CRESTAR SECURITIZATION LLC
S-3, 1998-05-04
Previous: CENTRAL AMERICAN EQUITIES INC, 10SB12G, 1998-05-04
Next: INTERACTIVE MULTIMEDIA NETWORK INC /, 10-12G, 1998-05-04



      As filed with the Securities and Exchange Commission on May 4, 1998
                                                         Registration No. 333-

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                    FORM S-3
                            REGISTRATION  STATEMENT
                        UNDER THE SECURITIES ACT OF 1933
                                ----------------

  Virginia                  CRESTAR SECURITIZATION, LLC        Applied For
(State or other            (Exact name of registrant as      (I.R.S. Employer
jurisdiction of              specified in its charter)      Identification No.)
incorporation or
organization)




                              919 East Main Street
                           Richmond, Virginia  23219
                                 (804) 782-5000


  (Address, including zip code, and telephone number, including area code, of
                   registrant's principal executive offices)



<TABLE>
<CAPTION>

<S> <C>
      Eugene S. Putnam                      Copies to:                               And to:
President and Chief Executive Officer                    Randolph F. Totten                    Paul F. Sefcovic
     919 East Main Street                                Jack A. Molenkamp                       Kim L. Swanson
  Richmond, Virginia 23219                               Hunton & Williams             Squire, Sanders & Dempsey L.L.P.
      (804) 782-5619                                     951 East Byrd Street          41 South High Street, Suite 1300
 (804) 782-7744 (telecopy)                               Richmond, Virginia 23219            Columbus, Ohio 43215
(Name, address, including zip code and                     (804) 788-8200                        (614) 365-2700
telephone number, including area code,                 (804) 788-8218 (telecopy)           (614) 365-2499 (telecopy)
         of agent for service)

</TABLE>


        Approximate date of commencement of proposed sale to the public:
   From time to time 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, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [x]
   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, 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


- ----------------------------------------- -------------------- -------------------- -------------------- --------------------
                                                                                         Proposed
                                                                    Proposed              Maximum
                                                                     Maximum             Aggregate
          Title of Securities                Amount to be        Offering Price          Offering             Amount of
            Being Registered               Registered(1)(2)      Per Unit(1)(2)         Price(1)(2)       Registration Fee
<S> <C>
- ----------------------------------------- -------------------- -------------------- -------------------- --------------------
              Student Loan
           Asset Backed Notes                 $1,000,000              100%              $1,000,000             $295.00
========================================= ==================== ==================== ==================== ====================
</TABLE>

     (1) Estimated solely for calculating the registration fee.
     (2) Also registered are secondary market sales of Notes that may be
         effected by Crestar Securities Corporation, an affiliate of the
         Registrant.


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 the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.


<PAGE>
                SUBJECT TO COMPLETION, DATED __________ __, 1998

PROSPECTUS SUPPLEMENT

                       CRESTAR STUDENT LOAN TRUST 1998-__
                  $____________ Student Loan Asset Backed Notes

                           CRESTAR SECURITIZATION, LLC
                                    Depositor

                                  CRESTAR BANK
                  Transferor, Master Servicer and Administrator

<TABLE>
<S> <C>
Consider  carefully  the  risk
factors beginning on page 6 in
the Prospectus.                      The Trust will issue -      Class A Notes       Class B Notes          Total
                                     --------------------        -------------       -------------          -----
A Note  is not a  deposit  and
neither   the  Notes  nor  the       Principal Amount            $__________         $__________        $___________
underlying accounts or student
loans    are     insured    or       Class Interest Rate         One-Month           One-Month
guaranteed   by  the   Federal                                   LIBOR plus [  ]%1   LIBOR plus [  ]%1
Deposit Insurance  Corporation
or  any   other   governmental       Interest Paid               Monthly             Quarterly
agency,  except  as  expressly
provided herein.                     First Interest Payment Date [_______]           [_______]

The   Notes   will   represent       First Scheduled Principal
obligations  of the Trust only           Payment Date            [_______]           [_______]
and   will    not    represent
interests in or obligations of       Legal Final Maturity        ____ __, 2___       ____ __, 2___
Crestar  Bank  or  any  of its
affiliates.                          Price to Public             __________%         _________%         $___________

This Prospectus Supplement may       Underwriting Discount       __________%         _________%         $___________
be used to offer  and sell the
Notes only if  accompanied  by       Proceeds to Issuer          __________%         _________%         $___________
the Prospectus.

                                     (1) Following the initial Interest Accrual Period, subject to a cap of [18%] and
                                         the Net Loan Rate.


                                     Credit Enhancement:

                                         The Notes are secured by the assets of the Trust, which consist primarily of
                                         Financed  Student Loans.  The Class B Notes are  subordinated to the Class A
                                         Notes.

              Neither the SEC nor any state securities commission has approved these Notes or determined
                    that this Prospectus Supplement or the Prospectus is accurate or complete. Any
                                representation to the contrary is a criminal offense.


Salomon Smith Barney                                                                    Crestar Securities Corporation

                                                  ____________ __, 1998

</TABLE>

<PAGE>
RED HERRING
The  information  in  this  Prospectus  Supplement  is not  complete  and may be
changed.  The Depositor may not sell these securities  unless we deliver a final
Prospectus  Supplement and Prospectus to you. This Prospectus Supplement and the
attached  Prospectus is not an offer to sell these securities in any state where
the offer or sale is not permitted.
<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

              The  Issuer  provides  information  to you  about the Notes in two
     separate  documents  that  progressively   provide  more  detail:  (a)  the
     accompanying Prospectus, which provides general information,  some of which
     may not  apply to your  Notes  and (b) this  Prospectus  Supplement,  which
     describes the specific terms of your Notes.

              If the terms of your Notes vary between this Prospectus Supplement
     and the accompanying Prospectus, you should rely on the information in this
     Prospectus Supplement.

              The Issuer includes cross-references in this Prospectus Supplement
     and the  accompanying  Prospectus to captions in these  materials where you
     can find further related  discussions.  The following Table of Contents and
     the Table of Contents included in the accompanying  Prospectus  provide the
     pages on which these captions are located.

              [The  Issuer  has  filed  preliminary  information  regarding  the
     Trust's  assets and the Notes with the SEC.  The  information  contained in
     this document  supersedes all of that  preliminary  information,  which was
     prepared by the Underwriters for prospective investors.]

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

              Until ________, all dealers that effect transactions in the Notes,
     whether or not participating in this offering, may be required to deliver a
     Prospectus and Prospectus  Supplement.  This  requirement is in addition to
     the dealers'  obligation to deliver a Prospectus and Prospectus  Supplement
     when acting as  underwriters  with  respect to their unsold  allotments  or
     subscriptions.


                                TABLE OF CONTENTS


                                                     Page

SUMMARY OF TERMS......................................S-1
   Offered Securities.................................S-1
   The Trust..........................................S-1
   Interest...........................................S-1
   Principal..........................................S-2
   Credit Enhancement.................................S-3
   Trust Assets.......................................S-3
   Reserve Account....................................S-3
   Collections........................................S-4
   Priority of Payments...............................S-4
   Optional Termination...............................S-4
   Federal Income Tax Consequences....................S-5
   Erisa Considerations...............................S-5
   Registration, Clearing and Settlement..............S-5
   Rating.............................................S-5

THE TRUST.............................................S-6
     The Trust........................................S-6
     Eligible Lender Trustee..........................S-6
     Delaware Trustee.................................S-7
     Indenture Trustee................................S-7
     Master Servicer..................................S-7
     Administrator....................................S-7

USE OF PROCEEDS.......................................S-7

THE FINANCED STUDENT LOANS............................S-7
     Incentive Programs..............................S-12

MATURITY AND PREPAYMENT CONSIDERATIONS...............S-13
     Maturity and Prepayment Assumptions.............S-13
     Weighted Average Life of the Notes..............S-13

THE SERVICERS........................................S-14
     General.........................................S-14
     [Name of Servicer]..............................S-14
     Servicing Compensation..........................S-14

THE GUARANTEE AGENCIES...............................S-15
     General.........................................S-15
     [Name of Guarantee Agency]......................S-15

DESCRIPTION OF THE NOTES.............................S-15
     General.........................................S-15
     Interest........................................S-15
     Principal.......................................S-16
     Priority of Payments............................S-17
     Advances........................................S-20
     Reserve Account.................................S-20
     Subordination of the Class B Notes..............S-20
     Termination.....................................S-20

UNDERWRITING.........................................S-21

LEGAL MATTERS........................................S-22

RATING...............................................S-22

                                       ii
<PAGE>

                                SUMMARY OF TERMS



  o      This summary  highlights  selected  information  from this document and
         does not  contain all of the  information  that you need to consider in
         making your investment  decision.  To understand all of the terms of an
         offering of the Notes,  read  carefully  this entire  document  and the
         accompanying Prospectus.

  o      This summary provides an overview of certain  calculations,  cash flows
         and other information to aid your understanding and is qualified by the
         full   description  of  these   calculations,   cash  flows  and  other
         information  in  this  Prospectus   Supplement  and  the   accompanying
         Prospectus.

  o      You can find a definition of capitalized terms used in this summary and
         not otherwise  defined herein under the caption  "Glossary of Principal
         Definitions" beginning on page I-1 of the accompanying Prospectus.


OFFERED SECURITIES

Crestar  Student Loan Trust 1998-__ (the "Trust") is offering Class A LIBOR Rate
Notes (the  "Class A Notes") and Class B LIBOR Rate Notes (the "Class B Notes").
The Class A and Class B Notes  (the  "Notes")  are  secured by the assets of the
Trust.

The Notes will be offered in minimum  denominations  of  [$50,000]  and integral
multiples of [$1,000] in excess thereof.

The Class B Notes are subordinated to the Class A Notes.

THE TRUST

The Trust is a statutory  business trust established under the laws of the State
of Delaware.  Crestar Bank, a Virginia banking  corporation (the  "Transferor"),
will serve as administrator (in such role, the "Administrator") of the Trust and
as master servicer (in such role, the "Master Servicer") of the Financed Student
Loans.

On the Closing Date,  expected to be on or about  [_________,  ____],  the Trust
will use proceeds of the offering of Notes to acquire the Financed Student Loans
from the Depositor, which will in turn have acquired them from the Transferor on
such date. See "Use of Proceeds" in this Prospectus Supplement.

The trustees of the Trust are  [_________],  a [national  banking  association],
which will serve as Eligible  Lender  Trustee,  and  [__________],  a [________]
banking  [corporation],  which will serve as Delaware Trustee.  See "The Trust -
Eligible Lender Trustee" and "- Delaware Trustee" in this Prospectus Supplement.

The Trust will pledge the Financed  Student Loans acquired from the Depositor or
to the Indenture  Trustee to secure the Notes  pursuant to an Indenture  between
the Trust and [________], as Indenture Trustee.

INTEREST

The Class Interest Rate on the Class A Notes for each Interest Accrual Period is
an annual rate equal to the lesser of One-Month  LIBOR [plus ___%] and [18]% per
annum  (the  "Formula  Rate"),  but not in  excess of the Net Loan Rate for such
period.

The Class Interest Rate on the Class B Notes for each Interest Accrual Period is
an annual rate equal to the lesser of One-Month  LIBOR [plus ___%] and [18]% per
annum  (the  "Formula  Rate"),  but not in  excess of the Net Loan Rate for such
period.

For the initial  Interest Accrual Period only, which begins on the Closing Date,
the Class Interest Rate for the Class A Notes will be ___% per annum and for the
Class B Notes will be ___% per annum.

An  Interest  Accrual  Period for the Class A Notes with  respect to any Payment
Date begins on the  preceding  Payment Date and ends on the day  preceding  such
Payment Date,  except that the first  Interest  Accrual Period will begin on the
Closing Date. The Interest Accrual Periods for the Class B Notes with respect to
any Quarterly  Payment Date  correspond to the preceding  three Class A Interest
Accrual Periods for so long as the Class A Notes are outstanding. Thereafter, an
Interest  Accrual  Period  begins on the 25th day of each month,  except for the
months in which a Quarterly  Payment  Date  occurs,  in which event it begins on
such  Quarterly  Payment  Date,  and  ends on the day  prior  to the  succeeding
Interest Accrual Period.

Interest  accrued  during  each  Interest  Accrual  Period  will  be paid on the
succeeding Payment Date or Quarterly Payment Date for a Class.

A "Payment  Date" is the 25th day of each month.  A "Quarterly  Payment Date" is
the Payment Date occurring in _______,  _______,  _____ and _______. If the 25th
day is not a Business  Day, the Payment  Date or Quarterly  Payment Date will be
the following Business Day.


LIBOR is the rate for  deposits in U.S.  dollars for a  one-month  period  which
appears on the Dow Jones Telerate Page 5 (or substitute  page) as of 11:00 a.m.,
London time, on the related Interest  Determination Date. Interest Determination
Dates are:


o     ______, with respect to the first Interest Accrual Period.

o     the second London,  New York and Richmond  Business Day prior to the first
     day of each Interest  Accrual Period,  for each following  Interest Accrual
     Period.

The Net Loan Rate for an Interest  Accrual  Period  equals the weighted  average
Effective  Interest Rate of the Financed  Student Loans  (rounded up to the next
highest .01%) as of the last day of the Collection Period immediately  preceding
the  commencement of such Interest  Accrual Period,  less the Program  Operating
Expense  Percentage  (initially ___% per annum, which may be increased from time
to time with the approval of the Rating Agencies). The Net Loan Rate need not be
determined on an Interest  Determination Date unless One-Month LIBOR exceeds the
applicable 91-day Treasury bill rate by more than 1.0% on the preceding Interest
Determination  Date.  The  applicable  91-day  Treasury  bill  rate is the  bond
equivalent yield of 91-day Treasury bills for the most recent auction  preceding
the applicable  Interest  Determination  Date. The Effective  Interest Rate of a
Financed  Student Loan is the interest  rate on such Loan after giving effect to
all interest  subsidies,  rebate fees,  Special Allowance  Payments and borrower
incentives.

If  interest at the Formula  Rate for a Class  exceeds  interest at the Net Loan
Rate for an Interest Accrual Period, the excess interest, together with interest
thereon at the applicable Formula Rate ("Carryover  Interest"),  will be paid on
subsequent  Quarterly Payment Dates only to the extent funds are available after
other required payments on the Notes, and may never be paid. See "Description of
the Notes - Interest" in this Prospectus Supplement.

The following  time line shows the relevant  dates for the first three  Interest
Accrual Periods.


                                            (Quarterly)
 Closing         Payment         Payment      Payment
   Date           Date            Date         Date
(8/13/98)       (9/25/98)      (10/27/98)   (11/25/98)
   |               |                |            |
- -------------------------------------------------------------------------->
      |            |                |                  |
   Interest     Interest         Interest           Interest
Determination  Determination   Determination      Determination
     Date         Date              Date              Date
  (8/11/98)    (9/23/98)        (10/22/98)         (11/20/98)

You may obtain  applicable  Class Interest Rates for the current and immediately
preceding  Interest  Accrual  Periods by  telephoning  ________,  the  Indenture
Trustee, at its Corporate Trust Office at ( ) ___-____.


PRINCIPAL

Payments of principal on the Notes will not commence until  ___________,  19___.
No principal will be paid on the Class B Notes until the Class A Notes have been
paid in full.

Principal  on the Notes is payable on the  applicable  Payment Date or Quarterly
Payment  Date  for  a  Class  in an  amount  ("Principal  Distribution  Amount")
generally equal to:

o     the amount,  if any,  by which the Pool  Balance as of the last day of the
     second Collection Period  immediately  preceding a Payment Date or the last
     day of the fourth  Collection  Period  immediately  preceding  a  Quarterly
     Payment  Date (or Closing  Date,  with respect to the first  Payment  Date)
     exceeds the Pool  Balance as of the last day of the  immediately  preceding
     Collection Period.

In addition,  accelerated principal payments ("Parity Payments") will be payable
on each Quarterly Payment Date until the Parity Percentage equals ___%.

A "Collection  Period" is each calendar month,  except that the first Collection
Period begins on _______, (the "Cut-off Date") and ends on ___________.

The  "Pool  Balance"  as of the  end of a  Collection  Period  is  equal  to the
aggregate  principal  balance of the Financed Student Loans  (including  accrued
interest that is  capitalized  as of the end of the  Collection  Period),  after
giving  effect to all  payments  in respect of  principal  received by the Trust
during such Collection Period.

The Parity  Percentage  for any Payment  Date or  Quarterly  Payment Date is the
percentage determined by dividing

o     the Pool Balance as of the end of the preceding  Collection  Period,  plus
     accrued interest thereon,  accrued Special Allowance  Payments and Interest
     Subsidy Payments as of the end of such Collection Period and all amounts in
     the Collection  Account and Reserve Account as of the end of the Collection
     Period  (adjusted  for  payments  made on such  Payment  Date or  Quarterly
     Payment Date), by

o     the sum of the principal  balance of the Notes (after payments  thereon on
     such Payment Date or Quarterly Payment Date), accrued interest thereon, and
     accrued and unpaid Transaction Fees and Consolidation Loan Fees.

The final payment of principal and interest will be made no later than _________
on the Class A Notes,  and no later than ________ on the Class B Notes (each,  a
"Legal  Final  Maturity").  The actual  maturity of one or more Classes of Notes
could  occur  sooner as a result of a variety  of  factors.  See  "Maturity  and
Prepayment Considerations" in the Prospectus and this Prospectus Supplement.

CREDIT ENHANCEMENT

Credit Enhancement for your Series is for your Series' benefit only, and you are
not  entitled  to the  benefits  of any credit  enhancement  available  to other
Series.

The Class B Notes are subordinated to the Class A Notes and will not receive any
payments of principal until the Class A Notes have been paid in full.

TRUST ASSETS

The  primary  assets of the Trust  consist  of  Financed  Student  Loans with an
aggregate  principal  balance of $________ as of the Cut-off Date.  The Financed
Student  Loans  consist of certain  education  loans to students  and parents of
students enrolled in accredited institutions of higher education. Certain of the
Financed  Student Loans have been  originated by the  Transferor and the balance
have been acquired by the Transferor  from  independent  third parties.  [Of the
initial principal amount of the Financed Student Loans,  approximately  ___% are
FFELP Loans and approximately ___% are HEAL Loans.]

FFELP  Loans  include  loans  made  under the  Family  Education  Loan  Program,
including PLUS Loans, Stafford Loans,  Unsubsidized Stafford Loans, Supplemental
Loans  for  Students  and  Consolidation  Loans.  See  "Description  of the FFEL
Program" in the Prospectus.

________,  _______ and _______ are the Guarantee  Agencies that  guarantee  more
than 10% of the initial  Financed  FFELP  Loans.  Of the  Financed  FFELP Loans,
approximately  ___% are  guaranteed  as to the payment of 100% of principal  and
interest by a Guarantee Agency,  and the balance are guaranteed as to [98]%. For
a description  of the  Guarantee  Agencies and  guarantee  agreements,  see "The
Guarantee  Agencies"  in this  Prospectus  Supplement  and  "Description  of the
Guarantee Agencies" in the Prospectus.

The HEAL Loans are insured as to payment of 100% of  principal  and  interest by
the United States  Department of Health and Human Services.  See "Description of
the HEAL Program" in the Prospectus.

Additional  Financed  Student Loans may be substituted for those  comprising the
initial  pool  under  certain  circumstances,  including  loss of  insurance  or
guarantee  with respect to such Loan or the  consolidation  of loans made to the
same borrower.

RESERVE ACCOUNT

The Depositor will make an initial deposit of $________ into a Reserve  Account.
The initial deposit will be supplemented on each Quarterly Payment Date with all
amounts remaining after making all required distributions on such date until the
Specified Reserve Account Balance is maintained.

The "Specified  Reserve Account Balance" on any Quarterly  Payment Date is equal
to the greater of (i) ___% of the outstanding  principal balance of the Notes on
such Payment Date, after giving effect to payments on such Payment Date, or (ii)
$_______, but not in excess of the outstanding principal amount of the Notes.

