the Trust Estate
in accordance with the terms of the Indenture,  the Master  Servicing  Agreement
and Article V of this  Agreement  and (ii) the  expiration  of 21 years from the
death of the last survivor of the  descendants  of Joseph P.  Kennedy,  the late
Ambassador of the United  States to the Court of St.  James,  living on the date
hereof.  The bankruptcy,  liquidation,  dissolution,  death or incapacity of any
Certificateholder  shall not (x)  operate to  terminate  this  Agreement  or the
Trust, nor (y) entitle such  Certificateholder's  legal representatives or heirs
to claim an  accounting  or to take any action or  proceeding in any court for a
partition  or winding up of all or any part of the Trust or Trust Estate nor (z)
otherwise affect the rights, obligations and liabilities of the parties hereto.

          (b) Except as provided in Section  9.01(a),  neither the Depositor nor
any Certificateholder shall be entitled to revoke or terminate the Trust.

          (c)  Notice  of  any   termination   of  the  Trust,   specifying  the
Distribution Date upon which the Certificateholders  shall surrender their Trust
Certificates  to  the  Certificate   Paying  Agent  for  payment  of  the  final
distribution  and  cancellation,  shall be given promptly by the Eligible Lender
Trustee by letter to  Certificateholders  mailed  within five  Business  Days of
receipt of notice of such termination from the  Administrator  given pursuant to
Section 8.01 of the Master  Agreement,  stating (i) the  Distribution  Date upon
which final payment of the Trust  Certificates  shall be made upon  presentation
and surrender of the Trust  Certificates at the office of the Certificate Paying
Agent  therein  designated,  (ii) the amount of any such final payment and (iii)
that the Record  Date  otherwise  applicable  to such  Distribution  Date is not
applicable,  payments  being made only upon  presentation  and  surrender of the
Trust  Certificates  at the  office  of the  Certificate  Paying  Agent  therein
specified. The Eligible Lender Trustee shall give such notice to the Certificate
Registrar (if other than the Eligible Lender Trustee) and the Certificate Paying
Agent at the time such notice is given to Certificateholders.  Upon presentation
and  surrender of the Trust  Certificates,  the  Certificate  Paying Agent shall
cause to be  distributed to  Certificateholders  amounts  distributable  on such
Distribution Date pursuant to Section 5.01.

          In the event that all the Certificateholders shall not surrender their
Trust  Certificates for cancellation  within six months after the date specified
in the above-mentioned  written notice, the Eligible Lender Trustee shall give a
second written  notice to the remaining  Certificateholders  to surrender  their
Trust  Certificates  for cancellation  and receive the final  distribution  with
respect  thereto.  If within  one year  after the  second  notice  all the Trust
Certificates  shall not have been  surrendered  for  cancellation,  the Eligible
Lender  Trustee  may take  appropriate  steps,  or may  appoint an agent to take
appropriate  steps,  to  contact  the  remaining  Certificateholders  concerning
surrender of their Trust Certificates, and the cost thereof shall be paid out of
the funds and other  assets that shall  remain  subject to this  Agreement.  Any
funds remaining in the Trust after exhaustion of such remedies and no later than
five years  after the first such notice  shall be  distributed  by the  Eligible
Lender Trustee to the Depositor.

                                    ARTICLE X

                SUCCESSOR ELIGIBLE LENDER TRUSTEES AND ADDITIONAL
                            ELIGIBLE LENDER TRUSTEES

          SECTION 10.01.  ELIGIBILITY  REQUIREMENTS FOR ELIGIBLE LENDER TRUSTEE.
The Eligible  Lender  Trustee shall at all times be a corporation or association
(i) qualifying as an "eligible lender" as such term is defined in Section 435(d)
of the Higher  Education Act for purposes of holding legal title to the Financed
Student Loans on behalf of the Trust, with a valid lender  identification number
with respect to the Trust from the Department; (ii) being authorized to exercise
corporate trust powers and hold legal title to the Financed Student Loans; (iii)
having in effect  Guarantee  Agreements with each of the Guarantors;  (iv) being
subject to supervision or examination by Federal or state authorities; (v) being
incorporated or authorized to do business in the State of Delaware or which is a
national  bank  having an  office  located  within  the  State of  Delaware  and
otherwise  complying  with Section 3807 of the Delaware  Business Trust Act; and
(vi) having (or having a parent which has) a rating of at least investment grade
by the Rating Agencies.  If the Eligible Lender Trustee shall publish reports of
condition  at least  annually,  pursuant  to law or to the  requirements  of the
aforesaid  supervising  or  examining  authority,  then for the  purpose of this
Section,  the combined  capital and surplus of the Eligible Lender Trustee shall
be deemed to be its combined capital and surplus as set forth in its most recent
report  of  condition  so  published.  In case at any time the  Eligible  Lender
Trustee  shall cease to be eligible in  accordance  with the  provisions of this
Section,  the Eligible Lender Trustee shall resign immediately in the manner and
with the effect specified in Section 10.02.

          SECTION 10.02.  RESIGNATION OR REMOVAL OF ELIGIBLE LENDER TRUSTEE. The
Eligible Lender Trustee may at any time resign and be discharged from the trusts
hereby  created by giving  written  notice  thereof to the  Administrator.  Upon
receiving such notice of resignation, the Administrator shall promptly appoint a
successor  Eligible  Lender  Trustee  meeting the  eligibility  requirements  of
Section 10.01 by written instrument,  in duplicate, one copy of which instrument
shall be delivered to the resigning  Eligible Lender Trustee and one copy to the
successor Eligible Lender Trustee. If no successor Eligible Lender Trustee shall
have been so appointed  and have accepted  appointment  within 30 days after the
giving of such notice of resignation,  the resigning Eligible Lender Trustee may
petition any court of competent  jurisdiction for the appointment of a successor
Eligible Lender  Trustee;  PROVIDED,  HOWEVER,  that such right to appoint or to
petition for the appointment of any such successor shall in no event relieve the
resigning  Eligible Lender Trustee from any obligations  otherwise imposed on it
under  the  Basic  Documents  until  such  successor  has in fact  assumed  such
appointment.

          If at any time the Eligible  Lender Trustee shall cease to be eligible
in  accordance  with the  provisions  of Section  10.01 and shall fail to resign
after  written  request  therefor  by the  Administrator,  or if at any  time an
Insolvency Event with respect to the Eligible Lender Trustee shall have occurred
and be  continuing,  then the  Administrator  may  remove  the  Eligible  Lender
Trustee. If the Administrator shall remove the Eligible Lender Trustee under the
authority  of  the  immediately  preceding  sentence,  the  Administrator  shall
promptly appoint a successor Eligible Lender Trustee by written  instrument,  in
duplicate,  one copy of which  instrument  shall be  delivered  to the  outgoing
Eligible Lender Trustee so removed and one copy to the successor Eligible Lender
Trustee and shall remit payment of all fees owed to the outgoing Eligible Lender
Trustee.

          Any  resignation  or  removal  of  the  Eligible  Lender  Trustee  and
appointment  of a  successor  Eligible  Lender  Trustee  pursuant  to any of the
provisions  of this  Section  shall not become  effective  until  acceptance  of
appointment by the successor  Eligible Lender Trustee  pursuant to Section 10.03
and  payment  of all fees and  expenses  owed to the  outgoing  Eligible  Lender
Trustee.  The Administrator  shall provide notice of such resignation or removal
of the Eligible Lender Trustee to each of the Rating Agencies.

          SECTION  10.03.  SUCCESSOR  ELIGIBLE  LENDER  TRUSTEE.  Any  successor
Eligible  Lender  Trustee  appointed  pursuant to Section  10.02 shall  execute,
acknowledge and deliver to the  Administrator  and to its  predecessor  Eligible
Lender Trustee an instrument  accepting such  appointment  under this Agreement,
and thereupon the  resignation  or removal of the  predecessor  Eligible  Lender
Trustee  shall become  effective and such  successor  Eligible  Lender  Trustee,
without any further act, deed or conveyance,  shall become fully vested with all
the  rights,  powers,  duties  and  obligations  of its  predecessor  under this
Agreement,  with like effect as if originally  named as Eligible Lender Trustee.
The  predecessor  Eligible  Lender  Trustee  shall upon  payment of its fees and
expenses  deliver  to the  successor  Eligible  Lender  Trustee  all  documents,
statements,  moneys and  properties  held by it under this  Agreement  and shall
assign,  if  permissible,  to the successor  Eligible  Lender Trustee the lender
identification  number obtained from the Department on behalf of the Trust;  and
the Administrator and the predecessor  Eligible Lender Trustee shall execute and
deliver such  instruments and do such other things as may reasonably be required
for fully and certainly vesting and confirming in the successor  Eligible Lender
Trustee all such rights, powers, duties and obligations.

          No successor  Eligible  Lender  Trustee  shall accept  appointment  as
provided in this Section  unless at the time of such  acceptance  such successor
Eligible Lender Trustee shall be eligible pursuant to Section 10.01.

          Upon acceptance of appointment by a successor  Eligible Lender Trustee
pursuant to this Section,  the Administrator shall mail notice of the succession
of  such  Eligible  Lender  Trustee  to all  Certificateholders,  the  Indenture
Trustee,  the Noteholders and the Rating Agencies.  If the  Administrator  shall
fail to mail such notice within 10 days after  acceptance of  appointment by the
successor  Eligible Lender Trustee,  the successor Eligible Lender Trustee shall
cause such notice to be mailed at the expense of the Administrator.

          SECTION 10.04. MERGER OR CONSOLIDATION OF ELIGIBLE LENDER TRUSTEE. Any
corporation into which the Eligible Lender Trustee may be merged or converted or
with which it may be consolidated, or any corporation resulting from any merger,
conversion  or  consolidation  to which the Eligible  Lender  Trustee shall be a
party, or any corporation  succeeding to all or substantially  all the corporate
trust business of the Eligible Lender Trustee,  shall,  without the execution or
filing of any  instrument  or any  further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding, be the successor of the
Eligible  Lender  Trustee  hereunder;  PROVIDED that such  corporation  shall be
eligible  pursuant to Section  10.01;  and  PROVIDED  FURTHER  that the Eligible
Lender Trustee shall mail notice of such merger or  consolidation  to the Rating
Agencies not less than 15 days prior to the effective date thereof.

          SECTION 10.05.  APPOINTMENT OF CO-ELIGIBLE  LENDER TRUSTEE OR SEPARATE
ELIGIBLE LENDER TRUSTEE. Notwithstanding any other provisions of this Agreement,
at  any  time,  for  the  purpose  of  meeting  any  legal  requirements  of any
jurisdiction  in which  any part of the Trust  may at the time be  located,  the
Administrator  and the Eligible  Lender  Trustee  acting  jointly shall have the
power and shall  execute  and  deliver  all  instruments  to appoint one or more
Persons  approved  by the  Eligible  Lender  Trustee,  meeting  the  eligibility
requirements  of  clauses  (i)  through  (iii)  of  Section  10.01,  to  act  as
co-trustee,  jointly with the Eligible  Lender Trustee,  or separate  trustee or
separate  trustees,  of all or any part of the Trust Estate, and to vest in such
Person,  in such capacity,  such title to the Trust Estate, or any part thereof,
and,  subject to the other  provisions  of this  Section,  such powers,  duties,
obligations,  rights and trusts as the  Administrator  and the  Eligible  Lender
Trustee may consider necessary or desirable. If the Administrator shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, the Eligible  Lender  Trustee  alone shall have the power to make such
appointment.  No co-trustee or separate  trustee under this  Agreement  shall be
required to meet the terms of  eligibility  as a successor  trustee  pursuant to
clauses (iv) and (v) of Section  10.01 and no notice of the  appointment  of any
co-trustee or separate trustee shall be required pursuant to Section 10.03.

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

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

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

          (iii)the  Administrator and the Eligible Lender Trustee acting jointly
               may at any time accept the  resignation of or remove any separate
               trustee or co-trustee.

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

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

                                   ARTICLE XI

                                  MISCELLANEOUS

          SECTION  11.01.  SUPPLEMENTS  AND  AMENDMENTS.  This  Agreement may be
amended by the Depositor  and the Eligible  Lender  Trustee,  with prior written
notice to the Rating Agencies,  without the consent of any of the Noteholders or
the  Certificateholders,  to cure any  ambiguity,  to correct or supplement  any
provisions in this  Agreement or for the purpose of adding any  provisions to or
changing in any manner or eliminating any of the provisions in this Agreement or
modifying in any manner the rights of the Noteholders or the Certificateholders;
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 or Certificateholder.

          This  Agreement may also be amended from time to time by the Depositor
and the Eligible  Lender  Trustee,  upon the  satisfaction  of the Rating Agency
Condition,  (i) with the consent of the Noteholders of Notes evidencing not less
than a majority of the Outstanding Amount of the Notes and (ii) with the consent
of the Certificateholders of Certificates evidencing not less than a majority of
the Certificate Balance, for the purpose of adding any provisions to or changing
in any manner or  eliminating  any of the  provisions  of this  Agreement  or of
modifying in any manner the rights of the Noteholders or the Certificateholders;
PROVIDED,  HOWEVER,  that no such amendment  shall (a) increase or reduce in any
manner the  amount of, or  accelerate  or delay the  timing of,  collections  of
payments on Financed Student Loans or distributions that shall be required to be
made for the benefit of the Noteholders or the  Certificateholders or (b) reduce
the  aforesaid  percentage  of the  Outstanding  Amount  of the  Notes  and  the
Certificate  Balance  required  to consent to any such  amendment,  without  the
consent of all the outstanding Noteholders and Certificateholders.

          Promptly  after the  execution of any such  amendment or consent,  the
Eligible Lender Trustee shall furnish  written  notification of the substance of
such amendment or consent to each  Certificateholder,  the Indenture Trustee and
each of the Rating Agencies.

          It shall not be necessary for the consent of  Certificateholders,  the
Noteholders  or the  Indenture  Trustee  pursuant to this Section 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 any other consents of Certificateholders provided for in this
Agreement or in any other Basic Document) and of evidencing the authorization of
the execution thereof by Certificateholders  shall be subject to such reasonable
requirements as the Eligible Lender Trustee may prescribe.

          Prior  to the  execution  of any  amendment  to  this  Agreement,  the
Eligible Lender 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.  The Eligible Lender Trustee may, but shall not be obligated
to, enter into any such amendment  which affects the Eligible  Lender  Trustee's
own rights, duties or immunities under this Agreement or otherwise.

          SECTION 11.02.  NO LEGAL TITLE TO TRUST ESTATE IN  CERTIFICATEHOLDERS.
The  Certificateholders  shall  not have  legal  title to any part of the  Trust
Estate. The  Certificateholders  shall be entitled to receive distributions with
respect  to  their  undivided  beneficial  ownership  interest  therein  only in
accordance  with  Articles  V and  IX.  No  transfer,  by  operation  of  law or
otherwise,  of any right, title, or interest of the Certificateholders to and in
their  beneficial  ownership  interest  in the Trust  Estate  shall  operate  to
terminate this Agreement or the trusts hereunder or entitle any transferee to an
accounting  or to the  transfer  to it of legal  title to any part of the  Trust
Estate.

          SECTION  11.03.  LIMITATIONS  ON RIGHTS OF OTHERS.  Except for Section
2.07,  the  provisions  of this  Agreement  are  solely  for the  benefit of the
Eligible   Lender   Trustee,   the  Depositor,   the   Certificateholders,   the
Administrator  and,  to the extent  expressly  provided  herein,  the  Indenture
Trustee and the  Noteholders,  and nothing in this Agreement (other than Section
2.07),  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 11.04.  NOTICES.  (a) Unless otherwise  expressly specified or
permitted  by the terms  hereof,  all  notices  shall be in writing and shall be
deemed given upon receipt by the intended recipient or three Business Days after
mailing if mailed by certified mail,  postage prepaid (except that notice to the
Eligible  Lender  Trustee shall be deemed given only upon actual  receipt by the
Eligible Lender  Trustee),  if to the Eligible Lender Trustee,  addressed to its
Corporate Trust Office;  if to the Depositor,  addressed to First Union National
Bank, [ ] Attention:  [ ], or, as to each party,  at such other address as shall
be designated by such party in a written notice to each other party.

          (b)  Any   notice   required   or   permitted   to  be   given   to  a
Certificateholder  shall be given by first-class mail,  postage prepaid,  at the
address of such  Certificateholder  as shown in the  Certificate  Register.  Any
notice  so  mailed  within  the  time  prescribed  in this  Agreement  shall  be
conclusively   presumed   to  have  been  duly   given,   whether   or  not  the
Certificateholder receives such notice.

          SECTION 11.05.  SEVERABILITY.  Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

          SECTION 11.06. SEPARATE  COUNTERPARTS.  This Agreement may be executed
by the parties hereto in separate  counterparts,  each of which when so executed
and delivered  shall be an original,  but all such  counterparts  shall together
constitute but one and the same instrument.

          SECTION 11.07.  SUCCESSORS  AND ASSIGNS.  All covenants and agreements
contained  herein  shall be  binding  upon,  and inure to the  benefit  of,  the
Depositor and its  successors,  the Eligible  Lender Trustee and its successors,
each  Certificateholder  and its successors and permitted assigns, all as herein
provided. Any request, notice, direction, consent, waiver or other instrument or
action by a  Certificateholder  shall bind the  successors  and  assigns of such
Certificateholder.

          SECTION  11.08.  NO PETITION.  (a) The Depositor  will not at any time
institute  against the Trust any bankruptcy  proceedings under any United States
Federal or state  bankruptcy or similar law in connection  with any  obligations
relating to the Trust  Certificates,  the Notes,  this  Agreement  or any of the
other Basic Documents.

          (b) The Eligible  Lender Trustee (not in its  individual  capacity but
solely as Eligible  Lender  Trustee),  by  entering  into this  Agreement,  each
Certificateholder,  by accepting a Trust Certificate,  and the Indenture Trustee
and each Noteholder by accepting the benefits of this Agreement, hereby covenant
and agree that they will not at any time institute  against the Depositor or the
Trust,  or join in any  institution  against the  Depositor or the Trust of, any
bankruptcy, reorganization, arrangement, insolvency, receivership or liquidation
proceedings,  or other  proceedings  under any  United  States  Federal or state
bankruptcy or similar law in  connection  with any  obligations  relating to the
Trust  Certificates,  the  Notes,  this  Agreement  or any of  the  other  Basic
Documents.

          SECTION  11.09.  NO RECOURSE.  Each  Certificateholder  by accepting a
Trust Certificate acknowledges that such Certificateholder's  Trust Certificates
represent  beneficial interests in the Trust only and do not represent interests
in or obligations of the Depositor, the Master Servicer, the Administrator,  the
Eligible Lender Trustee,  the Indenture  Trustee or any Affiliate thereof or any
officer,  director or employee of any thereof and no recourse may be had against
such  parties  or  their  assets,  except  as  may be  expressly  set  forth  or
contemplated  in this  Agreement,  the Trust  Certificates  or the  other  Basic
Documents.

          SECTION  11.10.  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 11.11.  GOVERNING  LAW. This  Agreement  shall be construed in
accordance  with the laws of the State of  Delaware,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.



<PAGE>


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

                                     THE FIRST  NATIONAL BANK OF CHICAGO,
                                     not in its  individual  capacity but
                                     solely as Eligible Lender Trustee,



                                     By: ______________________________________
                                     Name:
                                     Title:

                                     FIRST UNION NATIONAL BANK, Depositor,



                                     By:_______________________________________
                                     Name:
                                     Title:



<PAGE>


A-8

                        EXHIBIT A TO THE TRUST AGREEMENT

                           [FORM OF TRUST CERTIFICATE]

                       SEE REVERSE FOR CERTAIN DEFINITIONS

          Unless  this  Trust   Certificate   is  presented  by  an   authorized
representative of The Depository Trust Company, a New York Corporation  ("DTC"),
to the Issuer (as  defined  below) or its agent for  registration  of  transfer,
exchange or payment,  and any  certificate  issued is  registered in the name of
Cede & Co. or in such other name as is requested by an authorized representative
of DTC (and any  payment  is made to Cede & Co.  or to such  other  entity as is
requested by an authorized representative of DTC), ANY TRANSFER, PLEDGE OR OTHER
USE HEREOF FOR VALUE OR  OTHERWISE  BY OR TO ANY PERSON IS WRONGFUL  inasmuch as
the registered owner hereof, Cede & Co., has an interest herein.

     THIS  TRUST  CERTIFICATE  MAY NOT BE  ACQUIRED  BY OR FOR THE  ACCOUNT OF A
BENEFIT PLAN (AS DEFINED BELOW).  THIS  CERTIFICATE IS NOT GUARANTEED OR INSURED
BY ANY GOVERNMENTAL AGENCY.



         NUMBER                                $_________________________

         R-                                    CUSIP NO.

                      FIRST UNION STUDENT LOAN TRUST 1997-1



          FLOATING  RATE  ASSET  BACKED  CERTIFICATE   evidencing  a  fractional
undivided  interest  in the  Trust,  as defined  below,  the  property  of which
includes a pool of student loans sold to the Trust by First Union National Bank,
a national banking association having its main office in Avondale, Pennsylvania.
(This Trust Certificate does not represent an interest in or obligation of First
Union National Bank, the Master Servicer (as defined below), the Eligible Lender
Trustee (as defined below) or any of their respective affiliates,  except to the
extent described below.)

          THIS  CERTIFIES   THAT  Cede  &  Co.  is  the   registered   owner  of
______________________________________    dollars   nonassessable,   fully-paid,
fractional  undivided interest in the First Union Student Loan Trust 1997-1 (the
"Trust"),  a trust formed under the laws of the State of Delaware by First Union
National Bank, a national banking  association (the "Depositor").  The Trust was
created  pursuant  to a Trust  Agreement  dated as of June 1, 1997  (the  "Trust
Agreement"),  between the  Depositor and The First  National Bank of Chicago,  a
national  banking  association,  not in its  individual  capacity  but solely as
eligible lender trustee on behalf of the Trust (the "Eligible Lender  Trustee"),
a summary of certain of the pertinent provisions of which is set forth below. To
the extent not otherwise defined herein,  the capitalized terms used herein have
the  meanings  assigned  to them in  Appendix  A to the  Trust  Agreement;  such
Appendix A also contains rules as to usage that shall be applicable herein.

          This Certificate is one of the duly authorized Certificates designated
as  "Floating  Rate  Asset  Backed  Certificates"   (herein  called  the  "Trust
Certificates"). Issued under the Indenture dated as of June 1, 1997, between the
Trust and Bankers Trust Company,  as Indenture Trustee,  are Notes designated as
"Floating  Rate Asset Backed Notes" (the  "Notes").  This Trust  Certificate  is
issued under and is subject to the terms, provisions and conditions of the Trust
Agreement,  to which Trust  Agreement  the holder of this Trust  Certificate  by
virtue of the acceptance  hereof assents and by which such holder is bound.  The
property of the Trust includes a pool of guaranteed student loans (the "Financed
Student  Loans"),  all moneys paid thereunder on or after June 1, 1997,  certain
bank accounts and the proceeds  thereof and certain other rights under the Trust
Agreement and the Master Servicing  Agreement and all proceeds of the foregoing.
The rights of the holders of the Trust  Certificates  to the assets of the Trust
are  subordinated to the rights of the holders of the Notes, as set forth in the
Basic Documents.

          Under the Trust Agreement,  to the extent of funds available therefor,
interest on the Certificate Balance of this Trust Certificate at the Certificate
Rate, and principal and certain other amounts will be distributed on the [ ] day
of each  March,  June,  September  and  December  (or,  if such [ ] day is not a
Business Day, the next succeeding  Business Day) (each a  "Distribution  Date"),
commencing  on  September  __,  1997,  to the  person in whose  name this  Trust
Certificate  is  registered  at  the  close  of  business  on the [ ] day of the
calendar month in which such  Distribution  Date occurs (the "Record Date"),  in
each  case  to the  extent  of  such  Certificateholder's  fractional  undivided
interest in the amount or amounts to be  distributed  to  Certificateholders  on
such Distribution Date pursuant to the Master Servicing Agreement.

          The  Certificate  Rate for each Interest  Period shall be equal to the
lesser of (a) the T-Bill  Rate for such  Interest  Period plus ____% and (b) the
Student Loan Rate for such  Interest  Period.  The  "Student  Loan Rate" for any
Accrual Period shall equal the product of (a) the quotient  obtained by dividing
(i) 365 (or 366 in a leap  year) by (ii) the  actual  number of days  elapsed in
such Interest  Period and (b) the percentage  equivalent of a fraction,  (i) the
numerator  of which is equal to Expected  Interest  Collections  for the related
Collection  Period  relating to such Interest Period less the Trust Fees payable
on the  related  Distribution  Date  and  any  Servicing  Fees  paid  on the two
preceding monthly  Servicing Payment Dates during the related  Collection Period
and (ii) the  denominator of which is the outstanding  principal  balance of the
Securities as of the first day of such Interest Period.

          Each holder of this Trust Certificate acknowledges and agrees that its
rights to  receive  distributions  in respect  of this  Trust  Certificate  from
Available Funds and amounts on deposit in the Reserve  Account are  subordinated
to the rights of the Noteholders as described in the Master Servicing  Agreement
and the Indenture.

          It  is  the  intent  of  the  Depositor,   the  Master  Servicer,  the
Administrator,  the  Certificateholders  and the  Certificate  Owners that,  for
purposes of Federal  income,  state and local income and franchise and any other
income   taxes,   the  Trust  will  be  treated   as  a   partnership   and  the
Certificateholders  (including  the  Depositor  in its  capacity as recipient of
distributions  from the  Reserve  Account)  will be treated as  partners in that
partnership.  The  Certificateholders  by acceptance of a Trust Certificate (and
the  Certificate  Owners  by  acceptance  of a  beneficial  interest  in a Trust
Certificate),  agree  to  treat,  and to take no  action  inconsistent  with the
treatment  of,  the Trust  Certificates  for such tax  purposes  as  partnership
interests in the Trust.

          Each  Certificateholder  or Certificate  Owner, by its acceptance of a
Trust Certificate or, in the case of a Certificate Owner, a beneficial  interest
in a Trust  Certificate,  covenants  and agrees that such  Certificateholder  or
Certificate  Owner,  as the case may be, will not at any time institute  against
the Seller or the Trust,  or join in any  institution  against the Seller or the
Trust of, any bankruptcy, reorganization,  arrangement, insolvency, receivership
or liquidation proceedings, or other proceedings under any United States Federal
or state  bankruptcy or similar law in connection with any obligations  relating
to the Trust  Certificates,  the Notes,  the Trust Agreement or any of the other
Basic Documents.

          Distributions  on this Trust  Certificate  will be made as provided in
the Trust  Agreement by the Eligible Lender Trustee by wire transfer or by check
mailed to the  Certificateholder  of record in the Certificate  Register without
the  presentation  or surrender of this Trust  Certificate  or the making of any
notation hereon,  except that with respect to Trust  Certificates  registered on
the  Record  Date in the name of the  nominee  of the  Clearing  Agency,  unless
Definitive  Certificates have been issued (initially,  such nominee to be Cede &
Co.),  payments will be made by wire transfer in immediately  available funds to
the account  designated  by such  nominee.  Except as otherwise  provided in the
Trust Agreement and  notwithstanding  the above, the final  distribution on this
Trust  Certificate  will be made after due notice by the Eligible Lender Trustee
of the pendency of such distribution and only upon presentation and surrender of
this Trust Certificate at the office or agency maintained for the purpose by the
Eligible Lender Trustee in the Borough of Manhattan, The City of New York.

          Reference  is hereby  made to the  further  provisions  of this  Trust
Certificate set forth on the reverse hereof,  which further provisions shall for
all purposes have the same effect as if set forth at this place.

          Unless  the  certificate  of  authentication  hereon  shall  have been
executed  by an  authorized  officer  of  the  Eligible  Lender  Trustee  or its
authenticating  agent, by manual  signature,  this Trust  Certificate  shall not
entitle the holder hereof to any benefit under the Trust Agreement or the Master
Servicing Agreement or be valid for any purpose.