Amounts  in the  Reserve  Account  will  be  available  to  fund  shortfalls  in
Transaction   Fees  and  amounts  payable  to  the  Noteholders   under  certain
circumstances.  In  addition,  any amounts in the  Reserve  Account on the Legal
Final  Maturity for a Class will be applied to reduce the  principal  balance of
such Class to zero.  See  "Description  of the Notes - Reserve  Account" in this
Prospectus Supplement.

COLLECTIONS

The Master Servicer will service,  or arrange for the servicing of, the Financed
Student  Loans.  The Master  Servicer  may arrange for  servicers to perform its
obligations, but will be obligated to repurchase any Financed Student Loans that
lose their guarantee or insurance as a consequence of the failure to service the
Financed Student Loans properly.

Each Servicer of Financed  Student Loans will deposit  collections  on the Loans
into  an  account  with  the  Indenture  Trustee  (the  "Collection   Account").
_________,  ________  and  ________  each  service  more than 10% of the initial
Financed Student Loans. See "The Servicers" in this Prospectus Supplement.

In addition, the Master Servicer may advance in any month an amount equal to the
Interest Subsidy Payments, Special Allowance Payments or Guarantee Payments that
have been  applied  for and not  received,  and which  would be  required  to be
distributed  as interest.  The Master  Servicer has no  obligation  to make such
advances and may subsequently  recover any amounts advanced prior to payments on
the  Notes.  See  "Description  of the  Notes -  Advances"  in  this  Prospectus
Supplement.

On the third  Business  Day prior to a Payment  Date or  Quarterly  Payment Date
(each, a "Payment  Determination  Date"),  the Administrator  will calculate the
Transaction  Fees and  amounts to be paid on the Notes on such  Payment  Date or
Quarterly Payment Date. The "Transaction  Fees" are payable quarterly in arrears
and include the fees payable to the Servicers  (the  "Servicing  Fees");  to the
Administrator  (the  "Administration   Fee");  to  the  Indenture  Trustee  (the
"Indenture  Trustee Fee"); to the Delaware Trustee (the "Delaware Trustee Fee");
and to the Eligible Lender Trustee (the "Eligible Lender Trustee Fee").

PRIORITY OF PAYMENTS

Collections  on the Financed  Student  Loans will be allocated  first to pay any
Consolidation  Loan Fees and  Transaction  Fees before being  applied to pay the
Notes.  On each Payment Date that is not a Quarterly  Payment Date any remaining
Available  Funds will be  applied  (i) to pay the Class  Interest  Amount on the
Class A Notes; and (ii) to pay the Principal Payment Amount on the Class A Notes
until the principal  balance  thereof has been reduced to zero.  Payments on the
Notes on any Quarterly  Payment Date will be applied  generally in the following
priority:



o     First, to pay the Class Interest Amount on the Class A Notes;

o     Second, to pay the Class Interest Amount on the Class B Notes;

o     Third, to pay the Principal  Payment Amount on the Class A Notes until the
      principal balance thereof has been reduced to zero;

o     Fourth,  after the principal balance of the Class A Notes has been reduced
      to zero, to pay the Principal Payment Amount on the Class B Notes;

o     Fifth, to the Reserve Account, the amount, if any, necessary to attain the
      Specified Reserve Account Balance;

o     Sixth,  to pay any  Parity  Payments,  first  to the  Class A  Notes,  and
      thereafter to the Class B Notes; and

o     Seventh,  to pay any Carryover  Interest,  first on the Class A Notes and,
      thereafter on the Class B Notes.

If, however,  following such payments, the principal amount of the Class A Notes
would exceed the sum of the Pool Balance and amounts in Trust Accounts as of the
end of the  preceding  Collection  Period,  or if a payment Event of Default has
occurred  with  respect to the Notes,  the Class B Notes will not receive  their
Class Interest  Amount pursuant to clause "Second" until after the Class A Notes
have received their Principal Distribution Amount. See "Description of the Notes
- - Priority of Payments" in this Prospectus Supplement.

Any remaining amounts will be available to pay interest on the Certificates (and
principal  after the Class B Notes are paid in full) or to be distributed to the
Depositor.

OPTIONAL TERMINATION

Auction of Trust Assets

On or after  __________,  20__[, if the Pool Balance is equal to ___% or less of
the Initial Pool Balance], the Indenture Trustee will offer the Financed Student
Loans for sale. If the Indenture  Trustee  receives at least two bids (which may
include the Transferor or its affiliates), the Indenture Trustee will accept the
higher bid if it will pay transaction  costs and all amounts due the Noteholders
(other than any Carryover Interest), and the bid proceeds will be so applied. If
the bid proceeds are not sufficient to pay transaction  costs and the Notes, the
Indenture  Trustee  will be under no  obligation  to continue  to solicit  bids,
although  it may do so from  time  to  time.  See  "Description  of the  Notes -
Termination - Auction Purchase" in this Prospectus Supplement.

Optional Purchase

At such time as the Pool  Balance is equal to ___% or less of the  Initial  Pool
Balance,  the Transferor may elect to purchase the Financed  Student Loans for a
price equal to their principal amount,  plus all accrued interest  thereon,  but
not less than an amount  necessary to pay transaction  costs and all amounts due
the  Noteholders  (other  than  Carryover  Interest).  The net  proceeds of such
purchase  will be applied to the payment of the Notes (other than any  Carryover
Interest).  See "Description of the Notes - Termination - Optional  Purchase" in
this Prospectus Supplement.

FEDERAL INCOME TAX CONSEQUENCES

The Notes will  evidence  debt  obligations  under the Internal  Revenue Code of
1986,  as amended (the  "Code"),  and interest  paid or accrued  thereon will be
taxable to Noteholders.  It is [not] expected that the Notes will be issued with
original issue  discount.  See "Federal Income Tax Consequences-Original Issue
Discount" in the Prospectus. By acceptance of its Note,  each  Noteholder  will
be deemed to have  agreed to treat its Note as a debt  instrument  for  purposes
of federal and state income tax,  franchise tax and any other tax measured in
whole or in part by income.  See "Federal Income Tax  Consequences"  in the
Prospectus for  additional  information  concerning  the  application  of
federal income tax laws with respect to the Notes and the Trust.

ERISA CONSIDERATIONS

It is  expected  that the Notes  will be  treated  as debt  obligations  without
significant equity features for purposes of the regulations of the Department of
Labor  set  forth  in 29  C.F.R.  2510.3-101  (the  "Plan  Asset  Regulations").
Accordingly,  employee  benefit  plans and certain  other  retirement  plans and
arrangements that are subject to ERISA or corresponding  provisions of the Code,
including  individual   retirement  accounts  and  annuities,   Keogh  plan  and
collective  investment  funds  in  which  such  plans,  accounts,  annuities  or
arrangements  are invested (any of the foregoing,  a "Plan") that acquire a Note
should not be treated as having  acquired a direct interest in the assets of the
Trust for  purposes  of the Plan  Asset  Regulations.  However,  there can be no
complete  assurance that the Notes will be treated as debt  obligations  without
significant  equity features,  and the acquisition or holding of the Notes by or
on behalf  of a Plan  still  could be  considered  to give rise to a  prohibited
transaction  under  certain  circumstances.  See "ERISA  Considerations"  in the
Prospectus.

REGISTRATION, CLEARING AND SETTLEMENT

Persons acquiring  beneficial  ownership  interests in the Notes will hold their
interests  through  DTC in the  United  States or Cedel  Bank,  societe  anonyme
("Cedel") or the Euroclear System  ("Euroclear") in Europe. The Noteholders will
not be entitled to receive definitive certificates  representing their interests
in the Notes, except in certain limited  circumstances.  See "Description of the
Notes - Book-Entry Registration" in the Prospectus.

RATING

It is a  condition  to the  issuance  and sale of the Class A Notes that they be
rated  "AAA"  by  [Standard  &  Poor's  Ratings  Services,  a  division  of  The
McGraw-Hill  Companies  ("Standard & Poor's")] and [Fitch IBCA, Inc. ("Fitch")],
and  "Aaa"  by  [Moody's  Investors  Service,  Inc.  ("Moody's")],  and  it is a
condition  to the  issuance  and sale of each of the Class B Notes  that they be
rated at least "A" by  [Standard  & Poor's]  and  [Fitch]  and at least  "A2" by
[Moody's].  Each of  Standard & Poor's,  Fitch and  Moody's is also  referred to
herein as a  "Rating  Agency"  and  collectively  as the  "Rating  Agencies."  A
securities  rating is not a  recommendation  to buy, sell or hold securities and
may be subject to revision or  withdrawal  at any time by the  assigning  rating
agency. The Rating Agencies do not evaluate, and the ratings of the Notes do not
address, the likelihood of prepayments on the Notes or the likelihood of payment
of Carryover Interest. See "Risk Factors - Rating" in the Prospectus.



<PAGE>
                                    THE TRUST

The Trust

Crestar  Student Loan Trust 1998-__ is a statutory  business  trust that will be
formed on or prior to the Closing  Date under the laws of the State of Delaware.
The Trust will not engage in any  activity  other than (i)  acquiring,  holding,
selling and  managing  the  Financed  Student  Loans and the other assets of the
Trust  and  proceeds  therefrom,  (ii)  issuing  one  or  more  classes  of  its
certificates and 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.  For so long as the
Transferor or an affiliate of the Transferor is a Certificateholder, the Trust's
activities will be limited to activities that are part of, or incidental to, the
business of banking as well.

The Trust initially will be capitalized  with equity equal to $l,000 on the date
of its formation, representing the initial principal balance of the Certificates
issued on such date.  Approximately  [4.9%] of such Certificates will be sold to
the  Depositor  and the  remaining  Certificates  will be  offered  for  sale in
transactions  exempt from the  registration  requirements of the Securities Act.
The equity of the Trust,  together with the proceeds from the sale of the Notes,
will be used by the Eligible Lender Trustee in connection with its  acquisition,
on  behalf  of the  Trust,  of the  initial  Financed  Student  Loans  from  the
Transferor.  A portion of the net  proceeds  received  from the  transfer of the
initial  Financed  Student Loans will be used by the Depositor to make a Reserve
Account  Deposit in the amount of  $__________.  Upon the  consummation  of such
transactions,  the assets of the Trust will  consist of (a) the pool of Financed
Student  Loans,  legal title to which is held by the Eligible  Lender Trustee on
behalf of the Trust, (b) all funds in respect thereof  collected on or after the
applicable  Cut-off Date,  and (c) all moneys and  investments on deposit in the
Collection  Account,  Note Payment Account,  Expense  Account,  Advance Account,
Reserve  Account and  Certificate  Distribution  Account.  All of the  foregoing
accounts except the Certificate Distribution Account will be maintained with and
in the name of the Indenture Trustee ("Trust Account").  To facilitate servicing
and to minimize  administrative burden and expense, the related Servicer will be
appointed  custodian of the  promissory  notes  representing  the Financed FFELP
Loans by the Eligible Lender Trustee.

The Trust's  principal offices are located in the offices of the Eligible Lender
Trustee, c/o [____________, ----------,-------- -----].

Eligible Lender Trustee

[_____________________________] a [national banking association] organized under
the laws of the [United  States] is the  Eligible  Lender  Trustee for the Trust
under  the Trust  Agreement.  The  office of the  Eligible  Lender  Trustee  for
purposes   of   administering   the   Trust   is   located   at   [____________,
__________,________  _____].  The  Eligible  Lender  Trustee,  on  behalf of the
Depositor,  will acquire the Financed Student Loans from the Transferor pursuant
to a Sales Agreement. The Eligible Lender Trustee will acquire, on behalf of the
Trust,  legal  title to the  Financed  Student  Loans from the  Eligible  Lender
Trustee  acting on behalf of the Depositor  pursuant to a Transfer and Servicing
Agreement.  The Eligible Lender Trustee on behalf of the Trust will enter into a
Guarantee  Agreement  with each of the  Guarantee  Agencies with respect to each
Financed  FFELP Loan and a HEAL  Insurance  Contract with the  Department of HHS
with respect to each Financed HEAL Loan. The Eligible  Lender Trustee  qualifies
as an eligible lender and owner of Financed Student Loans for all purposes under
the Higher  Education  Act and the  Guarantee  Agreements  with  respect to such
Financed  FFELP Loans,  and under the HEAL Act and the HEAL  Insurance  Contract
with respect to such Financed HEAL Loans.  Failure of the Financed Student Loans
to be  owned  by an  eligible  lender  would  result  in the  loss of  Guarantee
Payments,  Interest Subsidy Payments and Special Allowance Payments with respect
to  Financed  FFELP Loans and the loss of  Insurance  Payments  with  respect to
Financed HEAL Loans. See "Description of the FFEL Program,"  "Description of the
HEAL  Program"  and  "Risk  Factors  -  Offset  by  Guarantee  Agencies"  in the
Prospectus.

The Depositor or its affiliates may maintain  other banking  relationships  with
[_______________] and its affiliates from time to time.

Delaware Trustee

[_____________],   a  [________________]  banking  corporation,  will  serve  as
Delaware  Trustee  of  the  Trust.  Its  address  is  [__________________].  The
Depositor  or its  affiliates  may maintain  other  banking  relationships  with
[________________] and its affiliates from time to time.

Indenture Trustee

On the Closing  Date,  the Trust will pledge the Financed  Student  Loans to the
Indenture Trustee under an indenture dated as of [____________], as supplemented
by an indenture  supplement  dated as of  [_______________]  (collectively,  the
"Indenture").  The  Indenture  Trustee's  corporate  trust  office is located at
[__________],  and its telephone number is  [___________].  The Depositor or its
affiliates may maintain other banking relationships with  [________________] and
its affiliates from time to time.

Master Servicer

Crestar  Bank,  in its  capacity as Master  Servicer,  will be  responsible  for
servicing  the  Financed  Student  Loans.  The Master  Servicer  may arrange for
Servicers to perform its  obligations.  The Master  Servicer will be entitled to
the  Servicing  Fee,  but will be  obligated  to pay all costs of the  Servicers
without  further  reimbursement  by the  Trust.  See  "The  Servicers"  in  this
Prospectus Supplement.

Administrator

Crestar   Bank,  in  its  capacity  as   Administrator,   has  entered  into  an
Administration  Agreement with the Trust and the Indenture Trustee,  pursuant to
which the  Administrator  will agree,  to the extent  provided  therein,  (i) to
direct the Indenture Trustee to make the required  distributions  from the Trust
Accounts on each Payment Date and Quarterly Payment Date, (ii) to prepare (based
on the reports  received  from the Master  Servicer)  and provide  periodic  and
annual  statements to the Eligible Lender Trustee and the Indenture Trustee with
respect to distributions to Noteholders and  Certificateholders  and any related
federal income tax reporting information and (iii) to provide the notices and to
perform other administrative obligations required by the Indenture and the Trust
Agreement.   As  compensation   for  the  performance  of  the   Administrator's
obligations  under the  Administration  Agreement and as  reimbursement  for its
expenses  related   thereto,   the   Administrator   will  be  entitled  to  the
Administration  Fee. Affiliates of the Administrator may assist it in performing
its obligations under the Administration Agreement.

                                 USE OF PROCEEDS

The net proceeds  from the sale of the Notes will be used to acquire the initial
Financed  Student Loans from the  Depositor on the Closing Date,  which will, in
turn,  use such  proceeds to make the  initial  Reserve  Account  deposit and to
acquire the initial Financed  Student Loans from the Transferor.  The Transferor
is expected to use such proceeds for general corporate purposes.

                           THE FINANCED STUDENT LOANS

The initial  Financed  Student Loans were, and the Subsequent  Financed  Student
Loans will be, selected from the Transferor's  portfolio of FFELP Loans and HEAL
Loans by several criteria,  including the following:  each Financed Student Loan
(i) was or  will be  originated  in the  United  States  or its  territories  or
possessions  under and in accordance  with the FFEL Program or the HEAL Program,
as the case  may be,  to or on  behalf  of a  student  who has  graduated  or is
expected to graduate from an accredited  institution of higher  education within
the meaning of the Higher  Education Act or the HEAL Act, (ii) contains terms in
accordance  with those required by the FFEL Program,  the Guarantee  Agreements,
the HEAL Program, the HEAL Insurance Contract and other applicable requirements,
and (iii) is not more than 90 days  past due as of the  Cut-off  Date or, in the
case of a Subsequent  Financed  Student Loan, as of the subsequent  cut-off date
set forth in the related transfer agreement (each, a "Subsequent Cut-Off Date").
As of the Cut-off Date,  $__________  principal  amount of the initial  Financed
Student Loans were delinquent for up to 59 days and none of the initial Financed
Student  Loans  was  delinquent  for  more  than  59  days.  For  this  purpose,
delinquency refers to the number of days for which a payment is past due.

Each  Financed  Student Loan is required (i) to be insured by the  Department of
HHS as to principal and interest to the extent  provided  under the HEAL Act, or
(ii) to be  guaranteed  as to principal  and interest by a Guarantee  Agency and
reinsured by the Department of Education to the extent provided under the Higher
Education Act and eligible for Special  Allowance  Payments and, with respect to
each Financed  Student Loan that is a Stafford Loan,  Interest  Subsidy Payments
paid by the Department of Education.  See  "Description of the FFEL Program" and
"Description of the HEAL Program" in the Prospectus.

Subsequent  Financed  Student Loans that may be so  transferred by the Depositor
include  (i)  Consolidation  Loans  or  HEAL  Consolidation  Loans  made  by the
Transferor,  provided that in no event shall the aggregate  amount of Subsequent
Financed Student Loans that are Consolidation  Loans or HEAL Consolidation Loans
transferred into the Trust exceed  $___________;  and (ii) Serial Loans owned by
the Transferor  that are serial (i.e.,  made to the same borrower under the same
loan  program  and  guaranteed  by the same  Guarantee  Agency or insured by the
Department  of HHS) to an  existing  Financed  Student  Loan owned by the Trust,
provided  that each such  Subsequent  Financed  Student Loan entitles the holder
thereof  to  receive  interest  based on the  same  interest  rate  index as the
Financed Student Loan to which it is serial,  and provided  further,  that in no
event shall the aggregate  amount of Subsequent  Financed Student Loans that are
Serial Loans transferred into the Trust exceed $_________.

Except as  described  above,  there will be no required  characteristics  of the
Subsequent Financed Student Loans and no limitations on the amount of Subsequent
Financed Student Loans that may be included in the Trust.  Therefore,  following
the transfer of Subsequent Financed Student Loans to the Eligible Lender Trustee
on behalf of the Trust,  the  aggregate  characteristics  of the entire  pool of
Financed Student Loans,  including the composition of the Financed Student Loans
and of the  borrowers  thereof,  the  distribution  by  interest  rate  and  the
distribution by principal balance  described in the following tables,  will vary
from those of the initial Financed Student Loans as described herein.

Each  of the  Financed  Student  Loans  provides  for  the  amortization  of the
outstanding  principal  balance of such  Financed  Student Loan over a series of
regular  payments.  Each regular payment  consists of an installment of interest
which is calculated on the basis of the  outstanding  principal  balance of such
Financed  Student Loan  multiplied by the  applicable  interest rate and further
multiplied  by the period  elapsed (as a fraction of a calendar  year) since the
preceding  payment of interest was made.  As payments are received in respect of
such Financed  Student Loan, the amount received is applied first to outstanding
late fees, if collected, then to interest accrued to the date of payment and the
balance is applied to reduce the unpaid  principal  balance.  Accordingly,  if a
borrower pays a regular  installment  before its scheduled due date, the portion
of the payment  allocable to interest for the period since the preceding payment
was made  will be less  than it would  have  been had the  payment  been made as
scheduled, and the portion of the payment applied to reduce the unpaid principal
balance  will be  correspondingly  greater.  Conversely,  if a  borrower  pays a
monthly  installment  after its scheduled  due date,  the portion of the payment
allocable to interest for the period since the  preceding  payment was made will
be greater than it would have been had the payment been made as  scheduled,  and
the portion of the payment applied to reduce the unpaid  principal  balance will
be  correspondingly  less. In either case,  subject to any applicable  Deferment
Periods or Forbearance  Periods,  the borrower pays a regular  installment until
the  final  scheduled  payment  date,  at which  time the  amount  of the  final
installment is increased or decreased as necessary to repay the then outstanding
principal balance of such Financed Student Loan.

Set forth below in the following  tables is a description of certain  additional
characteristics of the initial Financed Student Loans as of the Cut-Off Date.
<TABLE>
                     Composition of the Initial Financed Student Loans as of the Cut-off Date
<S> <C>
Aggregate Outstanding Principal Balance..........................................................    $
Aggregate Outstanding Accrued Interest...........................................................
Number of Borrowers..............................................................................
Average Outstanding Principal Balance Per Borrower...............................................
Number of Loans..................................................................................
Average Outstanding Principal Balance Per Loan...................................................
Weighted Average Annual Borrower Interest Rate...................................................
Weighted Average Remaining Term (months) (does not include the months
   remaining for the in-school, Grace, Deferment or Forbearance periods).........................
Weighted Average Remaining Term (months) (including the months remaining for
   the in-school, Grace, Deferment or Forbearance periods).......................................

              Distribution of the Initial Financed Student Loans by Loan Type as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Loan Type                                                       Loans             Balance               Balance
- ---------                                                       -----             -------               -------

Stafford-Subsidized.....................................
Stafford-Unsubsidized...................................
Consolidation...........................................
PLUS....................................................
SLS.....................................................
HEAL....................................................

      Total.............................................

        Distribution of the Initial Financed Student Loans by Borrower Interest Rate as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Interest Rate (1)                                               Loans             Balance               Balance
- -----------------                                            -----------       -------------         ------------

Less than 7.50%.........................................
7.50% to 7.99%..........................................
8.00% to 8.49%..........................................
8.50% to 8.99%..........................................
9.00% to 9.49%..........................................
9.50% or greater........................................

      Total.............................................
</TABLE>

(1)  Determined  using the interest  rates  applicable  to the initial  Financed
Student Loans as of the Cut-off Date.  However,  because  certain of the Initial
Financed  Student Loans bear interest at variable rates per annum,  the existing
interest  rates are not  indicative  of future  interest  rates on the  Financed
Student Loans.  See  "Description  of the FFEL Program" and  "Description of the
HEAL Program" in the Prospectus.
<TABLE>
           Distribution of the Initial Financed Student Loans by Range of Outstanding Principal Balances
                                               as of the Cut-Off Date
<CAPTION>

                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Principal Balance                                               Loans             Balance               Balance
- -----------------                                               -----             -------               -------
<S> <C>
Less than $1,000........................................
$1,000-$1,999...........................................
$2,000-$2,999...........................................
$3,000-$3,999...........................................
$4,000-$4,999...........................................
$5,000-$5,999...........................................
$6,000-$6,999...........................................
$7,000-$7,999...........................................
$8,000-$8,999...........................................
$9,000-$9,999...........................................
$10,000-$10,999.........................................
$11,000-$11,999.........................................
$12,000-$12,999.........................................
$13,000-$13,999.........................................
$14,000-$14,999.........................................
$15,000 or greater......................................

      Total.............................................

       Distribution of the Initial Financed Student Loans by Borrower Payment Status as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Borrower Payment Status                                         Loans             Balance               Balance
- -----------------------                                         -----             -------               -------

In School...............................................
Grace...................................................
Repayment...............................................
Deferment...............................................
Forbearance.............................................

      Total.............................................

            Distribution of the Initial Financed Student Loans by Remaining Term to Scheduled Maturity
                                               as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
Remaining Months                                                                Outstanding           Outstanding
Until Scheduled                                               Number of          Principal             Principal
Maturity                                                        Loans             Balance               Balance
- --------                                                        -----             -------               -------

     1    to  12
     13   to  24
     25   to  36
     37   to  48
     49   to  60
     61   to  72
     73   to  84
     85   to  96
     97   to  108
     109  to  120
     121  to  180
     181  to  240
     241  to  300
     Over 300

         Total.........................


               Geographic Distribution of the Initial Financed Student Loans as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Location  (1)                                                   Loans             Balance               Balance
- -------------                                                -----------       -------------         ------------

[Virginia...............................................
Pennsylvania............................................
Maryland................................................
New York................................................
North Carolina].........................................
Others(2)...............................................

        Total...........................................
</TABLE>

(1) Based on the current  permanent  billing  addresses of the  borrowers of the
initial Financed Student Loans shown on the Servicer's records.

(2) Consist of  locations  that  include [__] other  states,  U.S.  territories,
possessions   and   commonwealths,    foreign   countries,   overseas   military
establishments,  and unknown locations,  none of the aggregate principal balance
of the Financed Student Loans relating to which exceeds ___% of the Initial Pool
Balance.

To the extent that states with a large  concentration  of Financed Student Loans
experience  adverse  economic or other conditions to a greater degree than other
areas of the  country,  the ability of such  borrowers  to repay their  Financed
Student  Loans may be impacted to a larger  extent than if such  borrowers  were
dispersed more geographically.
<TABLE>
     Distribution of the Initial Financed Student Loans by Insurance or Guarantee Level as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Guaranteed or Insurance Level                                   Loans             Balance               Balance
- -----------------------------                                   -----             -------               -------
<S> <C>
FFELP Loan Guaranteed 100%..............................
FFELP Loan Guaranteed 98%...............................
HEAL Loan Insured 100%..................................

        Total...........................................

     Distribution of the Initial Financed Student Loans by Guarantee Agency or by HEAL as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
Guarantee Agency                                                Loans             Balance               Balance
- ----------------                                             -----------       -------------         ------------
_______________________ Corporation.....................
_______________________ Agency..........................
HEAL Loans..............................................
Other Guarantors........................................
      Total.............................................

             Distribution of the Initial Financed Student Loans by School Types as of the Cut-Off Date
<CAPTION>
                                                                                                      Percent of
                                                                                                       Loans by
                                                                                Outstanding           Outstanding
                                                              Number of          Principal             Principal
School Type                                                     Loans             Balance               Balance
- -----------                                                     -----             -------               -------

4 Year Public
4 Year Private
2 Year Public
2 Year Private
Proprietary/Vocational
Other/Unknown

         Total..................................
</TABLE>
Incentive Programs

The  Transferor  currently  makes  available  and may hereafter  make  available
certain  incentive  programs  to  borrowers,  including  the  Crestar  Bank  Top
Performer  Program (the "TP Program").  The TP Program  generally applies to all
Stafford  Loans,  Unsubsidized  Stafford  Loans  and  PLUS  Loans  with a  first
disbursement  made by the  Transferor on or after November 1, 1996 ("TP Loans").
Under the TP Program, if the borrower makes 36 consecutive monthly payments of a
TP Loan on time, the applicable interest rate on such TP Loan is reduced by 1.0%
per annum for Stafford Loans and Unsubsidized  Stafford Loans and 0.5% per annum
for PLUS Loans.  Although less than [ ]% of the initial  Financed  Student Loans
are TP Loans,  additional  TP Loans may be included in the  Subsequent  Financed
Student Loans.

                     MATURITY AND PREPAYMENT CONSIDERATIONS

Maturity and Prepayment Assumptions

The rate of payment of principal of the Notes and the yield on the Notes will be
affected by (i)  prepayments  of the  Financed  Student  Loans that may occur as
described below,  (ii) the sale by the Trust of Financed Student Loans and (iii)
Parity  Percentage  Payments.  All the Financed  Student Loans are prepayable in
whole or in part by the  borrowers at any time  without  penalty  (including  by
means of Consolidation Loans or HEAL Consolidation  Loans) and may be prepaid as
a result of a borrower default,  death,  disability or bankruptcy and subsequent
liquidation  or  collection  of Guarantee  Payments or Insurance  Payments  with
respect  thereto.  The rate of such  prepayments  cannot be predicted and may be
influenced by a variety of economic,  social and other factors,  including those
described below. In general, the rate of prepayments may tend to increase to the
extent that alternative financing becomes available at prevailing interest rates
which fall  significantly  below the interest  rates  applicable to the Financed
Student Loans. However, because many of the Financed Student Loans bear interest
at a rate that either  actually or effectively is floating,  it is impossible to
determine  whether  changes in prevailing  interest  rates will be similar to or
vary from changes in the interest rates on the Financed  Student  Loans.  To the
extent borrowers of Financed Student Loans elect to borrow  Consolidation  Loans
or HEAL  Consolidation  Loans, such Financed Student Loans will be prepaid.  See
"Description  of the  FFEL  Program  - Loan  Terms -  Consolidation  Loans"  and
"Description  of  the  HEAL  Program  -  Consolidation  of  HEAL  Loans"  in the
Prospectus.  In addition,  the Depositor  (and  ultimately the  Transferor)  and
Master  Servicer are obligated to repurchase any Financed  Student Loan pursuant
to the Transfer and Servicing  Agreement as a result of a breach of any of their
respective  representations and warranties with respect to such Financed Student
Loan,  which breach results in a loss of the guarantee or insurance with respect
to such  Financed  Student  Loan and is not cured  within  the  applicable  cure
period. See "Description of the Agreements - Transfer and Servicing  Agreement -
Conveyance of Financed  Student Loans;  Representations  and Warranties" and " -
Master Servicer Covenants" in the Prospectus. See also "Description of the Notes
- - Termination" in this Prospectus  Supplement  regarding the Transferor's option
to purchase the Financed  Student Loans when the aggregate  Pool Balance is less
than  or  equal  to __% of the  Initial  Pool  Balance  and the  auction  by the
Indenture  Trustee of any Financed  Student  Loans  remaining in the Trust on or
after  _________  __, 20__ [if the Pool  Balance is less than or equal to __% of
the Initial Pool Balance.]

Scheduled  payments  with respect to, and  maturities  of, the Financed  Student
Loans may be extended,  including  pursuant to Grace Periods,  Deferment Periods
and, under certain  circumstances,  Forbearance  Periods. The rate of payment of
principal  of the Notes and the yield on the Notes may also be  affected  by the
rate of defaults  resulting in losses on Financed Student Loans, by the severity
of those losses and by the timing of those losses,  which may affect the ability
of the Guarantee Agencies to make Guarantee Payments with respect thereto.

The rate of  prepayment on the Financed  Student Loans cannot be predicted,  and
any reinvestment risks resulting from a faster or slower incidence of prepayment
of Financed  Student Loans or a faster or slower incidence of sales by the Trust
will be borne entirely by the Noteholders.  Such reinvestment  risks may include
the risk that interest rates and the relevant spreads above particular  interest
rate bases are lower at the time  Noteholders  receive  payments  from the Trust
than such  interest  rates and such spreads would  otherwise  have been had such
prepayments not been made or had such prepayments been made at a different time.

Weighted Average Life of the Notes

The  following   information  is  given  solely  to  illustrate  the  effect  of
prepayments  on the Financed  Student Loans on the weighted  average life of the
Notes  under  the  assumptions  stated  below  and  is not a  prediction  of the
prepayment rate that might actually be experienced by the Financed Student Loans
held in the Trust.

Weighted  average  life  refers to the  average  amount of time from the date of
issuance of a security  until each dollar of principal of such  security will be
repaid to the investor. The weighted average life of the Notes will be primarily
a function of the rate at which payments are made on the Financed  Student Loans
held in the Trust. Payments on such Financed Student Loans may be in the form of
scheduled   amortization  of  principal  or  prepayments   (including,   without
limitation, Guarantee Payments and Insurance Payments).

The Constant  Prepayment  Rate  prepayment  model ("CPR")  represents an assumed
constant  rate of  prepayment  of  Financed  Student  Loans  held  in the  Trust
outstanding  as of the  beginning  of  each  quarter  expressed  as a per  annum
percentage.  There can be no assurance  that such  Financed  Student  Loans will
experience  prepayments at a constant prepayment rate or otherwise in the manner
assumed by the prepayment model.

The weighted average lives in the following table were determined  assuming that
(i) scheduled  payments of principal on the Financed  Student Loans are received
in a timely manner and prepayments are made at the percentages of the prepayment
model set forth in the table; (ii) the initial principal balance of the Financed
Student  Loans  is  $__________  and  such  Financed   Student  Loans  have  the
characteristics described under "The Financed Student Loans;" (iii) payments are
made on the Notes on the 25th day of each month commencing  _____________;  (iv)
the Financed Student Loans are auctioned on the _________  Payment Date; and (v)
the Notes are issued on the Closing Date. No  representation  is made that these
assumptions will be correct,  including the assumption that the Financed Student
Loans  held in the Trust  will not  experience  delinquencies  or  unanticipated
losses.

In making an  investment  decision with respect to the Notes,  investors  should
consider a variety of  possible  prepayment  scenarios,  including  the  limited
scenarios described in the table below.
<TABLE>
                    Weighted Average Life of the Notes at the Respective CPRs Set Forth Below:
<CAPTION>
                                                                 Weighted Average Life (years)
                                    0% CPR       3% CPR       5% CPR         7% CPR         9% CPR        15% CPR
                                    ------       ------       ------         ------         ------        -------
<S> <C>
Class A Notes............
Class B Notes............
</TABLE>

                                  THE SERVICERS

General

Crestar Bank will act as Master  Servicer  with respect to the Financed  Student
Loans. The Financed Student Loans will be serviced by [ ], or such other parties
as may be approved by the Master Servicer from time to time (subject to approval
of the Rating Agencies).  Pursuant to a servicing  agreement,  [ ] has agreed to
service,  and  perform all other  related  tasks with  respect to, the  Financed
Student Loans in  compliance  with  applicable  standards  and  procedures.  See
"Description  of the  Agreements - Transfer  and  Servicing  Agreements"  in the
Prospectus.

[Name of Servicer]

[Description of Servicer to be inserted]

Servicing Compensation

The Master Servicer will be entitled to receive on each Quarterly Payment Date a
fee (the "Servicing Fee") with respect to each quarter in an amount equal to (i)
___% per  annum of the  average  of the Pool  Balance  as of the last day of the
Collection  Period preceding such Quarterly Payment Date and the last day of the
Collection Period preceding the preceding Quarterly Payment Date (or the Cut-off
Date with respect to the first quarter),  or (ii) such greater amount acceptable
to the Rating  Agencies.  The  Servicing  Fee will be payable in  arrears,  from
Available  Funds and amounts on deposit in the Reserve Account on each Quarterly
Payment Date.

The Servicing Fee will  compensate  the Master  Servicer and each other Servicer
for  performing  the functions of a third party  servicer of student loans as an
agent for their beneficial owner, including collecting and posting all payments,
responding   to  inquiries  of   borrowers  on  the  Financed   Student   Loans,
investigating  delinquencies,  pursuing,  filing and  collecting  any  Guarantee
Payments and Insurance  Payments,  including  litigation  costs,  accounting for
collections and furnishing  monthly and annual statements to the  Administrator.
The Servicing Fee also will  reimburse  the Master  Servicer for certain  taxes,
accounting  fees,  outside auditor fees,  data processing  costs and other costs
incurred in connection with administering the Financed Student Loans.

                             THE GUARANTEE AGENCIES

General

Of  the  Financed   Student   Loans   included  in  the  Initial  Pool  Balance,
approximately  [ ]% are  guaranteed  by [ ], a non-profit  corporation  ("[ ]"),
approximately  [  ]%  are  guaranteed  by  [  ],  an  agency  of  [ ]  ("[  ]"),
approximately [ ]% are HEAL Loans,  and the remaining [ ]% are guaranteed by one
of the following Guarantee Agencies: [ ] and [ ].

Information  relating to the  particular  Guarantee  Agencies  set forth in this
Prospectus  Supplement has been provided by the respective  Guarantee  Agencies,
and neither such information nor information included in the reports referred to
herein has been verified by, or is guaranteed as to accuracy or completeness by,
the Depositor, the Transferor or the Underwriters.  No representation is made by
the Depositor, the Transferor or the Underwriters as to the accuracy or adequacy
of  such  information  or the  absence  of  material  adverse  changes  in  such
information subsequent to the dates thereof.

[Name of Guarantee Agency]

[Description of Guarantee Agency to be inserted]

                            DESCRIPTION OF THE NOTES

General

The Notes will be available  for  purchase in  denominations  of  [$50,000]  and
integral  multiples of [$1,000] in excess  thereof in book-entry  form only. The
Notes will initially be represented by one or more Notes  registered in the name
of the nominee of DTC (together  with any successor  depository  selected by the
Administrator,  the "Depository").  Unless and until Definitive Notes are issued
under the limited  circumstances  described  under  "Description  of the Notes -
Definitive Notes" in the Prospectus, no Noteholder will be entitled to receive a
physical  certificate  representing a Note. All references  herein to actions by
Noteholders   refer  to  actions  taken  by  DTC  upon   instructions  from  its
participating  organizations (the  "Participants")  and all references herein to
distributions,   notices,   reports  and  statements  to  Noteholders  refer  to
distributions,  notices,  reports and  statements to DTC or its nominee,  as the
registered  holder of the Notes,  for  distribution to Noteholders in accordance
with DTC's  procedures  with respect  thereto.  See  "Description of the Notes -
Book-Entry Registration" in the Prospectus.

Interest

Interest  will  accrue  during each  Interest  Accrual  Period on the  principal
balance of each Class of Notes at a rate per annum  equal to the  related  Class
Interest  Rate and will be payable (i) monthly on each Payment Date to the Class
A  Noteholders  as of the  related  Record  Date,  and  (ii)  quarterly  on each
Quarterly Payment Date to the Class B Noteholders as of the related Record Date.
The Record Date for each Class of Notes is the second  Business Day  preceding a
Payment Date.  Any interest not paid when due shall be payable on the succeeding
Payment Date,  together with interest  thereon at the applicable  Class Interest
Rate.  Interest will be paid pro rata to the holders of each such Class of Notes
outstanding.

The Class Interest Rate for each Class of Notes for each Interest Accrual Period
will  equal the  Formula  Rate,  subject  to a cap of the Net Loan Rate for such
Interest  Accrual  Period to the extent it needs to be  determined.  The Formula
Rate for each Interest Accrual Period for the Class A Notes will equal One-Month
LIBOR as of the Interest  Determination Date for such Interest Period plus [ ]%,
but in no event  greater  than  [18.0]%  per annum.  The  Formula  Rate for each
Interest  Accrual Period for the Class B Notes will equal  One-Month LIBOR as of
the Interest Determination Date plus [__]%, but in no event greater than [18.0]%
per  annum.  See  "Description  of the  Notes -  Determination  of LIBOR" in the
Prospectus.  Interest on each Class of Notes will be  calculated on the basis of
the actual number of days elapsed in each  Interest  Accrual  Period  divided by
360.

If,  as  of  any  Interest  Determination  Date,  One-Month  LIBOR  exceeds  the
applicable 91-day Treasury bill rate by more than 1.0%, the  Administrator  will
be required to determine  the Net Loan Rate on the next  Interest  Determination
Date that will be applicable to the  succeeding  Interest  Accrual  Period.  The
applicable  91-day  Treasury  bill rate is the bond  equivalent  yield of 91-day
Treasury  bills at the most recent  auction  preceding the  applicable  Interest
Determination  Date.  The Net Loan Rate for any Interest  Accrual Period will be
the rate per annum  (rounded to the next highest .01%) equal to (i) the weighted
average Effective Interest Rate of the Financed Student Loans as of the last day
of the Collection Period immediately preceding the commencement of such Interest
Accrual  Period,  less  (ii)  the  Program  Operating  Expense  Percentage.  The
"Effective  Interest  Rate" is the per annum  interest  rate borne by a Financed
Student Loan after giving effect to all applicable  Interest  Subsidy  Payments,
Special Allowance  Payments,  rebate fees on Consolidation  Loans and reductions
pursuant to borrower incentives. For this purpose, the Special Allowance Payment
rate will be  computed  based upon the average of the bond  equivalent  rates of
91-day U.S.  T-Bills  auctioned during that portion of the then current calendar
quarter  that  ends on the  date as of  which  the  Effective  Interest  Rate is
determined.

The "Program  Operating  Expense  Percentage"  is the fraction  (expressed  as a
percentage  and  calculated by the  Administrator  as of the end of a Collection
Period  preceding a  Quarterly  Payment  Date),  the  numerator  of which is the
annualized  operating  expenses of the Trust for the calendar  month then ended,
including,  without  limitation,  the  Transaction  Fees, and the denominator of
which is the Pool  Balance  as of the last day of such  Collection  Period.  The
initial Program Operating Expense Percentage is _____%.