<PAGE>


          IN WITNESS WHEREOF, the Eligible Lender Trustee on behalf of the Trust
and not in its individual  capacity has caused this Trust Certificate to be duly
executed as of the date set forth below

                                 FIRST UNION STUDENT LOAN TRUST 1997-1,

                                 By:  THE FIRST NATIONAL BANK OF CHICAGO,
                                 not in its individual capacity but solely as
                                 Eligible Lender Trustee.



                                 By: ________________________________________
                                               Authorized Signatory

Date:  _________, 1997



<PAGE>



                     TRUSTEE'S CERTIFICATE OF AUTHENTICATION

          This  is  one  of  the   Trust   Certificates   referred   to  in  the
within-mentioned Trust Agreement.


                                       THE FIRST  NATIONAL BANK OF CHICAGO,
                                       not in its  individual  capacity but
                                       solely as Eligible Lender Trustee



                                       By:_____________________________________
                                                   Authorized Signatory

Date:  _________, 1997



<PAGE>


                         [REVERSE OF TRUST CERTIFICATE]

          The  Trust  Certificates  do not  represent  an  obligation  of, or an
interest in, the Depositor,  the Master, the Administrator,  the Eligible Lender
Trustee or any  affiliates  of any of them,  and no recourse  may be had against
such  parties  or  their  assets,  except  as  may be  expressly  set  forth  or
contemplated herein, in the Trust Agreement or in the other Basic Documents.  In
addition, this Trust Certificate is not guaranteed by any governmental agency or
instrumentality  and is limited in right of payment to certain  collections with
respect to the Financed Student Loans, all as more specifically set forth in the
Master Servicing Agreement. A copy of each of the Master Servicing Agreement and
the  Trust  Agreement  may be  examined  during  normal  business  hours  at the
principal office of the Depositor,  and at such other places, if any, designated
by the Depositor, by any Certificateholder upon request.

          The Trust Agreement permits, with certain exceptions therein provided,
the amendment  thereof and the modification of the rights and obligations of the
Depositor and the rights of the Certificateholders  under the Trust Agreement at
any time by the  Depositor and the Eligible  Lender  Trustee with the consent of
the  holders  of the  Notes and the Trust  Certificates  each  voting as a class
evidencing not less than a majority of the outstanding  principal balance of the
Notes and the Certificate  Balance. Any such consent by the holder of this Trust
Certificate  shall be  conclusive  and  binding on such holder and on all future
holders of this Trust Certificate and of any Trust  Certificate  issued upon the
transfer hereof or in exchange herefor or in lieu hereof whether or not notation
of such consent is made upon this Trust  Certificate.  The Trust  Agreement also
permits the amendment  thereof,  in certain limited  circumstances,  without the
consent of the holders of any of the Trust Certificates.

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

          The  Trust   Certificates   are  issuable  only  as  registered  Trust
Certificates without coupons in denominations of $1,000 or in integral multiples
of $1,000 in excess thereof;  PROVIDED,  HOWEVER,  that the Excess  Distribution
Certificate  issued to the Depositor shall be issued in such  denomination as to
include any residual amount of the Initial  Certificate  Balance. As provided in
the Trust Agreement and subject to certain  limitations therein set forth, Trust
Certificates  are   exchangeable  for  new  Trust   Certificates  of  authorized
denominations  evidencing the same aggregate  denomination,  as requested by the
holder  surrendering  the  same.  No  service  charge  will be made for any such
registration  of transfer or exchange,  but the Eligible  Lender  Trustee or the
Certificate  Registrar may require  payment of a sum sufficient to cover any tax
or governmental charge payable in connection therewith.

          The Eligible Lender Trustee,  the Certificate  Registrar and any agent
of the Eligible Lender Trustee or the Certificate Registrar may treat the person
in whose name this Trust  Certificate  is registered as the owner hereof for all
purposes,  and none of the Eligible Lender Trustee or the Certificate  Registrar
or any such agent shall be affected by any notice to the contrary.

          This Trust Certificates and any beneficial  interest herein may not be
acquired by or with the assets of a Benefit Plan Investor.  Each transferee of a
this Certificate shall be required to represent (or, in the case of a transferee
of a  beneficial  interest  in a Book  Entry  Certificate,  shall be  deemed  to
represent)  (a) that it is not a Benefit Plan Investor and is not acquiring this
Certificate  with the  assets of a Benefit  Plan  Investor  and (b) that if this
Trust Certificate is subsequently  deemed to be a plan asset, it will dispose of
this Trust Certificate. Any transfer of this Trust Certificate or any beneficial
interest  herein in violation of the  foregoing  restrictions  shall be null and
void and shall vest no rights in the transferee.

          The  obligations and  responsibilities  created by the Trust Agreement
and  the  Trust   created   thereby   shall   terminate   upon  the  payment  to
Certificateholders  of all amounts  required to be paid to them  pursuant to the
Trust  Agreement and the Master  Servicing  Agreement and the disposition of all
property held as part of the Trust. The Depositor may at its option purchase the
corpus of the Trust at a price specified in the Master Servicing Agreement,  and
such purchase of the Financed Student Loans and other property of the Trust will
effect  early  retirement  of the Trust  Certificates;  however,  such  right of
purchase is exercisable  only on any  Distribution  Date on or after the date on
which the Pool Balance is less than or equal to 5% of the Initial Pool Balance.

          This Trust  Certificate shall be construed in accordance with the laws
of the State of Delaware,  without  reference to its conflict of law provisions,
and the  obligations,  rights and  remedies  of the parties  hereunder  shall be
determined in accordance with such laws.



<PAGE>


                                   ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY
OR OTHER IDENTIFYING NUMBER
OF ASSIGNEE


- -------------------------------------------------------------------------------
(Please print or type name and address, including postal zip code, of assignee)



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



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


Dated:

                                 ______________________________*
                                      Signature Guaranteed:



                                 ______________________________*


* NOTICE:  The signature to this  assignment must correspond with the name as it
appears  upon the face of the  within  Trust  Certificate  in every  particular,
without alteration,  enlargement or any change whatever.  Such signature must be
guaranteed by an "eligible  guarantor  institution"  meeting the requirements of
the   Certificate   Registrar,   which   requirements   include   membership  or
participation in Security  Transfer Agent's  Medallion Program ("STAMP") or such
other  "signature  guarantee  program" as may be determined  by the  Certificate
Registrar in addition to, or in substitution  for, STAMP, all in accordance with
the Securities Exchange Act of 1934, as amended.





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




                           MASTER SERVICING AGREEMENT

                                      among

                      FIRST UNION STUDENT LOAN TRUST 1997-1
                                   as Issuer,

                            FIRST UNION NATIONAL BANK
                      as Master Servicer and Administrator,

                                       AND

                       THE FIRST NATIONAL BANK OF CHICAGO
                    not in its individual capacity but solely
                           as Eligible Lender Trustee,



                            Dated as of June 1, 1997
- --------------------------------------------------------------------------------


<PAGE>


          MASTER  SERVICING  AGREEMENT,  dated as of June 1, 1997,  among  FIRST
UNION STUDENT LOAN TRUST 1997-1, a Delaware business trust (the "Issuer"), FIRST
UNION NATIONAL BANK ("First  Union"),  a national  banking  association with its
principal place of business in Charlotte, North Carolina, as master servicer and
administrator  (in its  respective  capacities,  the "Master  Servicer"  and the
"Administrator"),  and THE FIRST  NATIONAL BANK OF CHICAGO,  a national  banking
association,  solely  as  eligible  lender  trustee  and  not in its  individual
capacity (the "Eligible Lender Trustee").

          WHEREAS,  the Eligible  Lender  Trustee will acquire  certain  student
loans to be held in the Trust formed  pursuant to a trust  agreement (the "Trust
Agreement"),  dated as of June 1, 1997,  between  First Union  National  Bank, a
separate  national  banking  association with its principal place of business in
Avondale, Pennsylvania, as Seller, and the Eligible Lender Trustee;

          WHEREAS,  the Issuer  will issue  notes (the  "Notes")  pursuant to an
indenture (the  "Indenture"),  dated as of June 1, 1997,  between the Issuer and
the Indenture Trustee and trust  certificates (the  "Certificates")  pursuant to
the Trust Agreement, which Notes and Certificates are payable from the assets of
the Issuer;

          WHEREAS, the Issuer, the Administrator and the Eligible Lender Trustee
desire the Master  Servicer to service said  student  loans held by the Eligible
Lender  Trustee on behalf of the Issuer,  and the Master  Servicer is willing to
service  said  student  loans for the Issuer,  the  Administrator,  the Eligible
Lender Trustee and the Indenture Trustee; and

          WHEREAS,   the   Administrator   is  willing  to   undertake   certain
administrative functions with respect to said student loans;

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


                                    ARTICLE I

                              DEFINITIONS AND USAGE

          SECTION 1.01.  Definitions and Usage.  Capitalized  terms used but not
defined herein are defined in Appendix A to the  Indenture,  which also contains
rules as to usage and construction that shall be applicable herein.


                                   ARTICLE II

                           THE FINANCED STUDENT LOANS

          SECTION  2.01.  Custody of Financed  Student  Loan  Files.  The Issuer
hereby revocably  appoints the Master  Servicer,  and the Master Servicer hereby
accepts such appointment, to act for the benefit of the Issuer and the Indenture
Trustee as custodian of the following  documents or  instruments  (collectively,
the "Financed Student Loan Files") which are hereby constructively  delivered to
the  Indenture  Trustee,  as pledgee of the Issuer with respect to each Financed
Student Loan:

          (a) the  original  fully  executed  copy of the  note  evidencing  the
Financed Student Loan;

          (b) the original loan application fully executed by the borrower; and

          (c) any and all other documents and  computerized  records that any of
the Master  Servicer,  the  Administrator  or the Seller shall keep on file,  in
accordance with its customary procedures, relating to such Financed Student Loan
or any Obligor with respect thereto.

     SECTION 2.02. Duties of Master Servicer as Custodian. (a) Safekeeping.  The
Master  Servicer  shall hold the Financed  Student Loan Files for the benefit of
the Issuer and the  Indenture  Trustee and maintain  such  accurate and complete
accounts,  records and computer systems pertaining to each Financed Student Loan
File as shall enable the Issuer to comply with this Agreement. In performing its
duties as custodian the Master  Servicer shall act with reasonable  care,  using
that  degree of skill and  attention  that the Master  Servicer  exercises  with
respect to the student loan files relating to all comparable  student loans that
the  Master  Servicer  services  and shall  ensure  that it  complies  fully and
completely  with all  applicable  Federal and State laws,  including  the Higher
Education Act, with respect thereto.  The Master Servicer shall take all actions
necessary with respect to the Financed  Student Loan Files held by it under this
Agreement and of the related accounts,  records and computer systems,  in such a
manner as shall enable the Issuer, the Administrator or the Indenture Trustee to
verify the accuracy of the Master  Servicer's record keeping with respect to the
Master Servicer's obligations as custodian hereunder.  The Master Servicer shall
promptly report to the Issuer,  the  Administrator and the Indenture Trustee any
failure on its part to hold the  Financed  Student  Loan Files and  maintain its
accounts,  records and computer  systems as herein  provided  and promptly  take
appropriate action to remedy any such failure. Nothing herein shall be deemed to
require an initial  review or any  periodic  review by the Issuer,  the Eligible
Lender Trustee or the Indenture Trustee of the Financed Student Loan Files.

          (b)  Maintenance of and Access to Records.  The Master  Servicer shall
maintain each Financed Student Loan File at one of its offices or the offices of
any subservicers  appointed  pursuant to Section 3.13 specified in Schedule B to
this  Agreement or at such other office as shall be specified by written  notice
to the Issuer and the Indenture  Trustee not later than 90 days after any change
in location.  Upon  reasonable  prior  notice,  the Master  Servicer  shall make
available  to the Issuer and the  Indenture  Trustee  or their  respective  duly
authorized  representatives,  attorneys  or auditors a list of  locations of the
Financed  Student  Loan Files and access to the  related  accounts,  records and
computer  systems  maintained by the Master Servicer at such times during normal
business hours as the Issuer or the Indenture Trustee shall instruct.

          (c) Release of Documents. Upon instruction from the Indenture Trustee,
the  Master  Servicer  shall  release  any  Financed  Student  Loan  File to the
Indenture  Trustee,  the Indenture  Trustee's agent, 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.  The Indenture  Trustee shall cooperate
with the Master  Servicer  to provide  the Master  Servicer  with  access to the
Financed  Student  Loan Files in order for the Master  Servicer  to  continue to
service the Financed  Student  Loans after the release of the  Financed  Student
Loan  Files.  In the event the Master  Servicer  is not  provided  access to the
Financed  Student Loan Files,  the Master  Servicer  shall not be deemed to have
breached its  obligations  pursuant to Sections  2.01 or 2.02 if it is unable to
perform  such  obligations  due to its  inability to have access to the Financed
Student Loans Files. The Master Servicer shall not be liable for any losses with
respect to the servicing of such  Financed  Student Loan Files to the extent the
losses are attributable to the Master Servicer's inability to access the related
Financed Student Loan Files.

          SECTION 2.03. Reserved.

          SECTION  2.04.   Effective  Period  and  Termination.   First  Union's
appointment as custodian shall become effective as of the Closing Date and shall
continue in full force and effect for so long as First  Union  shall  remain the
Master Servicer hereunder. If First Union or any successor Master Servicer shall
resign as Master Servicer in accordance with the provisions of this Agreement or
if all the rights and  obligations of First Union or any such  successor  Master
Servicer shall have been terminated under Section 7.01, the appointment of First
Union or such  successor  Master  Servicer  as  custodian  shall  be  terminated
simultaneously with the effectiveness of such resignation or termination.  On or
after  the  effective  date  of any  resignation  or  any  termination  of  such
appointment,  the Master Servicer shall deliver the Financed  Student Loan Files
in its possession to the successor Master Servicer, the Indenture Trustee or the
Indenture  Trustee's agent, at the direction of the Indenture  Trustee,  at such
place or places as the Indenture Trustee may reasonably designate.


                                   ARTICLE III

             ADMINISTRATION AND SERVICING OF FINANCED STUDENT LOANS

          SECTION 3.01. Duties of Master Servicer.  The Master Servicer, for the
benefit of the Issuer (to the extent provided  herein),  shall manage,  service,
administer and make  collections on the Financed  Student Loans with  reasonable
care,  using  that  degree  of skill  and  attention  that the  Master  Servicer
exercises with respect to all comparable student loans that it services. Without
limiting the generality of the foregoing or of any other  provision set forth in
this Agreement and notwithstanding any other provision to the contrary set forth
herein,  the  Master  Servicer  shall  manage,  service,   administer  and  make
collections with respect to the Financed Student Loans (including  collection of
any Interest  Subsidy Payments and Special  Allowance  Payments on behalf of the
Eligible  Lender  Trustee) in accordance  with,  and otherwise  comply with, all
applicable  Federal  and  state  laws,   including  all  applicable   standards,
guidelines  and  requirements  of the Higher  Education  Act and the  applicable
Guarantee Agreement, the failure to comply with which would adversely affect the
eligibility of one or more of the Financed Student Loans for federal reinsurance
or Interest  Subsidy  Payments or Special  Allowance  Payments or for receipt of
Guarantee Payments.

          The Master Servicer's  duties shall include  collection and posting of
all  payments,  responding  to inquiries of borrowers on such  Financed  Student
Loans,  monitoring  borrowers' status, making required disclosures to borrowers,
investigating delinquencies,  sending payment coupons to borrowers and otherwise
establishing  repayment  terms,  reporting  tax  information  to  borrowers,  if
applicable,  accounting  for  collections  and  furnishing  monthly  and  annual
statements with respect thereto to the Administrator.  Subject to the provisions
of Section  3.02,  the Master  Servicer  shall follow its  customary  standards,
policies and  procedures in performing  its duties as Master  Servicer.  Without
limiting the generality of the foregoing,  the Master Servicer is authorized and
empowered to execute and deliver,  on behalf of itself, the Issuer, the Eligible
Lender  Trustee,   the  Indenture  Trustee,  the   Certificateholders   and  the
Noteholders or any of them,  instruments of  satisfaction  or  cancellation,  or
partial or full release or discharge, and all other comparable instruments, with
respect to such  Financed  Student  Loans;  provided,  however,  that the Master
Servicer  agrees that it will not (a) permit any rescission or cancellation of a
Financed Student Loan except as ordered by a court of competent  jurisdiction or
governmental  authority or as otherwise  consented to in writing by the Eligible
Lender Trustee and the Indenture Trustee,  provided that the Master Servicer may
write off any delinquent  Financed Student Loan if the remaining  balance of the
borrower's  account  is less  than  $50,  or (b)  reschedule,  revise,  defer or
otherwise  compromise with respect to payments due on any Financed  Student Loan
except pursuant to any applicable interest only, deferral or forbearance periods
or  otherwise  in  accordance  with all  applicable  standards,  guidelines  and
requirements  with  respect to the  servicing  of the  Financed  Student  Loans;
provided,  further,  that the Master Servicer shall not agree to any decrease of
the  interest  rate on, or the  principal  amount  payable  with respect to, any
Financed  Student  Loan  except in  accordance  with the  applicable  standards,
guidelines  and  requirements  of the  Higher  Education  Act or the  applicable
Guarantee Agreement.  The Eligible Lender Trustee on behalf of the Issuer hereby
grants  a power  of  attorney  and all  necessary  authorization  to the  Master
Servicer to  maintain  any and all  collection  procedures  with  respect to the
Financed Student Loans, including filing, pursuing and recovering claims against
the  Guarantors  for  Guarantee  Payments and with the  Department  for Interest
Subsidy Payments and Special Allowance  Payments and taking any steps to enforce
such Financed  Student Loan such as  commencing a legal  proceeding to enforce a
Financed  Student Loan in the name of the Issuer,  the Eligible  Lender Trustee,
the Indenture Trustee, the  Certificateholders or the Noteholders.  The Eligible
Lender  Trustee or the Indenture  Trustee shall upon the written  request of the
Master Servicer or the Administrator  execute and deliver to the Master Servicer
or the Administrator any other powers of attorney and other documents  delivered
to each of them  reasonably  necessary  or  appropriate  to  enable  the  Master
Servicer or the  Administrator  to carry out their servicing and  administrative
duties hereunder.

          SECTION 3.02.  Collection of Financed  Student Loan Payments.  (a) The
Master Servicer shall make reasonable efforts (including all efforts that may be
specified under the Higher Education Act or any Guarantee  Agreement) to collect
all payments  called for under the terms and provisions of the Financed  Student
Loans as and when the same shall  become due and shall  follow  such  collection
procedures  as it follows with respect to all  comparable  student loans that it
services.  The Master  Servicer shall allocate  collections  with respect to the
Financed Student Loans between principal and interest in accordance with Section
4.03. The Master Servicer may in its discretion waive any late payment charge or
any other fees that may be  collected  in the  ordinary  course of  servicing  a
Financed Student Loan.

          (b) The Master Servicer shall make reasonable efforts to claim, pursue
and collect all Guarantee Payments from the Guarantors pursuant to the Guarantee
Agreements  with  respect to any of the Financed  Student  Loans as and when the
same shall become due and payable,  shall  comply with all  applicable  laws and
agreements  with respect to claiming,  pursuing and collecting such payments and
shall follow such  practices  and  procedures  as it follows with respect to all
comparable  guarantee  agreements  and  student  loans  that  it  services.   In
connection therewith,  the Master Servicer is hereby authorized and empowered to
convey to any  Guarantor  the note and the related  Financed  Student  Loan File
representing  any Financed Student Loan in connection with submitting a claim to
such  Guarantor  for a  Guarantee  Payment in  accordance  with the terms of the
applicable Guarantee Agreement.  All amounts so collected by the Master Servicer
shall constitute Available Funds for the applicable  Collection Period and shall
be deposited into the  Collection  Account.  The Eligible  Lender Trustee shall,
upon the written  request of the Master  Servicer,  furnish the Master  Servicer
with any power of attorney  and other  documents  necessary  or  appropriate  to
enable the Master Servicer to convey such documents to any Guarantor and to make
such claims.

          (c) The Master  Servicer,  on behalf of the Eligible  Lender  Trustee,
shall make reasonable efforts to claim,  pursue and collect all Interest Subsidy
Payments and Special Allowance  Payments from the Department with respect to any
of the Financed Student Loans as and when the same shall become due and payable,
shall comply with all applicable  laws and agreements  with respect to claiming,
pursuing  and  collecting  such  payments and shall  follow such  practices  and
procedures as the Master Servicer follows with respect to its own student loans.
All  amounts so  collected  by the  Eligible  Lender  Trustee  shall  constitute
Available Funds for the applicable Collection Period and shall be deposited into
the Collection Account in accordance with Section 4.02. In connection therewith,
the Master Servicer shall prepare and file with the Department on a timely basis
all claims forms and other  documents and filings  necessary or  appropriate  in
connection with the claiming of Interest Subsidy Payments and Special  Allowance
Payments on behalf of the Eligible Lender Trustee and shall otherwise assist the
Eligible  Lender  Trustee in  pursuing  and  collecting  such  Interest  Subsidy
Payments and Special Allowance Payments from the Department. The Eligible Lender
Trustee  shall,  upon the written  request of the Master  Servicer,  furnish the
Master  Servicer  with any  power of  attorney  and other  documents  reasonably
necessary or appropriate to enable the Master  Servicer to prepare and file such
claims forms and other documents and filings.

          The  Eligible  Lender  Trustee may permit  trusts  established  by the
Seller,  other than the Trust, to securitize student loans to use the Department
lender  identification  number  applicable  to the  Trust.  In such  event,  the
Eligible  Lender  Trustee may claim and collect  Interest  Subsidy  Payments and
Special  Allowance  Payments with respect to Financed Student Loans in the Trust
and student loans in such other trusts using such common  lender  identification
number.  Notwithstanding  anything  herein  or in  the  Basic  Documents  to the
contrary, any amounts assessed against payments (including,  but not limited to,
Interest  Subsidy  Payments  and  Special  Allowance   Payments)  due  from  the
Department  or any  Guarantor  to any such other trust using such common  lender
identification  number as a result of amounts  (including,  but not  limited to,
consolidation fees) owing to the Department or any Guarantor from the Trust will
be deemed for all  purposes  hereof and of the Basic  Documents  (including  for
purposes of  determining  amounts paid by the  Department or any Guarantor  with
respect to the  student  loans in the Trust and such  other  trust) to have been
assessed  against the Trust and shall be deducted by the Eligible Lender Trustee
or the Master Servicer and paid to such other trust from any collections made by
them which would  otherwise have been payable to the Collection  Account for the
Trust. If so specified in the servicing  agreement  applicable to any such other
trust,  any amounts  assessed  against  payments due from the  Department or any
Guarantor  to the Trust as a result of amounts  owing to the  Department  or any
Guarantor from such other trust using such common lender  identification  number
will be  deemed to have  been  assessed  against  such  other  trust and will be
deducted  by the  Eligible  Lender  Trustee  or the  Master  Servicer  from  any
collections  made by them which  would  otherwise  be payable to the  collection
account for such other trust and paid to the Trust.

          SECTION 3.03. Realization Upon Financed Student Loans. For the benefit
of the Issuer,  the Master Servicer shall use reasonable efforts consistent with
its customary  servicing practices and procedures and including all efforts that
may be specified  under the Higher  Education Act or any Guarantee  Agreement in
its servicing of any delinquent Financed Student Loans.

          SECTION 3.04.  Computation of Note Interest Rate and Certificate Rate.
Prior to each  Determination  Date, the  Administrator  shall determine the Note
Interest  Rate  and  the  Certificate  Rate  that  will  be  applicable  to  the
Distribution  Date following  such  Determination  Date, in compliance  with its
obligation  to  prepare  and  deliver  an  Administrator's  Certificate  on such
Determination  Date  pursuant to Section  3.08.  In  connection  therewith,  the
Administrator  shall calculate the T-Bill Rate in accordance with the definition
thereof  and shall also  determine  the Student  Loan Rate with  respect to such
Distribution Date.

          SECTION 3.05. No Impairment.  The Master Servicer shall not impair the
rights of the Issuer, the Eligible Lender Trustee,  the Indenture  Trustee,  the
Certificateholders  or Noteholders in such Financed Student Loans.

          SECTION 3.06. Purchase Of Financed Student Loans;  Reimbursement.  The
Master  Servicer or the Eligible  Lender Trustee shall inform the other party as
well as the  Indenture  Trustee and the Seller  promptly,  in writing,  upon the
discovery of any breach pursuant to Section 3.01, 3.02, 3.03 or 3.05. Unless the
breach shall have been cured within 120 days  following  such  discovery (or, at
the Master Servicer's  election,  the last day of the first month following such
discovery),  the Master  Servicer  shall  purchase any Financed  Student Loan in
which the interests of the Noteholders or the  Certificateholders are materially
and adversely  affected by such breach as of the first day succeeding the end of
such  120-day  period  that is the last day of a  Collection  Period  (it  being
understood that any such breach that does not affect any Guarantor's  obligation
to guarantee  payment of such  Financed  Student Loan will not be  considered to
have a material  adverse effect for this purpose).  If the Master Servicer takes
any action or fails to take any action during any Collection  Period pursuant to
the  sections  referred  to above that  impairs  the rights of the  Issuer,  the
Indenture Trustee,  the Eligible Lender Trustee, the  Certificateholders  or the
Noteholders  in any Financed  Student Loan or otherwise than as provided in such
sections,  the Master  Servicer shall purchase such Financed  Student Loan as of
the last day of such Collection  Period. In consideration of the purchase of any
such Financed  Student Loan  pursuant to either of the two preceding  sentences,
the Master Servicer shall remit the Purchase  Amount in the manner  specified in
Section  4.04. In addition,  if any such breach by the Master  Servicer does not
trigger such a purchase obligation but does result in the refusal by a Guarantor
to guarantee all or a portion of the accrued  interest,  or the loss  (including
any  obligation of the Issuer to repay to the  Department)  of certain  Interest
Subsidy  Payments  and Special  Allowance  Payments,  with respect to a Financed
Student Loan, then,  unless such breach,  if curable,  is cured within 120 days,
the Master  Servicer shall  reimburse the Issuer by remitting an amount equal to
the sum of all such non-guaranteed  interest amounts and such forfeited Interest
Subsidy  Payments  and Special  Allowance  Payments in the manner  specified  in
Section 4.04. The sole remedy of the Issuer,  the Eligible Lender  Trustee,  the
Indenture Trustee, the  Certificateholders and the Noteholders with respect to a
breach  pursuant  to Section  3.01,  3.02,  3.03 or 3.05 shall be to require the
Master Servicer to purchase Financed Student Loans or to reimburse the Issuer as
provided above pursuant to this Section 3.06. The Eligible  Lender Trustee shall
have no duty to conduct any  affirmative  investigation  as to the occurrence of
any  condition  requiring  the  repurchase  of any Financed  Student Loan or the
reimbursement for any interest penalty pursuant to this Section 3.06. The Master
Servicer  shall not be deemed  to have  breached  its  obligations  pursuant  to
Section  3.01,  3.02,  3.03 or 3.05 if it is  rendered  unable to  perform  such
obligations,  in whole or in part, by a force outside the control of the parties
hereto  (including  acts of God, acts of war,  fires,  earthquakes,  hurricanes,
floods and other  disasters).  The Master Servicer shall diligently  perform its
duties under this Agreement as soon as practicable  following the termination of
such interruption of business.

          SECTION 3.07.  Servicing Fee, Excess  Servicing Fee. The Servicing Fee
for each calendar month and any Distribution  Date and any Excess Servicing Fees
payable on any  Distribution  Date shall be equal to the amounts  determined  by
reference to the schedule of fees attached hereto as Schedule C. Notwithstanding
anything to the contrary  contained  herein or in any other Basic Document,  the
Master  Servicer  shall only be entitled to receive any Excess  Servicing Fee on
any  Distribution  Date if and to the extent that sufficient funds are available
pursuant to Section 4.05(c)(ix) or 4.06(e)(A).