If interest at the Formula Rate for any Class of Notes for any Interest  Accrual
Period exceeds interest at the Net Loan Rate, the excess interest, together with
interest thereon at the applicable Formula Interest Rate ("Carryover  Interest")
will be paid on the subsequent  Payment Dates or Quarterly Payment Dates only to
the extent funds are available after other required  payments on the Notes,  and
may never be paid. See" - Priority of Payments" in this  Prospectus  Supplement.
Any Carryover  Interest with respect to a Class of Notes remaining  unpaid after
the earlier of the Distribution  Date on which the outstanding  principal amount
of such  Class of Notes has been  reduced  to zero and the  distribution  of all
Available  Funds on the Legal Final Maturity of such Class of Notes,  will never
become due and  payable and will be  discharged  as to the  applicable  Class of
Notes on such date.  The ratings of the Notes do not address the  likelihood  of
payment of Carryover  Interest.  Any  reference  herein to  "interest"  excludes
Carryover Interest.

Principal

Payments of principal on the Notes will not commence until __________,  19__. No
principal  will be paid on the Class B Notes  until the Class A Notes  have been
paid in full.  Principal  of the Class A Notes will be  payable  monthly on each
Payment Date,  commencing [ ], 1998, and, following payment in full of the Class
A Notes,  principal  on the  Class B Notes  will be  payable  quarterly  on each
Quarterly  Payment  Date.  The Principal  Payment  Amount on any Payment Date or
Quarterly  Payment Date, as the case may be, generally will equal the amount, if
any,  by which  the Pool  Balance  as of the last day of the  second  Collection
Period  immediately  preceding  a  Payment  Date or the last  day of the  fourth
Collection  Period  immediately  preceding a Quarterly  Payment Date (or Closing
Date, with respect to the first Payment Date) exceeds the Pool Balance as of the
last  day  of  the  immediately   preceding   Collection  Period.  In  addition,
accelerated Parity Payments will be payable on each Quarterly Payment Date until
the Parity Percentage equals ___%.

A "Collection  Period" is each calendar month,  except that the first Collection
Period begins on the Cut-off Date and ends on ___________.

The  "Pool  Balance"  as of the  end of a  Collection  Period  is  equal  to the
aggregate  principal  balance of the Financed Student Loans  (including  accrued
interest that is  capitalized  as of the end of the  Collection  Period),  after
giving  effect to all  payments  in respect of  principal  received by the Trust
during such Collection Period.

The  Parity  Percentage  for any  Payment  Date  or  Quarterly  Payment  Date is
determined  by  dividing  (i) the Pool  Balance  as of the end of the  preceding
Collection  Period,  plus accrued interest  thereon,  accrued Special  Allowance
Payments and Interest Subsidy  Payments as of the end of such Collection  Period
and all amounts in the Collection  Account and Reserve  Account as of the end of
the  Collection  Period  (adjusted  for  payments  made on such  Payment Date or
Quarterly  Payment Date), by (ii) the sum of the principal  balance of the Notes
(after payments thereon on such Payment Date or Quarterly Payment Date), accrued
interest thereon, and accrued and unpaid Transaction Fees and Consolidation Loan
Fees.

The Legal Final Maturity will be _________ on the Class A Notes, and ________ on
the Class B Notes.  The actual  maturity  of one or more  Classes of Notes could
occur sooner as a result of a variety of factors.  See "Maturity and  Prepayment
Considerations" in the Prospectus and this Prospectus  Supplement.  If Available
Funds are  insufficient  to pay the  Principal  Amount  for a Payment  Date or a
Quarterly Payment Date, such shortfall will be added to the principal payable to
the  Noteholders  on  subsequent  Payment  Dates or Quarterly  Payment Dates and
(except  with  respect to the Legal  Final  Maturity  of a Class of Notes)  such
shortfall  will not constitute an Event of Default.  Additionally,  on the Legal
Final  Maturity  for a Class of Notes,  amounts in the Reserve  Account  will be
available to reduce the principal  balance of such Class of Notes to zero. See "
Priority of Payments" in this Prospectus Supplement.

All principal  payments of Notes of any Class shall be made pro rata within that
Class.  In connection  with each  principal  payment of Notes of any Class,  the
Administrator  shall compute the Principal Factor for that Class. The "Principal
Factor" shall be a number,  carried to a  seven-digit  decimal,  indicating  the
principal  balance of each Note of a Class as of a Payment  Date  (after  giving
effect  to any  payments  made on  that  date)  as a  fraction  of the  original
principal  amount of such  Note.  The  Principal  Factor for each Class of Notes
shall be  initially  1.0000000  and  will  thereafter  decline  to  reflect  the
reduction in the principal  balance of the Notes of that Class after any payment
of principal. The principal balance of any Note can be determined by multiplying
the original principal amount of such Note by the Principal Factor applicable to
that Class of Notes.

Priority of Payments

Deposits to Collection  Account.  On or before each Payment  Determination Date,
the  Administrator  will provide the Indenture  Trustee and the Eligible  Lender
Trustee  a report  setting  forth  by  component  the  Available  Funds  for the
immediately  preceding  Collection  Period  (or the three  preceding  Collection
Periods if the Class A Notes are no longer outstanding).

For  purposes  hereof,  the  term  "Available  Funds"  means  the  sum,  without
duplication,  of the  following  amounts with respect to the related  Collection
Period:  (i) all collections  received by the Master Servicer or any Servicer on
the Financed  Student  Loans  (including  any  Guarantee  Payments and Insurance
Payments  received  with  respect to the  Financed  Student  Loans  during  such
Collection Period);  (ii) any payments,  including without limitation,  Interest
Subsidy Payments and Special Allowance  Payments received by the Eligible Lender
Trustee  during such  Collection  Period with  respect to the  Financed  Student
Loans;  (iii) all proceeds from any sales of Financed Student Loans by the Trust
during such Collection Period;  (iv) any payments of or with respect to interest
received by the Master Servicer or a Servicer during such Collection Period with
respect to a Financed  Student  Loan for which a  Realized  Loss was  previously
allocated;  (v) the  aggregate  Purchase  Amounts  received  for those  Financed
Student  Loans  purchased by the  Transferor or the Master  Servicer  during the
related Collection Period; (vi) the aggregate amounts, if any, received from the
Depositor or the Master Servicer as reimbursement of non-guaranteed or uninsured
interest amounts (which shall not include, with respect to Financed FFELP Loans,
the portion of such interest  amounts (i.e.,  2%) for which the Guarantee Agency
did not  have an  obligation  to make a  Guarantee  Payment),  or lost  Interest
Subsidy  Payments and Special  Allowance  Payments  with respect to the Financed
Student  Loans  pursuant to the  Transfer  and  Servicing  Agreement;  (vii) net
Adjustment  Payments;  and (viii)  investment  earnings  during such  Collection
Period;  provided,  however,  that Available Funds will exclude all payments and
proceeds of any Financed  Student  Loans the  Purchase  Amount of which has been
included in Available  Funds for a prior  Collection  Period (which payments and
proceeds  shall be paid to the  Transferor),  and amounts used to reimburse  the
Master Servicer for Advances pursuant to the terms of the Transfer and Servicing
Agreement.

Distributions from Collection Account.  On each Payment  Determination Date, the
Administrator  will advise the Indenture Trustee and the Eligible Lender Trustee
in writing of the applicable Class Interest Amount and Principal  Payment Amount
with respect to each Class of Notes and the Certificateholders. Further, on each
Payment   Determination   Date  relating  to  a  Quarterly   Payment  Date,  the
Administrator  will advise the Indenture  Trustee in writing of the  Transaction
Fees payable with respect to the preceding quarter.

On each  Payment  Date or  Quarterly  Payment  Date (and with  respect to clause
(i)(A) below on each Payment Date while the Class A Notes are  outstanding,  and
thereafter, on the 25th Day of each month, or if such day is not a Business Day,
the next succeeding  Business Day), the Indenture Trustee will transfer from the
Collection Account the following amounts in the following  priority,  subject to
Available  Funds  for the  immediately  preceding  Collection  Period  or  three
Collection Periods, as applicable:

                  (i)      to the Expense Account (A) an amount equal to accrued
                           and unpaid  Consolidation  Loan Fees as of the end of
                           the immediately  preceding Collection Period, and (B)
                           an amount  equal to accrued  and  unpaid  Transaction
                           Fees payable on a Quarterly Payment Date;

                  (ii)     to the Note Payment  Account,  an amount equal to the
                           Class Interest  Amount for each Class of Notes due on
                           such Payment Date or Quarterly Payment Date;

                  (iii)    to the Note Payment  Account,  an amount equal to the
                           Principal  Payment Amount due on such Payment Date or
                           Quarterly Payment Date;

                  (iv)     to the Certificate Distribution Account, an amount up
                           to the Class Interest Amount for the Certificates due
                           on such Quarterly Payment Date; and

                  (v)      after  the  Notes  have  been  paid in  full,  to the
                           Certificate  Distribution Account, an amount required
                           to reduce the Certificate principal balance to zero.

On each  Quarterly  Payment  Date (and with  respect to clause (i) below on each
Payment Date while the Class A Notes are  outstanding,  and  thereafter,  on the
25th  day of  each  month,  or if  such  day is not a  Business  Day,  the  next
succeeding Business Day) following the transfer to the Expense Account described
in the preceding  paragraph,  the  Indenture  Trustee will  distribute  from the
Expense Account (in addition to any amounts transferred from the Reserve Account
as described herein) the following amounts in the following order of priority:



<PAGE>


                  (i)      to the  Department  of Education,  the  Consolidation
                           Loan Fees for the  immediately  preceding  Collection
                           Period together with any overdue  Consolidation  Loan
                           Fees for any prior Collection Periods;

                  (ii)     to the Master  Servicer,  the  Servicing  Fee for the
                           preceding quarter and all overdue Servicing Fees;

                  (iii)    to the Administrator,  the Administration Fee for the
                           preceding  quarter  and  all  overdue  Administration
                           Fees;

                  (iv)     to the Indenture  Trustee,  the Indenture Trustee Fee
                           for the preceding  quarter and all overdue  Indenture
                           Trustee Fees; and

                  (v)      to the  Eligible  Lender  Trustee  and  the  Delaware
                           Trustee,  the  Eligible  Lender  Trustee  Fee and the
                           Delaware Trustee Fee, respectively, for the preceding
                           quarter and all overdue  Eligible Lender Trustee Fees
                           and Delaware Trustee Fees.

On each Payment Date or Quarterly  Payment Date,  following the transfers to the
Note Payment Account  described above, the Indenture  Trustee will distribute to
the  Noteholders  as of the related  Record Date the amounts  transferred to the
Note Payment  Account,  together with any amounts  transferred  from the Reserve
Account and the Advance Account, in the following order of priority:



<PAGE>



                  (i)      first, to the Class A Noteholders, the Class Interest
                           Amount;

                  (ii)     second,  if such Payment Date is a Quarterly  Payment
                           Date, to the Class B Noteholders,  the Class Interest
                           Amount;

                  (iii)    third,  to the  Class A  Noteholders,  the  Principal
                           Payment  Amount until the  outstanding  amount of the
                           Class A Notes has been reduced to zero; and

                  (iv)     fourth,  after the  principal  balance of the Class A
                           Notes has been reduced to zero,  if such Payment Date
                           is  a  Quarterly   Payment   Date,  to  the  Class  B
                           Noteholders,  the remaining  Principal Payment Amount
                           until the principal  balance of the Class B Notes has
                           been reduced to zero.

On each  Quarterly  Payment  Date,  after making all  required  transfers to the
Expense  Account,  the Note Payment Account and, if applicable,  the Certificate
Distribution   Account,  the  Indenture  Trustee  will  transfer  any  remaining
Available Funds for the preceding three Collection  Periods (and with respect to
clause (ii) below, any amounts in the Reserve Account in excess of the Specified
Reserve Account Balance) in the following order of priority:



<PAGE>


                  (i)      to the Reserve Account, the amount, if any, necessary
                           to  increase  the  balance  thereof to the  Specified
                           Reserve Account Balance;

                  (ii)     to the Note  Payment  Account  (for  payment  on such
                           Quarterly  Payment  Date to the Class A  Noteholders,
                           and upon  payment  in full  thereof,  to the  Class B
                           Noteholders),  Parity  Payments  to the  extent  then
                           required; and

                  (iii)    to the Note  Payment  Account  (for  payment  on such
                           Quarterly  Payment  Date to the Class A  Noteholders,
                           and upon  payment  in full  thereof,  to the  Class B
                           Noteholders), the amount of any Carryover Interest.

Any remaining  Available  Funds on a Quarterly  Payment Date (other than amounts
representing  payments  received  during such months) will be distributed to the
Depositor, and will not thereafter be available to make payments on the Notes or
Certificates.

Notwithstanding   the   foregoing,   if  on  any  Payment  Date   following  all
distributions to be made on such Payment Date, the principal amount of the Class
A Notes would exceed the sum of the Pool  Balance at the end of the  immediately
preceding  Collection  Period plus the aggregate balance on deposit in the Trust
Accounts on such  Payment Date  following  such  distributions,  or if a payment
Event of Default has occurred  with respect to the Notes,  interest  will not be
paid on the Class B Notes until after payment of the Principal Payment Amount to
the Class A Noteholders.

Realized Losses.  The Reserve Account is intended,  among other things, to cover
Realized Losses on the Financed  Student Loans that may occur from time to time.
See  "Description  of the  Agreements  - Transfer  and  Servicing  Agreements  -
Realized Losses" in the Prospectus.

Advances

If the Master Servicer has applied for an Insurance  Payment from the Department
of HHS, a  Guarantee  Payment  from a Guarantee  Agency or an  Interest  Subsidy
Payment or a Special Allowance Payment from the Department of Education, and the
Master  Servicer has not received  the related  payment  prior to the end of the
Collection  Period  immediately  preceding the Payment Date on which such amount
would be  required  to be  distributed  as a payment  of  interest,  the  Master
Servicer  may, no later than the  Payment  Determination  Date  relating to such
Payment  Date,  deposit  into the Advance  Account an amount up to the amount of
such payments applied for but not received (such deposits by the Master Servicer
are  referred  to herein as  "Advances").  On each  related  Payment  Date,  the
Indenture  Trustee will  distribute  from the Advance Account to the Noteholders
the Advance for such Payment Date.  Such Advances are  recoverable by the Master
Servicer  (i) first,  from the source for which such  Advance  was made and (ii)
second,  from  payments  received  generally  on or with respect to the Financed
Student Loans. The Master Servicer will have no obligation,  legal or otherwise,
to make any  Advance,  and a  determination  by the Master  Servicer  to make an
Advance  will  not  create  any  obligation  of the  Master  Servicer,  legal or
otherwise, to make any future Advances.

Reserve Account

On the Closing Date, the Depositor  will deposit  $_________ in cash or Eligible
Investments  in the Reserve  Account.  The Reserve  Account will be augmented on
each Quarterly Payment Date by deposit therein of the amount, if any,  necessary
to attain or  reinstate  the  balance of the  Reserve  Account to the  Specified
Reserve  Account  Balance from the amount of  Available  Funds  remaining  after
making all prior distributions on such date as described above under "- Priority
of Payments."  Also,  if amounts were  transferred  from the Reserve  Account to
cover a Realized Loss on a Financed  Student Loan,  any  subsequent  payments of
principal  received on or with  respect to such  Financed  Student  Loan will be
deposited into the Reserve Account.

If on any  Quarterly  Payment  Date  (after  giving  effect to all  deposits  or
withdrawals therefrom on such Payment Date) the amount of the Reserve Account is
greater than the Specified  Reserve Account  Balance,  the  Administrator  will,
subject to certain limitations, instruct the Indenture Trustee to distribute the
amount of the  excess,  after  payment  of any  Parity  Payments  and  Carryover
Interest then due, to the Depositor.  Upon any  distribution to the Depositor of
amounts from the Reserve  Account,  the Noteholders will not have any rights in,
or claims to, such amounts.

The Reserve  Account is intended to enhance the  likelihood of timely receipt by
the Noteholders of the full amount of interest due them, the ultimate receipt by
the  Noteholders  of the full amount of principal and to decrease the likelihood
that the Noteholders will experience losses. In certain circumstances,  however,
the Reserve  Account could be depleted.  If the amount  required to be withdrawn
from the Reserve  Account to cover  shortfalls in the amount of Available  Funds
exceeds the amount of cash in the Reserve Account, a temporary  shortfall in the
amount of principal and interest  distributed to the  Noteholders  could result.
This could, in turn, increase the average life of the Notes.  Moreover,  amounts
on deposit in the Reserve Account (other than amounts in excess of the Specified
Reserve  Account  Balance) will not be available to cover any  aggregate  unpaid
Carryover Interest.

Subordination of the Class B Notes

The rights of the holders of the Class B Notes to receive principal and interest
payments will be subordinated to such rights of the holders of the Class A Notes
to the extent described  herein.  This  subordination is intended to enhance the
likelihood of regular  receipt of the Class Interest Rate and Principal  Payment
Amount  by the  Class A  Noteholders.  See " -  Priority  of  Payments"  in this
Prospectus Supplement.

Termination

Optional Purchase. The obligations of the Master Servicer,  the Transferor,  the
Depositor,  the  Administrator,  the Eligible  Lender  Trustee and the Indenture
Trustee  pursuant to the Transfer and Servicing  Agreements  will terminate upon
(i) the maturity or other  liquidation of the last Financed Student Loan and the
disposition of any amount  received upon  liquidation of any remaining  Financed
Student Loans and (ii) the payment to the Noteholders and the Certificateholders
of all  amounts  required  to be paid  to  them  pursuant  to the  Transfer  and
Servicing  Agreements.  To avoid excessive  administrative  expense,  the Master
Servicer is  permitted,  at its option,  to purchase  from the  Eligible  Lender
Trustee,  as of  the  end of  any  Collection  Period  immediately  preceding  a
Quarterly  Payment Date, if the then outstanding Pool Balance is ___% or less of
the Initial Pool Balance,  all remaining Financed Student Loans at a price equal
to the  aggregate  Purchase  Amounts  thereof  as of the end of such  Collection
Period,  but not less than an amount necessary to pay transaction  costs and all
amounts due the Noteholders  (other than Carryover  Interest).  Upon payment and
redemption of the Notes and  Certificates  and the attendant  termination of the
Trust, all remaining assets of the Trust will be conveyed and transferred to the
Depositor.

Auction  Purchase.  Any Financed  Student Loans remaining in the Trust as of [ ]
will be offered for sale by the Indenture  Trustee [if the then outstanding Pool
Balance  is ___% or less of the  Initial  Pool  Balance].  The  Transferor,  its
affiliates and unrelated  third parties may offer bids to purchase such Financed
Student  Loans on or  prior  to such  Payment  Date.  If at  least  two bids are
received,  the  Indenture  Trustee  will  accept the  highest bid if it will pay
transaction  costs and all amounts  due the  Noteholders  (other than  Carryover
Interest).  If at least two bids are not  received or the bid  proceeds  are not
sufficient to pay transaction  costs and the Notes,  the Indenture  Trustee will
not  consummate  such sale. The proceeds of any such sale will be used to redeem
any outstanding  Notes on such Payment Date, after which time the Trust shall be
terminated. 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  Payment Dates upon terms similar
to those described  above. No assurance can be given as to whether the Indenture
Trustee  will be  successful  in  soliciting  acceptable  bids to  purchase  the
Financed Student Loans.

                                  UNDERWRITING

Subject to the terms and conditions set forth in an Underwriting Agreement dated
__________ __, 1998 (the  "Underwriting  Agreement"),  among the Depositor,  the
Transferor,   Salomon   Brothers   Inc  and   Crestar   Securities   Corporation
(collectively,  the  "Underwriters"),  the  Depositor  has agreed to sell to the
Underwriters,  and each  Underwriter  has severally  agreed to purchase from the
Depositor, the principal balance of each Class of Notes set forth below its name
on the following chart:
<TABLE>
<CAPTION>
Class of Notes
                                              Salomon Brothers Inc          Crestar Securities Corporation
<S> <C>
Class A Notes.............................
Class B Notes.............................

         Total............................
</TABLE>
In the Underwriting  Agreement,  the Underwriters have severally agreed, subject
to the terms and  conditions  set forth  therein,  to purchase  all of the Notes
offered  hereby,  if any Notes are  purchased.  In the event of a default by any
Underwriter, the Underwriting Agreement provides that, in certain circumstances,
purchase  commitments  of the  non-defaulting  Underwriter  may be  increased or
purchase  commitments of all Underwriters  may be terminated.  The Depositor has
been advised by the  Underwriters  that the  Underwriters  propose  initially to
offer the Notes to the public at the public  offering price with respect to each
Class set forth on the cover page of this  Prospectus.  After the initial public
offering, the public offering price may be changed.

The Underwriting  Agreement  provides that the Depositor and the Transferor will
indemnify the Underwriters  against certain liabilities,  including  liabilities
under applicable securities laws, or contribute to payments the Underwriters may
be required to make in respect thereof.

After the initial distribution of the Notes by the Underwriters,  the Prospectus
and Prospectus  Supplement  may be used by Crestar  Securities  Corporation,  an
affiliate of the Transferor and Depositor,  in connection  with offers and sales
relating  to  market  making  transactions  in  the  Notes.  Crestar  Securities
Corporation may act as principal or agent in such transactions.  Such sales will
be made at prices related to prevailing market prices at the time of sale.

The  Underwriters  may  engage  in  over-allotment,   stabilizing  transactions,
syndicate covering transactions and penalty bids in accordance with Regulation M
under the Exchange Act. Over-allotment involves syndicate sales in excess of the
offering  size,   which  creates  a  syndicate   short   position.   Stabilizing
transactions  permit bids to  purchase  the  underlying  security so long as the
stabilizing  bids  do  not  exceed  a  specific  maximum.   Syndicate   covering
transactions  involve  purchases  of the  Notes in the  open  market  after  the
distribution  has been completed in order to cover  syndicate  short  positions.
Penalty  bids permit the  Underwriters  to reclaim a selling  concession  from a
syndicate  member when the Notes  originally  sold by such syndicate  member are
purchased  in  a  syndicate  covering   transaction  to  cover  syndicate  short
positions.  Such stabilizing  transactions,  syndicate covering transactions and
penalty  bids may  cause  the  price of the  Notes  to be  higher  than it would
otherwise be in the absence of such transactions.

Crestar Securities  Corporation is an affiliate of the Transferor and Depositor,
and a wholly owned indirect subsidiary of Crestar Financial Corporation.

                                  LEGAL MATTERS

Certain legal matters relating to the Transferor, Depositor, Master Servicer and
Administrator  will be passed  upon by Hunton &  Williams  and Foley &  Lardner.
Certain legal matters  relating to the validity of the issuance of the Notes and
federal  income  tax  matters  will be  passed  upon for the  Trust by  Hunton &
Williams.  Each of Hunton & Williams  and Foley & Lardner  has  performed  legal
services  for the  Transferor  and it is  expected  that they will  continue  to
perform such  services in the future.  Certain legal matters will be passed upon
for the Underwriters by Squire, Sanders & Dempsey L.L.P.

                                     RATING

It is a condition  to the  issuance  and sale of each Class of the Class A Notes
that they each be rated  "AAA" by  [Standard  & Poor's] and [Fitch] and "Aaa" by
[Moody's].  It is a condition  to the issuance of the Class B Notes that they be
rated at least "A" by  [Standard  & Poor's]  and  [Fitch]  and at least  "A2" by
[Moody's].  A securities  rating is not a  recommendation  to buy,  sell or hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning rating agency.  The ratings of the Notes address the likelihood of the
ultimate  payment of principal  of and  interest on the Notes  pursuant to their
terms. The Rating Agencies do not evaluate,  and the ratings on the Notes do not
address, the likelihood of prepayments on the Notes or the likelihood of payment
of the Carryover Interest.


<PAGE>
<TABLE>
PROSPECTUS

                                             CRESTAR SECURITIZATION, LLC
                                                      Depositor

                                                     CRESTAR BANK
                                    Transferor, Master Servicer and Administrator

                                           Student Loan Asset Backed Notes
<S> <C>
Consider  carefully  the  risk
factors beginning on page 6 in
this prospectus.                    Each Trust:

A Note  is not a  deposit  and      o   may issue  periodically  student loan asset backed notes in one
neither   the  Notes  nor  the          or more series with one or more classes; and
underlying accounts or student
loans    are     insured    or      o    will own:
guaranteed   by  the   Federal
Deposit Insurance  Corporation           o   student loans;
or  any  governmental  agency,
except as  expressly  provided           o   payments due on those student loans; and
herein.
                                         o   other  property  described  in this  prospectus  and in the
The   Notes   will   represent               accompanying prospectus supplement.
obligations  of the Trust only
and   will    not    represent      The Notes:
interests in or obligations of
Crestar  Bank  or  any  of its      o   will be secured by the  property  of the Trust and will be paid
affiliates.                             only from the Trust's assets;

This Prospectus may be used to      o   will be rated in one of the four highest  rating  categories by
offer  and sell any  series of          at least one nationally recognized rating organization;
Notes only if  accompanied  by
the Prospectus  Supplement for      o    may have one or more forms of credit enhancement; and
that Series.
                                    o   will be issued as part of a  designated  series that may include one or more
                                        classes of notes and credit enhancement.

                                    The Noteholders:

                                    o   will receive  interest and principal  payments from collections
                                        on the student loans and the Trust's other assets; and

                                    o   are entitled to receive payments from collections on student loans and other
                                        assets  securing  their series of Notes,  but have no entitlement to payments
                                        from student loans or other assets only securing other series of Notes.




                           Neither the SEC nor any state securities commission has approved
                       these Notes or determined that this Prospectus is accurate or complete.
                              Any representation to the contrary is a criminal offense.


                                                     May 4, 1998

</TABLE>

<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS AND THE ACCOMPANYING PROSPECTUS SUPPLEMENT


         The Issuer provides  information to you about the Notes in two separate
documents that  progressively  provide more detail:  (a) this Prospectus,  which
provides general information, some of which may not apply to a particular Series
of Notes, including your Series, and (b) the accompanying Prospectus Supplement,
which will describe the specific terms of your Series of Notes, including:

   o       the timing of interest and  principal  payments;
   o       financial and other  information  about the Financed Student Loans;  
   o       information  about credit  enhancement for each Class; 
   o       the ratings for each Class; 
   o       and the method for selling the Notes.

If the terms of a particular  Series of Notes vary between this  Prospectus  and
the Prospectus Supplement,  you should rely on the information in the Prospectus
Supplement.

         You should rely only on the information provided in this Prospectus and
the accompanying Prospectus Supplement,  including the information  incorporated
by reference. The Issuer has not authorized anyone to provide you with different
information.  The Notes  are not  offered  in any  state  where the offer is not
permitted.  The Issuer does not claim the  accuracy of the  information  in this
Prospectus or the accompanying  Prospectus  Supplement as of any date other than
the dates stated on their respective covers.

         The Issuer has included  cross-references in this Prospectus and in the
accompanying  Prospectus Supplement to captions in these materials where you can
find further related discussions.  The following Table of Contents and the Table
of Contents included in the accompanying Prospectus Supplement provide the pages
on which these captions are located.



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


<PAGE>

                                TABLE OF CONTENTS

                                                       Page

PROSPECTUS SUMMARY......................................1
   DEPOSITOR............................................1
   ISSUER...............................................1
   TRUST ASSETS.........................................1
   INFORMATION ABOUT THE FINANCED STUDENT LOANS.........1
   MASTER SERVICER AND SERVICERS........................2
   ELIGIBLE LENDER TRUSTEE..............................2
   INDENTURE TRUSTEE....................................2
   ADMINISTRATOR........................................2
   TRANSFEROR...........................................2
   NOTES OFFERED........................................2
   INTEREST PAYMENTS ON THE NOTES.......................2
   PRINCIPAL PAYMENTS ON THE NOTES......................3
   COLLECTION ACCOUNT, NOTE PAYMENT ACCOUNT, 
      EXPENSE ACCOUNT...................................3
   PRE-FUNDING ACCOUNT..................................3
   CREDIT ENHANCEMENT...................................3
   TRANSFER AND SERVICING AGREEMENT.....................4
   ADVANCES.............................................4
   OPTIONAL REPURCHASE..................................4
   AUCTION OF TRUST ASSETS..............................4
   FEDERAL INCOME TAX CONSEQUENCES......................4
   ERISA CONSIDERATIONS.................................4
   REGISTRATION OF THE NOTES............................4
   RATING...............................................4
RISK FACTORS............................................5
FORMATION OF THE TRUSTS................................11
   The Trusts..........................................11
   Eligible Lender Trustee.............................12
USE OF PROCEEDS........................................12
THE TRANSFEROR.........................................12
THE DEPOSITOR..........................................13
THE FINANCED STUDENT LOAN POOL.........................13
MATURITY AND PREPAYMENT CONSIDERATIONS.................14
DESCRIPTION OF THE FFEL PROGRAM........................15
   General.............................................15
   Loan Terms..........................................16
   Contracts with Guarantee Agencies...................22
   Federal Special Allowance Payments..................25
   Federal Student Loan Insurance Fund.................26
   Direct Loans........................................26
DESCRIPTION OF THE GUARANTEE AGENCIES..................26
   General.............................................26
   Federal Agreements..................................28
   Effect of Annual Claims Rate........................28
DESCRIPTION OF THE HEAL PROGRAM........................29
   Eligible Borrower...................................29
   Eligible Lender.....................................29
   Insurance Benefits..................................29
   Authorized Amounts of HEAL Loans....................29
   Terms of HEAL Loans.................................30
   Interest............................................30
   Insurance Premium...................................31
   Consolidation of HEAL Loans.........................31
   Payments by Secretary of HHS........................31
   Due Diligence.......................................31
   Claims..............................................31
   General.............................................32
   Insurance Fund......................................32
   Collection/Litigation...............................32
THE PRIVATE LOAN PROGRAMS..............................32
DESCRIPTION OF THE AGREEMENTS..........................33
   General.............................................33
   Sales Agreements....................................33
   Transfer and Servicing Agreements...................33
   The Indenture.......................................37
   Administration Agreements...........................42
SERVICING..............................................43
   Servicing Procedures................................43
   Certain Matters Regarding the Master Servicer.......44
   Master Servicer Covenants...........................44
   Master Servicer Default.............................45
   Servicing Compensation..............................45
DESCRIPTION OF THE NOTES...............................45
   General.............................................45
   Payment of Available Funds..........................46
   Interest............................................47
   Principal...........................................48
   Determination of LIBOR..............................49
   T-Bill Rate.........................................49
   Auction Procedures..................................49
   Credit Enhancement..................................51
   Termination.........................................52
   Book-Entry Registration.............................52
   Definitive Notes....................................55
   List of Noteholders.................................56
   Reports to Noteholders..............................56
FEDERAL INCOME TAX CONSEQUENCES........................56
   General.............................................56
   Original Issue Discount.............................57
   Variable Rate Notes.................................60
   Anti-Abuse Rule.....................................62
   Market Discount.....................................62
   Amortizable Premium.................................63
   Gain or Loss on Disposition.........................64
   Miscellaneous Tax Aspects...........................65
STATE TAX CONSIDERATIONS...............................65
ERISA CONSIDERATIONS...................................65
AVAILABLE INFORMATION..................................66
REPORTS TO NOTEHOLDERS.................................66
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE........67
PLAN OF DISTRIBUTION...................................67
FINANCIAL INFORMATION..................................67
RATING.................................................67
GLOSSARY OF PRINCIPAL DEFINITIONS.....................I-1


<PAGE>

                               PROSPECTUS SUMMARY

o    This summary  highlights  selected  information from this document and does
     not contain all of the information that you need to consider in making your
     investment  decision.  To understand all of the terms of an offering of the
     Notes, read carefully this entire document and the accompanying  Prospectus
     Supplement.

o    This  summary  provides  an  overview  of certain  information  to aid your
     understanding  and is qualified by the full description of this information
     in the Prospectus Supplement.

o    You can find the definition of the capitalized  terms used in this document
     under the caption "Glossary" beginning on page I-1 of this Prospectus.

DEPOSITOR

Crestar   Securitization,   LLC,  a  Virginia  limited  liability  company  (the
"Depositor"),  will be the  depositor  to each Trust.  Crestar  Bank, a Virginia
banking corporation, owns a 99% membership interest in the Depositor. Crestar SP
Corporation,  a Virginia  corporation  (the  "Manager")  wholly owned by Crestar
Bank,  owns a 1% membership  interest in the Depositor.  The Manager manages the
Depositor's business activities.

ISSUER

One or more statutory business trusts to be established from time to time as set
forth  in the  related  Prospectus  Supplement  (each,  a  "Trust")  by a  trust
agreement  (each  as  amended  and  supplemented  from  time to  time,  a "Trust
Agreement")  will issue the Notes.  A Trust may be a "master  trust" that issues
more than one Series of Notes. The Depositor and an Eligible Lender Trustee will
be parties to each Trust Agreement,  and a Delaware Trustee also may be a party.
One or more Series of Notes may be issued under each Trust.  A Trust will engage
only in the following activities:

o     acquiring and holding certain assets;
o     issuing and making payments on the Notes and other interests in the Trust;
o     and engaging in related activities.

TRUST ASSETS

Crestar  Bank,  the  Transferor,  will  transfer  Financed  Student Loans to the
Depositor. The Depositor will transfer those Financed Student Loans to a Trust.

A Trust also may include  payments due on the Financed  Student  Loans and other
proceeds  of  the  Financed  Student  Loans  and of the  related  guarantee  and
insurance payments. Additional Trust assets may include:

o     a Pre-Funding Account;
o     monies  deposited in the Trust's bank  accounts and  investments  of those
      monies; and
o     "Credit Enhancements,"  including liquidity facilities,  interest rate cap
      agreements,  interest rate swap  agreements,  currency swap  agreements or
      other similar arrangements.

The  Master  Servicer  or the  Depositor  may  repurchase,  subject  to  certain
limitations and conditions, Financed Student Loans that have been transferred to
a Trust. See "Formation of the Trusts" herein.

INFORMATION ABOUT THE FINANCED STUDENT LOANS

The Financed  Student Loans will consist of education loans to students or their
parents enrolled in accredited  schools.  The Financed Student Loans either were
originated by the Transferor or were acquired by the Transferor.

Financed Student Loans may include:

o     Loans made under the FFEL Program, such as
      o     PLUS Loans;
      o     Stafford Loans;
      o     Unsubsidized Stafford Loans;
      o     SLS Loans; and
      o     Consolidation Loans;
o     HEAL Loans; and
o     Private Loans

A Guarantee  Agency will guarantee the payment of principal and interest on each
FFELP Loan to the extent provided under the FFEL Program.  Each Guarantee Agency
is reinsured by the  Department  of Education to the extent  provided  under the
FFEL Program.  See  "Description  of the FFEL Program" and  "Description  of the
Guarantee  Agencies" herein.  Each HEAL loan is insured as to payment of 100% of
principal and interest by the  Department of HHS. See  "Description  of the HEAL
Program" herein.

Most FFELP Loans and HEAL Loans will not require the  borrower to make  payments
until after the borrower  leaves  school.  The Department of Education will make
interest  payments  during  the  Deferral  Phase  on  Stafford  Loans  and  some
Consolidation Loans.  Interest will accrue and be added to the principal balance
of other FFELP Loans (other than some PLUS Loans) and HEAL Loans.  Private Loans
generally  require the  borrower  to make  payments of  principal  and  interest
shortly  after the loan is made.  Some  Private  Loans allow the borrower to pay
interest  only until  withdrawal  from school.  See "The Private Loan  Programs"
herein.

MASTER SERVICER AND SERVICERS

Crestar Bank will act as Master Servicer for the Financed  Student Loans. One or
more Servicers identified in the Prospectus Supplement will service the Financed
Student Loans of a Series.  In limited cases,  the Master Servicer or a Servicer
may be removed or resign and another  party may be appointed  in its place.  The
Master  Servicer and each  Servicer will receive a fee for their  services.  See
"Servicing"   herein  and  "The  Servicers"  in  the   accompanying   Prospectus
Supplement.

ELIGIBLE LENDER TRUSTEE

The  Prospectus  Supplement  will name the  Eligible  Lender  Trustee  under the
related Trust  Agreement.  The Eligible  Lender Trustee will hold legal title to
the Financed  Student Loans on behalf of the related Trust.  See "Description of
the Agreements -- Administration Agreements" herein.

INDENTURE TRUSTEE

The Prospectus  Supplement  will name the Indenture  Trustee under the Indenture
for the Series.

ADMINISTRATOR

Crestar  Bank will be the  Administrator  on behalf of each Trust  pursuant to a
related  Administration  Agreement among the Administrator,  the Eligible Lender
Trustee and the Indenture Trustee. See "Description of the Agreements" herein.

TRANSFEROR

Crestar  Bank  will  contribute  or  sell  the  Financed  Student  Loans  to the
Depositor. See "The Transferor" herein.

NOTES OFFERED

Student  Loan Asset Backed Notes will be issued in one or more Series and in one
or more  Classes.  Each Series of Notes will be issued under an Indenture  and a
related Terms Supplement  between the Trust and the Indenture  Trustee. A Series
of Notes may include  Auction Rate Notes,  Accrual Notes,  planned  amortization
Notes,  principal only Notes,  interest only Notes, senior Notes and subordinate
Notes. The Notes may be offered in book-entry form only. See "Description of the
Notes" herein.

The Notes  will be secured by the  assets of the  related  Trust.  If the issuer
Trust is not a master  trust,  the  Notes  will be  secured  only by the  assets
pledged to secure that  Series.  If the issuer Trust is a master trust the Notes
will be secured by all assets pledged to secure that Series and all other Series
issued by the master trust. The particular characteristics of your Trust will be
described in the Prospectus Supplement. See "Description of the Notes" herein.

INTEREST PAYMENTS ON THE NOTES

Each Class of Notes will represent the right to receive  payments of interest as
described in the accompanying  Prospectus Supplement.  Each Class may differ in,
among other things, priority of payments,  payment dates, interest rates, method
for computing interest and entitlements to Credit Enhancement.  See "Description
of the Notes" herein.

Each  Class of Notes may have  fixed,  floating,  auction  or any other  type of
interest   rate.   Generally,   interest  will  be  paid   monthly,   quarterly,
semi-annually  or on other  scheduled  dates  over the life of the  Notes,  each
called a "Payment Date." See "Description of the Notes" herein.

Collections  on the assets may be  deposited  in one or more trust  accounts and
invested under  guidelines  established by the Rating  Agencies until payment to
Noteholders.  Interest  payments  for any  Series of Notes  will be funded  from
collections on Financed Student Loans, any applicable Credit  Enhancement,  and,
if and to the extent specified in the accompanying Prospectus Supplement, monies
earned  while  collections  are invested  pending  payment to  Noteholders.  See
"Description of the Notes" herein.

PRINCIPAL PAYMENTS ON THE NOTES

Each Note will represent the right to receive payments of principal as described
in the accompanying Prospectus Supplement.  If a Series of Notes consists of one
or more  Classes,  each Class may differ in,  among  other  things,  the amounts
allocated for  principal  payments,  priority of payment  dates,  maturity,  and
rights to Credit Enhancement. See "Description of the Notes" herein.

Payment  in full of a Class of Notes  may  occur  sooner  than the  Legal  Final
Maturity for the Class due to borrowers leaving school, principal prepayments on
the Financed  Student  Loans,  or an optional  purchase of the Financed  Student
Loans by the Master Servicer. See "Description of the Notes" herein.

COLLECTION ACCOUNT, NOTE PAYMENT ACCOUNT, EXPENSE ACCOUNT

Each  Servicer  will  forward  collections  on the Financed  Student  Loans to a
Collection Account.  The Eligible Lender Trustee will forward insurance payments
and  similar  collections  to a  Collection  Account.  See  "Description  of the
Agreements -- Transfer and Servicing Agreements -- Accounts" herein.