          SECTION 3.08. Administrator's  Certificate;  Master Servicer's Report.
(a) On or before the  fifteenth  day of each month (or, if any such day is not a
Business Day, on the next  succeeding  Business Day), the Master  Servicer shall
deliver to the  Administrator  a Master  Servicer's  Report with  respect to the
preceding   calendar  month   containing  all  information   necessary  for  the
Administrator   to  receive  in   connection   with  the   preparation   of  the
Administrator's   Certificate  covering  such  calendar  month  referred  to  in
paragraphs (b) and (c) below.

          (b) On each  Determination  Date prior to a Monthly  Servicing Payment
Date that is not a  Distribution  Date, the  Administrator  shall deliver to the
Eligible  Lender  Trustee,  the Indenture  Trustee and (if the Seller is not the
Administrator)  the  Seller,  an  Administrator's   Certificate  containing  all
information  necessary to pay the Master  Servicer the Servicing Fee due on such
Monthly Servicing Payment Date pursuant to Sections 4.05(b) and 4.06.

          (c) On each  Determination  Date  prior to a  Distribution  Date,  the
Administrator  shall  deliver to the  Eligible  Lender  Trustee,  the  Indenture
Trustee and (if the Seller is not the Administrator) the Seller,  with a copy to
the Rating Agencies, an Administrator's  Certificate  containing all information
necessary to make the  distributions  pursuant to Sections 4.05 and 4.06 for the
Collection  Period  preceding  the  date  of such  Administrator's  Certificate.
Financed Student Loans to be repurchased by the Seller,  purchased by the Master
Servicer or acquired by any Guarantor  shall be identified by the  Administrator
by type of loan  and  borrower  social  security  number  with  respect  to such
Financed Student Loan (as specified in Schedule A).

          SECTION 3.09.  Annual  Statement as to Compliance;  Notice of Default.
(a) Each of the  Master  Servicer  and the  Administrator  shall  deliver to the
Seller,  the Eligible  Lender  Trustee and the Indenture  Trustee,  on or before
April 30 of each year beginning April 30, 1998, an Officer's  Certificate of the
Master Servicer or the  Administrator,  as the case may be, dated as of December
31 of the  preceding  year,  stating that (i) a review of the  activities of the
Master Servicer or the  Administrator,  as the case may be, during the preceding
12-month  period  (or,  in the case of the first  such  certificate,  during the
period from the Closing Date to December 31, 1997) and of its performance  under
this  Agreement has been made under such officer's  supervision  and (ii) to the
best of such officer's  knowledge,  based on such review, the Master Servicer or
the  Administrator,  as the case may be, has fulfilled all its obligations under
this  Agreement,  or under  this  Agreement  and the  Administration  Agreement,
respectively,  throughout  such  year or,  if there  has been a  default  in the
fulfillment of any such  obligation,  specifying each such default known to such
officers and the nature and status thereof.  The Indenture  Trustee shall send a
copy of each such Officer's  Certificate  and each report referred to in Section
3.10 to the Rating Agencies. A copy of each such Officer's  Certificate and each
report  referred to in Section  3.10 may be  obtained by any  Certificateholder,
Certificate  Owner,  Noteholder  or Note  Owner by a request  in  writing to the
Eligible Lender Trustee  addressed to its Corporate Trust Office,  together with
evidence  satisfactory to the Eligible Lender Trustee that such Person is one of
the  foregoing  parties.  Upon the  telephone  request  of the  Eligible  Lender
Trustee, the Indenture Trustee will promptly furnish the Eligible Lender Trustee
a list of Noteholders as of the date specified by the Eligible Lender Trustee.

          (b) The Master  Servicer shall deliver to the Eligible Lender Trustee,
the Indenture Trustee, the Seller and the Rating Agencies, promptly after having
obtained  knowledge  thereof,  but in no event  later  than five  Business  Days
thereafter, written notice in an Officer's Certificate of the Master Servicer of
any event  which  with the  giving of  notice or lapse of time,  or both,  would
become a Master Servicer Default under Section 7.01(a)(1) or (2).

          (c) The  Administrator  shall deliver to the Eligible  Lender Trustee,
the Indenture  Trustee,  the Master Servicer and the Rating  Agencies,  promptly
after  having  obtained  knowledge  thereof,  but in no event  later  than  five
Business Days  thereafter,  written  notice in an Officer's  Certificate  of the
Administrator  of any event which with the giving of notice or lapse of time, or
both, would become an Administrator  Default under Section  7.01(b)(1) or (2) or
would cause First Union to fail to meet any Rating Agency Condition  pursuant to
Section 4.02(iii).

          SECTION 3.10. Annual Independent Certified Public Accountant's Report.
Each  of the  Master  Servicer  and  the  Administrator  shall  cause  a firm of
independent  certified public accountants,  which may also render other services
to the Master Servicer or the  Administrator,  as the case may be, to deliver to
the Seller,  the Eligible Lender Trustee and the Indenture  Trustee on or before
April 30 of each year beginning April 30, 1998, a report addressed to the Master
Servicer  or the  Administrator,  as the case  may be,  and to the  Seller,  the
Eligible Lender Trustee and the Indenture Trustee,  to the effect that such firm
has examined  certain  documents  and records  relating to the  servicing of the
Financed Student Loans, or the  administration of the Financed Student Loans and
of the Trust, as the case may be, during the preceding calendar year (or, in the
case of the first  such  report,  during  the period  from the  Closing  Date to
December  31,  1997)  and  that,  on the basis of the  accounting  and  auditing
procedures considered  appropriate under the circumstances,  such firm is of the
opinion that such servicing or  administration  was conducted in compliance with
the terms of this Agreement and the  Administration  Agreement,  as the case may
be, including any applicable statutory provisions incorporated therein, and such
additional  terms  and  statutes  as may be  specified  from time to time by the
Administrator,  except for (i) such  exceptions as such firm shall believe to be
immaterial and (ii) such other exceptions as shall be set forth in such report.

          Such report will also  indicate  that the firm is  independent  of the
Master Servicer or the Administrator,  as the case may be, within the meaning of
the Code of Professional  Ethics of the American  Institute of Certified  Public
Accountants.

          SECTION  3.11.   Access  to  Certain   Documentation  and  Information
Regarding  Financed  Student Loans.  Upon  reasonable  prior notice,  the Master
Servicer shall provide to the  Certificateholders  and the Noteholders access to
the Financed  Student Loan Files in such cases where the  Certificateholders  or
the  Noteholders  shall be required by  applicable  statutes or  regulations  to
review such  documentation,  as  demonstrated  by evidence  satisfactory  to the
Master  Servicer in its reasonable  judgment.  Access shall be afforded  without
charge, but only upon reasonable request and during the normal business hours at
the  respective  offices of the Master  Servicer.  Nothing in this Section shall
affect the  obligation  of the Master  Servicer  to observe any  applicable  law
prohibiting  disclosure of information regarding the Obligors and the failure of
the  Master  Servicer  to  provide  access  to  information  as a result of such
obligation shall not constitute a breach of this Section.

          SECTION 3.12. Master Servicer and Administrator  Expenses. Each of the
Master  Servicer and the  Administrator  shall be severally  required to pay all
expenses incurred by it in connection with its activities  hereunder,  including
fees and disbursements of independent  accountants,  taxes imposed on the Master
Servicer  or the  Administrator,  as the case may be, and  expenses  incurred in
connection  with  distributions  and  reports  to  the  Administrator  or to the
Certificateholders and the Noteholders, as the case may be; [provided,  however,
the  Excess  Servicing  Fee  will  be  subject  to  increase  agreed  to by  the
Administrator, the Eligible Lender Trustee and the Master Servicer to the extent
that a demonstrable and significant increase occurs in the costs incurred by the
Master Servicer in providing the services to be provided hereunder,  whether due
to  changes  in   applicable   governmental   regulations,   Guarantor   program
requirements or regulations or postal rates].


          SECTION 3.13. Appointment of Subservicers. (a) The Master Servicer may
at any time enter into subservicing agreements to provide for the performance by
third  parties  of all or any  portion  of its  obligations  as Master  Servicer
hereunder;  provided, however, that any applicable Rating Agency Condition shall
have been satisfied in connection  therewith;  and provided,  further,  that the
Master Servicer shall remain obligated and be liable to the Issuer, the Eligible
Lender  Trustee,   the  Indenture  Trustee,  the   Certificateholders   and  the
Noteholders for the servicing and administering of the Financed Student Loans in
accordance with the provisions hereof without  diminution of such obligation and
liability  by virtue of the  appointment  of such  subservicers  and to the same
extent and under the same terms and  conditions as if the Master  Servicer alone
were  servicing  and  administering  the Financed  Student  Loans.  The fees and
expenses of the subservicers  shall be as agreed between the Master Servicer and
its subservicers  from time to time and none of the Issuer,  the Eligible Lender
Trustee, the Indenture Trustee, the  Certificateholders or the Noteholders shall
have any  responsibility  therefor.  In no event shall the Trust Estate bear any
termination  fee  required  to be paid to any  subservicer  as a result  of such
subservicer's  termination  under any  subservicing  agreement.  With respect to
satisfying the Rating Agency Condition referred to above, the term "subservicer"
shall be deemed not to include systems providers,  systems developers or systems
maintenance   contractors,   collection  agencies,   credit  bureaus,  lock  box
providers,  mail service providers and other similar types of service providers.
References  in this  Agreement  to  actions  taken or to be taken by the  Master
Servicer  include actions taken or to be taken by a subservicer on behalf of the
Master Servicer.

          [(b) In  addition,  the  Master  Servicer  may at any time  enter into
subservicing  agreements to provide for the  performance by third parties of all
or any portion of its obligations as Master Servicer  hereunder;  provided that,
in each case, the subservicing agreement:  (i) is consistent with this Agreement
in all material  respects;  (ii) provides that if the Master  Servicer shall for
any  reason  no  longer  act in  such  capacity  hereunder  (including,  without
limitation,  by reason of a Master Servicer  Default),  the Indenture Trustee or
its designee may  thereupon  assume all of the rights and,  except to the extent
they arose prior to the date of assumption,  obligations of the Master  Servicer
under such agreement, or, alternatively, may act in accordance with Section 7.02
hereof  under the  circumstances  described  therein;  (iii)  provides  that the
Indenture Trustee for the benefit of the Noteholders and the  Certificateholders
shall be a third party beneficiary under such agreement, but that (except to the
extent the  Indenture  Trustee or its designee  assumes the  obligations  of the
Master Servicer  thereunder as contemplated by the immediately  preceding clause
(ii)) none of the Trust, the Indenture  Trustee,  any successor Master Servicer,
any  Noteholder  or any  Certificateholder  shall  have any  duties  under  such
agreement or any liabilities arising therefrom;  (iv) permits any purchaser of a
Financed  Student Loan pursuant to this  Agreement to terminate  such  agreement
with respect to such purchased  Financed  Student Loan at its option and without
penalty;  (v) does not  permit the  subservicer  to enter into or consent to any
modification,  waiver or amendment or otherwise take any action on behalf of the
Master Servicer contemplated by Section 3.01 or Section 3.02 without the consent
of such Master  Servicer;  and (vi) does not permit the  subservicer  any direct
rights of  indemnification  that may be satisfied out of the Trust  Estate.  The
Master   Servicer  shall  deliver  to  the  Indenture   Trustee  copies  of  all
subservicing  agreements,  and any amendments thereto and modifications thereof,
entered into by it promptly upon its  execution and delivery of such  documents.
For  purposes of this  Agreement,  the Master  Servicer  shall be deemed to have
received any payment when a  subservicer  retained by it receives  such payment.
The Master Servicer shall notify the Indenture Trustee and the Seller in writing
promptly of the appointment by it of any subservicer.

          (c)  As  part  of  its  servicing  activities  hereunder,  the  Master
Servicer,  for the benefit of the Indenture  Trustee,  the  Noteholders  and the
Certificateholders,   shall  (at  no  expense  to  the  Indenture  Trustee,  the
Noteholders,  the  Certificateholders  or the Trust) monitor the performance and
enforce the  obligations  of each  subservicer  under the  related  subservicing
agreement.   Such  enforcement,   including,   without  limitation,   the  legal
prosecution of claims, termination of subservicing agreements in accordance with
their respective terms and the pursuit of other appropriate  remedies,  shall be
in such form and  carried  out to such an extent  and at such time as the Master
Servicer  would  require were it the owner of the Financed  Student  Loans.  The
Master  Servicer shall have the right to remove a subservicer  retained by it in
accordance with the terms of the related subservicing agreement.

          (d) In the event the  Indenture  Trustee or its  designee  assumes the
rights and obligations of the Master Servicer under any subservicing  agreement,
the Master Servicer at its expense shall, upon request of the Indenture Trustee,
deliver  to the  assuming  party all  documents  and  records  relating  to such
subservicing  agreement  and the  Financed  Student  Loans then  being  serviced
thereunder  and an  accounting  of  amounts  collected  and held on behalf of it
thereunder,  and  otherwise  use  reasonable  efforts to effect the  orderly and
efficient transfer of the subservicing agreement to the assuming party.

          (e) The Indenture  Trustee shall furnish to any subservicer any powers
of  attorney  and other  documents  necessary  or  appropriate  to  enable  such
subservicer  to carry out its  servicing  and  administrative  duties  under any
subservicing agreement;  provided, however, that the Indenture Trustee shall not
be held liable for any negligence  with respect to, or misuse of, any such power
of attorney by a subservicer.]

          SECTION 3.14.  Covenants and Agreements of the Issuer,  Administrator,
Eligible Lender Trustee and Master Service.  The Issuer, the Administrator,  the
Master Servicer and the Eligible Lender Trustee each agree that:

          (a) Any  payment  and any  communications  received at any time by the
Issuer,  the Administrator and the Eligible Lender Trustee (to the extent it can
be determined  from the contents of such notice that the student loan referenced
is a Financed  Student  Loan) with  respect to a Financed  Student Loan shall be
immediately  transmitted  to the  Master  Servicer.  Such  communications  shall
include,  but not be limited  to,  requests  or  notices  of loan  cancellation,
notices of  borrower  disqualification,  letters,  changes in address or status,
notices of death or  disability,  notices  of  bankruptcy  and forms  requesting
deferment of repayment or forbearance.

          (b) The Master  Servicer  may, in its  discretion,  if  requested by a
borrower  of a Financed  Student  Loan,  arrange  for the sale of such  Financed
Student Loan to another lender which holds another student loan of such borrower
at a price not less than the Purchase Amount.


                                   ARTICLE IV

                 DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO
                       CERTIFICATEHOLDERS AND NOTEHOLDERS

          SECTION  4.01.   Establishment   Of  Trust   Accounts.   (a)  (i)  The
Administrator,  for the benefit of the Issuer,  shall  establish and maintain in
the name of the Indenture  Trustee an Eligible  Deposit Account (the "Collection
Account"),  bearing a designation  clearly  indicating  that the funds deposited
therein are held for the  benefit of the Issuer.  The  Collection  Account  will
initially  be  established  as a  segregated  trust  account  in the name of the
Indenture Trustee with the corporate trust department of the Indenture Trustee.

          (ii) The Administrator, for the benefit of the Issuer, shall establish
and maintain in the name of the Indenture  Trustee an Eligible  Deposit  Account
(the "Reserve Account"), bearing a designation clearly indicating that the funds
deposited  therein are held for the benefit of the Issuer.  The Reserve  Account
will initially be  established as a segregated  trust account in the name of the
Indenture Trustee with the corporate trust department of the Indenture Trustee.

          (b) Funds on deposit in the Collection Account and the Reserve Account
(collectively,  the "Trust Accounts") shall be invested by the Indenture Trustee
(or any custodian or designated  agent with respect to any amounts on deposit in
such accounts) in Eligible  Investments  pursuant to written instructions by the
Administrator; provided, however, it is understood and agreed that the Indenture
Trustee  shall not be  liable  for any loss  arising  from  such  investment  in
Eligible Investments.  All such Eligible Investments shall be held by (or by any
custodian  on behalf of) the  Indenture  Trustee  for the benefit of the Issuer;
provided that on the Business Day preceding each  Distribution  Date or the next
Monthly  Servicing  Payment Date (to the extent of the Servicing Fee due on such
date) all interest  and other  investment  income (net of losses and  investment
expenses) on funds on deposit  therein  shall be deposited  into the  Collection
Account and shall be deemed to constitute a portion of the  Available  Funds for
such   Distribution  Date  or  the  next  Monthly  Servicing  Payment  Date,  as
applicable.  Other than as  described in the  following  proviso or as otherwise
permitted by the Rating  Agencies,  funds on deposit in the Trust Accounts shall
be invested in Eligible  Investments that will mature so that such funds will be
available at the close of business on the Business Day  preceding  the following
Distribution  Date or the next Monthly  Servicing Payment Date (to the extent of
the Servicing Fee due on such date); provided, however, that funds on deposit in
Trust Accounts may be invested in Eligible  Investments of the Indenture Trustee
which may mature so that such funds will be available on such Distribution Date.
Funds deposited in a Trust Account on a Business Day which immediately  precedes
a Distribution Date or the next Monthly Servicing Payment Date (to the extent of
the  Servicing  Fee  due on  such  date)  upon  the  maturity  of  any  Eligible
Investments are not required to be invested overnight.

          (c) (i) The  Indenture  Trustee  shall  possess  all right,  title and
interest in all funds on deposit from time to time in the Trust  Accounts and in
all  proceeds  thereof  (including  all  income  thereon)  and all  such  funds,
investments,  proceeds and income shall be part of the Trust Estate.  Subject to
the  Administrator's  power  to  instruct  the  Indenture  Trustee  pursuant  to
paragraph (b) above and paragraph  (c)(iii)  below,  the Trust Accounts shall be
under the sole dominion and control of the Indenture  Trustee for the benefit of
the Issuer.  If, at any time, any of the Trust Accounts ceases to be an Eligible
Deposit  Account,  the Indenture  Trustee (or the  Administrator  on its behalf)
agrees, by its acceptance hereto, that it shall within 10 Business Days (or such
longer  period,  not to exceed 30 calendar  days, as to which each Rating Agency
may consent)  establish a new Trust Account as an Eligible  Deposit  Account and
shall transfer any cash and/or any  investments  to such new Trust  Account.  In
connection with the foregoing,  the Administrator agrees that, in the event that
any of the Trust  Accounts  are not accounts  with the  Indenture  Trustee,  the
Administrator shall notify the Indenture Trustee in writing promptly upon any of
such Trust Accounts ceasing to be an Eligible Deposit Account.

          (ii) With respect to the Trust Account Property, the Indenture Trustee
     agrees, by its acceptance hereof, that:

               (A) any Trust Account  Property that is held in deposit  accounts
     shall be held  solely in  Eligible  Deposit  Accounts,  subject to the last
     sentence of Section 4.01(c)(i);  and, subject to Section 4.01(b), each such
     Eligible  Deposit  Account  shall be subject to the  exclusive  custody and
     control of the Indenture Trustee, and the Indenture Trustee shall have sole
     signature authority with respect thereto;

               (B) any Trust Account Property that constitutes Physical Property
     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 financial  intermediary
     (as such term is defined in Section  8-313(4) of the UCC) acting solely for
     the Indenture Trustee;

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

               (D)  any  Trust  Account  Property  that  is  an  "uncertificated
     security" under Article 8 of the UCC and that is not governed by clause (C)
     above  shall be  Delivered  to the  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.

        (iii) The  Administrator  shall have the power,  revocable  for cause or
     upon the occurrence and during the continuance of an Administrator  Default
     by the Indenture Trustee or by the Eligible Lender Trustee with the consent
     of the  Indenture  Trustee,  to  instruct  the  Indenture  Trustee  to make
     withdrawals  and  payments  from the  Trust  Accounts  for the  purpose  of
     permitting the Master  Servicer,  the  Administrator or the Eligible Lender
     Trustee to carry out its  respective  duties  hereunder or  permitting  the
     Indenture Trustee to carry out its duties under the Indenture.

          SECTION 4.02. Collections.  The Master Servicer shall remit within two
Business Days of receipt thereof to the Collection Account all payments by or on
behalf of the Obligors  with respect to the Financed  Student  Loans (other than
Purchased Student Loans), and all Liquidation Proceeds, both as collected during
the Collection Period.  Notwithstanding the foregoing,  for so long as (i) First
Union  remains  the  Administrator,  (ii) no  Administrator  Default  shall have
occurred and be continuing  and (iii) prior to ceasing daily  remittances to the
Collection  Account,  the Rating Agency Condition shall have been satisfied (and
any  conditions  or  limitations  imposed by the Rating  Agencies in  connection
therewith are complied with),  the Master Servicer shall remit such  collections
within two  Business  Days of  receipt  thereof  to the  Administrator,  and the
Administrator  need not deposit such  collections  into the  Collection  Account
until one  Business Day  immediately  prior to the next  following  Distribution
Date; provided,  however, that,  notwithstanding the foregoing, on or before the
Business  Day  preceding  each  Monthly  Servicing  Payment  Date  that is not a
Distribution  Date, the Administrator  shall deposit into the Collection Account
that portion of such amounts  received by it that is equal to the  Servicing Fee
payable on such  date.  In the event that any of the  foregoing  conditions  for
ceasing daily remittances  shall no longer be satisfied,  then the Administrator
shall deposit all collections held by it into the Collection Account within five
Business Days thereof.  For purposes of this Article IV, the phrase "payments by
or on behalf of Obligors"  shall mean payments made with respect to the Financed
Student  Loans by or on behalf of  borrowers  thereof  and the  Guarantors  (but
excluding the Department).

          SECTION 4.03.  Application  of  Collections.  (a) With respect to each
Financed Student Loan, all collections  (including all Guarantee  Payments) with
respect  thereto for the  Collection  Period  shall be applied to  interest  and
principal on such  Financed  Student Loan by the Master  Servicer in  accordance
with its  customary  practice by  allocating  to interest  (i) any late  payment
charge or any similar fee received  with respect to such  Financed  Student Loan
and  (ii)  the  portion  of such  collection  equal  to the  product  of (A) the
applicable interest rate on such Financed Student Loan, (B) the unpaid principal
balance of such  Financed  Student Loan and (C) the period of time elapsed since
the preceding  payment of interest on such Financed  Student Loan was made (over
the actual number of days in a year) ("Interest  Collections") and by allocating
the remainder of such collection to principal.

          (b) All Liquidation Proceeds not received in connection with a sale or
other  transfer  of a Financed  Student  Loan  shall be  applied to the  related
Financed Student Loan.

          SECTION 4.04. Additional Deposits.  (a) Within two Business Days after
receipt  thereof,  the Eligible  Lender  Trustee shall deposit in the Collection
Account the aggregate amount of Interest Subsidy Payments and Special  Allowance
Payments  received by it with respect to the Financed  Student Loans. The Master
Servicer  shall deposit or cause to be deposited in the  Collection  Account the
aggregate  Purchase Amount with respect to Purchased Student Loans and all other
amounts to be paid by the Master  Servicer  under Section 3.06 when such amounts
are due,  and the Seller  shall  deposit or cause to be  deposited  therein  the
aggregate  Purchase Amount with respect to Purchased Student Loans and all other
amounts to be paid by the Seller under the Sale  Agreement when such amounts are
due.

          (b)  Notwithstanding  anything to the  contrary set forth in paragraph
(a) above, if daily deposits to the Collection Account are not required pursuant
to Section 4.02, the Eligible Lender Trustee, the Seller and the Master Servicer
shall pay the amounts referred to in paragraph (a) above that would otherwise be
deposited into the Collection  Account to the  Administrator.  The Administrator
shall not be required to deposit such amounts into the Collection  Account until
the Business Day preceding each Distribution Date; provided,  however,  that, on
or before the Business Day preceding each Monthly Servicing Payment Date that is
not a  Distribution  Date, the  Administrator  shall deposit into the Collection
Account  that  portion  of such  amounts  received  by it that is  equal  to the
Servicing Fee payable on such date.

          SECTION  4.05.  Distributions.  (a) On each  Determination  Date,  the
Administrator  shall calculate all amounts  required to determine the amounts to
be deposited in the Collection  Account from the Reserve Account and the amounts
to be distributed  therefrom on the related  Monthly  Servicing  Payment Date or
Distribution Date.

          (b) On each Monthly  Servicing Payment Date that is not a Distribution
Date,  the  Administrator  shall  instruct the Indenture  Trustee  (based on the
information contained in the Administrator's  Certificate and the related Master
Servicer's  Report delivered  pursuant to Section 3.08(a) and (b)) to distribute
to the Master Servicer by 11:00 a.m. (New York time),  from and to the extent of
the Available Funds on deposit in the Collection Account,  the Servicing Fee due
with respect to the preceding  calendar month and all unpaid Servicing Fees from
prior months and the Indenture Trustee shall comply with such instructions.

                  (c)  On  each  Distribution  Date,  the  Administrator   shall
instruct  the  Indenture  Trustee  (based on the  information  contained  in the
Administrator's  Certificate and the related Master  Servicer's Report delivered
pursuant  to  Section  3.08(a)  and  (c)) to make  the  following  deposits  and
distributions  to the  Persons or to the account  specified  below by 11:00 a.m.
(New  York  time),  to the  extent  of the  amount  of  Available  Funds  in the
Collection  Account,  in the  following  order of  priority,  and the  Indenture
Trustee shall comply with such instructions:

                    (i) to the  Master  Servicer,  the  Servicing  Fee due  with
          respect to the preceding  calendar month and all unpaid Servicing Fees
          from prior months;

                    (ii) to the  Administrator,  from the  amount  of  Available
          Funds   remaining   after  the   application   of  clause   (i),   the
          Administration  Fee and all  unpaid  Administration  Fees  from  prior
          Collection Periods;

                    (iii) to the Noteholders, from the amount of Available Funds
          remaining  after the  application  of clauses  (i) through  (iv),  the
          Noteholders' Interest Distribution Amount ratably,  without preference
          or priority of any kind, according to the amounts payable on the Notes
          in respect of Noteholders' Interest Distribution Amount;

                    (iv)  to  the  Eligible  Lender  Trustee  on  behalf  of the
          Certificateholders, from the amount of Available Funds remaining after
          the  application  of clauses (i) through (v), the  Certificateholders'
          Interest  Distribution Amount, for distribution by the Eligible Lender
          Trustee pursuant to the Trust Agreement,  ratably,  without preference
          or priority of any kind,  according to the amounts  payable in respect
          of Certificateholders' Interest Distribution Amount;

                    (v) to  the  Class  A-1  Noteholders,  from  the  amount  of
          Available Funds remaining after the application of clauses (i) through
          (vi), the Noteholders' Principal Distribution Amount, ratably, without
          preference or priority of any kind,  according to the amounts  payable
          on the Class A-1 Notes for principal;

                    (vi) on each  Distribution Date on and after which the Class
          A-1 Notes have been paid in full, to the Class A-2  Noteholders,  from
          the amount of  Available  Funds  remaining  after the  application  of
          clauses (i) through (vii),  the  Noteholders'  Principal  Distribution
          Amount, ratably, without preference or priority of any kind, according
          to the amounts payable on the Class A-2 Notes for principal;

                    (vii)  for each  Distribution  Date on and after the date on
          which the Notes have been paid in full, to the Eligible Lender Trustee
          on  behalf of the  Certificateholders,  from the  amount of  Available
          Funds  remaining  after the application of clauses (i) through (viii),
          the    Certificateholders'    Principal   Distribution   Amount,   for
          distribution  by the  Eligible  Lender  Trustee  pursuant to the Trust
          Agreement,  ratably,  without  preference  or  priority  of any  kind,
          according  to the  amounts  payable  in  respect  of  the  Certificate
          Balance;

                    (viii) to the Reserve Account,  from the amount of Available
          Funds remaining after the application of clauses (i) through (ix), the
          amount,  if any,  necessary  to  reinstate  the balance of the Reserve
          Account up to the Specified Reserve Account Balance;

                    [(ix) to the Master  Servicer,  from the amount of Available
          Funds  remaining after the application of clauses (i) through (x), the
          aggregate unpaid amount of Excess Servicing Fees, if any;]

                    (x) to the  Noteholders,  from the amount of Available Funds
          remaining  after the  application  of clauses  (i) through  (xi),  the
          aggregate unpaid amount of Noteholders'  Interest Index Carryover,  if
          any, ratably, without preference or priority of any kind, according to
          the amounts  due and  payable on the Notes in respect of  Noteholders'
          Interest Index Carryover;

                    (xi)  to  the  Eligible  Lender  Trustee  on  behalf  of the
          Certificateholders, from the amount of Available Funds remaining after
          the  application  of clauses (i) through (xii),  the aggregate  unpaid
          amount of  Certificateholders'  Interest Index Carryover,  if any, for
          distribution  by the  Eligible  Lender  trustee  pursuant to the Trust
          Agreement  ratably,  without  preference  or  priority  of  any  kind,
          according  to the  amounts  payable in respect of  Certificateholders'
          Interest Index Carryover; and

                    (xii) to the Reserve Account,  the amount of Available Funds
          remaining after the application of clauses (i) through (xiii).