On each Payment  Determination Date, the Administrator will advise the Indenture
Trustee  in  writing  of  principal  and  interest  payments  to be  made to the
Noteholders and Transaction Fees payable on the related Payment Date.
Transaction Fees may be payable to one or more of the following:

     o       the Master Servicer;
     o       each Servicer;
     o       the Administrator;
     o       the Indenture Trustee;
     o       the Delaware Trustee (if any); and
     o       the Eligible Lender Trustee.

On each  Payment  Date or  other  interval  as may be  provided  in the  related
Prospectus  Supplement,  the  Indenture  Trustee will  transfer  monies from the
Collection  Account to the (i) Expense  Account,  in satisfaction of Transaction
Fees and other  expenses;  and (ii) Note Payment  Account,  to make  payments of
principal and interest to  Noteholders.  See  "Description  of the Agreements --
Transfer and Servicing Agreements -- Accounts" herein.

The  Collection  Account,  Note  Payment  Account,  and  Expense  Account may be
segregated by Series.

PRE-FUNDING ACCOUNT

A portion of the net  proceeds of the sale of a Series of Notes may be deposited
into a Pre-Funding  Account.  Monies in the Pre-Funding  Account will be used to
purchase Pre-Funded Student Loans for the Trust. Each Pre-Funding Account:

    o       will invest monies only in Eligible Investments;
    o       will not exceed a percentage of the principal  amount of the related
            Series of Notes, as specified in the Prospectus Supplement;
    o       will  have a  limited  duration,  as  specified  in  the  Prospectus
            Supplement; and
    o       will   acquire   Financed   Student   Loans   with   characteristics
            substantially  similar to those identified in the related Prospectus
            Supplement.

Amounts  that remain in the  Pre-Funding  Account at the end of the  Pre-Funding
Period will be paid to the Noteholders as a prepayment of principal as set forth
in the Prospectus Supplement. See "Description of the Agreements -- Transfer and
Servicing Agreements -- Pre-Funding Account" herein.

CREDIT ENHANCEMENT

Each Class of a Series may be entitled to Credit Enhancement. Credit Enhancement
provides  additional payment protection to investors in each Class of Notes that
has Credit Enhancement.

"Credit Enhancement" for a Class of Notes of any Series may take the form of one
or more of the following:

o     subordination           o    letter of credit
o     collateral interest     o    surety bond
o     insurance policy        o    spread account
o     cash collateral         o    reserve account
        guarantee or account

The type, characteristics and amount of any Credit Enhancement will be:


o     based on several factors,  including the  characteristics  of the Financed
      Student Loans at the Closing Date, and

o     established  based on the requirements of each Rating Agency rating one or
      more Classes of Notes of that Series.

See "Description of the Notes -- Credit Enhancement" herein.

TRANSFER AND SERVICING AGREEMENT

The Depositor  will transfer  Financed  Student Loans to the Trust pursuant to a
Transfer and Servicing  Agreement among the Depositor,  the Trust,  the Eligible
Lender Trustee and the Master  Servicer.  The Eligible  Lender Trustee will hold
legal title to all Financed Student Loans in the Trust. The Master Servicer will
be obligated to service,  or arrange for the servicing of, the Financed  Student
Loans. The Administrator will agree to perform  administrative duties concerning
the Trust and the Financed Student Loans under the Administration Agreement.
See "Description of the Agreements" and "Servicing" herein.

The  Depositor  or the  Master  Servicer,  as  applicable,  may be  required  to
repurchase   Financed  Student  Loans  affected  by  a  breach  of  a  covenant,
representation  or  warranty  in  the  Transfer  and  Servicing  Agreement.  The
Transferor will have a corresponding  obligation to repurchase  Financed Student
Loans under the Sales  Agreement  pursuant to which it transferred  the Financed
Student Loans. See "Description of the Agreements" herein.

The Master Servicer will agree to prepare and file claims with the Department of
Education,  the  Department  of HHS and the  Guarantee  Agencies  for  insurance
benefits on the Financed  Student Loans. See "Description of the Agreements" and
"Servicing" herein.

ADVANCES

The Master  Servicer  may advance  monies due but not  collected on the Financed
Student  Loans.  The extent and nature of any Advances  will be described in the
accompanying  Prospectus  Supplement.  See  "Servicing - Servicing  Procedures -
Advances" herein.

OPTIONAL REPURCHASE

The Master  Servicer has the option to purchase the Financed  Student Loans with
respect to a Series at such time as the Pool Balance of those  Financed  Student
Loans is equal to or less than a percentage specified in a Prospectus Supplement
of the Initial Pool Balance of such Financed  Student Loans.  The purchase price
will be used to repay the Notes.  See  "Description of the Notes -- Termination"
herein.

AUCTION OF TRUST ASSETS

If specified in the accompanying  Prospectus  Supplement,  the Indenture Trustee
may be required to offer for sale all  Financed  Student  Loans  remaining  in a
Trust on a certain date or when the Pool Balance  reaches a certain  level.  The
purchase price will be used to repay the Notes. See "Description of the Notes --
Termination" herein.

FEDERAL INCOME TAX CONSEQUENCES

The Notes will evidence debt  obligations  under the Code,  and interest paid or
accrued  on the Notes  will be  taxable  income to  holders  of the  Notes.  See
"Federal Income Tax Consequences" herein and "Summary of Terms -- Federal Income
Tax Consequences" in the Prospectus Supplement.

ERISA CONSIDERATIONS

Each  Prospectus  Supplement  will  describe  the  extent to which  Notes may be
purchased by or on behalf of employee  benefit plans and other  retirement plans
subject to ERISA and related  sections of the Code.  See "ERISA  Considerations"
herein  and  "Summary  of  Terms  -  ERISA  Considerations"  in  the  Prospectus
Supplement.

REGISTRATION OF THE NOTES

The Notes may be  represented by global  certificates  registered in the name of
Cede & Co.,  as nominee of The  Depository  Trust  Company  ("DTC"),  or another
nominee. See "Description of the Notes -- Book-Entry Registration" herein.

RATING

Any Note offered by this Prospectus and the accompanying  Prospectus  Supplement
will be rated in one of the  four  highest  rating  categories  by at least  one
nationally  recognized rating organization.  A rating is not a recommendation to
buy, sell or hold  securities  and may be revised or withdrawn at anytime by the
assigning  Rating Agency.  Each rating should be evaluated  independently of any
other  rating.  See "Rating" and "Summary of Terms -- Rating" in the  Prospectus
Summary.



<PAGE>


                                  RISK FACTORS

You should  consider the following risk factors in deciding  whether to purchase
the Notes.

Limited Ability to
Resell                              Notes The underwriters may assist in resales
                                    of the Notes but they are not required to do
                                    so. A  secondary  market  for any  Series of
                                    Note may not develop.  If a secondary market
                                    does  develop,  it might not  continue or it
                                    might  not be  sufficiently  liquid to allow
                                    you to resell any of your Notes.

Limited Trust Assets                Your  Trust  will not  have any  significant
                                    assets or  sources  of funds  except for the
                                    Financed  Student Loans and related  assets.
                                    The  Notes  are  obligations  solely  of the
                                    related  Trust,  and will not be  insured or
                                    guaranteed by the Depositor, the Transferor,
                                    the Master Servicer, the Guarantee Agencies,
                                    the Eligible  Lender  Trustee,  any of their
                                    affiliates,  the  Department  of  HHS or the
                                    Department  of Education.  Noteholders  must
                                    rely for repayment  upon  proceeds  realized
                                    from  the  Financed  Student  Loans,  Credit
                                    Enhancement  (if  any),  and  related  Trust
                                    assets.     See    "Description    of    the
                                    Notes--Payment   of  Available   Funds"  and
                                    "Description    of   the   Notes--    Credit
                                    Enhancement" herein.

Failure to Comply with
Student Loan Origination
and Servicing Procedures            The  Higher   Education  Act  requires  loan
                                    holders and  servicers  to follow  specified
                                    procedures  to ensure  that the FFELP  Loans
                                    are properly  originated and collected.  The
                                    HEAL Act requires loan holders and servicers
                                    to  follow  specified  procedures  to ensure
                                    that the HEAL Loans are properly  originated
                                    and collected.  Generally,  those procedures
                                    require that completed loan  applications be
                                    processed,  a  determination  of  whether an
                                    applicant is an eligible borrower  attending
                                    an  eligible  institution  under the  Higher
                                    Education   Act  or  the   HEAL   Act,   the
                                    borrower's  responsibilities  under the loan
                                    be explained  to him or her, the  promissory
                                    note  evidencing the loan be executed by the
                                    borrower  and  that  the  loan  proceeds  be
                                    disbursed  by  the  lender  in  a  specified
                                    manner.  After the loan is made,  the lender
                                    must  establish  repayment  terms  with  the
                                    borrower, properly administer deferments and
                                    forbearances  and  credit the  borrower  for
                                    payments   made.   If  a  borrower   becomes
                                    delinquent in repaying a loan, a lender must
                                    perform   certain   collection    procedures
                                    (primarily  telephone calls, demand letters,
                                    skiptracing    procedures   and   requesting
                                    assistance  from  the  applicable  Guarantee
                                    Agency) that vary  depending upon the length
                                    of   time  a   loan   is   delinquent.   See
                                    "Description    of   the   FFEL    Program,"
                                    "Description   of  the  HEAL   Program"  and
                                    "Servicing -- Servicing  Procedures" herein.
                                    The Transfer and  Servicing  Agreement  will
                                    require  that   servicing   and   collection
                                    procedures  comply  with  these  procedures.
                                    Failure  to  follow  these   procedures  may
                                    result in:

                                            (i)  the  Department of  Education's
                                                 refusal  to  make   reinsurance
                                                 payments   to   the   Guarantee
                                                 Agencies  or to  make  Interest
                                                 Subsidy  Payments  and  Special
                                                 Allowance   Payments   to   the
                                                 Eligible  Lender  Trustee  with
                                                 respect to the  Financed  FFELP
                                                 Loans;

                                            (ii) the     Guarantee     Agencies'
                                                 inability  or  refusal to honor
                                                 their   obligations   to   make
                                                 Guarantee Payments with respect
                                                 to Financed FFELP Loans; and

                                            (iii)the  Department of HHS' refusal
                                                 to  honor  its  obligations  to
                                                 make  Insurance  Payments under
                                                 the  HEAL  Insurance   Contract
                                                 with  respect to Financed  HEAL
                                                 Loans.

                                    Loss  of any  such  payments  may  adversely
                                    affect your Trust's ability to pay principal
                                    and interest on the Notes.  See "Description
                                    of the FFEL  Program,"  "Description  of the
                                    HEAL Program" and "Servicing" herein.

Subordination                       Where one or more  Classes  in a Series  are
                                    subordinated,   principal  payments  on  the
                                    subordinated Class or Classes generally will
                                    not begin until the related  senior Class or
                                    Classes are repaid.  In  addition,  interest
                                    payments on a Payment Date on a subordinated
                                    Class or Classes generally will be made only
                                    after each  senior  Class has  received  its
                                    interest  entitlement  on that  Payment Date
                                    and  sometimes  will be made only after each
                                    senior  Class  has  received  its  principal
                                    entitlement    on   that    Payment    Date.
                                    Consequently, a subordinated Class will bear
                                    losses on the Financed  Student  Loans prior
                                    to  such  losses  being  borne  by the  more
                                    senior  Classes.  In addition,  subordinated
                                    Noteholders  may be limited in the  remedies
                                    that are  available  to them  until the more
                                    senior Noteholders are paid in full.

Obligations to Purchase
Financed                            Student  Loans The  Depositor  or the Master
                                    Servicer  may  be  obligated  to  repurchase
                                    Financed  Student  Loans if a breach  of any
                                    representation,  warranty or  obligation  of
                                    the Depositor or the Master Servicer results
                                    in a loss of insurance or guaranty payments.
                                    The  Transferor  generally will be obligated
                                    to  repurchase  any  Financed  Student  Loan
                                    required to be repurchased by the Depositor.

                                    The Depositor,  the Transferor or the Master
                                    Servicer   may  not   have   the   financial
                                    resources to purchase  any Financed  Student
                                    Loan.  The  failure  of the  Depositor,  the
                                    Transferor   or  the  Master   Servicer   to
                                    purchase a Financed Student Loan is a breach
                                    of the  Transfer  and  Servicing  Agreement,
                                    enforceable  by a Trust or by the  Indenture
                                    Trustee,  but  is not an  Event  of  Default
                                    under the Indenture. See "Description of the
                                    Agreements" herein.

Issuance of Additional
Series by a Trust                   A Trust  identified as a master trust in the
                                    accompanying Prospectus Supplement may issue
                                    additional  Series  of  Notes  from  time to
                                    time.  Additional Series may have terms that
                                    are different  from your Series  without the
                                    prior consent or review of any  Noteholders.
                                    It is a  condition  to the  issuance of each
                                    new  Series  from the same  Trust  that each
                                    Rating  Agency  that  originally   rated  an
                                    outstanding  Series  at the  request  of the
                                    Depositor   confirm  in  writing   that  the
                                    issuance  of the new Series  will not result
                                    in a reduction or  withdrawal of its rating.
                                    However,  the  terms of a new  Series  could
                                    affect the timing and amounts of payments on
                                    any  other  outstanding  Series  of the same
                                    Trust.

Offset by Guarantee
Agencies or the Department
of Education                        The  Eligible   Lender  Trustee  may  use  a
                                    Department      of     Education      lender
                                    identification  number that may also be used
                                    for other student loans held by the Eligible
                                    Lender   Trustee   on  behalf  of   entities
                                    established by the Depositor, the Transferor
                                    or their affiliates under other  indentures.
                                    If it does,  the  billings  submitted to the
                                    Department of Education will be consolidated
                                    with the  billings  for payments for student
                                    loans under other  indentures,  and payments
                                    on  such  billings  would  be  made  by  the
                                    Department  of  Education  or the  Guarantee
                                    Agency to the  Eligible  Lender  Trustee  in
                                    lump  sum  form.  These  payments  would  be
                                    allocated  by the  Eligible  Lender  Trustee
                                    among the various  indentures using the same
                                    lender identification number.

                                    If  the   Department   of   Education  or  a
                                    Guarantee   Agency   determines   that   the
                                    Eligible  Lender Trustee owes a liability to
                                    the Department of Education or the Guarantee
                                    Agency  on any  FFELP  Loan  for  which  the
                                    Eligible    Lender    Trustee    is    legal
                                    titleholder,  the Department of Education or
                                    the  Guarantee  Agency might seek to collect
                                    that   liability   by   offsetting   against
                                    payments  due the  Eligible  Lender  Trustee
                                    under  your  Trust.   Such   offsetting   or
                                    shortfall  of payments  due to the  Eligible
                                    Lender  Trustee  with  respect to your Trust
                                    could   adversely   affect   the  amount  of
                                    Available  Funds for any  Collection  Period
                                    and your Trust's ability to pay interest and
                                    principal on the Notes.

                                    It is also  possible  that  other  trusts or
                                    indentures    using   the   shared    lender
                                    identification  number may incur origination
                                    fees that exceed the payments payable by the
                                    Department of Education on the loans in such
                                    other  trusts and  indentures,  resulting in
                                    the payment from the Department of Education
                                    received  by  the  Eligible  Lender  Trustee
                                    under  such  shared  lender   identification
                                    number  equaling an amount that is less than
                                    the  amount  owed  by  the   Department   of
                                    Education on the Financed  Student  Loans in
                                    your Trust.

                                    The Trust  Agreement  for your Trust and the
                                    indentures or trust  agreements  under which
                                    the Eligible  Lender  Trustee may separately
                                    hold  student  loans  that  share the lender
                                    identification  number  to be  used  by your
                                    Trust   (the   separate    trusts    created
                                    thereunder  being  collectively  referred to
                                    herein  as  the  "Transferor   Trusts")  may
                                    require a Transferor  Trust  (including your
                                    Trust) to  indemnify  the  other  Transferor
                                    Trusts for a  shortfall  or an offset by the
                                    Department   of  Education  or  a  Guarantee
                                    Agency arising from the Financed FFELP Loans
                                    held by the Eligible  Lender Trustee on such
                                    Transferor  Trust's  behalf.  To the  extent
                                    that your  Trust is  required  to  indemnify
                                    other  Transferor  Trusts with respect to an
                                    offset by the  Department  of Education or a
                                    Guarantee Agency arising from Financed FFELP
                                    Loans held by the  Eligible  Lender  Trustee
                                    for   the   Trust,   such    indemnification
                                    obligation could adversely affect the amount
                                    of Available Funds for any Collection Period
                                    and your Trust's ability to pay principal of
                                    and  interest  on the  Notes.  Also,  to the
                                    extent  that your Trust may be  entitled  to
                                    indemnification with respect to an offset by
                                    the  Department  of Education or a Guarantee
                                    Agency  arising  from  Financed  FFELP Loans
                                    held by the  Eligible  Lender  Trustee for a
                                    Transferor  Trust  other  than  your  Trust,
                                    there can be no assurance that the amount of
                                    funds  available  to your Trust with respect
                                    to  such  right  of  indemnification  may be
                                    adequate  to   compensate   your  Trust  and
                                    Noteholders  for any  previous  reduction in
                                    the Available Funds for a Collection Period.

                                    Although  the  Department  of HHS  does  not
                                    currently   limit   lender    identification
                                    numbers  with  respect  to HEAL  Loans,  the
                                    Trust Agreement will provide for the sharing
                                    of  lender   identification   numbers   with
                                    respect  to the  Financed  HEAL  Loans  in a
                                    similar  manner  to the  sharing  of  lender
                                    identification   numbers  for  the  Financed
                                    FFELP Loans.

                                    See   "Description  of  the  FFEL  Program,"
                                    "Description of the Guarantee  Agencies" and
                                    "Description of the HEAL Program" herein.

Financial Status of
Guarantee Agencies                  The  FFELP  Loans  are  not  secured  by any
                                    collateral  of  the  borrower.  Payments  of
                                    principal  and  interest are  guaranteed  by
                                    Guarantee  Agencies to the extent  described
                                    herein pursuant to Guarantee Agreements. The
                                    financial  status  of the  Guarantee  Agency
                                    will determine  whether  Guarantee  Payments
                                    will be made to the Eligible Lender Trustee.
                                    Borrower   failures  to  make   payments  on
                                    student  loans  may  require  the  Guarantee
                                    Agency  to  make   payments,   which   could
                                    adversely   affect  their  ability  to  meet
                                    guarantee obligations. This could affect the
                                    timing and amount of Available Funds for any
                                    Collection  Period and your Trust's  ability
                                    to  pay  principal  of and  interest  on the
                                    Notes.  If the  Department  of Education has
                                    determined that a Guarantee Agency is unable
                                    to meet its insurance obligations,  a holder
                                    of  FFELP  Loans  could  submit  claims  for
                                    payment   directly  to  the   Department  of
                                    Education.  There is no  assurance  that the
                                    Department  of  Education  would make such a
                                    determination or that it would pay claims in
                                    a timely  manner.  See  "Description  of the
                                    FFEL  Program"  and   "Description   of  the
                                    Guarantee Agencies" herein.

Changes to HEAL Program
and FFEL Program                    The HEAL Act, the Higher  Education  Act and
                                    other relevant  federal or state laws may be
                                    amended or  modified  in the future  against
                                    your interests. In particular,  the level of
                                    Guarantee Payments or Insurance Payments may
                                    be  adjusted  from  time to  time.  The FFEL
                                    Program  has been the  subject  of  numerous
                                    amendments  and proposed  amendments  to the
                                    Higher  Education  Act.  The  Issuer  cannot
                                    predict  whether any changes will be adopted
                                    or, if so, what impact such changes may have
                                    on your Trust or the Notes.

Federal Direct Student
Loan Program                        The  Higher  Education  Act  provides  for a
                                    Federal  Direct  Student Loan Program.  This
                                    program  could result in  reductions  in the
                                    volume of loans made under the FFEL Program.
                                    If so, the Master Servicer and the Servicers
                                    may  experience   increased   costs  due  to
                                    reduced  economies  of  scale.   These  cost
                                    increases  could  reduce the  ability of the
                                    Master Servicer and the Servicers to satisfy
                                    their  obligations  to service the  Financed
                                    Student   Loans.   This  could  also  reduce
                                    revenues received by the Guarantee  Agencies
                                    available to pay claims on  defaulted  FFELP
                                    Loans. The competition currently existing in
                                    the  secondary  market  for loans made under
                                    the FFEL Program and HEAL  Program  could be
                                    reduced, resulting in fewer potential buyers
                                    of the FFELP  Loans and HEAL Loans and lower
                                    prices available in the secondary market for
                                    those loans.

                                    The Department of Education has  implemented
                                    a direct  consolidation loan program,  which
                                    may  reduce  the  volume of loans made under
                                    the FFEL Program and the HEAL Program and is
                                    expected   to  result  in   prepayments   of
                                    Financed  Student Loans. See "Description of
                                    the FFEL Program."

Reinvestment Risk
and Prepayments                     Financed  Student  Loans may be  prepaid  by
                                    borrowers at any time without  penalty.  The
                                    rate of  prepayments  may be  influenced  by
                                    economic and other factors, such as interest
                                    rates,  the availability of other financing,
                                    and the general job  market.  Under  certain
                                    circumstances,  the Depositor and the Master
                                    Servicer   will  be  obligated  to  purchase
                                    Financed   Student  Loans  from  your  Trust
                                    pursuant  to  the  Transfer  and   Servicing
                                    Agreement  as a result  of  breaches  of the
                                    Depositor's  representations  and warranties
                                    or   the   Master    Servicer's    servicing
                                    obligations,  respectively. See "Description
                                    of the  Agreements--  Transfer and Servicing
                                    Agreement--  Conveyance of Financed  Student
                                    Loans;  Representations  and Warranties" and
                                    "Servicing"  herein. To the extent borrowers
                                    elect to borrow money through  Consolidation
                                    Loans  or  HEAL  Consolidation   Loans,  the
                                    Noteholders  will receive as a prepayment of
                                    principal the aggregate  principal amount of
                                    the loan.

                                    If loan  prepayments  result  in a Class  of
                                    Notes being  prepaid  prior to its  expected
                                    Legal  Final  Maturity,  the  holders of the
                                    Notes  may  not be able  to  reinvest  their
                                    funds at the same  yield as the yield on the
                                    Notes. We cannot predict the prepayment rate
                                    of  any  Notes,   and   reinvestment   risks
                                    resulting from a faster or slower prepayment
                                    speed will be borne  entirely by the holders
                                    of the Notes. Generally,  the effect of such
                                    prepayments  initially  will be to  increase
                                    the rate of  payment  on senior  Notes  and,
                                    therefore,  increase the  reinvestment  risk
                                    with  respect  to  senior  Notes.  After the
                                    senior  Notes  have been  paid in full,  the
                                    amount of such  prepayments  will be applied
                                    to the payment of the  principal  balance of
                                    more subordinated  Notes until they are paid
                                    in full.  Reinvestment  risk  resulting from
                                    prepayments is expected to be borne first by
                                    the holders of senior Classes of Notes,  and
                                    then by the  holders  of  more  subordinated
                                    Classes of Notes.

Basis Risk                          The  Class  Interest  Rate for any  Class of
                                    LIBOR Rate Notes will be based  generally on
                                    the level of LIBOR.  The Class Interest Rate
                                    for any Class of Auction  Rate Notes will be
                                    based generally on the outcome of an Auction
                                    of Notes.  The Class Interest Rate for other
                                    Classes  of Notes may be based on the index,
                                    formula or other method,  such as the T-Bill
                                    Rate,  described  in the related  Prospectus
                                    Supplement.   The  Financed  Student  Loans,
                                    however,  generally  bear  interest  at  the
                                    T-Bill Rate plus a stated margin.

                                    The foregoing  interest rates generally will
                                    be limited by the Net Loan Rate,  which will
                                    equal   the   weighted   average   Effective
                                    Interest Rate of the Financed Student Loans,
                                    less   the   Program    Operating    Expense
                                    Percentage.  For a Payment Date on which the
                                    Net  Loan  Rate  applies,   the   difference
                                    between   the  amount  of  interest  at  the
                                    Formula Rate described  above and the amount
                                    of interest  at the Net Loan Rate  (together
                                    with    interest     thereon,     "Carryover
                                    Interest"),   will  be  paid  on  succeeding
                                    Payment  Dates to the  extent  of  Available
                                    Funds   and   may   never   be   paid.   See
                                    "Description   of  the  Notes  --  Interest"
                                    herein.

Principal Balance of
Notes May Exceed
Pool Balance                        The principal amount of Notes issued by your
                                    Trust may exceed the related  Pool  Balance.
                                    If an Event of Default occurs and the assets
                                    of your Trust are  liquidated,  the Financed
                                    Student  Loans  would  have  to be sold at a
                                    premium  for  the  subordinated  Noteholders
                                    (and  possibly  the senior  Noteholders)  to
                                    avoid a loss.  The Depositor  cannot predict
                                    the rate or timing of  accelerated  payments
                                    of principal or when the aggregate principal
                                    amount of the Notes  may be  reduced  to the
                                    aggregate  principal  amount of the Financed
                                    Student Loans.

Indenture Trustee May
Have Difficulty Liquidating
Financed Student Loans              Generally,  during an Event of Default,  the
                                    Indenture   Trustee  is   authorized   (with
                                    certain  Noteholder  consent)  to  sell  the
                                    related Financed Student Loans. However, the
                                    Indenture  Trustee  may not find a purchaser
                                    for the Financed  Student  Loans.  Also, the
                                    market value of the Financed  Student  Loans
                                    might  not  equal  the  principal  amount of
                                    Notes  plus  accrued  interest.   In  either
                                    event,  the  Noteholders  may suffer a loss.
                                    The  principal  amount  required  to be paid
                                    under the Indenture  generally is limited to
                                    amounts  available  for payment.  Therefore,
                                    failure to pay  principal  may not result in
                                    the  occurrence of an Event of Default until
                                    the Legal Final Maturity of the Notes.

Average                             Life  Scheduled  payments  on  the  Financed
                                    Student  Loans  and  the  maturities  of the
                                    Financed   Student  Loans  may  be  extended
                                    without your consent, which may lengthen the
                                    weighted  average  life of your  investment.
                                    Prepayments  of  principal  on the  Financed
                                    Student   Loans  and  Parity   Payments  may
                                    shorten  the  life of your  investment.  See
                                    "Maturity  and  Prepayment   Considerations"
                                    herein.

Receivership or
Conservatorship                     of  Transferor  The  Transferor   views  the
                                    transfer of the  Financed  Student  Loans to
                                    the  Depositor as a valid sale.  However,  a
                                    court could treat this transfer as a secured
                                    financing.

                                    If the Federal Deposit Insurance Corporation
                                    (the  "FDIC")  is   appointed   receiver  or
                                    conservator  of the  Transferor,  the FDIC's
                                    administrative  expenses  may have  priority
                                    over the Eligible Lender Trustee's  interest
                                    in the Financed  Student Loans. In addition,
                                    the Federal Deposit  Insurance Act ("FDIA"),
                                    as  amended  by the  Financial  Institutions
                                    Reform, Recovery and Enforcement Act of 1989
                                    ("FIRREA"),  sets forth certain  powers that
                                    the FDIC could exercise in its capacity as a
                                    receiver or conservator of the Transferor.

                                    To  the  extent  that  the  transfer  of the
                                    Financed  Student  Loans to the Depositor is
                                    deemed  to be a  secured  financing  and the
                                    security   interest  is  validly   perfected
                                    before the Transferor's  insolvency (and was
                                    not taken in  contemplation of insolvency or
                                    with the intent to hinder,  delay or defraud
                                    the  Transferor  or  its  creditors),  then,
                                    based upon opinions and statements of policy
                                    issued by the FDIC,  the  security  interest
                                    should  not be  subject  to  avoidance,  and
                                    payments  to your Trust with  respect to the
                                    Financed Student Loans should not be subject
                                    to  recovery  by the  FDIC  as  receiver  or
                                    conservator of the  Transferor.  Because the
                                    Depositor is an affiliate of the Transferor,
                                    however,  the FDIC  could  assert a contrary
                                    position,  and rely upon certain  provisions
                                    of the FDIA  which,  at the  request  of the
                                    FDIC,  have been applied in recent  lawsuits
                                    to avoid  security  interests in  collateral
                                    granted  by  depository   institutions,   to
                                    permit  the  FDIC  to  avoid  such  security
                                    interest,   thereby  resulting  in  possible
                                    delays and  reductions  in  payments  on the
                                    Notes.  In  addition,  if the  FDIC  were to
                                    require   the   Indenture   Trustee  or  the
                                    Eligible  Lender  Trustee to  establish  its
                                    right to such  payments by submitting to and
                                    completing   the    administrative    claims
                                    procedure  under the  FDIA,  as  amended  by
                                    FIRREA,  delays in payments on the Notes and
                                    possible  reductions  in the amount of those
                                    payments could occur.

Bankruptcy of Depositor             The Depositor is a limited  purpose  finance
                                    subsidiary of Crestar Bank. If the Depositor
                                    becomes   bankrupt,    the   United   States
                                    Bankruptcy  Code could  materially  limit or
                                    prevent the  enforcement of the  Depositor's
                                    obligations,  including, without limitation,
                                    its   obligations   under  the  Notes.   The
                                    Depositor's  trustee in  bankruptcy  (or the
                                    Depositor  itself  as  debtor-in-possession)
                                    may seek to accelerate  payment on the Notes
                                    and liquidate  the assets in your Trust.  If
                                    principal  on the Notes is declared  due and
                                    payable,  you may lose the  right to  future
                                    payments   and   face   reinvestment   risks
                                    mentioned above.

Perfected Security
Interest in Financed
Student Loans                       The  Transferor  views its  transfer  of the
                                    Financed Student Loans to the Depositor as a
                                    sale.  If  this  transfer  is  viewed  as  a
                                    secured  financing,  a security  interest in
                                    the  FFELP  Loans  created  on behalf of the
                                    Depositor  may be perfected by the filing of
                                    UCC    financing    statements.    Financing
                                    statements  covering  the  Financed  Student
                                    Loans will be filed to protect the  interest
                                    of the  Depositor  in the  event the sale by
                                    the   Transferor  is  viewed  as  a  secured
                                    financing.

                                    If  the  transfer  of the  Financed  Student
                                    Loans  from the  Depositor  to the  Eligible
                                    Lender   Trustee  is  viewed  as  a  secured
                                    financing,  a security interest in the FFELP
                                    Loans  created  on  behalf  of the  Eligible
                                    Lender  Trustee  may  be  perfected  by  the
                                    filing   of   UCC   financing    statements.
                                    Financing  statements  covering the Financed
                                    Student  Loans will be filed to protect  the
                                    interest of the Eligible  Lender  Trustee in
                                    the  event  the  sale  by the  Depositor  is
                                    viewed as a secured financing.

                                    If  any  transfer  of the  Financed  Student
                                    Loans is deemed  to be a secured  financing,
                                    certain   transferees  of  Financed  Student
                                    Loans  may  have an  interest  in the  loans
                                    prior to the Eligible  Lender  Trustee.  The
                                    Transferor  and the Depositor will represent
                                    that  the   Financed   Student   Loans   are
                                    transferred  to the Eligible  Lender Trustee
                                    free and  clear of all  liens  and  covenant
                                    that  they will not  sell,  pledge,  assign,
                                    transfer  or grant any lien on any  Financed
                                    Student Loan (or any interest therein) other
                                    than to the Eligible Lender Trustee.

                                    Each  Servicer  will  have  custody  of  the
                                    promissory  notes  related  to the  Financed
                                    FFELP Loans.  The Financed Student Loans may
                                    not   be   physically   segregated   in  the
                                    Servicer's or other custodian's  offices. If
                                    any interest in the Financed  Student  Loans
                                    were assigned to another party,  that person
                                    could  acquire an interest  in the  Financed
                                    Student  Loans  superior to the  interest of
                                    the   Eligible   Lender   Trustee   and  the
                                    Indenture Trustee.

Pre-Funding Account                 If  your  Trust   includes   a   Pre-Funding
                                    Account, the related Eligible Lender Trustee
                                    will own the Financed  Student Loans and the
                                    Pre-Funded   Amount   on   deposit   in  the
                                    Pre-Funding   Account.   If  the  amount  of
                                    Financed  Student  Loans  sold to your Trust
                                    during the  Pre-Funding  Period is less than
                                    the  Pre-Funded  Amount,   your  Trust  will
                                    prepay  principal  equal to the  difference.
                                    Each  such  Additional   Student  Loan  must
                                    satisfy the eligibility  criteria  specified
                                    in the Transfer and Servicing Agreement.

                                    See   "Prospectus   Summary  --  Pre-Funding
                                    Account" and  "Description of the Agreements
                                    --  Transfer  and  Servicing  Agreements  --
                                    Pre-Funding Account" herein.

Changes in Repayment
Terms                               Under  certain   incentive   programs,   the
                                    Transferor may terminate or change the terms
                                    of the incentives with respect to any or all
                                    of a  borrower's  loans.  We cannot  predict
                                    which  borrowers  will  qualify or decide to
                                    participate in these programs. The effect of
                                    these  incentive  programs  may be to reduce
                                    the yield on the Financed Student Loans.

Consumer Protection
Laws                                Consumer protection laws impose requirements
                                    upon lenders and servicers.  Some state laws
                                    impose   finance  charge   restrictions   on
                                    certain  transactions  and require  contract
                                    disclosures.  These state laws are generally
                                    preempted  by the Higher  Education  Act and
                                    the   HEAL   Act.   However,   the  form  of
                                    promissory  notes required by the Department
                                    of Education  for FFELP Loans  provides that
                                    holders of such promissory  notes evidencing
                                    certain  loans made to  borrowers  attending
                                    for-profit   schools   are  subject  to  any
                                    defenses  that the borrower may have against
                                    the school.  Private Loan Programs  would be
                                    subject to applicable  state laws regulating
                                    loans to consumers.

Book-Entry Registration             The Notes may be  represented by one or more
                                    certificates  registered in the name of Cede
                                    & Co.,  the nominee for DTC, and will not be
                                    registered  in the names of the  holders  of
                                    the Notes, if specified in the  accompanying
                                    Prospectus  Supplement.  If so, you will not
                                    be recognized  by the  Indenture  Trustee or
                                    the   Eligible    Lender   Trustee   as   to
                                    "Noteholders."  Also,  you will only be able
                                    to  exercise   the  rights  of   Noteholders
                                    indirectly through DTC and its participating
                                    organizations. See "Description of the Notes
                                    -- Book-Entry Registration" herein.

Rating                              A Rating  Agency  will rate each Note in one
                                    of its four  highest  rating  categories.  A
                                    rating  is  not a  recommendation  to buy or
                                    sell   Notes   or   a   comment   concerning
                                    suitability for any investor.  A rating only
                                    addresses  the  likelihood  of the  ultimate
                                    payment of principal and stated interest and
                                    does   not   address   the   likelihood   of
                                    prepayments  on the Notes or the  likelihood
                                    of the  payment  of  Carryover  Interest.  A
                                    rating may not remain in effect for the life
                                    of  the  Notes.  See  "Prospectus  Summary--
                                    Rating" and "Rating"  herein and "Rating" in
                                    the accompanying Prospectus Supplement..


                             FORMATION OF THE TRUSTS

The Trusts

Each Trust will be formed  under the laws of the  jurisdiction  set forth in the
related Prospectus Supplement pursuant to a Trust Agreement for the transactions
described in this Prospectus and each Prospectus Supplement.  Each Trust will be
a statutory  business  trust. A Trust will not engage in any activity other than
(i) acquiring,  holding, selling and managing the Financed Student Loans and the
other  assets of the Trust and  proceeds  therefrom,  (ii)  issuing  one or more
classes of its  certificates  and 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.  A
Trust may be a  "master  trust"  that  issues  more than one  Series of Notes if
specified  in  the  accompanying  Prospectus  Supplement.  For  so  long  as the
Transferor is a  Certificateholder  of a Trust,  the Trust's  activities will be
limited  to  activities  that are part of, or  incidental  to, the  business  of
banking as well.

A Trust will be initially  capitalized with equity,  excluding amounts deposited
in  any  Reserve  Account  or  Pre-Funding  Account,  representing  the  initial
principal  balance of the  Certificates  issued on the related  Closing  Date. A
percentage  interest in the Certificates  will be sold to the Transferor or such
other  entity  as may be  named in the  related  Prospectus  Supplement  and the
remaining  Certificates  are  expected  to be offered  for sale in  transactions
exempt from the  registration  requirements of the Securities Act. The equity of
the Trust,  together  with the  proceeds  from the sale of each Series of Notes,
will be used by the  related  Eligible  Lender  Trustee in  connection  with its
acquisition,  on behalf of the Trust,  of the  Financed  Student  Loans from the
Depositor pursuant to the Transfer and Servicing Agreement. A portion of the net
proceeds received from the transfer of the Financed Student Loans may be used by
the  Depositor  to make a  Reserve  Account  Deposit  or a  Pre-Funding  Account
Deposit. Upon the consummation of each such transaction, the property of a Trust
will consist of (a) the pool of Financed Student Loans,  legal title to which is
held by the  Eligible  Lender  Trustee  on  behalf of the  Trust,  (b) all funds
collected in respect  thereof on or after the  applicable  Cut-off Date, (c) all
moneys and  investments on deposit in the Collection  Account,  the  Certificate
Distribution Account, the Note Payment Account, the Expense Account, the Advance
Account,  the Reserve  Account and the  Pre-Funding  Account,  and (d) any other
property  specified  in the  related  Prospectus  Supplement.  The Notes will be
secured by certain  property of the related Trust. The Collection  Account,  the
Note Payment Account,  the Expense Account, the Reserve Account, the Pre-Funding
Account and the Advance  Account will be maintained  with and in the name of the
Indenture Trustee. To facilitate servicing and to minimize administrative burden
and expense,  the related Servicer will be appointed custodian of the promissory
notes representing the Financed Student Loans by the Eligible Lender Trustee.

A Trust's  principal  offices  will be located at the address of the  applicable
Eligible Lender Trustee set forth in the related Prospectus Supplement.

Eligible Lender Trustee

The  Eligible  Lender  Trustee  for any Trust  will be the  entity  named in the
applicable  Prospectus  Supplement  and will  acquire on behalf of a Trust legal
title to all the Financed Student Loans acquired by such Trust from time to time
pursuant to a Transfer and Servicing  Agreement.  The Eligible Lender Trustee on
behalf  of a Trust  will  enter  into a  Guarantee  Agreement  with  each of the
Guarantee  Agencies  with  respect  to  such  Financed  FFELP  Loans  and a HEAL
Insurance Contract with the Department of HHS with respect to such Financed HEAL
Loans.  The Eligible Lender Trustee  qualifies,  or prior to taking title to the
Financed Student Loans for which additional  qualifications are necessary,  will
qualify,  as an  eligible  lender and owner of  Financed  Student  Loans for all
purposes  under the  Higher  Education  Act and the  Guarantee  Agreements  with
respect to such Financed FFELP Loans,  under the HEAL Act and the HEAL Insurance
Contract with respect to such Financed HEAL Loans,  and the  applicable  Private
Loan Programs.  Failure of the Financed Student Loans to be owned by an eligible
lender would result in the loss of Guarantee Payments, Interest Subsidy Payments
and Special Allowance Payments with respect to Financed FFELP Loans and the loss
of Insurance  Payments with respect to Financed HEAL Loans.  See "Description of
the FFEL Program" and "Description of the HEAL Program."

The  Transferor,  the Depositor and their  affiliates  may maintain from time to
time other  banking  relationships  with any  Eligible  Lender  Trustee  and its
affiliates.

                                 USE OF PROCEEDS

The  Trust  will use the net  proceeds  from  the  sale of a Series  of Notes to
acquire  Financed  Student  Loans from the Depositor and permit the Depositor to
make various  deposits with respect to the Notes.  After any required funding of
accounts  relating to the Notes,  the Depositor will use the proceeds to acquire
such Financed  Student Loans from the Transferor.  The Transferor is expected to
use such proceeds for general corporate  purposes,  including the origination or
purchase of Financed Student Loans.