     SECTION 4.06.  Reserve  Account.  (a) On the Closing Date,  the Trust shall
deposit the Reserve Account Initial  Deposit into the Reserve  Account.  On each
Determination  Date, the  Administrator  shall calculate all amounts required to
determine the amounts to be withdrawn  from the Reserve  Account and the amounts
to be distributed  therefrom on the related  Monthly  Servicing  Payment Date or
Distribution Date.

          (b) In the event  that the  Servicing  Fee for any  Monthly  Servicing
Payment Date or Distribution  Date exceeds the amount  distributed to the Master
Servicer  pursuant to Sections 4.05(b) and 4.05(c)(i) on such Monthly  Servicing
Payment  Date  or  Distribution  Date,  the  Administrator  shall  instruct  the
Indenture Trustee to withdraw from the Reserve Account on such Monthly Servicing
Payment Date or Distribution  Date an amount equal to such excess, to the extent
of funds available  therein,  and shall instruct the Indenture Trustee (based on
the  information  contained in the  Administrator's  Certificate and the related
Master  Servicer's  Report  delivered  pursuant  to Section  3.08(a) and (b)) to
distribute such amount to the Master Servicer;  provided,  however, that, except
as  provided  in  Sections  4.06(d)(A)  and  4.06(e),  amounts on deposit in the
Reserve Account will not be available to cover any unpaid Excess  Servicing Fees
to the Master Servicer.

          (c) On each Distribution  Date, the  Administrator  shall instruct the
Indenture  Trustee (based on the  information  contained in the  Administrator's
Certificate  and the related  Master  Servicer's  Report  delivered  pursuant to
Section 3.08(a) and (c)) to make the following deposits and distributions to the
Persons or to the account  specified below by 11:00 a.m. (New York time), to the
extent of the amount of funds available in the Reserve Account, in the following
order  of  priority,   and  the   Indenture   Trustee  shall  comply  with  such
instructions:

                  (i) to the Administrator, in the event that the Administration
         Fee for any  Distribution  Date exceeds the amount  distributed  to the
         Administrator  pursuant  to Section  4.05(c)(ii)  on such  Distribution
         Date,  the  Administrator  shall  instruct  the  Indenture  Trustee  to
         withdraw from the Reserve Account on each  Distribution  Date an amount
         equal to such excess,  to the extent of funds  available  therein after
         giving effect to paragraph (b) above;

                  (ii) to the Noteholders  entitled  thereto,  in the event that
         the Noteholders'  Interest  Distribution Amount for a Distribution Date
         exceeds  the amount  distributed  to  Noteholders  pursuant  to Section
         4.05(c)(iii)  on  such  Distribution  Date,  the  Administrator   shall
         instruct the Indenture  Trustee to withdraw from the Reserve Account on
         such Distribution Date an amount equal to such excess, to the extent of
         funds  available  therein  after giving  effect to  paragraphs  (b) and
         (c)(i) above, in the same order and priority as is set forth in Section
         4.05(c)(iii); and

                  (iii) to the Eligible  Lender Trustee for  distribution to the
         Certificateholders   entitled   thereto,   in  the   event   that   the
         Certificateholders'  Interest  Distribution  Amount for a  Distribution
         Date exceeds the amount distributed to  Certificateholders  pursuant to
         Section  4.05(c)(iv) on such Distribution Date, the Administrator shall
         instruct the Indenture  Trustee on such  Distribution  Date to withdraw
         from the Reserve Account on such  Distribution  Date an amount equal to
         such  excess,  to the extent of funds  available  therein  after giving
         effect to  paragraphs  (b) and (c)(i)  through (ii) above,  in the same
         order and priority as is set forth in Section 4.05(c)(iv).

          (d) (i) On the  Class  A-1 Final  Maturity  Date,  the Class A-2 Final
Maturity Date and the  Certificate  Final Payment Date with respect to the Class
A-1 Notes,  Class A-2 Notes and  Certificates,  respectively,  the Administrator
shall instruct the Indenture Trustee (based on the information  contained in the
Administrator's  Certificate and the related Master  Servicer's Report delivered
pursuant to Section  3.08(a) and (c)) to distribute the amount on deposit in the
Reserve  Account  (after  taking into account any deposits  therein  pursuant to
Section  4.05(c)(viii)  and (c)(xii) and any withdrawals  therefrom  pursuant to
Section  4.06(b) and (c)) (up to the amount of cash or cash  equivalents  in the
Reserve Account) as a payment of principal,  on their respective maturity dates,
first to the Noteholders until the principal amount of the Notes is paid in full
and   then  to  the   Eligible   Lender   Trustee   for   distribution   to  the
Certificateholders  until the  Certificate  Balance  is paid in full;  provided,
however,  that the amount of such distribution  shall not exceed the outstanding
principal balance of the Notes or the Certificates,  as applicable, after giving
effect to all other payments of principal to be made on such date.

                    (ii) In the event the  Financed  Student  Loans are not sold
          pursuant to Section  8.01(b),  with respect to any  Distribution  Date
          occurring on or after the Auction  Distribution Date, if the amount on
          deposit in the Reserve Account (after taking into account any deposits
          therein  pursuant  to  Section  4.05(c)(viii)  and  (c)(xii)  and  any
          withdrawals  therefrom pursuant to Section 4.06(b) and (c)) is greater
          than the Specified Reserve Account Balance for such Distribution Date,
          then the Administrator  shall instruct the Indenture Trustee (based on
          the information  contained in the Administrator's  Certificate and the
          related Master Servicer's Report delivered pursuant to Section 3.08(a)
          and (c)) to  distribute  such excess (up to the amount of cash or cash
          equivalents  in the  Reserve  Account)  as an  accelerated  payment of
          principal first to the Noteholders  until the principal  amount of the
          Notes is paid in full  and then to the  Eligible  Lender  Trustee  for
          distribution to the  Certificateholders  until the Certificate Balance
          is  paid  in  full;  provided,   however,  that  the  amount  of  such
          distribution shall not exceed the outstanding principal balance of the
          Notes or the Certificates,  as applicable,  after giving effect to all
          other payments of principal to be made on such date.

          (e) After giving effect to Section 4.06(b),  (c) and (d) above, if the
amount on deposit in the Reserve Account on any Distribution  Date (after giving
effect to all deposits or withdrawals  therefrom on such Distribution Date other
than pursuant to this clause (e)) is greater than the Specified  Reserve Account
Balance  for such  Distribution  Date,  the  Administrator  shall  instruct  the
Indenture  Trustee (based on the  information  contained in the  Administrator's
Certificate  and the related  Master  Servicer's  Report  delivered  pursuant to
Section 3.08(a) and (c)) (A) to pay to the Master Servicer out of such excess in
the  Reserve  Account  an  amount  equal  to the  amount  described  in  Section
4.05(c)(ix) for such  Distribution Date (to the extent not otherwise paid to the
Master Servicer on such Distribution Date), (B) to pay to the Noteholders out of
such excess an amount equal to the amount  described in Section  4.05(c)(x)  for
such  Distribution  Date (to the extent not otherwise paid to the Noteholders on
such  Distribution  Date),  (C)  to  pay  to the  Eligible  Lender  Trustee  for
distribution to the Certificateholders out of such excess an amount equal to the
amount  described  in Section  4.05(c)(xi)  for such  Distribution  Date (to the
extent not otherwise paid to the Eligible Lender Trustee for distribution to the
Certificateholders  on  such  Distribution  Date)  and  (D)  to  distribute  the
remaining amount of such excess to the Seller.  Amounts properly  distributed to
the Seller  pursuant to this  paragraph  (e) shall be deemed  released  from the
Trust Estate and the security interest therein granted to the Indenture Trustee,
and the  Seller  shall in no event  thereafter  be  required  to refund any such
distributed amounts.

          (f)  On any  Distribution  Date  on  which  the  market  value  of the
securities  and cash in the Reserve  Account is  sufficient to pay the remaining
principal amount of and accrued interest on the Notes and  Certificates,  and to
pay  any  Excess  Servicing  Fee,  Noteholders'  Interest  Index  Carryover  and
Certificateholders'  Interest Index  Carryover,  such  securities in the Reserve
Account  shall be promptly  liquidated  by the  Administrator  and the  proceeds
thereof,  together with any cash in the Reserve Account, shall be applied to pay
such amounts on such Distribution Date.

          (g)  Following  the  payment  in  full  of the  aggregate  outstanding
principal  balance  of the Notes and the  Certificate  Balance  and of all other
amounts owing or to be distributed hereunder or under the Indenture or the Trust
Agreement  to  Noteholders,   Certificateholders,   the  Master  Servicer,   the
Administrator,  the  Indenture  Trustee or the Eligible  Lender  Trustee and the
termination of the Trust  (including  any Excess  Servicing  Fees,  Noteholders'
Interest Index Carryover and Certificateholders'  Interest Index Carryover), any
amount  remaining on deposit in the Reserve  Account shall be distributed to the
Seller.  The Seller shall in no event be required to refund any amounts properly
distributed pursuant to this Section 4.06(g).

          SECTION 4.07.  Statements to  Certificateholders  and Noteholders.  On
each Determination  Date preceding a Distribution Date, the Administrator  shall
provide to the Indenture  Trustee  (with a copy to the Rating  Agencies) for the
Indenture  Trustee  to  forward  on such  succeeding  Distribution  Date to each
Noteholder of record and to the Eligible  Lender Trustee for the Eligible Lender
Trustee   to   forward   on   such   succeeding   Distribution   Date   to  each
Certificateholder of record a statement  substantially in the form of Exhibits A
and B, respectively,  setting forth at least the following information as to the
Notes and the Certificates to the extent applicable:

                    (i) the amount of such  distribution  allocable to principal
          of the Notes;

                    (ii) the amount of the distribution allocable to interest on
          the Notes;

                    (iii) the amount of the distribution  allocable to principal
          of the Certificates;

                    (iv) the amount of the distribution allocable to interest on
          the Certificates;

                    (v) the amount, if any, of the distribution allocable to any
          Noteholders'  Interest  Index  Carryover  and any  Certificateholders'
          Interest  Index  Carryover,  together with any  remaining  outstanding
          amount of each thereof;

                    (vi) the Pool  Balance  as of the close of  business  on the
          last day of the preceding  Collection  Period,  after giving effect to
          payments  allocated to principal  reported under clauses (i) and (iii)
          above;

                    (vii) the  aggregate  outstanding  principal  balance of the
          Notes,  the  Note  Pool  Factor,  the  Certificate   Balance  and  the
          Certificate  Pool Factor as of such  Distribution  Date,  after giving
          effect to payments  allocated to principal  reported under clauses (i)
          and (iii) above;

                    (viii)  the  Note  Interest  Rate and the  Certificate  Rate
          applicable  with respect to each  distribution  referred to in clauses
          (ii)  and  (iv)  above,  indicating  whether  such  interest  rate  is
          calculated  based on the Student Loan Rate or based on the T-Bill Rate
          and specifying  what each such interest rate would have been using the
          alternate basis for such calculation;  provided, however, that no such
          calculation  of the  Student  Loan  Rate will be  required  to be made
          unless the T-Bill Rate for such Interest  Period is [100] basis points
          greater than the T-Bill Rate of the  preceding  Determination  Date or
          the 52 Week  Treasury  Bill Rate is [100]  basis  points less than the
          T-Bill Rate as of such Determination Date;

                    (ix)  the  amount  of  the  Servicing  Fee  and  any  Excess
          Servicing  Fee paid to the Master  Servicer  with respect to the three
          calendar months contained in the related  Collection  Period,  and the
          amount,  if any, of the Excess  Servicing Fee  remaining  unpaid after
          giving effect to any such payment;

                    (x)  the  amount  of  the  Administration  Fee  paid  to the
          Administrator in respect of the preceding Collection Period;

                    (xi) the amount of fees paid to the  Indenture  Trustee  and
          the fees  paid to the  Eligible  Lender  Trustee,  respectively,  with
          respect to such Collection Period;

                    (xii) the amount of the aggregate  Realized Losses,  if any,
          for such Collection  Period and the balance of Financed  Student Loans
          that are delinquent in each  delinquency  period as of the end of such
          Collection Period; and

                    (xiii)  the   balance  of  the   Reserve   Account  on  such
          Distribution  Date,  after  giving  effect to changes  therein on such
          Distribution Date.

          Each amount set forth pursuant to clauses (i), (ii), (iii), (iv), (v),
(ix) and (x) above shall be expressed as a dollar  amount per $1,000 of original
principal  balance  of a  Certificate  or  Note,  as  applicable.  A copy of the
statements  referred to above may be obtained by any  Certificate  Owner or Note
Owner by a written  request to the  Eligible  Lender  Trustee  or the  Indenture
Trustee, respectively, addressed to the respective Corporate Trust Office.


                                    ARTICLE V

                                THE ADMINISTRATOR

          SECTION 5.01.  Representations  of  Administrator.  The  Administrator
makes the following representations on which the Issuer is deemed to have relied
in acquiring the Financed  Student Loans.  The  representations  speak as of the
execution and delivery of this Agreement and the Administration Agreement and as
of the Closing Date, but shall survive the sale of the Financed Student Loans to
the Eligible  Lender  Trustee on behalf of the Issuer and the pledge  thereof to
the Indenture Trustee pursuant to the Indenture.

          (a)  Organization  and  Good  Standing.   The  Administrator  is  duly
organized  and  validly  existing  as a  national  banking  association  in good
standing  under the laws of the United  States,  with the power and authority to
own its properties and to conduct its business as such  properties are currently
owned and such business is presently conducted.

          (b) Power and Authority. The Administrator has the power and authority
to execute and deliver this  Agreement and the  Administration  Agreement and to
carry out their  terms;  and the  execution,  delivery and  performance  of this
Agreement  and the  Administration  Agreement  have been duly  authorized by the
Administrator by all necessary action.

          (c) Binding Obligation.  Each of this Agreement and the Administration
Agreement   constitutes   a  legal,   valid  and  binding   obligation   of  the
Administrator, in each case enforceable in accordance with its terms, subject to
applicable bankruptcy,  insolvency,  reorganization and similar laws relating to
creditors'  rights  generally  or the rights of  creditors  of banks the deposit
accounts of which are insured by the FDIC and subject to general  principles  of
equity.

          (d) No Violation. The consummation of the transactions contemplated by
this Agreement or the Administration  Agreement and the fulfillment of the terms
hereof or thereof do 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 or
both)  a  default  under,   the  articles  of  association  or  by-laws  of  the
Administrator,  or any  indenture,  agreement or other  instrument  to which the
Administrator  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  and the  other  Basic  Documents);  nor  violate  any law or,  to the
knowledge of the Administrator,  any order, rule or regulation applicable to the
Administrator  of  any  court  or of  any  Federal  or  state  regulatory  body,
administrative agency or other governmental  instrumentality having jurisdiction
over the Administrator or its properties.

          (e) No Proceedings. There are no proceedings or investigations pending
against the  Administrator  or, to its knowledge,  threatened  before any court,
regulatory body,  administrative  agency or other  governmental  instrumentality
having jurisdiction over the Administrator or its properties:  (i) asserting the
invalidity  of this  Agreement or any of the other Basic  Documents to which the
Administrator is a party, (ii) seeking to prevent the consummation of any of the
transactions  contemplated by this Agreement or any of the other Basic Documents
to which the  Administrator a party,  (iii) seeking any  determination or ruling
that could  reasonably be expected to have a material and adverse  effect on the
performance by the  Administrator  of its obligations  under, or the validity or
enforceability  of, this Agreement or any of the other Basic  Documents to which
the Administrator a party, the Notes or the Certificates or (iv) relating to the
Administrator  and which might adversely  affect the Federal or state income tax
attributes of the Issuer, the Notes or the Certificates.

          SECTION  5.02.  Existence.  During  the  term of this  Agreement,  the
Administrator  will keep in full  force and  effect  its  existence,  rights and
franchises as a national banking  association under the laws of the jurisdiction
of its organization.

          SECTION   5.03.   Liability   of   Administrator;   Indemnities.   The
Administrator  shall be liable in accordance  herewith only to the extent of the
obligations specifically undertaken by the Administrator under this Agreement or
the Administration Agreement.

          The  Administrator  shall  indemnify,  defend  and hold  harmless  the
Issuer, the Eligible Lender Trustee, the Indenture Trustee, the Master Servicer,
the Certificateholders  and the Noteholders and any of the officers,  directors,
employees and agents of the Issuer,  the Eligible Lender Trustee,  the Indenture
Trustee and the Master  Servicer  from and against any and all costs,  expenses,
losses,  claims,  damages and liabilities to the extent that such cost, expense,
loss,  claim,  damage or  liability  arose out of, or was imposed  upon any such
Person  through,  the  negligence,  willful  misfeasance  or  bad  faith  of the
Administrator  in the  performance  of its duties  under this  Agreement  or the
Administration  Agreement or by reason of reckless  disregard of its obligations
and duties hereunder or thereunder.

          The Administrator  shall pay reasonable  compensation to the Indenture
Trustee and shall reimburse the Indenture  Trustee for all reasonable  expenses,
disbursements  and  advances,  and  indemnify,  defend  and  hold  harmless  the
Indenture  Trustee and its  officers,  directors,  employees and agents from and
against all costs, expenses,  losses,  claims,  damages and liabilities,  to the
extent and in the manner provided in, and subject to the limitations of, Section
6.07 of the Indenture.

          For purposes of this Section,  in the event of the  termination of the
rights and obligations of the  Administrator  (or any successor thereto pursuant
to Section 5.04) as Administrator  pursuant to Section 7.01(b), or a resignation
by such Administrator  pursuant to this Agreement,  such Administrator  shall be
deemed to be the Administrator pending appointment of a successor  Administrator
pursuant to Section 7.02.

          Indemnification  under this Section shall survive the  resignation  or
removal  of  the  Eligible  Lender  Trustee  or  the  Indenture  Trustee  or the
termination of this Agreement and the Administration Agreement and shall include
reasonable  fees and  expenses of counsel and  expenses  of  litigation.  If the
Administrator  shall have made any indemnity  payments  pursuant to this Section
and the  Person  to or on  behalf  of whom  such  payments  are made  thereafter
collects any of such amounts from others,  such Person shall promptly repay such
amounts to the Administrator, without interest.

          SECTION  5.04.  Merger  or  Consolidation  of,  or  Assumption  of the
Obligations of,  Administrator.  Any Person (a) into which the Administrator may
be merged or consolidated, (b) which may result from any merger or consolidation
to which the  Administrator  shall be a party or (c) which  may  succeed  to the
properties and assets of the  Administrator  substantially as a whole,  shall be
the  successor  to the  Administrator  without  the  execution  or filing of any
document or any further  act by any of the parties to this  Agreement  or to the
Administration  Agreement;  provided,  however,  that the  Administrator  hereby
covenants that it will not consummate any of the foregoing  transactions  except
upon satisfaction of the following:  (i) the surviving  Administrator,  if other
than First Union or an Affiliate thereof, executes an agreement of assumption to
perform  every  obligation  of the  Administrator  under this  Agreement and the
Administration   Agreement,   (ii)  immediately  after  giving  effect  to  such
transaction,  no  representation or warranty made pursuant to Section 5.01 shall
have been breached and no Administrator Default, and no event that, after notice
or lapse of time,  or both,  would become an  Administrator  Default  shall have
occurred and be  continuing,  (iii) the surviving  Administrator,  if other than
First Union or an Affiliate thereof, shall have delivered to the Eligible Lender
Trustee and 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  and that all  conditions
precedent,  if any, provided for in this Agreement  relating to such transaction
have been complied  with, and that the Rating Agency  Condition  shall have been
satisfied  with  respect to such  transaction,  (iv)  unless  First  Union or an
Affiliate thereof is the surviving entity, such transaction will not result in a
material adverse Federal or state tax consequence to the Issuer, the Noteholders
or the  Certificateholders and (v) unless First Union or an Affiliate thereof is
the surviving  entity,  the  Administrator  shall have delivered to the Eligible
Lender  Trustee  and the  Indenture  Trustee an  Opinion  of Counsel  either (A)
stating  that,  in the opinion of such counsel,  all  financing  statements  and
continuation statements and amendments thereto have been executed and filed that
are necessary  fully to preserve and protect the interest of the Eligible Lender
Trustee and Indenture Trustee,  respectively,  in the Financed Student Loans and
reciting the details of such  filings,  or (B) stating  that,  in the opinion of
such  counsel,  no such action  shall be  necessary to preserve and protect such
interests.

          SECTION  5.05.  Limitation on Liability of Seller,  Administrator  and
Others. Neither the Administrator nor any of its directors,  officers, employees
or agents shall be under any  liability to the Issuer,  the  Noteholders  or the
Certificateholders,  the Indenture Trustee or the Eligible Lender Trustee except
as provided under this Agreement or the Administration Agreement, for any action
taken or for refraining from the taking of any action pursuant to this Agreement
or the Administration  Agreement or for errors in judgment;  provided,  however,
that this  provision  shall not  protect  the  Administrator  or any such person
against  any  liability  that  would  otherwise  be imposed by reason of willful
misfeasance,  bad faith or negligence in the  performance of duties or by reason
of reckless  disregard of  obligations  and duties under this Agreement or under
the  Administration  Agreement.  The  Administrator  and  any of its  directors,
officers, employees or agents may rely in good faith on the advice of counsel or
on any document of any kind, prima facie properly  executed and submitted by any
Person  respecting  any matters  arising  hereunder or under the  Administration
Agreement.

          Except as provided in this Agreement or the Administration  Agreement,
the  Administrator  shall not be under any obligation to appear in, prosecute or
defend any legal action that shall not be incidental to its duties to administer
the Financed  Student Loans and the Trust in accordance  with this Agreement and
the  Administration  Agreement,  and that in its  opinion  may involve it in any
expense or liability;  provided,  however,  that the Administrator may undertake
any reasonable action that it may deem necessary or desirable in respect of this
Agreement and the other Basic Documents and the rights and duties of the parties
to this  Agreement  and the  other  Basic  Documents  and the  interests  of the
Certificateholders under this Agreement and the Noteholders under the Indenture.

          SECTION 5.06. First Union Not to Resign as  Administrator.  Subject to
the  provisions  of  Section  5.04,  First  Union  shall  not  resign  from  the
obligations and duties imposed on it as  Administrator  under this Agreement and
under  the   Administration   Agreement  except  upon   determination  that  the
performance  of its duties  under this  Agreement  and under the  Administration
Agreement shall no longer be permissible  under  applicable law or shall violate
any final order of a court or administrative agency with jurisdiction over First
Union  or its  properties.  Notice  of any  such  determination  permitting  the
resignation of First Union shall be  communicated to the Eligible Lender Trustee
and the  Indenture  Trustee  at the  earliest  practicable  time  (and,  if such
communication  is not in writing,  shall be confirmed in writing at the earliest
practicable time) and any such determination shall be evidenced by an Opinion of
Counsel  to  such  effect  delivered  to the  Eligible  Lender  Trustee  and the
Indenture  Trustee  concurrently  with or promptly  after such  notice.  No such
resignation  shall become  effective until the Indenture  Trustee or a successor
Administrator shall have assumed the  responsibilities  and obligations of First
Union in accordance with Section 7.02.


                                   ARTICLE VI

                               THE MASTER SERVICER

          SECTION 6.01.  Representations of Master Servicer. The Master Servicer
makes the following representations on which the Issuer is deemed to have relied
in acquiring  (through the Eligible Lender  Trustee) the Financed  Student Loans
and  appointing  the  Master   Servicer  as  Master  Servicer   hereunder.   The
representations  speak as of the execution and delivery of this Agreement and as
of the Closing Date, but shall survive the sale,  transfer and assignment of the
Financed  Student Loans to the Eligible  Lender  Trustee on behalf of the Issuer
and the pledge thereof to the Indenture Trustee pursuant to the Indenture.

          (a)  Organization  and Good  Standing.  The  Master  Servicer  is duly
organized  and  validly  existing  as a  national  banking  association  in good
standing  under the laws of the United  States,  with the power and authority to
own its properties and to conduct its business as such  properties are currently
owned and such business is presently  conducted,  and had at all relevant times,
and has, the power,  authority  and legal right to service the Financed  Student
Loans and to hold the Financed Student Loan Files as custodian.

          (b) Due  Qualification.  The Master  Servicer is duly  qualified to do
business  and  has  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 Financed  Student Loans as required by
this Agreement) shall require such qualifications.

          (c)  Power  and  Authority.  The  Master  Servicer  has the  power and
authority to execute and deliver this Agreement and to carry out its terms;  and
the  execution,  delivery  and  performance  of this  Agreement  have  been duly
authorized by the Master Servicer by all necessary  action. No registration with
or approval of any  governmental  agency is required for the due  execution  and
delivery by, and enforceability against, the Master Servicer of this Agreement.

          (d) Binding Obligation.  This Agreement constitutes a legal, valid and
binding  obligation of the Master  Servicer  enforceable in accordance  with its
terms, subject to applicable  bankruptcy,  insolvency,  reorganization and other
similar laws relating to creditors'  rights generally or the rights of creditors
of banks the  deposit  accounts  of which are  insured  by FDIC and  subject  to
general principles of equity.

          (e) No Violation. The consummation of the transactions contemplated by
this  Agreement and the  fulfillment  of the terms hereof do 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 or both) a default  under,  the  articles of
association or by-laws of the Master  Servicer,  or any indenture,  agreement or
other instrument to which the Master Servicer is a party or by which it shall be
bound;  nor result in the  creation  or  imposition  of any Lien upon any of its
properties  pursuant  to the  terms of any such  indenture,  agreement  or other
instrument  (other  than this  Agreement  and the other  Basic  Documents);  nor
violate any law or, to the knowledge of the Master Servicer,  any order, rule or
regulation  applicable to the Master  Servicer of any court or of any Federal or
state   regulatory   body,   administrative   agency   or   other   governmental
instrumentality having jurisdiction over the Master Servicer or its properties.

          (f) No Proceedings. There are no proceedings or investigations pending
against the Master Servicer, or, to its knowledge,  threatened before any court,
regulatory body,  administrative  agency or other  governmental  instrumentality
having  jurisdiction  over the Master Servicer or its properties:  (i) asserting
the  invalidity of this  Agreement or any of the other Basic  Documents to which
the Master Servicer is a party,  (ii) seeking to prevent the consummation of any
of the  transactions  contemplated  by this  Agreement or any of the other Basic
Documents  to  which  the  Master  Servicer  is  a  party,   (iii)  seeking  any
determination or ruling that could reasonably be expected to have a material and
adverse  effect on the  performance  by the Master  Servicer of its  obligations
under, or the validity or enforceability  of, this Agreement or any of the other
Basic Documents to which the Master Servicer is a party, or (iv) relating to the
Master Servicer and which might adversely affect the Federal or state income tax
attributes of the Notes or the Certificates.

          SECTION 6.02.  Indemnities  of Master  Servicer.  The Master  Servicer
shall be liable in  accordance  herewith  only to the extent of the  obligations
specifically undertaken by the Master Servicer under this Agreement.

          The Master  Servicer  shall pay for any loss,  liability  or  expense,
including  reasonable  attorney's  fees,  that may be imposed on, incurred by or
asserted against the Issuer, the Eligible Lender Trustee, the Indenture Trustee,
the Seller, the Administrator,  the Certificateholders or the Noteholders or any
of the officers,  directors,  employees  and agents of the Issuer,  the Eligible
Lender Trustee,  the Indenture  Trustee,  the Administrator or the Seller to the
extent that such loss,  liability  or expense  arose out of, or was imposed upon
any such Person through, the negligence, willful misfeasance or bad faith of the
Master  Servicer in the  performance  of its  obligations  and duties under this
Agreement or by reason of the reckless  disregard of its  obligations and duties
under this Agreement where the final determination that any such loss, liability
or expense arose out of, or was imposed upon any such Person  through,  any such
negligence,  willful  misfeasance,  bad faith or recklessness on the part of the
Master  Servicer is established by a court of law, by an arbitrator or by way of
settlement agreed to by the Master Servicer.  Notwithstanding the foregoing,  if
the Master Servicer is rendered unable,  in whole or in part, by a force outside
the control of the parties hereto  (including  acts of God, acts of war,  fires,
earthquakes  and  other  disasters)  to  satisfy  its  obligations   under  this
Agreement,  the Master  Servicer  shall not be deemed to have  breached any such
obligation  upon  delivery of written  notice of such event to the other parties
hereto,  for so long as the  Master  Servicer  remains  unable to  perform  such
obligation as a result of such event.  This provision  shall not be construed to
limit  the  Master   Servicer's  or  any  other  party's  rights,   obligations,
liabilities,  claims or  defenses  which arise as a matter of law or pursuant to
any other provision of this Agreement.

          For purposes of this Section,  in the event of the  termination of the
rights and obligations of the Master Servicer (or any successor thereto pursuant
to  Section  6.03)  as  Master  Servicer  pursuant  to  Section  7.01(a),  or  a
resignation  by such Master  Servicer  pursuant to this  Agreement,  such Master
Servicer  shall be deemed to be the Master  Servicer  pending  appointment  of a
successor Master Servicer pursuant to Section 7.02.

          Liability of the Master  Servicer under this Section shall survive the
resignation or removal of the Eligible  Lender Trustee or the Indenture  Trustee
or the termination of this Agreement. If the Master Servicer shall have made any
payments  pursuant  to this  Section and the Person to or on behalf of whom such
payments are made  thereafter  collects  any of such  amounts from others,  such
Person  shall  promptly  repay  such  amounts to the  Master  Servicer,  without
interest.

          SECTION  6.03.  Merger  or  Consolidation  of,  or  Assumption  of the
Obligations of, Master  Servicer.  Any Person (a) into which the Master Servicer
may be  merged  or  consolidated,  (b)  which  may  result  from any  merger  or
consolidation  to which the  Master  Servicer  shall be a party or (c) which may
succeed to the properties and assets of the Master Servicer  substantially  as a
whole,  shall be the successor to the Master  Servicer  without the execution or
filing  of any  document  or any  further  act by  any of the  parties  to  this
Agreement;  provided, however, that the Master Servicer hereby covenants that it
will not consummate any of the foregoing  transactions  except upon satisfaction
of the following:  (i) the surviving Master Servicer,  if other than First Union
or an Affiliate  thereof,  executes an agreement of  assumption to perform every
obligation of the Master Servicer under this Agreement,  (ii) immediately  after
giving effect to such  transaction,  no representation or warranty made pursuant
to Section 6.01 shall have been breached and no Master Servicer Default,  and no
event  that,  after  notice or lapse of time,  or both,  would  become an Master
Servicer  Default  shall have  occurred and be  continuing,  (iii) the surviving
Master Servicer,  if other than First Union or an Affiliate thereof,  shall have
delivered to the Eligible Lender Trustee and 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
and  that all  conditions  precedent,  if any,  provided  for in this  Agreement
relating to such transaction have been complied with, and that the Rating Agency
Condition  shall have been  satisfied  with  respect to such  transaction,  (iv)
unless  First  Union or an  Affiliate  thereof  is the  surviving  entity,  such
transaction  will  not  result  in a  material  adverse  Federal  or  state  tax
consequence to the Issuer,  the  Noteholders or the  Certificateholders  and (v)
unless First Union or an Affiliate thereof is the surviving  entity,  the Master
Servicer shall have  delivered to the Eligible  Lender Trustee and the Indenture
Trustee an Opinion of Counsel  either (A) stating  that,  in the opinion of such
counsel,  all financing  statements and  continuation  statements and amendments
thereto have been  executed and filed that are  necessary  fully to preserve and
protect the  interest of the  Eligible  Lender  Trustee and  Indenture  Trustee,
respectively,  in the  Financed  Student  Loans and reciting the details of such
filings,  or (B) stating that,  in the opinion of such  counsel,  no such action
shall be necessary to preserve and protect such interests.

          SECTION 6.04.  Limitation on Liability of Master  Servicer and Others.
Neither the Master  Servicer nor any of the  directors,  officers,  employees or
agents of the Master  Servicer  shall be under any liability to the Issuer,  the
Noteholders or the Certificateholders,  except as provided under this Agreement,
for any action taken or for refraining from the taking of any action pursuant to
this Agreement or for errors in judgment; provided, however, that this provision
shall not protect the Master  Servicer or any such person  against any liability
that would otherwise be imposed by reason of willful  misfeasance,  bad faith or
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations  and  duties  under this  Agreement.  The  Master  Servicer  and any
director,  officer,  employee or agent of the Master  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 under this Agreement.

          Except as provided in this Agreement, the Master 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 Financed  Student Loans in
accordance  with this  Agreement,  and that in its opinion may involve it in any
expense or liability;  provided, however, that the Master Servicer may undertake
any reasonable action that it may deem necessary or desirable in respect of this
Agreement and the other Basic Documents and the rights and duties of the parties
to this  Agreement  and the  other  Basic  Documents  and the  interests  of the
Certificateholders  under  the Trust  Agreement  and the  Noteholders  under the
Indenture.

          SECTION 6.05. First Union Not to Resign as Master Servicer. Subject to
the  provisions  of  Section  6.03,  First  Union  shall  not  resign  from  the
obligations  and  duties  hereby  imposed  on it as Master  Servicer  under this
Agreement  except upon  determination  that the  performance of its duties under
this Agreement  shall no longer be permissible  under  applicable law. Notice of
any such  determination  permitting  the  resignation  of First  Union  shall be
communicated  to the Eligible  Lender  Trustee and the Indenture  Trustee at the
earliest  practicable time (and, if such communication is not in writing,  shall
be  confirmed  in  writing  at the  earliest  practicable  time)  and  any  such
determination  shall be  evidenced  by an  Opinion  of  Counsel  to such  effect
delivered to the Eligible Lender Trustee and the Indenture Trustee  concurrently
with or promptly after such notice.  No such resignation  shall become effective
until the Indenture  Trustee or a Successor  Master  Servicer shall have assumed
the  responsibilities  and obligations of First Union in accordance with Section
7.02.


                                   ARTICLE VII

                                     DEFAULT

          SECTION 7.01.  Master Servicer  Default;  Administrator  Default.  (a)
Master Servicer Default.  If any one of the following events (a "Master Servicer
Default") shall occur and be continuing:

                    (1) any failure by the Master Servicer (i) to deliver to the
          Indenture Trustee for deposit in any of the Trust Accounts any payment
          required  by the  Basic  Documents  or (ii) in the  event  that  daily
          deposits into the Collection  Account are not required,  to deliver to
          the Administrator  any payment required by the Basic Documents,  which
          failure in case of either clause (i) or (ii) continues  unremedied for
          five Business Days after written notice of such failure is received by
          the Master Servicer from the Eligible  Lender  Trustee,  the Indenture
          Trustee or the  Administrator or after discovery of such failure by an
          officer of the Master Servicer; or

                    (2) any failure by the Master Servicer duly to observe or to
          perform in any material  respect any other  covenants or agreements of
          the Master  Servicer  set forth in this  Agreement  or and other Basic
          Document to which the Master  Servicer is a signatory,  which  failure
          shall (i) materially and adversely affect the rights of Noteholders or
          Certificateholders  and (ii)  continues  unremedied for a period of 60
          days after the date on which written notice of such failure, requiring
          the same to be  remedied,  shall  have been  given  (A) to the  Master
          Servicer by the Indenture Trustee,  the Eligible Lender Trustee or the
          Administrator  or (B) to the  Master  Servicer,  and to the  Indenture
          Trustee  and  the  Eligible  Lender  Trustee  by  the  Noteholders  or
          Certificateholders,  as applicable,  representing not less than 25% of
          the  Outstanding  Amount  of the  Notes  or  25%  of  the  outstanding
          Certificate Balance;  provided,  however, any breach of Sections 3.01,
          3.02,  3.03 or 3.05 shall not be deemed a Master  Servicer  Default so
          long  as  the  Servicer  is in  compliance  with  its  repurchase  and
          reimbursement obligations under Section 3.06;

                    (3) an  Insolvency  Event  occurs with respect to the Master
          Servicer; or

                    (4) any  failure by the Master  Servicer  to comply with any
          requirements under the Higher Education Act resulting in a loss of its
          eligibility as a third-party servicer;

then, and in each and every case, so long as the Master  Servicer  Default shall
not have been  remedied,  either the Indenture  Trustee,  or the  Noteholders of
Notes  evidencing not less than 25% of the  Outstanding  Amount of the Notes, by
notice  then  given in  writing to the  Master  Servicer  (and to the  Indenture
Trustee  and the  Eligible  Lender  Trustee  if  given by the  Noteholders)  may
terminate all the rights and  obligations  (other than the obligations set forth
in Section 6.02 hereof) of the Master Servicer under this Agreement. On or after
the receipt by the Master  Servicer of such written  notice,  all  authority and
power of the Master Servicer under this  Agreement,  whether with respect to the
Notes,  the  Certificates  or the Financed  Student Loans or  otherwise,  shall,
without further action,  pass to and be vested in the Indenture  Trustee or such
successor  Master Servicer as may be appointed under Section 7.02; and,  without
limitation,  the Indenture  Trustee and the Eligible  Lender  Trustee are hereby
authorized  and  empowered  to  execute  and  deliver,  for the  benefit  of the
predecessor  Master  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 Financed
Student  Loans and related  documents,  or  otherwise.  The  predecessor  Master
Servicer  shall  cooperate  with the successor  Master  Servicer,  the Indenture
Trustee and the Eligible  Lender  Trustee in effecting  the  termination  of the
responsibilities  and  rights of the  predecessor  Master  Servicer  under  this
Agreement   including  the  transfer  to  the  successor   Master  Servicer  for
administration  by it of all cash  amounts that shall at the time be held by the
predecessor  Master Servicer for deposit,  or shall thereafter be received by it
with  respect to a Financed  Student  Loan.  All  reasonable  costs and expenses
(including  attorneys'  fees)  incurred  in  connection  with  transferring  the
Financed  Student Loan Files to the successor  Master Servicer and amending this
Agreement  and any other Basic  Documents to reflect such  succession  as Master
Servicer  pursuant  to this  Section  shall  be paid by the  predecessor  Master
Servicer  upon  presentation  of  reasonable  documentation  of such  costs  and
expenses. Upon receipt of notice of the occurrence of a Master Servicer Default,
the Eligible Lender Trustee shall give notice thereof to the Rating Agencies.

          (b)  Administrator  Default.  If any one of the  following  events (an
"Administrator Default") shall occur and be continuing:

                    (1) (i) in the event that daily deposits into the Collection
          Account are not required,  any failure by the Administrator to deliver
          to the Indenture  Trustee for deposit in any of the Trust Accounts any
          Available  Funds  required  to be paid on or before the  Business  Day
          immediately   preceding   any  Monthly   Servicing   Payment  Date  or
          Distribution  Date,  as  applicable,   or  (ii)  any  failure  by  the
          Administrator  to direct the  Indenture  Trustee to make any  required
          distributions from any of the Trust Accounts, which failure in case of
          either clause (i) or (ii) continues  unremedied for five Business Days
          after written notice of such failure is received by the  Administrator
          from the  Indenture  Trustee or the Eligible  Lender  Trustee or after
          discovery of such failure by an officer of the Administrator; or

                    (2) any failure by the  Administrator  duly to observe or to
          perform in any material  respect any other  covenants or agreements of
          the  Administrator  set forth in this  Agreement,  the  Administration
          Agreement or any other Basic Document to which the  Administrator is a
          signatory, which failure shall (i) materially and adversely affect the
          rights  of  Noteholders  or  Certificateholders   and  (ii)  continues
          unremedied  for a period of 60 days  after  the date on which  written
          notice of such failure,  requiring the same to be remedied, shall have
          been given (A) to the  Administrator  by the Indenture  Trustee or the
          Eligible  Lender  Trustee  or  (B)  to  the  Administrator  and to the
          Indenture  Trustee and the Eligible  Lender Trustee by the Noteholders
          or Certificateholders,  as applicable,  representing not less than 25%
          of the  Outstanding  Amount  of the  Notes  or 25% of the  outstanding
          Certificate Balance; or

                    (3)  an   Insolvency   Event  occurs  with  respect  to  the
          Administrator;

then, and in each and every case, so long as the Administrator Default shall not
have been remedied,  either the Indenture Trustee, or the Noteholders evidencing
not less than 25% of the  Outstanding  Amount of the Notes, by notice then given
in writing to the  Administrator  (and to the Indenture Trustee and the Eligible
Lender  Trustee if given by the  Noteholders)  may  terminate all the rights and
obligations (other than the obligations set forth in Section 5.03 hereof) of the
Administrator under this Agreement and the Administration Agreement. On or after
the receipt by the Administrator of such written notice, all authority and power
of the  Administrator  under this  Agreement and the  Administration  Agreement,
whether  with respect to the Notes,  the  Certificates  or the Financed  Student
Loans or otherwise,  shall, without further action, pass to and be vested in the
Indenture  Trustee or such  successor  Administrator  as may be appointed  under
Section 7.02; and, without  limitation,  the Indenture  Trustee and the Eligible
Lender Trustee are hereby  authorized and empowered to execute and deliver,  for
the benefit of the predecessor Administrator,  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.  The predecessor  Administrator  shall cooperate with the successor
Administrator,  the  Indenture  Trustee  and  the  Eligible  Lender  Trustee  in
effecting the termination of the  responsibilities and rights of the predecessor
Administrator  under  this  Agreement  and  the  Administration  Agreement.  All
reasonable costs and expenses (including attorneys' fees) incurred in connection
with amending this  Agreement and the  Administration  Agreement to reflect such
succession  as  Administrator  pursuant  to this  Section  shall  be paid by the
predecessor  Administrator upon presentation of reasonable documentation of such
costs and expenses. Upon receipt of notice of the occurrence of an Administrator
Default,  the Eligible  Lender  Trustee shall give notice  thereof to the Rating
Agencies.

          SECTION 7.02. Appointment of Successor. (a) Upon receipt by the Master
Servicer  or the  Administrator,  as the case may be, of  notice of  termination
pursuant  to Section  7.01,  or the  resignation  by the Master  Servicer or the
Administrator,  as the  case  may be,  in  accordance  with  the  terms  of this
Agreement, the predecessor Master Servicer or Administrator, as the case may be,
shall continue to perform its functions as Master Servicer or Administrator,  as
the  case  may  be,  under  this  Agreement  or  under  this  Agreement  and the
Administration  Agreement, as the case may be, in the case of termination,  only
until  the date  specified  in such  termination  notice  or, if no such date is
specified in a notice of  termination,  until receipt of such notice and, in the
case of  resignation,  until  the  later of (x) the  date  [120]  days  from the
delivery to the Eligible  Lender  Trustee and 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  Master Servicer or Administrator,  as the case may be, shall become
unable  to act as  Master  Servicer  or  Administrator,  as the case may be,  as
specified in the notice of resignation and accompanying  Opinion of Counsel.  In
the  event  of  the  termination   hereunder  of  the  Master  Servicer  or  the
Administrator,  as the case may be, the Issuer shall appoint a successor  Master
Servicer  or  Administrator,  as the case may be,  acceptable  to the  Indenture
Trustee, and the successor Master Servicer or Administrator, as the case may be,
shall accept its  appointment by a written  assumption in form acceptable to the
Indenture   Trustee.   In  the  event  that  a  successor   Master  Servicer  or
Administrator,  as the case may be, has not been  appointed at the time when the
predecessor Master Servicer or Administrator,  as the case may be, has ceased to
act as Master Servicer or  Administrator  in accordance  with this Section,  the
Indenture  Trustee without further action shall  automatically  be appointed the
successor  Master  Servicer  or  Administrator,  as the  case  may  be,  and the
Indenture  Trustee  shall  be  entitled  to the  Servicing  Fee and  any  Excess
Servicing Fees, or the Administration  Fee, as the case may be.  Notwithstanding
the above,  the  Indenture  Trustee  shall,  if it shall be unwilling or legally
unable so to act,  appoint or  petition  a court of  competent  jurisdiction  to
appoint,  any established  institution  whose regular business shall include the
servicing of student loans,  as the successor to the Master  Servicer under this
Agreement or to the  Administrator  under this Agreement and the  Administration
Agreement;  provided, however, that such right to appoint or to petition for the
appointment of any such successor  Master Servicer shall in no event relieve the
Indenture  Trustee from any obligations  otherwise imposed on it under the Basic
Documents until such successor has in fact assumed such appointment.

          (b) Upon appointment,  the successor Master Servicer or Administrator,
as the case may be (including the Indenture  Trustee acting as successor  Master
Servicer or  Administrator,  as the case may be),  shall be the successor in all
respects to the predecessor  Master Servicer or  Administrator,  as the case may
be,  and shall be subject to all the  responsibilities,  duties and  liabilities
placed on the predecessor Master Servicer or Administrator,  as the case may be,
that arise  thereafter or are related thereto and shall be entitled to an amount
agreed to by such successor  Master Servicer or  Administrator  (which shall not
exceed the Servicing Fee and any Excess  Servicing  Fees, or the  Administration
Fee, as the case may be, unless such  compensation  arrangements will not result
in a downgrading of the Notes or the  Certificates by any Rating Agency) and all
the rights granted to the predecessor  Master Servicer or Administrator,  as the
case may be, by the terms and provisions of this Agreement.

     (c) Neither the Master Servicer nor the  Administrator may resign unless it
is prohibited  from serving as such by law as evidenced by an Opinion of Counsel
to such  effect  delivered  to the  Indenture  Trustee and the  Eligible  Lender
Trustee.  Notwithstanding the foregoing or anything to the contrary herein or in
the other Basic Documents,  the Indenture Trustee, to the extent it is acting as
successor Master Servicer or Administrator pursuant hereto and thereto, shall be
entitled  to resign to the  extent a  qualified  successor  Master  Servicer  or
Administrator  has been  appointed  and has assumed all the  obligations  of the
Master Servicer or the Administrator, as the case may be, in accordance with the
terms of this Agreement and the other Basic Documents.

          SECTION 7.03. Notification to Noteholders and Certificateholders. Upon
any termination of, or appointment of a successor to, the Master Servicer or the
Administrator,  as the case may be,  pursuant to this  Article VII, the Eligible
Lender Trustee shall give prompt  written  notice thereof to  Certificateholders
and  the  Indenture   Trustee  shall  give  prompt  written  notice  thereof  to
Noteholders and the Rating Agencies (which,  in the case of any such appointment
of a successor,  shall  consist of prior  written  notice  thereof to the Rating
Agencies).

     SECTION 7.04. Waiver of Past Defaults.  The Noteholders of Notes evidencing
not  less  than a  majority  of the  Outstanding  Amount  of the  Notes  (or the
Certificateholders  of  Certificates  evidencing not less than a majority of the
outstanding  Certificate  Balance,  in the case of any  default  which  does not
adversely affect the Indenture Trustee or the Noteholders) may, on behalf of all
Noteholders and  Certificateholders,  waive in writing any default by the Master
Servicer in the performance of its obligations hereunder, and any default by the
Administrator  in the  performance  of its  obligations  hereunder and under the
Administration  Agreement,  and any  consequences  thereof,  except a default in
making any required  deposits to or payments from any of the Trust  Accounts (or
giving instructions regarding the same) in accordance with this Agreement.  Upon
any such waiver of a past default,  such default  shall cease to exist,  and any
Master Servicer  Default or  Administrator  Default  arising  therefrom shall be
deemed to have  been  remedied  for  every  purpose  of this  Agreement  and the
Administration Agreement. No such waiver shall extend to any subsequent or other
default or impair any right consequent thereto.


                                  ARTICLE VIII

                                   TERMINATION

          SECTION  8.01.  Termination.  (a)  Optional  Purchase of all  Financed
Student Loans. As of the last day of any Collection Period immediately preceding
a Distribution  Date as of which the then outstanding Pool Balance is 5% or less
of the Initial  Pool  Balance,  the Seller shall have the option to purchase the
Trust Estate, other than the Trust Accounts.

          To exercise such option,  the Seller shall deposit pursuant to Section
4.04 in the Collection  Account an amount equal to the aggregate Purchase Amount
for the Financed  Student Loans  remaining in the Trust Estate as of last day of
such  Collection  Period and the related rights with respect  thereto,  plus the
appraised  value of any such  other  property  held by the Trust  other than the
Trust Accounts, such value to be determined by an appraiser mutually agreed upon
by the  Seller  and the  Eligible  Lender  Trustee,  and  shall  succeed  to all
interests in and to the Trust; provided, however, that the Seller may not effect
such  purchase  if the  aggregate  Purchase  Amount  to be so  deposited  in the
Collection  Account  does not equal or exceed an amount  equal to the sum of the
unpaid outstanding  principal amount of the Notes and Certificate Balance,  plus
accrued  and  unpaid  interest  thereon at the  Certificate  Rate to the date of
exercise.

          (b) Auction of Financed  Student  Loans.  Any Financed  Student  Loans
remaining  in the  Trust  as of the  end of the  Collection  Period  immediately
following the Distribution  Date on which the Pool Balance is less than or equal
to 10% of the Initial Pool Balance will be offered for sale by the Administrator
(pursuant to the Administration Agreement) on behalf of the Indenture Trustee in
accordance with Section 4.04 of the Indenture.

          (c) Notice. As described in Article IX of the Trust Agreement,  notice
of any  termination  of the  Trust  shall be given by the  Administrator  to the
Eligible Lender Trustee and the Indenture  Trustee as soon as practicable  after
the Administrator has received notice thereof.

          (d)  Succession.  Following  the  satisfaction  and  discharge  of the
Indenture and the payment in full of the principal of and interest on the Notes,
the  Certificateholders  will succeed to the rights of the Noteholders hereunder
other than Section  4.06(b) and the Eligible  Lender Trustee will succeed to the
rights of, and assume the obligations of, the Indenture Trustee pursuant to this
Agreement and any other Basic Documents.


                                   ARTICLE IX

                                  MISCELLANEOUS

          SECTION 9.01. Amendment.  This Agreement may be amended by the Seller,
the Master Servicer, the Administrator and the Eligible Lender Trustee, with the
consent  of the  Indenture  Trustee  (which  consent  shall not be  unreasonably
withheld),   but  without  the  consent  of  any  of  the   Noteholders  or  the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions in this  Agreement or for the purpose of adding any  provisions to or
changing in any manner or eliminating any of the provisions in this Agreement or
of   modifying   in  any   manner  the   rights  of  the   Noteholders   or  the
Certificateholders;  provided, however, that such action shall not, as evidenced
by an  Opinion of Counsel  delivered  to the  Eligible  Lender  Trustee  and the
Indenture Trustee, adversely affect in any material respect the interests of any
Noteholder or Certificateholder.

          This  Agreement  may also be amended  from time to time by the Seller,
the Master Servicer, the Administrator and the Eligible Lender Trustee, with the
consent  of the  Indenture  Trustee  (which  consent  shall not be  unreasonably
withheld),  the consent of the  Noteholders of Notes  evidencing not less than a
majority  of the  Outstanding  Amount  of  the  Notes  and  the  consent  of the
Certificateholders  of  Certificates  evidencing not less than a majority of the
Certificate  Balance, for the purpose of adding any provisions to or changing in
any  manner  or  eliminating  any of the  provisions  of  this  Agreement  or of
modifying in any manner the rights of the Noteholders or the Certificateholders;
provided,  however,  that no such amendment  shall (a) increase or reduce in any
manner the  amount of, or  accelerate  or delay the  timing of,  collections  of
payments with respect to Financed Student Loans or  distributions  that shall be
required to be made for the benefit of the Noteholders or the Certificateholders
or (b) reduce the aforesaid  percentage of the  Outstanding  Amount of the Notes
and the Certificate Balance, the Noteholders or the  Certificateholders of which
are  required  to  consent to any such  amendment,  without  the  consent of all
outstanding Noteholders and Certificateholders.

          Promptly  after the execution of any such amendment or consent (or, in
the case of the Rating Agencies, five Business Days prior thereto), the Eligible
Lender  Trustee  shall  furnish  written  notification  of the substance of such
amendment or consent to each  Certificateholder,  the Indenture Trustee and each
of the Rating Agencies.

          It shall not be  necessary  for the consent of  Certificateholders  or
Noteholders  pursuant  to this  Section to approve  the  particular  form of any
proposed amendment or consent,  but it shall be sufficient if such consent shall
approve the substance thereof.

          Prior  to the  execution  of any  amendment  to  this  Agreement,  the
Eligible  Lender Trustee and 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.  The Eligible  Lender Trustee and
the  Indenture  Trustee may, but shall not be obligated  to, enter into any such
amendment  which  affects  the  Eligible  Lender   Trustee's  or  the  Indenture
Trustee's, as applicable,  own rights, duties or immunities under this Agreement
or otherwise.

          SECTION 9.02. Notices. All demands, notices and communications upon or
to the Seller,  the  Administrator,  the Master  Servicer,  the Eligible  Lender
Trustee, the Indenture Trustee or the Rating Agencies under this Agreement shall
be in writing,  personally delivered or mailed by certified mail, return receipt
requested,  (or in the form of telex or  facsimile  notice,  followed by written
notice  delivered as aforesaid) and shall be deemed to have been duly given upon
receipt  (a) in the  case of the  Seller,  to First  Union  National  Bank,  102
Pennsylvania Avenue,  Avondale,  PA 19311,  Attention:  ___________  (telephone:
(___) __________;  facsimile:  (___)  __________,  (b) in the case of the Master
Servicer and the Administrator,  to First Union National Bank, 301 South College
Street,  Charlotte, NC 28288-_____,  Attention:  __________,  (telephone:  (___)
__________;  facsimile:  (___) __________,  (c) in the case of the Issuer or the
Eligible  Lender  Trustee,  at the Corporate Trust Office of the Eligible Lender
Trustee,  (d) in the  case of the  Indenture  Trustee,  at its  Corporate  Trust
Office,  (e) in the case of Fitch, to Fitch Investors  Service,  L.P., One State
Street  Plaza,  New  York,  NY  10004,  Attention:   Asset  Backed  Surveillance
(telephone:  212-___-____;  facsimile:  212-___-____),  and  (e) in the  case of
Moody's,  to Moody's  Investors  Service,  Inc. 99 Church  Street,  New York, NY
10007,   Attention:   ABS  Monitoring  Department,   (telephone:   212-553-0300;
facsimile: 212-553-4600), or, as to each of the foregoing, at such other address
as shall be designated by written notice to the other parties.

          SECTION  9.03.  Assignment.  Notwithstanding  anything to the contrary
contained  herein,  except as provided in Sections 5.04 and 6.03 and as provided
in the  provisions of this Agreement  concerning  the  resignation of the Master
Servicer  or the  Administrator,  this  Agreement  may  not be  assigned  by the
Administrator or the Master Servicer. This Agreement may only be assigned by the
Eligible  Lender  Trustee  to its  permitted  successor  pursuant  to the  Trust
Agreement.

          SECTION 9.04.  Limitations on Rights of Others. The provisions of this
Agreement  are solely for the benefit of the Seller,  the Master  Servicer,  the
Issuer  and  the   Eligible   Lender   Trustee   and  for  the  benefit  of  the
Certificateholders,  the Indenture  Trustee and the Noteholders,  as third party
beneficiaries,  and 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 9.05.  Severability.  Any provision of this  Agreement that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

          SECTION 9.06. Separate Counterparts. This Agreement may be executed by
the parties hereto in separate counterparts,  each of which when so executed and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

          SECTION  9.07.  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  9.08.  Governing  Law. This  Agreement  shall be construed in
accordance  with the laws of the State of New  York,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

          SECTION 9.09.  Nonpetition  Covenants.  (a)  Notwithstanding any prior
termination of this Agreement,  the Master Servicer and the Administrator  shall
not,  prior to the date which is one year and one day after the  termination  of
this  Agreement  with  respect to the Issuer,  acquiesce,  petition or otherwise
invoke or cause the  Issuer to invoke  the  process  of any court or  government
authority  for the purpose of commencing or sustaining a case against the Issuer
under any Federal or state bankruptcy, insolvency or similar law or appointing a
receiver,  liquidator,  assignee,  trustee,  custodian,  sequestrator  or  other
similar  official  of the Issuer or any  substantial  part of its  property,  or
ordering the winding up or liquidation of the affairs of the Issuer.

          (b)  Notwithstanding  any prior  termination  of this  Agreement,  the
Master Servicer and the Administrator  shall not, prior to the date which is one
year and one day after the  termination  of this  Agreement  with respect to the
Seller,  acquiesce,  petition or otherwise  invoke or cause the Seller to invoke
the process of any court or  government  authority for the purpose of commencing
or  sustaining a case against the Seller under any  insolvency or similar law or
appointing a receiver, liquidator, assignee, trustee, custodian, sequestrator or
other similar official of the Seller or any substantial part of its property, or
ordering the winding up or liquidation of the affairs of the Seller.

          SECTION 9.10.  Limitation of Liability of Eligible  Lender Trustee and
Indenture  Trustee.  (a)  Notwithstanding   anything  contained  herein  to  the
contrary,  this  Agreement has been signed by The First National Bank of Chicago
not in its  individual  capacity but solely in its  capacity as Eligible  Lender
Trustee of the Issuer and in no event shall The First  National  Bank of Chicago
in its  individual  capacity  or,  except  as  expressly  provided  in the Trust
Agreement,  as  beneficial  owner  of the  Issuer  have  any  liability  for the
representations,  warranties,  covenants, agreements or other obligations of the
Issuer 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 Issuer.

          (b)  Notwithstanding  anything contained herein to the contrary,  this
Agreement  has been  accepted by Bankers  Trust  Company  not in its  individual
capacity but solely as  Indenture  Trustee and in no event shall  Bankers  Trust
Company  have any  liability  for the  representations,  warranties,  covenants,
agreements  or  other  obligations  of  the  Issuer  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 Issuer.



<PAGE>



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

                              FIRST UNION STUDENT LOAN TRUST 1997-1,

                              By: The First National Bank of Chicago,

                              not in its individual capacity but solely as 
                              Eligible Lender Trustee on behalf of the Trust,

                              By:______________________________
                              Name: ___________________________
                              Title: __________________________



                              FIRST UNION NATIONAL BANK, as Master Servicer
                              and Administrator

                              By:______________________________
                              Name: ___________________________
                              Title: __________________________



                              THE FIRST NATIONAL BANK OF CHICAGO, not in its 
                              individual capacity but solely as Eligible Lender
                              Trustee

                              By:______________________________
                              Name: ___________________________
                              Title: __________________________


Acknowledged and accepted as of
the day and year first above 
written:

BANKERS TRUST COMPANY, not in
its individual capacity but 
solely as Indenture Trustee

By:_____________________________
Name: __________________________
Title: _________________________



<PAGE>



                                   SCHEDULE A

                       Schedule of Financed Student Loans





<PAGE>



                                   SCHEDULE B

                     Location of Financed Student Loan Files

          Documents  relating to the Financed Student Loans (including  original
notes) are stored at:

1)       AFSA Data Corporation
         2277 E. 220th Street
         Long Beach, CA 90810-1690

                  and

         501 Bleecker Street
         Utica, NY  13501-2498

2)       Pennsylvania Higher Education Assistance Agency
         660 Boas Street
         Harrisburg, PA  17102-1396

3)       Connecticut Student Loan Foundation
         525 Brook Street
         Rocky Hill, CT 06067



<PAGE>



                                   SCHEDULE C

                             Servicing Fee Schedules



<PAGE>

                                    EXHIBIT A

Form of Noteholders' Statement pursuant to Section 4.07(b) of Master Servicing 
Agreement

Distribution Date:  ___________________

(i)  Amount of  principal  being  paid or  distributed  in respect of the Notes:
     ___________ ($_______ per $1,000 original principal amount of Notes)

(ii) Amount of  interest  being  paid or  distributed  in  respect of the Notes:
     ___________ ($_______ per $1,000 original principal amount of Notes)

(iii)Amount of  Noteholders'  Interest Index Carryover being paid or distributed
     (if any) and amount remaining (if any):

     (1)  Distributed:  ___________  ($_______  per  $1,000  original  principal
          amount of Notes)

     (2)  Balance:  __________ ($_______ per $1,000 original principal amount of
          Notes)

(iv) Pool Balance at end of related Collection Period: ________

(v)  After giving effect to distributions on this Distribution Date:

     (a)  (1) outstanding principal amount of Notes:  ____________
          (2) Note Pool Factor: ____________

     (b)  (1) Certificate Balance:  _______________
          (2) Certificate Pool Factor: ___________

(vi) Note Interest Rate:

     (a)  In  general:  1/(1)  T-Bill  Rate for the  period  from  the  previous
          Distribution Date to this  Distribution  Date was _____%;  and (2) the
          Student Loan Rate was _____%.

     (b)  Note Interest  Rate:  ______%  (based on [T-Bill  Rate]  [Student Loan
          Rate])

(vii)(a) Amount of Servicing  Fee for related  Collection  Period:  ____________
     ($_______ per $1,000 original principal amount of Notes)

     (b)  Amount of Excess Servicing Fee being distributed and remaining balance
          (if any):

          (1)  Distributed:  __________  ($_______ per $1,000 original principal
               amount of Notes)

          (2)  Balance:  ____________  ($_______ per $1,000  original  principal
               amount of Notes)

(viii) Amount of Administration Fee for related Collection Period:  ____________
       ($_______ per $1,000 original principal amount of Notes)

(ix) (a) Aggregate amount of Realized Losses (if any) for the related Collection
     Period: ____________

[1/ This  calculation  not  required  unless the excess of the T-Bill  Rate over
_________, expressed as a percentage, is greater than 100 basis points as of the
preceding Determination Date.]

     (b)  Balance  of  Financed  Student  Loans  that  are  delinquent  in  each
          delinquency  period as of the end of the  related  Collection  Period:
          ____________

(x)  Amount in the Reserve Account: ____________



<PAGE>



                                    EXHIBIT B

Form of  Certificateholders'  Statement  pursuant  to Section  4.07(b) of Master
Servicing Agreement )

Distribution Date:  ___________________

(i)  Amount  of  principal   being  paid  or   distributed  in  respect  of  the
     Certificates: ___________ ($_______ per $1,000 original principal amount of
     the Certificates)4/

(ii) Amount  of  interest   being  paid  or   distributed   in  respect  of  the
     Certificates: ______________ ($_______ per $1,000 original principal amount
     of Certificates)

(iii)Amount  of  Certificateholders'  Interest  Index  Carryover  being  paid or
     distributed (if any) and amount remaining (if any):

     (1)  Distributed:  ______________  ($_______ per $1,000 original  principal
          amount of Certificates)

     (2)  Balance: ______________ ($_______ per $1,000 original principal amount
          of Certificates)

(iv) Pool Balance at end of related Collection Period: _______

4/Only after the Notes have been paid in full.

(v)  After giving effect to distributions on this Distribution Date:

     (a)  (1) outstanding principal amount of Class A- 1 Notes: ____________
          (2) Note Pool Factor: ____________

     (b)  (1) Certificate Balance: ________________
          (2) Certificate Pool Factor: ____________

(vi) Applicable Interest Rate:

(a)  In general:

     (1)  T-Bill Rate for the period from the previous Distribution Date to this
          Distribution Date was _____%; and

     (2)  the Student Loan Rate was _____%. (b) Certificate Rate: ______% (based
          on [T-Bill Rate] [Student Loan Rate])

(vii)(a) Amount of Servicing  Fee for related  Collection  Period:  ____________
     ($_______ per $1,000 original principal amount of Certificates)

     (b)  Amount of Excess Servicing Fee being distributed and remaining balance
          (if any):

          (1)  Distributed:   ______________   ($_______  per  $1,000   original
               principal amount of Certificates)

          (2)  Balance:   ______________   ($_______   per  $1,000  of  original
               principal amount Certificates)

(viii) Amount of Administration Fee for related Collection Period:  ____________
       ($_______ per $1,000 original principal amount of Certificates)

(ix) (a) Aggregate amount of Realized Losses (if any) for the related Collection
         Period: ____________

     (b)  Balance  of  Financed  Student  Loans  that  are  delinquent  in  each
          delinquency  period as of the end of the  related  Collection  Period:
          ____________

(x)  Amount in the Reserve Account: ____________



<PAGE>



                                    EXHIBIT C

                       FORM OF ADMINISTRATOR'S CERTIFICATE

                                [To be provided]





<PAGE>

                                TABLE OF CONTENTS


                                                                          Page


                                    ARTICLE I

                              DEFINITIONS AND USAGE

SECTION 1.01.  Definitions and Usage........................................


                                   ARTICLE II

                           THE FINANCED STUDENT LOANS

SECTION 2.01.  Custody of Financed Student Loan Files......................
SECTION 2.02.  Duties of Master Servicer as Custodian......................
SECTION 2.03.  Reserved....................................................
SECTION 2.04.  Effective Period and Termination............................


                                   ARTICLE III

             ADMINISTRATION AND SERVICING OF FINANCED STUDENT LOANS

SECTION 3.01.  Duties of Master Servicer...................................
SECTION 3.02.  Collection of Financed Student Loan Payments................
SECTION 3.03.  Realization Upon Financed Student Loans.....................
SECTION 3.04.  Computation of Note Interest Rate and Certificate Rate......
SECTION 3.05.  No Impairment...............................................
SECTION 3.06.  Purchase Of Financed Student Loans; Reimbursement...........
SECTION 3.07.  Servicing Fee, Excess Servicing Fee.........................
SECTION 3.08.  Administrator's Certificate; Master Servicer's Report.......
SECTION 3.09.  Annual Statement as to Compliance; Notice of Default........
SECTION 3.10.  Annual Independent Certified Public Accountant's Report.....
SECTION 3.11.  Access to Certain Documentation and Information
               Regarding Financed Student Loans............................
SECTION 3.12.  Master Servicer and Administrator Expenses..................
SECTION 3.13.  Appointment of Subservicers.................................
SECTION 3.14.  Covenants and Agreements of the Issuer, Administrator,
               Eligible Lender Trustee and Master Servicer.................


                                   ARTICLE IV

                 DISTRIBUTIONS; RESERVE ACCOUNT; STATEMENTS TO
                       CERTIFICATEHOLDERS AND NOTEHOLDERS

SECTION 4.01.  Establishment Of Trust Accounts.............................
SECTION 4.02.  Collections.................................................
SECTION 4.03.  Application of Collections..................................
SECTION 4.04.  Additional Deposits.........................................
SECTION 4.05.  Distributions...............................................
SECTION 4.06.  Reserve Account.............................................
SECTION 4.07.  Statements to Certificateholders and Noteholders............


                                    ARTICLE V

                                THE ADMINISTRATOR

SECTION 5.01.  Representations of Administrator............................
SECTION 5.02.  Existence...................................................
SECTION 5.03.  Liability of Administrator; Indemnities.....................
SECTION 5.04.  Merger or Consolidation of, or Assumption of the
               Obligations of, Administrator...............................
SECTION 5.05.  Limitation on Liability of Seller, 
               Administrator and Others....................................
SECTION 5.06.  First Union Not to Resign as Administrator..................


                                   ARTICLE VI

                               THE MASTER SERVICER

SECTION 6.01.  Representations of Master Servicer..........................
SECTION 6.02.  Indemnities of Master Servicer..............................
SECTION 6.03.  Merger or Consolidation of, or Assumption
               of the Obligations of, Master Servicer......................
SECTION 6.04.  Limitation on Liability of Master Servicer and Others.......
SECTION 6.05.  First Union Not to Resign as Master Servicer................


                                   ARTICLE VII

                                     DEFAULT

SECTION 7.01.  Master Servicer Default; Administrator Default..............
SECTION 7.02.  Appointment of Successor....................................
SECTION 7.03.  Notification to Noteholders and Certificateholders..........
SECTION 7.04.  Waiver of Past Defaults.....................................


                                  ARTICLE VIII

                                   TERMINATION

SECTION 8.01.  Termination.................................................


                                   ARTICLE IX

                                  MISCELLANEOUS

SECTION 9.01.  Amendment...................................................
SECTION 9.02.  Notices.....................................................
SECTION 9.03.  Assignment..................................................
SECTION 9.04.  Limitations on Rights of Others.............................
SECTION 9.05.  Severability................................................
SECTION 9.06.  Separate Counterparts.......................................
SECTION 9.07.  Headings....................................................
SECTION 9.08.  Governing Law...............................................
SECTION 9.09.  Nonpetition Covenants.......................................
SECTION 9.10.  Limitation of Liability of Eligible Lender
               Trustee and Indenture Trustee...............................


Schedule A       -    Schedule of Financed Students Loans
Schedule B       -    Location of Financed Student Loans
Schedule C       -    Servicing Fee Schedules

Exhibit A        -    Form of Noteholders' Statement
Exhibit B        -    Form of Certificateholders' Statement
Exhibit C        -    Form of Administrators' Certificate





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




                                 SALE AGREEMENT

                                      among

                      FIRST UNION STUDENT LOAN TRUST 1997-1
                                   as Issuer,

                            FIRST UNION NATIONAL BANK
                                   as Seller,

                                       AND

                       THE FIRST NATIONAL BANK OF CHICAGO
                    not in its individual capacity but solely
                           as Eligible Lender Trustee

                            Dated as of June 1, 1997







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


<PAGE>

     SALE  AGREEMENT,  dated as of June 1, 1997,  among FIRST UNION STUDENT LOAN
TRUST 1997-1,  a Delaware  business trust (the  "Issuer"),  FIRST UNION NATIONAL
BANK ("First Union"), a national banking association with its principal place of
business in Avondale,  Pennsylvania (the "Seller"),  and THE FIRST NATIONAL BANK
OF CHICAGO,  a national banking  association,  solely as eligible lender trustee
and not in its individual capacity (the "Eligible Lender Trustee").

     WHEREAS the Issuer  desires to purchase,  and the Seller is willing to sell
to the  Issuer  all of its  right,  title and  interest  in and to the  Financed
Student Loans upon the terms and conditions hereinafter set forth;

     WHEREAS the Eligible  Lender Trustee is willing to hold legal title to, and
serve as eligible  lender  trustee with respect to, such student loans on behalf
of the Issuer;

     WHEREAS,  it  is  contemplated  that  following  such  sale,  transfer  and
assignment to the Issuer  hereby,  that the Issuer will pledge all of its right,
title  and  interest  in and to the  Financed  Student  Loans  to the  Indenture
Trustee,  as  security  for the  payment of notes to be issued  pursuant  to the
Indenture  dated  as of June 1,  1997,  between  the  Issuer  and the  Indenture
Trustee;

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



<PAGE>



                                    ARTICLE I

                              DEFINITIONS AND USAGE

     Capitalized  terms used but not defined herein are defined in Appendix A to
the Indenture, which also contains rules as to usage and construction that shall
be applicable herein.

                                   ARTICLE II

                      CONVEYANCE OF FINANCED STUDENT LOANS

     SECTION 2.01. Conveyance of Financed Student Loans. In consideration of the
Issuer's  delivery to or upon the order of the Seller on the Closing Date of (i)
the net  proceeds  from the sale of the Notes and the  Certificates  (net of the
Reserve  Account  Initial  Deposit) and (ii) the other amounts to be distributed
from time to time to the Seller in accordance  with the terms of this  Agreement
and  the  other  Basic  Documents  (as  evidenced  by  the  Excess  Distribution
Certificate),  the Seller does hereby,  as evidenced by a duly executed  written
assignment  in the form of  Exhibit  A,  sell,  transfer,  assign,  set over and
otherwise convey to the Eligible Lender Trustee on behalf of the Issuer, without
recourse (subject to the obligations herein):

               (i) all right,  title and interest in and to the Financed Student
          Loans and all  obligations of the Obligors  thereunder,  including all
          moneys paid thereunder, and all written communications received by the
          Seller  with  respect  thereto  (including  borrower   correspondence,
          notices of death,  disability or bankruptcy and requests for deferrals
          or forbearance), on or after the Cutoff Date; and

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

     SECTION 2.02. Endorsement.  The Seller hereby appoints each of the Eligible
Lender  Trustee  and the  Indenture  Trustee  as the  Seller's  true and  lawful
attorney-in-fact with full power of substitution to endorse the Seller's name on
any promissory  note  evidencing the Financed  Student Loans  transferred to the
Eligible  Lender  Trustee on behalf of the Trust  pursuant to Section 2.01.  The
Seller acknowledges and agrees that this power of attorney shall be construed as
a power  coupled with an  interest,  shall be  irrevocable  as long as the Trust
Agreement  remains  in effect  and  shall  continue  in  effect  until the Trust
Agreement terminates.

                                   ARTICLE III

                           THE FINANCED STUDENT LOANS

     SECTION 3.01.  Representations and Warranties of Seller With Respect to the
Financed  Student  Loans.  The Seller makes the  following  representations  and
warranties  as to the  Financed  Student  Loans on which the Issuer is deemed to
have relied in  acquiring  (through the  Eligible  Lender  Trustee) the Financed
Student Loans. Such representations and warranties speak as of the execution and
delivery of this  Agreement  and as of the Closing  Date,  but shall survive the
sale,  transfer and  assignment  of the Financed  Student  Loans to the Eligible
Lender  Trustee on behalf of the Issuer and the pledge  thereof to the Indenture
Trustee pursuant to the Indenture.

               (i)  Characteristics  of Financed  Student  Loans.  Each Financed
          Student Loan (A) was  originated in the United States of America,  its
          territories,   its   possessions   or  other  areas   subject  to  its
          jurisdiction  by the Seller in the ordinary  course of its business to
          an eligible borrower under applicable law and agreements and was fully
          and properly executed by the parties thereto and (B) provides or, when
          the payment schedule with respect thereto is determined,  will provide
          for payments on a periodic  basis that fully  amortize  the  principal
          amount  of such  Financed  Student  Loan  by its  maturity  and  yield
          interest  at the rate  applicable  thereto,  as such  maturity  may be
          modified in accordance  with any  applicable  deferral or  forbearance
          periods granted in accordance  with applicable laws and  restrictions,
          including  those  of  the  Higher   Education  Act  or  any  Guarantee
          Agreement.  Each Financed Student Loan qualifies the holder thereof to
          receive Interest Subsidy Payments (other than SLS Loans,  unsubsidized
          Stafford Loans and certain  Consolidation Loans) and Special Allowance
          Payments  from  the  Department   and  Guarantee   Payments  from  the
          applicable Guarantor and qualifies the applicable Guarantor to receive
          reinsurance payments thereon from the Department.

               (ii) Schedule of Financed  Student  Loans.  The  information  set
          forth in  Schedules A and B to this  Agreement  is true and correct in
          all material respects as of the opening of business on the Cutoff Date
          (with  respect  to  Schedules  A  and B to  this  Agreement),  and  no
          selection  procedures believed to be adverse to the Noteholders or the
          Certificateholders  were  utilized in selecting  the Financed  Student
          Loans.  The computer tape  regarding  the Financed  Student Loans made
          available  to the  Issuer and its  assigns is true and  correct in all
          respects as of the Cutoff Date.

               (iii) Compliance with Law. Each Financed Student Loan complied at
          the  time it was  originated  or  made  and at the  execution  of this
          Agreement,  complies,  and the Seller and its agents,  with respect to
          each such Financed  Student Loan, have at all times  complied,  in all
          material respects with all requirements of applicable  Federal,  state
          and  local  laws and  regulations  thereunder,  including  the  Higher
          Education Act, usury law, the Federal  Truth-in-Lending Act, the Equal
          Credit  Opportunity Act, the Federal Reserve Board's  Regulation B and
          other consumer credit laws and equal credit opportunity and disclosure
          laws and all applicable requirements of the Guarantee Agreements.

               (iv) Binding  Obligation.  Each Financed  Student Loan represents
          the genuine, legal, valid and binding payment obligation in writing of
          the  borrower  thereof,  enforceable  by or on  behalf  of the  holder
          thereof in accordance with its terms, and no Financed Student Loan has
          been satisfied,  subordinated  or rescinded,  subject to clause (xiii)
          below.

               (v) No Defenses. No right of rescission,  setoff, counterclaim or
          defense has been  asserted or threatened or exists with respect to any
          Financed Student Loan.

               (vi) No Default.  No Financed  Student Loan has a payment that is
          more  than 120 days  overdue  as of the  Cutoff  Date  and,  except as
          permitted in this paragraph,  no default,  breach,  violation or event
          permitting  acceleration  under the terms of any Financed Student Loan
          has occurred; and, except for payment defaults continuing for a period
          of not more than 120 days, no continuing condition that with notice or
          the  lapse  of  time or  both  would  constitute  a  default,  breach,
          violation  or event  permitting  acceleration  under  the terms of any
          Financed  Student  Loan has arisen;  and the Seller has not waived and
          shall not waive any of the  foregoing  other than as  permitted by the
          Basic Documents.

               (vii) Title.  It is the intention of the Seller that the transfer
          and assignment herein  contemplated  constitute a sale of the Financed
          Student Loans from the Seller to the Eligible Lender Trustee on behalf
          of the Issuer and that the  beneficial  interest  in and title to such
          Financed Student Loans not be part of the debtor's estate in the event
          of the  appointment  of a  receiver  with  respect to the  Seller.  No
          Financed Student Loan has been sold, transferred,  assigned or pledged
          by the Seller to any Person other than the Eligible  Lender Trustee on
          behalf of the Issuer. Immediately prior to the transfer and assignment
          herein  contemplated,  the  Seller  had good  title  to each  Financed
          Student Loan,  free and clear of all Liens and,  immediately  upon the
          transfer thereof,  the Eligible Lender Trustee on behalf of the Issuer
          shall have good title to each such  Financed  Student  Loan,  free and
          clear of all Liens,  or the transfer shall have been  perfected  under
          the UCC.

               (viii)  Lawful  Assignment.  No  Financed  Student  Loan has been
          originated  in, or is subject to the laws of, any  jurisdiction  under
          which the sale,  transfer and assignment of such Financed Student Loan
          or any Financed  Student Loan under this Agreement or the Indenture is
          unlawful, void or voidable.

               (ix) All  Filings  Made.  All  filings  (including  UCC  filings)
          necessary in any  jurisdiction  to give the Eligible Lender Trustee on
          behalf  of the  Issuer a first  perfected  ownership  interest  in the
          Financed  Student  Loans,  and to give the  Indenture  Trustee a first
          perfected security interest therein,  shall have been made on or prior
          to the Closing Date.

               (x) One Original. There is only one original executed copy of the
          promissory note evidencing each Financed Student Loan.

               (xi) Principal  Balance.  The aggregate  principal balance of the
          Financed  Student Loans,  plus accrued interest to be capitalized with
          respect thereto, as of the Cutoff Date, is $--------------.

               (xii) No Claims. As of the Cutoff Date, no claim for payment with
          respect to a Financed Student Loan has been made to a Guarantor.

               (xiii) No  Bankruptcies  or Deaths.  No borrower of any  Financed
          Student  Loan as of the date the  Trust was  created  was noted in the
          related  Financed  Student Loan File as being currently  involved in a
          bankruptcy proceeding or as having died.

               (xiv) General Intangibles. Each Financed Student Loan constitutes
          "general intangibles" as defined in the UCC.

               (xv) U.S. Obligors. Less than [--]% of the Financed Student Loans
          are due from Persons not having a mailing address in the United States
          of America.

               (xvi) Interest  Accruing.  Each Financed Student Loan is accruing
          interest (whether or not such interest is being paid currently, by the
          borrower or by the  Department,  or is being  capitalized),  except as
          otherwise expressly permitted by the Basic Documents.

     SECTION  3.02.  Repurchase  Upon Breach;  Reimbursement.  The Seller or the
Eligible Lender  Trustee,  as the case may be, shall inform the other parties to
this  Agreement  and the  Indenture  Trustee  promptly,  in  writing,  upon  the
discovery  of any breach of the Seller's  representations  and  warranties  made
pursuant to Section 3.01 or Section 4.01. Unless any such breach shall have been
cured within 120 days  following  the discovery  thereof by the Eligible  Lender
Trustee or receipt by the  Eligible  Lender  Trustee of written  notice from the
Seller of such breach,  the Seller shall be obligated to repurchase any Financed
Student Loan in which the interests of the Noteholders or the Certificateholders
are  materially  and  adversely  affected by any such breach as of the first day
succeeding  the end of such 120-day  period that is the last day of a Collection
Period; provided that it is understood that any such breach that does not affect
any Guarantor's obligation to guarantee payment of such Financed Student Loan to
the Eligible  Lender  Trustee will not be considered to have a material  adverse
effect  for  this  purpose.  In  consideration  of and  simultaneously  with the
repurchase  of the Financed  Student  Loan,  the Seller shall remit the Purchase
Amount,  in the  manner  specified  in  Section  4.04  of the  Master  Servicing
Agreement,  and the Issuer shall execute such  assignments  and other  documents
reasonably  requested by the Seller in order to effect such  transfer.  Upon any
such  transfer  of a Financed  Student  Loan,  legal  title to,  and  beneficial
ownership and control of, the related Financed Student Loan File will thereafter
belong to the  Seller.  In  addition,  if any such breach by the Seller does not
trigger  such a  repurchase  obligation  but does  result  in the  refusal  by a
Guarantor to  guarantee  all or a portion of the accrued  interest,  or the loss
(including any  obligation of the Issuer to repay to the  Department) of certain
Interest  Subsidy  Payments and Special  Allowance  Payments,  with respect to a
Financed Student Loan, then, unless such breach, if curable, is cured within 120
days, the Seller shall  reimburse the Issuer by remitting an amount equal to the
sum of all such  non-guaranteed  interest  amounts and such  forfeited  Interest
Subsidy  Payments  and Special  Allowance  Payments in the manner  specified  in
Section 4.04 of the Master  Servicing  Agreement.  Subject to the  provisions of
Section 4.03, the sole remedy of the Issuer,  the Eligible Lender  Trustee,  the
Indenture Trustee, the Noteholders or the  Certificateholders  with respect to a
breach of  representations  and warranties set forth in Section 3.01 or 4.01 and
the  agreement  contained  in this  Section  shall be to  require  the Seller to
repurchase  Financed  Student Loans or to reimburse the Issuer as provided above
pursuant to this Section, subject to the conditions contained herein.

                                   ARTICLE IV

                        THE SELLER AND THE ADMINISTRATOR

     SECTION  4.01.  Representations  of Seller.  The Seller makes the following
representations  on which the Issuer is deemed to have relied in  acquiring  the
Financed  Student  Loans.  The  representations  speak as of the  execution  and
delivery of this  Agreement  and as of the Closing  Date,  but shall survive the
sale of the Financed  Student Loans to the Eligible  Lender Trustee on behalf of
the Issuer  and the pledge  thereof to the  Indenture  Trustee  pursuant  to the
Indenture.

     (a)  Organization  and Good  Standing.  The  Seller is duly  organized  and
validly  existing as a national  banking  association in good standing under the
laws of the United  States of America,  with the power and  authority to own its
properties and to conduct its business as such  properties  are currently  owned
and such business is presently  conducted,  and had at all relevant  times,  and
has,  the  power,  authority  and legal  right to acquire  and own the  Financed
Student Loans.

     (b)  Power  and  Authority  of the  Seller.  The  Seller  has the power and
authority to execute and deliver this Agreement and to carry out its terms;  the
Seller has full power and  authority  to sell and assign the property to be sold
and  assigned  to and  deposited  with the Issuer (or with the  Eligible  Lender
Trustee on behalf of the  Issuer) and the Seller has duly  authorized  such sale
and assignment to the Issuer (or to the Eligible Lender Trustee on behalf of the
Issuer) by all  necessary  corporate  action;  and the  execution,  delivery and
performance  of this  Agreement  have been duly  authorized by the Seller by all
necessary action.

     (c) Binding  Obligation.  This  Agreement  constitutes  a legal,  valid and
binding  obligation of the Seller,  enforceable  in  accordance  with its terms,
subject to applicable  bankruptcy,  insolvency,  reorganization and similar laws
relating to creditors'  rights generally or the rights of creditors of banks the
deposit  accounts  of which  are  insured  by the FDIC and  subject  to  general
principles of equity.

     (d) No Violation. The consummation of the transactions contemplated by this
Agreement  and the  fulfillment  of the terms  hereof or thereof do 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 or both) a default under,  the articles
of  association 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  pursuant to the Basic  Documents);  nor violate any law or, to the
knowledge of the Seller, 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.

     (e) No  Proceedings.  There are no  proceedings or  investigations  pending
against the Seller or, to its  knowledge,  threatened  against the Seller before
any  court,  regulatory  body,   administrative  agency  or  other  governmental
instrumentality  having  jurisdiction  over the  Seller or its  properties:  (i)
asserting the invalidity of this Agreement or any of the other Basic  Documents,
(ii) seeking to prevent the consummation of any of the transactions contemplated
by this  Agreement  or any of the  other  Basic  Documents,  (iii)  seeking  any
determination or ruling that could reasonably be expected to have a material and
adverse effect on the performance by the Seller of its obligations under, or the
validity or enforceability of, this Agreement, any of the other Basic Documents,
the Notes or the Certificates or (iv) seeking to affect adversely the Federal or
state income tax attributes of the Issuer, the Notes or the Certificates.

     SECTION 4.02. Existence. During the term of this Agreement, the Seller will
keep in full force and effect its existence, rights and franchises as a national
banking association under the laws of the jurisdiction of its organization.

     SECTION 4.03. Liability of Seller; Indemnities.  The Seller shall be liable
in  accordance  herewith  only to the  extent  of the  obligations  specifically
undertaken by the Seller under this Agreement.

     (a) The Seller shall  indemnify,  defend and hold harmless the Issuer,  the
Eligible Lender Trustee and the Indenture Trustee and their officers, directors,
employees and agents from and against any taxes that may at any time be asserted
against any such Person with respect to the transactions contemplated herein and
in the other Basic  Documents  (except any such income taxes arising out of fees
paid to the Eligible  Lender  Trustee or the Indenture  Trustee),  including any
sales,  gross  receipts,   general  corporation,   tangible  personal  property,
privilege or license  taxes (but,  in the case of the Issuer,  not including any
taxes  asserted with respect to, and as of the date of, the sale of the Financed
Student  Loans to the  Eligible  Lender  Trustee  on behalf of the Issuer or the
issuance and original sale of the  Certificates  and the Notes, or asserted with
respect to ownership of the  Financed  Student  Loans or Federal or other income
taxes arising out of  distributions on the Certificates and the Notes) and costs
and expenses in defending against the same.

     (b) The Seller shall  indemnify,  defend and hold harmless the Issuer,  the
Eligible Lender Trustee, the Indenture Trustee, the  Certificateholders  and the
Noteholders and the officers, directors, employees and agents of the Issuer, the
Eligible  Lender Trustee and the Indenture  Trustee from and against any and all
costs,  expenses,  losses,  claims,  damages and liabilities  arising out of, or
imposed upon such Person  through,  (i) the Seller's  willful  misfeasance,  bad
faith or negligence in the performance of its duties under this Agreement, or by
reason of reckless  disregard of its obligations and duties under this Agreement
and (ii) the Seller's or the Issuer's  violation of Federal or state  securities
laws in connection with the offering and sale of the Notes and the Certificates.

     (c) The Seller shall be liable as primary obligor for, and shall indemnify,
defend  and  hold  harmless  the  Eligible  Lender  Trustee  and  its  officers,
directors,  employees and agents from and against, all costs, expenses,  losses,
claims,  damages,  obligations  and  liabilities  arising  out of,  incurred  in
connection with or relating to the Trust Agreement, the other Basic Documents to
which it is a party,  the Trust Estate,  the  acceptance or  performance  of the
trusts and duties set forth  herein and in the Trust  Agreement or the action or
the  inaction  of the  Eligible  Lender  Trustee  hereunder  and under the Trust
Agreement,  except to the extent that such cost, expense,  loss, claim,  damage,
obligation or liability: (i) shall be due to the willful misfeasance,  bad faith
or negligence  (except for errors in judgment) of the Eligible  Lender  Trustee,
(ii) shall arise from any breach by the Eligible Lender Trustee of its covenants
under any of the Basic  Documents  to which it is a party;  or (iii) shall arise
from the breach by the Eligible Lender Trustee of any of its  representations or
warranties set forth in Section 7.03 of the Trust Agreement. In the event of any
claim,  action or proceeding for which indemnity will be sought pursuant to this
paragraph,  the  Eligible  Lender  Trustee's  choice of legal  counsel  shall be
subject to the approval of the Seller,  which approval shall not be unreasonably
withheld.

     (d) The Seller shall pay any and all taxes  levied or assessed  upon all or
any part of the Trust Estate (other than those taxes expressly excluded from the
Seller's  responsibilities  pursuant  to the  parentheticals  in  paragraph  (a)
above).

     Indemnification under this Section shall survive the resignation or removal
of the Eligible  Lender Trustee or the Indenture  Trustee and the termination of
this Agreement or the Indenture or the Trust Agreement, as applicable, and shall
include the reasonable  fees and expenses of counsel and expenses of litigation.
If the Seller shall have made any  indemnity  payments  pursuant to this Section
and the Person to or on behalf of whom such payments are made  thereafter  shall
collect any of such amounts from others,  such Person shall  promptly repay such
amounts to the Seller, without interest.

     SECTION 4.04.  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,  shall be the  successor  to the Seller  without  the
execution  or filing of any document or any further act by any of the parties to
this Agreement; provided, however, that the Seller hereby covenants that it will
not consummate any of the foregoing transactions except upon satisfaction of the
following:  (i) the  surviving  Seller,  if other than First Union or the Master
Servicer, executes an agreement of assumption to perform every obligation of the
Seller  under this  Agreement,  (ii)  immediately  after  giving  effect to such
transaction,  no  representation or warranty made pursuant to Section 4.01 shall
have been breached, (iii) the surviving Seller, if other than First Union or the
Master  Servicer,  shall have  delivered to the Eligible  Lender Trustee and 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 and that all conditions  precedent,  if any,
provided for in this Agreement  relating to such  transaction have been complied
with,  and that the  Rating  Agency  Condition  shall have been  satisfied  with
respect to such transaction, (iv) such transaction will not result in a material
adverse Federal or state tax  consequence to the Issuer,  the Noteholders or the
Certificateholders  and (v) unless  First  Union is the  surviving  entity,  the
Seller shall have  delivered to the Eligible  Lender  Trustee and the  Indenture
Trustee an Opinion of Counsel  either (A) stating  that,  in the opinion of such
counsel,  all financing  statements and  continuation  statements and amendments
thereto have been  executed and filed that are  necessary  fully to preserve and
protect the  interest of the  Eligible  Lender  Trustee and  Indenture  Trustee,
respectively,  in the  Financed  Student  Loans and reciting the details of such
filings,  or (B) stating that,  in the opinion of such  counsel,  no such action
shall be necessary to preserve and protect such interests.

     SECTION 4.05.  Limitation on Liability of Seller and Others. The Seller and
any  director  or  officer or  employee  or agent of the Seller may rely in good
faith on the advice of  counsel  or on any  document  of any kind,  prima  facie
properly  executed and submitted by any Person  respecting  any matters  arising
hereunder  (provided  that such reliance shall not limit in any way the Seller's
obligations under Section 3.02). The Seller shall not be under any obligation to
appear in,  prosecute or defend any legal action that shall not be incidental to
its obligations under this Agreement,  and that in its opinion may involve it in
any expense or liability.

     SECTION  4.06.  Seller May Own  Certificates  or Notes.  The Seller and any
Affiliate  thereof may in its individual or any other capacity  become the owner
or pledgee of  Certificates or Notes with the same rights as it would have if it
were not the Seller or an Affiliate thereof, except as expressly provided herein
or in any other Basic Document.

                                    ARTICLE V

                                  MISCELLANEOUS

     SECTION 5.01.  Amendment.  This  Agreement may be amended by the Seller and
the Eligible  Lender  Trustee,  with the consent of the Indenture  Trustee (such
consent not to be unreasonably withheld),  but without the consent of any of the
Noteholders  or the  Certificateholders,  to cure any  ambiguity,  to correct or
supplement  any  provisions  in this  Agreement or for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions in
this  Agreement or of modifying in any manner the rights of the  Noteholders  or
the  Certificateholders;  provided,  however,  that such  action  shall not,  as
evidenced by an Opinion of Counsel  delivered to the Eligible Lender Trustee and
the Indenture Trustee, adversely affect in any material respect the interests of
any Noteholder or Certificateholder.

     This  Agreement may also be amended from time to time by the Seller and the
Eligible Lender Trustee,  upon the satisfaction of the Rating Agency  Condition,
with  the  consent  of  the  Indenture  Trustee  (which  consent  shall  not  be
unreasonably  withheld),  the consent of the Noteholders of Notes evidencing not
less than a majority of the  Outstanding  Amount of the Notes and the consent of
the  Certificateholders  of Certificates  evidencing not less than a majority of
the Certificate Balance, for the purpose of adding any provisions to or changing
in any manner or  eliminating  any of the  provisions  of this  Agreement  or of
modifying in any manner the rights of the Noteholders or the Certificateholders;
provided,  however,  that no such amendment  shall (a) increase or reduce in any
manner the  amount of, or  accelerate  or delay the  timing of,  collections  of
payments with respect to Financed Student Loans or  distributions  that shall be
required to be made for the benefit of the Noteholders or the Certificateholders
or (b) reduce the aforesaid  percentage of the  Outstanding  Amount of the Notes
and the Certificate Balance, the Noteholders or the  Certificateholders of which
are  required  to  consent to any such  amendment,  without  the  consent of all
outstanding Noteholders and Certificateholders.

     Promptly  after the execution of any such  amendment or consent (or, in the
case of the Rating  Agencies,  five Business Days prior  thereto),  the Eligible
Lender  Trustee  shall  furnish  written  notification  of the substance of such
amendment or consent to each  Certificateholder,  the Indenture Trustee and each
of the Rating Agencies.

     It  shall  not be  necessary  for  the  consent  of  Certificateholders  or
Noteholders  pursuant  to this  Section to approve  the  particular  form of any
proposed amendment or consent,  but it shall be sufficient if such consent shall
approve the substance thereof.

     Prior to the  execution of any  amendment to this  Agreement,  the Eligible
Lender  Trustee and 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.  The Eligible Lender Trustee and the
Indenture  Trustee  may,  but shall not be  obligated  to,  enter  into any such
amendment  which  affects  the  Eligible  Lender   Trustee's  or  the  Indenture
Trustee's, as applicable,  own rights, duties or immunities under this Agreement
or otherwise.

     SECTION  5.02.  Protection  of  Interests  in Trust.  (a) The Seller  shall
execute and file such  financing  statements  and cause to be executed and filed
such  continuation  statements,  all in such manner and in such places as may be
required by law fully to  preserve,  maintain,  and protect the  interest of the
Issuer,  the Eligible  Lender Trustee and the Indenture  Trustee in the Financed
Student Loans and in the proceeds thereof. The Seller shall deliver (or cause to
be  delivered)  to  the  Eligible  Lender  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) The Seller shall not change its name,  identity or corporate  structure
in any  manner  that  would,  could or might  make any  financing  statement  or
continuation  statement  filed in accordance  with paragraph (a) above seriously
misleading  within the meaning of Section  9-402(7) of the UCC,  unless it shall
have given the Eligible  Lender Trustee and the Indenture  Trustee at least five
days' prior written  notice  thereof and shall have promptly  filed  appropriate
amendments  to  all  previously  filed  financing   statements  or  continuation
statements.

     (c) The Seller shall have an obligation to give the Eligible Lender Trustee
and the  Indenture  Trustee  at least  60  days'  prior  written  notice  of any
relocation of its principal executive office if, as a result of such relocation,
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 and shall promptly file any such amendment.

     (d) The  Seller  shall  deliver  to the  Eligible  Lender  Trustee  and the
Indenture Trustee:

          (1) promptly  after the execution and delivery of this  Agreement,  an
Opinion of Counsel either (A) stating that, in the opinion of such counsel,  all
financing  statements and  continuation  statements have been executed and filed
that are  necessary  fully to preserve  and protect the interest of the Eligible
Lender  Trustee and the Indenture  Trustee in the Financed  Student  Loans,  and
reciting the details of such  filings or referring to prior  Opinions of Counsel
in which such  details are given,  or (B) stating  that,  in the opinion of such
counsel,  no such  action  shall be  necessary  to  preserve  and  protect  such
interest; and

          (2)  within  120  days  after  the  beginning  of each  calendar  year
beginning  with the first  calendar year  beginning more than three months after
the Cutoff Date,  an Opinion of Counsel,  dated as of a date during such 120-day
period,  either (A) stating that, in the opinion of such counsel,  all financing
statements  and  continuation  statements  have been executed and filed that are
necessary  fully to preserve  and protect the  interest of the  Eligible  Lender
Trustee and the Indenture  Trustee in the Financed  Student Loans,  and reciting
the details of such filings or  referring to prior  Opinions of Counsel in which
such details are given, or (B) stating that, in the opinion of such counsel,  no
such action shall be necessary to preserve and protect such interest;  provided,
however,  that a single Opinion of Counsel may be delivered in  satisfaction  of
the foregoing requirement and that of Section 3.06(b) of the Indenture.

     Each  Opinion  of  Counsel  referred  to in clause  (1) or (2) above  shall
specify  (as of the date of such  opinion  and given all  applicable  laws as in
effect on such date) any action  necessary to be taken in the following  year to
preserve and protect such interest.

     (e) The Seller shall,  to the extent  required by applicable law, cause the
Certificates  and the Notes to be  registered  with the  Commission  pursuant to
Section  12(b) or Section  12(g) of the  Exchange  Act  within the time  periods
specified in such sections.

     SECTION 5.03. Notices.  All demands,  notices and communications upon or to
the Seller,  the Eligible  Lender Trustee,  the Indenture  Trustee or the Rating
Agencies  under this  Agreement  shall be in writing,  personally  delivered  or
mailed by certified mail, return receipt requested,  (or in the form of telex or
facsimile  notice,  followed by written notice delivered as aforesaid) and shall
be deemed to have been duly given upon receipt (a) in the case of the Seller, to
First  Union  National  Bank,  102  Pennsylvania  Avenue,  Avondale,  PA  19311,
Attention: [Senior Vice President],  (telephone:  (---) ----------);  facsimile:
(---) ----------), (b) in the case of the Issuer or the Eligible Lender Trustee,
at the Corporate Trust Office of the Eligible Lender Trustee, (c) in the case of
the Indenture Trustee,  at its Corporate Trust Office, (d) in the case of Fitch,
to Fitch Investors  Service,  L.P., One State Street Plaza,  New York, NY 10004,
Attention:  Asset  Backed  Surveillance  (telephone:  212---------;   facsimile:
212---------),  and (e) in the case of Moody's,  to Moody's  Investors  Service,
Inc. 99 Church Street, New York, NY 10007, Attention: ABS Monitoring Department,
(telephone:  212-553-0300;  facsimile:  212-553-4600);  or,  as to  each  of the
foregoing, at such other address as shall be designated by written notice to the
other parties.

     SECTION  5.04.  Assignment.   Notwithstanding   anything  to  the  contrary
contained herein,  except as provided in Section 4.04, this Agreement may not be
assigned  by the Seller.  This  Agreement  may only be assigned by the  Eligible
Lender Trustee to its permitted successor pursuant to the Trust Agreement.

     SECTION  5.05.  Limitations  on Rights of Others.  The  provisions  of this
Agreement are solely for the benefit of the Seller,  the Issuer and the Eligible
Lender  Trustee and for the  benefit of the  Certificateholders,  the  Indenture
Trustee and the Noteholders,  as third party beneficiaries,  and 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  5.06.  Severability.  Any  provision  of  this  Agreement  that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

     SECTION 5.07. Separate Counterparts.  This Agreement may be executed by the
parties  hereto in separate  counterparts,  each of which when so  executed  and
delivered  shall  be an  original,  but all  such  counterparts  shall  together
constitute but one and the same instrument.

     SECTION 5.08.  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  5.09.   Governing  Law.  This  Agreement  shall  be  construed  in
accordance  with the laws of the State of New  York,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

     SECTION  5.10.   Assignment  to  Indenture   Trustee.   The  Seller  hereby
acknowledges and consents to any mortgage,  pledge,  assignment and grant by the
Issuer to the Indenture Trustee pursuant to the Indenture for the benefit of the
Noteholders  of a security  interest  in all right,  title and  interest  of the
Issuer in, to and under the Financed  Student Loans and/or the assignment of any
or all  of the  Issuer's  rights  and  obligations  hereunder  to the  Indenture
Trustee.

     SECTION 5.11. Nonpetition Covenants.  Notwithstanding any prior termination
of this  Agreement,  the Seller and the Eligible Lender Trustee shall not, prior
to the  date  which  is one  year  and one day  after  the  termination  of this
Agreement with respect to the Issuer, acquiesce, petition or otherwise invoke or
cause the Issuer to invoke the process of any court or government  authority for
the purpose of  commencing  or  sustaining  a case  against the Issuer under any
Federal or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Issuer or any substantial  part of its property,  or ordering the winding
up or liquidation of the affairs of the Issuer.

     SECTION  5.12.  Limitation  of  Liability  of Eligible  Lender  Trustee and
Indenture  Trustee.  (a)  Notwithstanding   anything  contained  herein  to  the
contrary,  this  Agreement has been signed by The First National Bank of Chicago
not in its  individual  capacity but solely in its  capacity as Eligible  Lender
Trustee of the Issuer and in no event shall The First  National  Bank of Chicago
in its  individual  capacity  or,  except  as  expressly  provided  in the Trust
Agreement,  as  beneficial  owner  of the  Issuer  have  any  liability  for the
representations,  warranties,  covenants, agreements or other obligations of the
Issuer 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 Issuer.

     (b)  Notwithstanding  anything  contained  herein  to  the  contrary,  this
Agreement  has been  accepted by Bankers  Trust  Company  not in its  individual
capacity but solely as  Indenture  Trustee and in no event shall  Bankers  Trust
Company  have any  liability  for the  representations,  warranties,  covenants,
agreements  or  other  obligations  of  the  Issuer  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 Issuer.

<PAGE>


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

                                        FIRST UNION STUDENT LOAN TRUST 1997-1,

By:                                     THE FIRST NATIONAL BANK OF CHICAGO,
                                        not in its individual capacity but
                                        solely as Eligible Lender Trustee on
                                        behalf of the Trust

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



                                        FIRST UNION NATIONAL BANK,
                                        as Seller

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



                                        THE FIRST NATIONAL BANK OF CHICAGO, not
                                        in its individual capacity but solely
                                        as Eligible Lender Trustee

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



Acknowledged and accepted as of the day
and year first above written:

BANKERS TRUST COMPANY, not in
its individual capacity but solely as Indenture Trustee,

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



<PAGE>



                                   SCHEDULE A

                       Schedule of Financed Student Loans





<PAGE>



                                   SCHEDULE B

                     Location of Financed Student Loan Files



<PAGE>



                                    EXHIBIT A

                                   ASSIGNMENT

     For value received, in accordance with the Sale Agreement, dated as of June
1, 1997 (the "Sale Agreement"),  among the undersigned, as seller (the "Seller")
and as  administrator  (the  "Administrator"),  First Union  Student  Loan Trust
1997-1  (the  "Trust")  and  The  First  National  Bank of  Chicago,  not in its
individual  capacity but solely as Eligible Lender Trustee (the "Eligible Lender
Trustee"),  the  undersigned  does hereby sell,  assign,  transfer and otherwise
convey unto the Eligible Lender Trustee on behalf of the Trust, without recourse
(subject to the obligations set forth in the Sale Agreement),  all right,  title
and interest of the undersigned in and to (i) the Financed Student Loans and all
obligations of the Obligors thereunder,  including all monies paid thereunder on
or after the Cutoff Date,  and (ii) the proceeds of any and all of the foregoing
(including proceeds derived from the voluntary or involuntary  conversion of any
of the Financed  Student Loans into cash or other liquidated  property,  such as
proceeds from the applicable Guarantee  Agreement).  The foregoing sale does not
constitute  and is not  intended  to result in any  assumption  by the  Eligible
Lender  Trustee or the Trust of any obligation of the Seller to the borrowers of
Financed  Student  Loans or any other  person in  connection  with the  Financed
Student Loans or any agreement or instrument relating to any of them.

     In addition,  the  undersigned,  by execution  of this  instrument,  hereby
endorses the promissory notes evidencing each Financed Student Loan described in
Schedule A to the Sale  Agreement  in favor of the  Eligible  Lender  Trustee on
behalf of the Trust,  without recourse  (subject to the obligations set forth in
the Sale Agreement) against the undersigned. This endorsement may be effected by
attaching a facsimile hereof to each or any of such promissory notes.

     This  Assignment  is  made  pursuant  to  and  upon  the   representations,
warranties and agreements on the part of the  undersigned  contained in the Sale
Agreement and is to be governed by the Sale Agreement.

     Capitalized  terms  used but not  defined  herein  shall  have the  meaning
assigned to them in Appendix A to the Indenture, which also contains rules as to
usage that shall be applicable herein.



<PAGE>



     IN WITNESS  WHEREOF,  the undersigned has caused this Assignment to be duly
executed as of June ----, 1997.

                                        FIRST UNION NATIONAL BANK,
                                        as Seller

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



<TABLE>
<CAPTION>
<S>                                                     <C>
PENNSYLVANIA HIGHER EDUCATION ASSISTANCE AGENCY         LENDER AGREEMENT FOR GUARANTEE OF STUDENT LOANS
NATIONAL GUARANTY AGREEMENT                             WITH FEDERAL REINSURANCE (for loans to students
                                                        and parents of students pursuant to the Higher
                                                        Education Act of 1965, as amended)
</TABLE>


WHEREAS         The  First  National  Bank  of  Chicago,  not in its  individual
                capacity but solely as Eligible  Lender Trustee on behalf of the
                First  Union  Student  Loan Trust  1997-1  pursuant to the Trust
                Agreement  dated  as of  June  __,  1997,  between  First  Union
                National Bank and the Eligible Lender  Trustee,  as the same may
                be amended, including by way of amendment and restatement,  from
                time to time (the "Trust Agreement") (Corporate Name)

Located at     One First National Plaza, Suite 0126, Attention:  Corporate Trust
               Administration  
               (Street  Address)  
               Chicago        Illinois      60670 
               (City)          (State)    (Zip Code)

                hereinafter  referred to as the  "Lender,"  wishes to be able to
                secure guarantee of loans made to students  pursuing programs of
                higher or vocational education at eligible institutions,  and to
                parents of such students pursuant to the aforementioned  federal
                legislation, hereinafter referred to as the "Act;" and

WHEREAS,  the  Pennsylvania  Higher  Education  Assistance  Agency,  hereinafter
referred to as the "Agency," was created by the Act of August 7, 1963,  P.L. 549
for the purpose of improving higher  educational  opportunities  and to that end
the Agency is empowered to guarantee loans; and

WHEREAS,  the Lender wishes to  participate  in the Agency's  National  Guaranty
Program.

NOW THEREFORE, it is mutually agreed that:

     1.   Within such limits as may be set by it, the Agency shall guarantee the
          full amount of all loans made by the Lender, or for loans with a first
          disbursement on or after October 1, 1993, no less than 98% of the full
          amount of all loans,  including  principal and  interest,  made by the
          Lender,  except that all loans  continue to be 100%  guaranteed in the
          event of death,  disability or bankruptcy  regardless of  disbursement
          date,  which  are  eligible  for such  guarantee  under  the Act,  the
          regulations  issued  under the Act and the Rules and  Regulations  and
          policies  of the Agency  with the  exception  of those  pertaining  to
          Pennsylvania  Residency/Domicile,  which Act,  regulations,  Rules and
          Regulations  and policies as they may be from time to time amended are
          made part of this Agreement.

     2.   The Agency shall  guarantee  loans without  regard to sex, age,  race,
          color, religion,  handicapped status,  income,  national origin or any
          other  basis  prohibited  by  applicable  law and the Lender  will not
          discriminate  in the making of loans to eligible  borrowers  or in the
          treatment of such borrowers on any prohibited basis.

     3.   On  all  loans  guaranteed,   the  Agency  agreed  to  obtain  maximum
          reinsurance  by means of an  agreement  with  the  Federal  Government
          pursuant to the Act.

     4.   The Lender  authorizes  the Agency to act as its  representative  with
          respect  to  retaining   the  school's   statement  of  the  student's
          enrollment and need.  This document will be retained for the five-year
          period as required of the Lender by federal regulations.

     5.   The Lender  shall  designate  its  Servicer to maintain  for all loans
          guaranteed  a system of records  and  accounts,  shall  afford  access
          thereto,  and shall furnish such periodic and separate  reports as may
          reasonably  be required by the U.S.  Secretary  of  Education  and the
          Agency, under the Act, regulations, Rules and Regulations and policies
          identified above. For loans paid in full or otherwise discharged,  the
          records  shall be  retained  by the  Lender  as  required  by the Act,
          regulations, Rules and Regulations, and policies identified above.

     6.   The  Agency  agrees to  purchase  eligible  loans  made by the  Lender
          provided  that  such  loans are in  default  (as  defined  by the Act,
          regulations, Rules and Regulations and policies identified above); the
          loan was made in  accordance  with the  Act,  regulations,  Rules  and
          Regulations and policies  identified  above;  the Lender has otherwise
          exercised due diligence in the making,  servicing,  and  collection of
          such loans;  and,  title to the loan note has been  subrogated  to the
          Agency by the Lender.

     7.   Failure of the Lender to comply with the terms  hereof with respect to
          an individual loan shall not invalidate the guarantee of the Agency to
          the Lender  with  respect to other loans held in  compliance  with the
          terms of this Agreement.

     8.   In making  loans under the Act,  the Lender will  undertake  to secure
          such  reductions  in borrowers'  obligations  to pay interest on loans
          held by the Lender as they may be  eligible  to receive  under the Act
          and  regulations.  The  Lender  further  agrees  to  comply  with  all
          applicable  Federal and State laws in originating  guaranteed  student
          loans.

     9.   The Agency agrees to maintain at all times reserve levels which comply
          with Section 428(c)(10) of the Higher Education Act, as amended.

     10.  This  Agreement  may be  terminated by the Lender upon sixty (60) days
          written  notice.  The  Agency may limit,  suspend  or  terminate  this
          Agreement  in  the  manner  provided  for  by  the  Agency  Rules  and
          Regulations.  All  rights,  duties  and  obligations  hereunder  shall
          immediately cease upon termination,  except the rights and obligations
          of the parties which existed as of the date of termination.

     11.  The Lender wishes to  participate in the following  programs:  (Please
          check all applicable programs)

                                         |_| Stafford
                                         |_| PLUS
                                         |_| SLS
                                         |_| Consolidation

     12.  The Agency  agrees to  reimburse  the Lender for any  federal  special
          allowance payments lost with respect to an individual loan as a result
          of a delay in payment of a claim under this Agreement by the Agency to
          the Lender with respect to such loan.

     13.  The Agency  agrees upon written  request to furnish a copy of its most
          recent audited  financial  statements to any holder of record of Notes
          or  Certificates  (each as defined in Appendix A to the  Indenture) of
          First Union Student Loan Trust 1997-1.

<PAGE>


IN WITNESS  WHEREOF,  the Lender and the Agency have caused this Agreement to be
duly executed and delivered this __ day of June, 1997.


                          PENNSYLVANIA HIGHER EDUCATION ASSISTANCE AGENCY


                          By:__________________________________
                              Title


                          THE FIRST NATIONAL BANK OF CHICAGO, NOT IN ITS 
                          INDIVIDUAL CAPACITY BUT SOLELY AS ELIGIBLE LENDER 
                          TRUSTEE ON BEHALF OF FIRST UNION STUDENT LOAN 
                          TRUST 1997-1

                          By:____________________________________
                              Authorized Signature
                              Title:
                              D.E. Lender Code Number:  833220

                              Federal Tax Identification Number
                              36-7111819

<TABLE>
<CAPTION>
<S>                                                    <C>
Approved as to form and legality this _____ day of     Approved as to form and legality this _____ day of
__________, 1997                                       __________, 1997

- ------------------------------                         -------------------------------
         PHEAA Chief Counsel                                   Deputy Attorney General
</TABLE>




                                  June 10, 1997




First Union Student Loan Trust 1997-1
c/o The First National Bank of Chicago
One First National Plaza, Suite 0126
Chicago, Illinois  60670

             Re: First Union Student Loan Trust 1997-1 Asset-Backed Securities

Ladies and Gentlemen:

     We have acted as your counsel in connection with the Registration Statement
(Registration No.  333-26405) filed with the Securities and Exchange  Commission
(the  "Commission")  on May 2, 1997, as amended by Amendment No. 1 thereto filed
with the Commission on June 10, 1997 (as amended, the "Registration Statement"),
pursuant to the Securities Act of 1933, as amended (the "Act"). The Registration
Statement covers the Floating Rate Class A-1 Asset-Backed  Notes (the "Class A-1
Notes"),  the Floating Rate Class A-2 Asset-Backed  Notes (the "Class A-2 Notes"
and,  together  with the Class A-1 Notes,  the  "Notes"),  and the Floating Rate
Asset Backed  Certificates (the "Certificates" and, together with the Notes, the
"Securities") to be sold by First Union Student Loan Trust 1997-1 (the "Trust").
The Notes will be issued pursuant to an indenture (the "Indenture")  between the
Trust and Bankers Trust Company, as indenture trustee (the "Indenture Trustee").
The  Certificates  will be issued  pursuant  to a trust  agreement  (the  "Trust
Agreement")  to be entered into between First Union National Bank (the "Seller")
and The  First  National  Bank of  Chicago,  as  eligible  lender  trustee  (the
"Eligible Lender Trustee").

     In our  examination,  we have  assumed  the legal  capacity  of all natural
persons,  the genuineness of all signatures,  the  authenticity of all documents
submitted  to us as  originals,  the  conformity  to original  documents  of all
documents  submitted  as  certified,  conformed  or  photostatic  copies and the
authenticity  of  the  originals  of  such  latter  documents.   In  making  our
examination  of documents  executed or to be executed by parties  other than the
Seller,  we have  assumed  that  such  parties  had or will  have the  power and
authority,  corporate  or  other,  to enter  into and  perform  all  obligations
thereunder and have also assumed the due  authorization by all requisite action,
corporate or other, and execution and delivery by such parties of such documents
and the validity and binding  effect  thereof.  As to any facts  material to the
opinions  expressed  herein  which  we have  not  independently  established  or
verified,  we have relied upon  statements and  representations  of officers and
other  representatives of the Seller and others.  Capitalized terms used and not
otherwise defined herein have the respective meanings set forth in Appendix A to
the form of Indenture filed as an exhibit to the Registration Statement.

     Based on the foregoing, we are of the opinion that:

     1. Assuming that the Notes have been validly authorized and executed by the
Eligible Lender Trustee on behalf of the Trust, the Notes, when authenticated by
the  Indenture  Trustee,  issued  in  accordance  with  the  provisions  of  the
Indenture,   will  constitute  valid  and  binding   obligations  of  the  Trust
enforceable  in accordance  with their terms and entitled to the benefits of the
Indenture,  except that enforceability thereof may be subject to (a) bankruptcy,
insolvency, reorganization, moratorium or other similar laws now or hereafter in
effect  relating  to  creditors'  rights and (b)  general  principles  of equity
(regardless of whether such  enforceability is considered in a proceeding at law
or in equity) and the discretion of the court.

     2. Assuming that the Certificates have been validly authorized and executed
by the Eligible Lender Trustee on behalf of the Trust,  the  Certificates,  when
issued in accordance with the provisions of the Trust Agreement and delivered to
and paid for by the Underwriters pursuant to the Underwriting Agreement, will be
validly  issued,   fully  paid  and  nonassessable  and  the  issuance  of  such
Certificates will not be subject to any preemptive or similar rights.

     We hereby  consent  to the  filing  of this  letter  as an  exhibit  to the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Legal Matters" in the Prospectus forming a part of the Registration  Statement.
This consent is not to be  construed as an admission  that we are a person whose
consent  is  required  to be filed  with the  Registration  Statement  under the
provisions of the Act.

                                              Very truly yours,

                                              /s/ Cadwalader, Wickersham & Taft







                                                      June 10, 1997
First Union Student Loan Trust 1997-1
c/o The First National Bank of Chicago
One First National Plaza, Suite 0126
Chicago, Illinois 60670

        Re:       First Union Student Loan Trust 1997-1 Asset Backed Securities

Ladies and Gentlemen:

     In connection with the Registration Statement  (Registration No. 333-26405)
filed with the Securities and Exchange  Commission (the  "Commission") on May 2,
1997, (the "Registration Statement"), pursuant to the Securities Act of 1933, as
amended (the "Act").  The Registration  Statement covers the Floating Rate Class
A-1  Asset-Backed  Notes (the "Class A-1 Notes"),  the  Floating  Rate Class A-2
Asset-Backed  Notes  (the  "Class A-2 Notes"  and,  together  with the Class A-1
Notes,  the  "Notes"),  and the  Floating  Rate Asset Backed  Certificates  (the
"Certificates"  and,  together with the Notes,  the  "Securities") to be sold by
First Union  Student Loan Trust 1997-1 (the  "Trust").  The Notes will be issued
pursuant to an indenture (the  "Indenture")  between the Trust and Bankers Trust
Company, as indenture trustee (the "Indenture  Trustee").  The Certificates will
be issued  pursuant to a trust  agreement (the "Trust  Agreement") to be entered
into  between the Seller and The First  National  Bank of  Chicago,  as eligible
lender trustee (the "Eligible Lender  Trustee").  You have requested our opinion
regarding certain  descriptions of Federal income tax consequences  contained in
the  Registration  Statement  with respect to the First Union Student Loan Trust
1997-1.  Capitalized  terms  used  and not  otherwise  defined  herein  have the
respective meanings set forth in Appendix A to the Indenture filed as an exhibit
to the Registration Statement.

     Our opinion is based on an examination of the  Prospectus,  the form of the
Indenture,  the form of the  Trust  Agreement,  the  form of the  Administration
Agreement,  the form of the  Master  Servicing  Agreement,  the form of the Sale
Agreement,  and such other  documents,  instruments  and  information as we have
considered necessary, and assumes that all representations contained therein are
correct,  that the parties  thereto  comply with the terms thereof and that such
documents and  instruments  will not be amended.  Our opinion is also based upon
the Internal Revenue Code of 1986, as amended,  administrative rulings, judicial
decisions,  Treasury regulations and other applicable authorities. The statutory
provisions,  regulations and  interpretations  on which our opinion is based are
subject to changes,  and such changes  could apply  retroactively.  In addition,
there can be no assurance that positions contrary to those stated in our opinion
may  not  be  taken  by  the  Internal   Revenue  Code  of  1986,   as  amended,
administrative  rulings,  judicial  decisions,  Treasury  regulations  and other
applicable    authorities.    The   statutory   provisions,    regulations   and
interpretations  on which our opinion is based are subject to changes,  and such
changes could apply retroactively.  In addition,  there can be no assurance that
positions  contrary  to  those  stated  in our  opinion  may not be taken by the
Internal Revenue Service.

     In our examination,  we have assumed the genuineness of all signatures, the
authenticity  of all documents  submitted to us as originals,  the conformity to
original documents of all documents submitted to us as originals, the conformity
to  original  documents  of  all  documents  submitted  to  us as  certified  or
photostatic  copies  and  the  authenticity  of the  originals  of  such  latter
documents.  As to any facts material to the opinions expressed herein which were
not  independently  established  or  verified,  we have relied upon  statements,
representations, and certifications of officers and other representatives of the
Seller and others.

     Based on the  foregoing,  we  hereby  confirm  that the  statements  in the
Prospectus under the heading "Material Federal Income Tax Consequences," subject
to the  qualifications  set forth  therein,  accurately  describe  the  material
Federal income tax  consequences to holders of offered  Certificates  and Notes,
under existing law and the assumptions stated therein.

     We express no opinion with respect to the matters  addressed in this letter
other than as set forth above.

     We consent to the filing of this opinion as an exhibit to the  Registration
Statement  and to the  use of our  name in the  Prospectus  under  the  headings
"Material Federal Income Tax  Consequences."  In giving this consent,  we do not
thereby  admit that we are  within the  category  of  persons  whose  consent is
required  under  Section  7 of the  Act  or the  rules  and  regulations  of the
Commission  promulgated  thereunder.  This  opinion is  expressed as of the date
hereof unless  otherwise  expressly  stated and we disclaim any  undertaking  to
advise you of any  subsequent  changes of the facts stated or assumed  herein or
any subsequent changes in applicable law.

                                             Very truly yours,



                                             /s/Cadwalader, Wickersham & Taft




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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                              --------------------
                                    FORM T-1

          STATEMENT OF  ELIGIBILITY  UNDER THE TRUST  INDENTURE ACT OF 1939 OF A
          CORPORATION DESIGNATED TO ACT AS TRUSTEE

          CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT
          TO SECTION 305(b)(2) ___________ 
                         ------------------------------

                              BANKERS TRUST COMPANY
               (Exact name of trustee as specified in its charter)

NEW YORK                                                   13-4941247
(Jurisdiction of Incorporation or                          (I.R.S. Employer
organization if not a U.S. national bank)                   Identification no.)

FOUR ALBANY STREET
NEW YORK, NEW YORK                                         10006
(Address of principal                                      (Zip Code)
executive offices)

                              Bankers Trust Company
                              Legal Department
                              130 Liberty Street, 31st Floor
                              New York, New York  10006
                              (212) 250-2201
            (Name, address and telephone number of agent for service)
                                                                      

                      First Union Student Loan Trust 1997-1
             (Exact name of Registrant as specified in its charter)


                 DELAWARE                                     22-1147033
            (State or  other jurisdiction of                (I.R.S. employer
            incorporation or organization)                   Identification no.)


     c/o THE FIRST NATIONAL BANK OF CHICAGO
     ONE  FIRST  NATIONAL   PLAZA,   SUITE  0126
     CHICAGO, ILLINOIS  60670
     (Address,   including  zip  code  of
      principal executive offices)

                      First Union Student Loan Trust 1997-1
                        Floating Rate Asset Backed Notes
                       (Title of the indenture securities)



<PAGE>





Item 1.   General Information.
          Furnish the following information as to the trustee.

          (a) Name and address of each  examining  or  supervising  authority to
          which it is subject.

          Name                                                      Address
          ----                                                      -------

          Federal Reserve Bank (2nd District)                  New York, NY
          Federal Deposit Insurance Corporation                Washington, D.C.
          New York State Banking Department                    Albany, NY

          (b) Whether it is authorized to exercise corporate trust powers.

              Yes.

Item 2.   Affiliations with Obligor.

          If the obligor is an  affiliate  of the  Trustee,  describe  each such
          affiliation.

          None.

Item 3. -15.    Not Applicable

Item 16.  List of Exhibits.

          Exhibit 1 -    Restated  Organization  Certificate  of  Bankers  Trust
                         Company dated August 7, 1990,  Certificate of Amendment
                         of  the  Organization   Certificate  of  Bankers  Trust
                         Company  dated June 21, 1995 -  Incorporated  herein by
                         reference  to Exhibit 1 filed with Form T-1  Statement,
                         Registration No. 33-65171, and Certificate of Amendment
                         of  the  Organization   Certificate  of  Bankers  Trust
                         Company dated March 20, 1996, copy attached.

          Exhibit 2 -    Certificate   of  Authority  to  commence   business  -
                         Incorporated  herein by  reference  to  Exhibit 2 filed
                         with Form T-1 Statement, Registration No. 33-21047.


          Exhibit 3 -    Authorization  of the  Trustee  to  exercise  corporate
                         trust  powers -  Incorporated  herein by  reference  to
                         Exhibit 2 filed with Form T-1  Statement,  Registration
                         No. 33-21047.

         Exhibit 4 -     Existing  By-Laws of Bankers Trust Company,  as amended
                         on February 18, 1997,  Incorporated herein by reference
                         to   Exhibit   4  filed   with   Form  T-1   Statement,
                         Registration No. 333-24509-01.

         Exhibit 5 -     Not applicable.

         Exhibit 6 -     Consent of Bankers  Trust  Company  required by Section
                         321(b) of the Act. -  Incorporated  herein by reference
                         to   Exhibit   4  filed   with   Form  T-1   Statement,
                         Registration No. 22-18864.

         Exhibit 7 -     A copy of the  latest  report of  condition  of Bankers
                         Trust Company dated as of December 31, 1996.

         Exhibit 8 -     Not Applicable.

         Exhibit 9 -     Not Applicable.

<PAGE>


                                    SIGNATURE



         Pursuant to the  requirements  of the Trust  Indenture  Act of 1939, as
amended,  the trustee,  Bankers  Trust  Company,  a  corporation  organized  and
existing under the laws of the State of New York, has duly caused this statement
of  eligibility  to be signed on its behalf by the  undersigned,  thereunto duly
authorized,  all in The City of New York, and State of New York, on the 16th day
of May, 1997.


                                          BANKERS TRUST COMPANY



                                          By:  /s/ Louis Bodi
                                               --------------
                                               Louis Bodi
                                               Vice President

<PAGE>

<TABLE>
<CAPTION>
<S>                          <C>                         <C>                       <C>                    <C>
Legal Title of Bank:         Bankers Trust Company       Call Date:   12/31/96     ST-BK:   36-4840       FFIEC 031
Address:                     130 Liberty Street          Vendor ID: D              CERT:  00623           Page RC-1
City, State    ZIP:          New York, NY  10006                                                          11
FDIC Certificate No.:        |  0 |  0 |  6 |  2 |  3
</TABLE>

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks December 31, 1996

All  schedules  are to be reported in  thousands  of dollars.  Unless  otherwise
indicated,  reported the amount  outstanding  as of the last business day of the
quarter.

Schedule RC--Balance Sheet
<TABLE>
<CAPTION>


                                                                                                       C400    
                                                       Dollar Amounts in Thousands     RCFD    Bil Mil Thou   
- -----------------------------------------------------------------------------------------------------------
ASSETS                                                                                / / / / / / / / / / /
 <S> <C>                                                                              <C>              <C>         <C>  
 1.  Cash and balances due from depository institutions (from Schedule RC-A):         / / / / / / / / / / /
      a.   Noninterest-bearing balances and currency and coin(1) .....................0081             1,545,000   1.a.
      b.   Interest-bearing balances(2) ..............................................0071             2,494,000   1.b.
 2.  Securities:                                                                      / / / / / / / / / / /
      a.   Held-to-maturity securities (from Schedule RC-B, column A) ................1754                      0  2.a.
      b.   Available-for-sale securities (from Schedule RC-B, column D) ..............1773             4,368,000   2.b. 
 3.  Federal funds sold and securities purchased under agreements to resell           / / / / / / / / / / /
     in domestic offices of the bank and of its Edge and Agreement 
     subsidiaries, and in IBFs:                                                       / / / / / / / / / / /
     a.   Federal funds sold .........................................................0276             3,651,000    3.a
     b.   Securities purchased under agreements to resell ............................0277             3,230,000    3.b.
 4.  Loans and lease financing receivables:                                           / / / / / / / / / / /
     a.   Loans and leases, net of unearned income
          (from Schedule RC-C)  RCFD 2122  27,239,000                                 / / / / / / / / / / /         4.a.      
     b.   LESS:   Allowance for loan and lease losses
          RCFD 3123   917,000                                                         / / / / / / / / / / /         4.b.
     c.   LESS:   Allocated transfer risk reserve
          RCFD 3128   0                                                               / / / / / / / / / / /         4.c.
     d.   Loans and leases, net of unearned income,                                   / / / / / / / / / / /
          allowance, and reserve (item 4.a minus 4.b and 4.c) ........................2125             28,889,000   4.d.
 5. Assets held in trading accounts ..................................................3545             38,272,000   5.
 6. Premises and fixed assets (including capitalized leases) .........................2145                914,000   6.
 7. Other real estate owned (from Schedule RC-M) .....................................2150                213,000   7.
 8. Investments in unconsolidated subsidiaries and associated companies 
    (from Schedule RC-M) .............................................................2130                184,000   8.
 9. Customers' liability to this bank on acceptances outstanding .....................2155                597,000   9.
10. Intangible assets (from Schedule RC-M) ...........................................2143                 17,000   10.
11. Other assets (from Schedule RC-F) ................................................2160              6,056,000   11.
12. Total assets (sum of items 1 through 11) .........................................2170             90,430,000   12.
</TABLE>
                                                                                

- --------------------------
(1)   Includes cash items in process of collection and unposted debits.
(2)   Includes time certificates of deposit not held in trading accounts.

<PAGE>


<TABLE>
<CAPTION>
<S>                          <C>                         <C>                       <C>                    <C>
Legal Title of Bank:         Bankers Trust Company       Call Date:   12/31/96     ST-BK:   36-4840       FFIEC 031
Address:                     130 Liberty Street          Vendor ID: D              CERT:  00623           Page RC-2
City, State    ZIP:          New York, NY  10006                                                          12
FDIC Certificate No.:        |  0 |  0 |  6 |  2 |  3
</TABLE>

Schedule RC--Continued                                                          
<TABLE>
<CAPTION>


                                                                                                       C400    
                                                       Dollar Amounts in Thousands             Bil Mil Thou   
- -----------------------------------------------------------------------------------------------------------
LIABILITIES                                                                      / / / / / / / / / / /
<S> <C>                                                                          <C>            <C>            <C> 
13. Deposits:                                                                    / / / / / / / / / / /

         a.   In domestic offices (sum of totals of columns A and C from 
              Schedule RC-E, part I)                                             RCON 2200       11,985,000     13.a.  
             (1)  Noninterest-bearing(1)...RCON 6631         2,734,000           / / / / / / / / / / /          13.a.(1)
             (2)  Interest-bearing ........RCON 6636         6,657,000           / / / / / / / / / / /          13.a.(2)
         b.   In foreign offices, Edge and Agreement subsidiaries, and IBFs      / / / / / / / / / / /
              (from Schedule RC-E part II)                                       RCFN 2200       22,619,000     13.b (1)
             (1)   Noninterest-bearing ....RCFN 6631           654,000           / / / / / / / / / / /
             (2)   Interest-bearing .......RCFN 6636        22,731,000           / / / / / / / / / / /          13.b.(2)
14.    Federal funds purchased and securities sold under agreements to           / / / / / / / / / / /
       repurchase in domestic offices of the bank and of its Edge and            / / / / / / / / / / /
       Agreement subsidiaries, and in IBFs:                                      / / / / / / / / / / /   
         a.   Federal funds purchased ...........................................RCFD 0278         6,560,000     14.a
         b.   Securities sold under agreements to repurchase ....................RCFD 0279           120,000     14.b
15.      a.   Demand notes issued to the U.S. Treasury ..........................RCON 2840                 0     15.a
         b.   Trading liabilities ...............................................RCFD 3548        19,172,000     15.b
16.    Other borrowed money:                                                     / / / / / / / / / / /
         a.   With original maturity of one year or less ........................RCFD 2332        15,909,000     16.a
         b.   With original maturity of more than one year ......................RCFD 2333         3,097,000     16.c
17.    Mortgage indebtedness and obligations under capitalized leases ...........RCFD 2910            31,000     17.
18.    Bank's liability on acceptances executed and outstanding .................RCFD 2920           597,000     18.
19.    Subordinated notes and debentures ........................................RCFD 3200         1,229,000     19.
20.    Other liabilities (from Schedule RC-G) ...................................RCFD 2930         5,235,000     20.
21.    Total liabilities (sum of items 13 through 20) ...........................RCFD 2948        85,554,000     21.
22.    Limited-life preferred stock and related surplus .........................RCFD 3282                 0     22.

EQUITY CAPITAL                                                                   / / / / / / / / / / /
23.    Perpetual preferred stock and related surplus ............................RCFD 3838           600,000     23.
24.    Common stock .............................................................RCFD 3230         1,001,000     24.
25.    Surplus (exclude all surplus related to preferred stock) .................RCFD 3839           540,000     25.
26.      a.   Undivided profits and capital reserves ............................RCFD 3632         3,131,000     26.a.
         b.   Net unrealized holding gains (losses) on available-for-sale 
              securities ........................................................RCFD 8434       (    14,000)    26.b
27.    Cumulative foreign currency translation adjustments ......................RCFD 3284       (   382,000)    27.
28.    Total equity capital (sum of items 23 through 27) ........................RCFD 3210         4,876,000     28.
29.    Total liabilities, limited-life preferred stock, and equity capital        / / / / / / / / / / /
       (sum of items 21, 22, and 28) ............................................RCFD 3300        90,430,000     29.
                                                                                                 

Memorandum
To be reported only with the March Report of Condition.

1.   Indicate  in the box at the right the  number of the  statement  below that
     best describes the most comprehensive  level of auditing work performed for                           Number
     the bank by independent external auditors as of any date during 1995 .......RCFD 6724                N/A      M
                                           
</TABLE>

1 =  Independent  audit of the  bank  conducted  in  accordance  with  generally
     accepted  auditing  standards by a certified  public  accounting firm which
     submits a report on the bank

2 =  Independent  audit  of the  bank's  parent  holding  company  conducted  in
     accordance with generally accepted auditing standards by a certified public
     accounting firm which submits a report on the consolidated  holding company
     (but not on the bank separately)

3 =  Directors'  examination of the bank conducted in accordance  with generally
     accepted  auditing  standards by a certified public accounting firm (may be
     required by state chartering authority)

4 =  Directors'  examination of the bank  performed by other  external  auditors
     (may be required by state chartering authority)

5 =  Review of the bank's financial statements by external auditors

6 =  Compilation of the bank's financial statements by external auditors

7 =  Other audit procedures (excluding tax preparation work)

8 =  No external audit work

<PAGE>


                               State of New York,

                               Banking Department



         I, PETER M. PHILBIN,  Deputy Superintendent of Bank of the State of New
York,  DO HEREBY  APPROVE  the  annexed  Certificate  entitled  "CERTIFICATE  OF
AMENDMENT OF THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section
8005 of the Banking  Law," dated March 20,  1996,  providing  for an increase in
authorized  capital stock from  $1,351,666,670  consisting of 85,166,667  shares
with a par value of $10 each  designated  as Common  Stock and 500 shares with a
par  value  of  $1,000,000  each   designated  as  Series   Preferred  Stock  to
$1,501,666,670  consisting  of  100,166,667  shares with a par value of $10 each
designated  as Common Stock and 500 shares with a par value of  $1,000,000  each
designated as Series Preferred Stock.

Witness,  my hand and official seal of the Banking Department at the City of New
York,  this 21st day of March in the Year of our Lord one thousand  nine hundred
and ninety-six.



                                                Peter M. Philbin
                                       ------------------------------
                                       Deputy Superintendent of Banks


<PAGE>


                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

                           

          We,  James T.  Byrne,  Jr.  and Lea  Lahtinen,  being  respectively  a
Managing Director and an Assistant Secretary of Bankers Trust Company, do hereby
certify:

          1. The name of the corporation is Bankers Trust Company.

          2. The  organization  certificate of said corporation was filed by the
Superintendent of Banks on the 5th of march, 1903.

          3. The  organization  certificate  as  heretofore  amended  is  hereby
amended to increase the aggregate  number of shares which the corporation  shall
have  authority  to issue and to increase the amount of its  authorized  capital
stock in conformity therewith.

          4. Article III of the  organization  certificate with reference to the
authorized  capital  stock,  the number of shares into which the  capital  stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is One  Billion,  Three  Hundred  Fifty One  Million,  Six Hundred
         Sixty-Six  Thousand,  Six  Hundred  Seventy  Dollars  ($1,351,666,670),
         divided into Eighty-Five Million,  One Hundred Sixty-Six Thousand,  Six
         Hundred  Sixty-Seven  (85,166,667)  shares with a par value of $10 each
         designated  as  Common  Stock  and 500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."

is hereby amended to read as follows:

         "III. The amount of capital stock which the corporation is hereafter to
         have is One Billion,  Five Hundred One Million,  Six Hundred  Sixty-Six
         Thousand,  Six Hundred Seventy Dollars  ($1,501,666,670),  divided into
         One  Hundred  Million,  One  Hundred  Sixty Six  Thousand,  Six Hundred
         Sixty-Seven   (100,166,667)  shares  with  a  par  value  of  $10  each
         designated  as  Common  Stock  and 500  shares  with a par value of One
         Million  Dollars  ($1,000,000)  each  designated  as  Series  Preferred
         Stock."


<PAGE>



          6.  The  foregoing  amendment  of  the  organization  certificate  was
authorized by unanimous  written consent signed by the holder of all outstanding
shares entitled to vote thereon.

          IN WITNESS WHEREOF,  we have made and subscribed this certificate this
20th day of March , 1996.


                                              /s/James T. Byrne, Jr.
                                              ---------------------
                                              James T. Byrne, Jr.
                                              Managing Director


                                              /s/ Lea Lahtinen
                                              ---------------------
                                              Lea Lahtinen
                                              Assistant Secretary

State of New York          )
                           )  ss:
County of New York         )

         Lea  Lahtinen,  being  fully  sworn,  deposes  and says  that she is an
Assistant Secretary of Bankers Trust Company,  the corporation  described in the
foregoing certificate; that she has read the foregoing certificate and knows the
contents thereof, and that the statements herein contained are true.

                                                /s/Lea Lahtinen
                                                ---------------
                                                Lea Lahtinen

Sworn to before me this 20th day of March, 1996.


         Sandra L. West
- ------------------------------
         Notary Public

           SANDRA L. WEST                      Counterpart filed in the
   Notary Public State of New York             Office of the Superintendent of
           No. 31-4942101                      Banks, State of New York,
    Qualified in New York County               This 21st day of March, 1996
Commission Expires September 19, 1996




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