                                 THE TRANSFEROR

Crestar Bank, the Transferor,  is a Virginia  banking  corporation that offers a
broad range of banking services, including various types of deposit accounts and
instruments,  commercial and consumer loans,  trust and investment  management.,
bank credit cards, and international  banking to customers  throughout Virginia,
Maryland and  Washington,  D.C.  Services  are also  provided  through  non-bank
subsidiaries.  Securities  brokerage and investment banking services are offered
by Crestar Securities Corporation. The Transferor and its predecessors have been
originating and purchasing FFELP Loans since 1965 and HEAL Loans since 1995.

The  Transferor  is a wholly  owned  indirect  subsidiary  of Crestar  Financial
Corporation, a bank holding company organized under the laws of the Commonwealth
of Virginia  and  registered  under the Bank  Holding  Company  Act of 1956,  as
amended (the "BHCA").  Crestar Financial  Corporation is supervised and examined
by the Board of Governors of the Federal Reserve System under the BHCA. The BHCA
requires   Federal  Reserve   approval  for  bank   acquisitions  and  regulates
non-banking  activities of bank holding companies.  Crestar Bank is regulated by
the State  Corporation  Commission  of Virginia and the Federal  Reserve Bank of
Richmond.

The Transferor generally will be obligated to purchase Financed Student Loans to
the extent that the Depositor is obligated to do so.

The principal  executive  office of the Transferor is located at Crestar Center,
919 East Main Street,  Richmond,  Virginia 23219.  Its telephone number is (804)
782-5171.

THE NOTES  ARE  NEITHER  OBLIGATIONS  OF NOR  GUARANTEED  BY  CRESTAR  FINANCIAL
CORPORATION OR ANY OF CRESTAR FINANCIAL  CORPORATION'S  SUBSIDIARIES  (INCLUDING
THE TRANSFEROR).

                                  THE DEPOSITOR

Crestar  Securitization  LLC, the  Depositor,  is a Virginia  limited  liability
company  organized as a limited  purpose finance company owned by the Transferor
and  Crestar  SP  Corporation  (the  "Manager"),  a  Virginia  corporation.  The
Transferor owns all of the capital stock of the Manager. The Manager manages the
business  operations of the  Depositor,  and each of the Manager's  officers are
also officers of the  Transferor.  The Depositor and the Manager  maintain their
principal  executive offices at Crestar Center, 919 East Main Street,  Richmond,
Virginia 23219.  The Depositor and the Manager share the telephone  number (804)
782-5171.

As described herein, the only obligations, if any, of the Depositor with respect
to any Series of Notes may be pursuant to certain  limited  representations  and
warranties and limited undertakings to repurchase or substitute Financed Student
Loans under certain circumstances.  The Depositor will have no ongoing servicing
obligations or  responsibilities  with respect to any Financed Student Loan. The
Depositor  does  not  have,  nor is it  expected  in the  future  to  have,  any
significant assets.

The Depositor will not insure or guarantee the Notes of any Series.

                         THE FINANCED STUDENT LOAN POOL

The pool of Financed  Student  Loans will  include the  Financed  Student  Loans
acquired by the  applicable  Eligible  Lender  Trustee on behalf of a Trust from
time to time as of the applicable  Cut-off Date and, if set forth in the related
Prospectus Supplement, any Subsequent Financed Student Loans, Additional Student
Loans or other Financed Student Loans acquired by the applicable Eligible Lender
Trustee on behalf of a Trust as described in the related Prospectus Supplement.

The Financed Student Loans will be selected from the  Transferor's  portfolio of
FFELP Loans,  HEAL Loans and Private  Loans by several  criteria,  including the
following:  each  Financed  Student  Loan (i) was or will be  originated  in the
United States or its territories or possessions under and in accordance with the
FFEL Program,  the HEAL Program or the applicable  Private Loan Program,  as the
case may be, to, or on behalf of, a student who has  graduated or is expected to
graduate  from an  accredited  institution  of higher  education,  a  for-profit
educational  institution  or to, or on behalf of, a student  who is  enrolled in
private  primary or secondary  schools,  (ii) contains terms in accordance  with
those required by the  applicable  program,  the Guarantee  Agreements and other
applicable  requirements,  and (iii) is not more than 90 days past due as of the
related Cut-off Date. The relative  percentages of each type of Financed Student
Loan, as well as the relative  percentages of Financed  Student Loans originated
by the Transferor,  to be included in the pool of Financed Student Loans will be
determined  from time to time by the  Transferor.  See  "Description of the FFEL
Program,"  "Description  of the Guarantee  Agencies,"  "Description  of the HEAL
Program" and "The Private Loan Programs" herein.

In addition to the criteria described in the preceding paragraphs, an applicable
provider of Credit  Enhancement  may require certain other  characteristics  for
additional  Financed  Student  Loans.   However,   following  each  transfer  of
additional  Financed  Student Loans to an Eligible Lender Trustee on behalf of a
Trust,  the  aggregate  characteristics  of the entire pool of Financed  Student
Loans,  including the  composition and type of the Financed  Student Loans,  the
distribution by weighted average interest rate and the distribution by principal
amount to be described in tables  included in each  Prospectus  Supplement,  may
vary significantly from those of the Financed Student Loans, if any,  previously
transferred to such Trust. In addition,  the  distribution  by weighted  average
interest rate applicable to the Financed Student Loans on any date following the
related  Cut-off Date may vary  significantly  from that set forth in the tables
included in the related  Prospectus  Supplement as a result of variations in the
effective rates of interest applicable to the Financed Student Loans.  Moreover,
the information  included in the related  Prospectus  Supplement with respect to
the original term to maturity and remaining term to maturity of Financed Student
Loans as of the related Cut-off Date may vary significantly from the actual term
to maturity of any of the Financed  Student Loans as a result of the granting of
deferral and forbearance periods with respect thereto.

Each  Prospectus  Supplement  will set forth,  as of the related  Cut-off  Date,
various  information with respect to the initial Financed Student Loans for such
Trust.  Such  information  may include the  composition of the Financed  Student
Loans,  the  distribution by loan type, the  distribution by interest rates, the
distribution by outstanding  principal  balance,  the distribution by geography,
the  distribution by insurance or guarantee  level,  the  distribution by school
type, the distribution by Guarantee  Agency,  the distribution by remaining term
to scheduled  maturity and the distribution by borrower payment status. See "The
Financed Student Loans" in the accompanying Prospectus Supplement.

Each of the  FFELP  Loans  and  HEAL  Loans  provides  or will  provide  for the
amortization of the outstanding  principal balance of such Financed Student Loan
over  a  series  of  regular  payments.  Each  regular  payment  consists  of an
installment  of interest  which is  calculated  on the basis of the  outstanding
principal  balance of such Financed  Student Loan  multiplied by the  applicable
interest rate and further  multiplied by the period  elapsed (as a fraction of a
calendar year) since the preceding payment of interest was made. As payments are
received  in respect of such  Financed  Student  Loan,  the amount  received  is
applied  first to  interest  accrued to the date of payment  and the  balance is
applied to reduce the unpaid principal balance.  Accordingly, if a borrower pays
a regular  installment before its scheduled due date, the portion of the payment
allocable to interest for the period since the  preceding  payment was made will
be less than it would have been had the payment been made as scheduled,  and the
portion of the payment  applied to reduce the unpaid  principal  balance will be
correspondingly  greater.  Conversely,  if a borrower pays a monthly installment
after its scheduled due date,  the portion of the payment  allocable to interest
for the period  since the  preceding  payment  was made will be greater  than it
would have been had the payment been made as  scheduled,  and the portion of the
payment applied to reduce the unpaid principal  balance will be  correspondingly
less. In either case, subject to any applicable Grace Periods, Deferment Periods
or Forbearance  Periods, the borrower pays a regular installment until the final
scheduled  payment  date, at which time the amount of the final  installment  is
increased or decreased  as  necessary  to repay the then  outstanding  principal
balance of such Financed  Student Loan. The Private Loans may contain  different
amortization provisions.

                     MATURITY AND PREPAYMENT CONSIDERATIONS

The rate of payment of principal of the Notes and the yield on the Notes will be
affected by (i)  prepayments  of the  Financed  Student  Loans that may occur as
described below (including  repurchases by the Transferor,  the Depositor or the
Master Servicer),  (ii) the sale by the related Trust of Financed Student Loans,
(iii) the  application of additional  principal  payments,  if any, and (iv) the
issuance by a Trust of  additional  Notes.  All the Financed  Student  Loans are
prepayable in whole or in part by the borrowers at any time  (including by means
of  Consolidation  Loans as discussed below) and may be prepaid as a result of a
borrower default,  death, disability or bankruptcy and subsequent liquidation or
collection of Guarantee  Payments and Insurance  Payments with respect  thereto.
The rate of such  prepayments  cannot be predicted  and may be  influenced  by a
variety of economic, social and other factors,  including those described below.
In  general,  the rate of  prepayments  may tend to  increase to the extent that
alternative  financing becomes available at prevailing interest rates which fall
significantly below the interest rates applicable to the Financed Student Loans.
However, because many of the Financed Student Loans bear interest at a rate that
either  actually or  effectively  is  floating,  it is  impossible  to determine
whether  changes in  prevailing  interest  rates will be similar to or vary from
changes in the interest rates on the Financed  Student Loans. The Transferor and
the Depositor are obligated to purchase any Financed  Student Loan pursuant to a
Sales  Agreement or Transfer and Servicing  Agreement as a result of a breach of
certain  of their  respective  representations  and  warranties,  and the Master
Servicer is  obligated  to purchase  any  Financed  Student  Loan  pursuant to a
Transfer and  Servicing  Agreement as a result of a breach of certain  covenants
with  respect to such  Financed  Student  Loan,  in each case where such  breach
results in the failure of a Guarantee  Agency  (including  for this  purpose any
guarantor  under a Private  Loan  Program)  to make a  Guarantee  Payment or the
Department  of HHS  to  make  an  Insurance  Payment.  See  "Description  of the
Agreements  -- Transfer  and  Servicing  Agreements  --  Conveyance  of Financed
Student Loans;  Representations and Warranties" herein. See also "Description of
the Notes -- Termination"  regarding early  termination of the Notes of a Series
as a consequence of the purchase of the related Financed Student Loans.

Scheduled  payments  with respect to, and  maturities  of, the Financed  Student
Loans may be extended,  including  pursuant to Grace Periods,  Deferment Periods
and,  under  certain  circumstances,  Forbearance  Periods  or  as a  result  of
refinancings through  Consolidation Loans to the extent such Consolidation Loans
are sold to the  applicable  Eligible  Lender  Trustee  on  behalf of a Trust as
described  above.  In that event,  the fact that such  Consolidation  Loans will
likely have longer maturities than the Financed Student Loans they are replacing
may lengthen the  remaining  term of the Financed  Student Loans and the average
life of the Notes of the related Trust.  The rate of payment of principal of the
Notes and the yield on the Notes may also be  affected  by the rate of  defaults
resulting in losses on Financed  Student Loans,  by the severity of those losses
and by the timing of those losses.

Each Trust established as a master trust may issue,  from time to time,  several
Series and  Classes of Notes.  The payment  priorities  of each Series and Class
will be described in the applicable Prospectus  Supplement.  Such priorities may
provide that a subsequently  issued Class of Notes receive payments of principal
prior to a previously  issued  Class of Notes,  even if such  previously  issued
Class of Notes had been receiving payments of principal.  However, each Class of
Notes will be payable in full by its Legal Final Maturity.

The rate of  prepayment on the Financed  Student Loans cannot be predicted,  and
any reinvestment risks resulting from a faster or slower incidence of prepayment
of Financed  Student Loans or a faster or slower incidence of sales by the Trust
will be borne entirely by the Noteholders.  Such reinvestment  risks may include
the risk that interest rates and the relevant spreads above particular  interest
rate bases are lower at the time  Noteholders  receive payments from the related
Trust than such interest  rates and such spreads would  otherwise  have been had
such  prepayments not been made or had such prepayments been made at a different
time.

                         DESCRIPTION OF THE FFEL PROGRAM

General

The Higher  Education Act sets forth  provisions  establishing the FFEL Program,
pursuant to which state agencies or private nonprofit corporations administering
student loan  insurance  programs  (referred  to as  "Guarantee  Agencies")  are
reimbursed for losses sustained in the operation of their programs,  and holders
of certain  loans made under such  programs are paid  subsidies  for owning such
loans.

The Higher  Education  Act  currently  authorizes  certain  student  loans to be
covered  under  the  FFEL  Program  if they are  contracted  for and paid to the
student prior to September 30, 2002,  unless a student has received a loan under
the FFEL  Program  prior to such date,  in which case that student may receive a
student loan covered by the FFEL Program until September 30, 2006.  Congress has
extended similar  authorization  dates in prior versions of the Higher Education
Act;  however,  there can be no assurance that the current  authorization  dates
will again be extended or that the other  provisions of the Higher Education Act
will be continued in their present form.

Various  amendments  to the Higher  Education  Act have revised the FFEL Program
from  time to time.  These  amendments  include,  but are not  limited  to,  the
Balanced Budget Act of 1997, the Higher  Education  Technical  Amendments Act of
1993, the Omnibus Budget Reconciliation Act of 1993 (the "1993 Amendments"), the
Higher Education  Amendments of 1992, which  reauthorized the FFEL Program,  the
Omnibus Budget Reconciliation Act of 1990, the Omnibus Budget Reconciliation Act
of 1989, the Omnibus  Budget  Reconciliation  Act of 1987, the Higher  Education
Technical Amendments Act of 1987, the Higher Education Amendments of 1986, which
reauthorized the FFEL Program,  the Consolidated  Omnibus Budget  Reconciliation
Act of 1985, the  Postsecondary  Student  Assistance  Amendments of 1981 and the
Education Amendments of 1980.

There can be no assurance  that  relevant  federal  laws,  including  the Higher
Education  Act,  will not be changed in a manner that may  adversely  affect the
receipt of funds by the Guarantee  Agencies or by the Transferor or the Eligible
Lender Trustee with respect to Financed FFELP Loans. Proposals have been made by
Congress and the  Administration  which,  if enacted  into law,  would amend the
Higher  Education Act and make various  changes to the FFEL  Program,  including
changes that would reduce various payments to Guarantee Agencies and restructure
guarantee agencies'  operations and programs,  and revise terms of student loans
and payments to the Eligible Lender  Trustee.  There is no certainty that any of
the proposals  will be enacted into law in their current form or at all, and the
Transferor cannot predict at this time how such legislation,  if enacted,  would
affect a Servicer's business or operations, or those of the Transferor.

This is only a summary  of  certain  provisions  of the  Higher  Education  Act.
Reference is made to the text of the Higher  Education Act for full and complete
statements of its provisions.

Loan Terms

General

Four types of loans are currently  available  under the FFEL  Program:  Stafford
Loans,  Unsubsidized  Stafford Loans, Plus Loans and Consolidation  Loans. These
loan  types  vary as to  eligibility  requirements,  interest  rates,  repayment
periods,  loan  limits  and  eligibility  for  interest  subsidies  and  Special
Allowance  Payments.  Some of these loan types have had other names in the past.
References  herein  to  the  various  loan  types  include,  where  appropriate,
predecessors to such loan types.

The primary loan under the FFEL Program is the Stafford  Loan.  Students who are
not eligible for Stafford  Loans based on their  economic  circumstances  may be
able to obtain Unsubsidized  Stafford Loans.  Parents of students may be able to
obtain Plus Loans.  Consolidation Loans are available to borrowers with existing
loans  made  under the FFEL  Program  and  certain  other  federal  programs  to
consolidate  repayment  of  such  existing  loans.  For  periods  of  enrollment
beginning prior to July 1, 1994, SLS Loans were available to students with costs
of education  that were not met by other  sources and that exceeded the Stafford
or Unsubsidized Stafford Loan limits.

Eligibility

General.  A student is eligible for loans made under the FFEL Program only if he
or she: (i) has been accepted for  enrollment or is enrolled in good standing at
an  eligible  institution  of higher  education  (which  term  includes  certain
vocational schools), (ii) is carrying or planning to carry at least one-half the
normal  full-time  workload  for the course of study the  student is pursuing as
determined by the institution (which, in the case of a loan to cover the cost of
a period of enrollment beginning on or after July 1, 1987, must either lead to a
recognized  educational credential or be necessary for enrollment in a course of
study that leads to such a credential),  (iii) has agreed to notify promptly the
holder  of the loan  concerning  any  change  of  address,  (iv)  (if  presently
enrolled) is maintaining  satisfactory progress in the course of study he or she
is  pursuing,  (v) does not owe a refund on, and is not (except as  specifically
permitted  under the Higher  Education Act) in default under,  any loan or grant
made  under  the  Higher  Education  Act,  (vi)  has  filed  with  the  eligible
institution a statement of educational purpose,  (vii) meets certain citizenship
requirements,  and  (viii)  (except in the case of a  graduate  or  professional
student)  has  received  a   preliminary   determination   of   eligibility   or
ineligibility for a Pell Grant.

Stafford Loans.  Stafford Loans generally are made only to student borrowers who
meet certain needs tests.  The educational  institution  must provide the lender
with a statement  evidencing a determination  of need for a loan, and the amount
of such need,  calculated by  subtracting  from the estimated cost of attendance
the sum of the expected family contribution with respect to the student plus the
estimated  financial  assistance  available to such student.  The amounts of the
expected family  contribution,  estimated  available financial  assistance,  and
estimated  costs of attendance  are to be computed in accordance  with standards
set forth in the Higher Education Act.

Unsubsidized  Stafford Loans. A student  borrower  meeting the  requirements set
forth  under  "General"  above is eligible  for an  Unsubsidized  Stafford  Loan
without regard to need.  Unsubsidized  Stafford Loans were not available  before
October 1, 1992.

Plus Loans.  Plus Loans are made only to borrowers who are parents  (and,  under
certain circumstances,  spouses of remarried parents) of dependent undergraduate
students. For Plus Loans made on or after July 1, 1993, the parent borrower must
not  have  an  adverse  credit  history  (as  determined  pursuant  to  criteria
established  by the  Department  of  Education).  Prior to the Higher  Education
Amendments of 1986, the Higher  Education Act did not  distinguish  between Plus
Loans and SLS Loans.  Student  borrowers were eligible for Plus Loans;  however,
parents of graduate and professional students were ineligible.

SLS Loans.  Eligible  borrowers  for SLS Loans were  limited to (a)  graduate or
professional  students,  (b) independent  undergraduate  students, and (c) under
certain  circumstances,  dependent  undergraduate  students,  if such  students'
parents  were unable to obtain a Plus Loan and were also unable to provide  such
students'  expected  family  contribution.  Except as  described  in clause (c),
eligibility was determined without regard to need.

Consolidation Loans. To be eligible for a Consolidation Loan a borrower must (a)
have  outstanding  indebtedness  on student  loans  made under the FFEL  Program
and/or  certain other  federal  student loan  programs,  and (b) be in repayment
status  or  in a  Grace  Period,  or  be  a  defaulted  borrower  who  has  made
arrangements  to repay the defaulted  loan(s)  satisfactory to the holder of the
defaulted  loan(s).  A  married  couple  who  agree to be  jointly  liable  on a
Consolidation  Loan for which the application is received on or after January 1,
1993 may be treated as an individual  for purposes of obtaining a  Consolidation
Loan. For  Consolidation  Loans disbursed prior to July 1, 1994 the Borrower was
required to have outstanding student loan indebtedness of at least $7,500. Prior
to the adoption of the Higher Education  Technical  Amendments Act of 1993, Plus
Loans could not be included in the Consolidation  Loan. For Consolidation  Loans
for which the  applications  were received prior to January 1, 1993, the minimum
student loan  indebtedness  was $5,000 and the borrower  could not be delinquent
more than 90 days in the payment of such indebtedness.

Interest Rates

The Higher  Education Act  establishes  maximum  interest  rates for each of the
various  types of loans.  These rates vary not only among loan  types,  but also
within  loan types  depending  upon when the loan was made or when the  borrower
first  obtained a loan under the FFEL Program.  The Higher  Education Act allows
lesser rates of interest to be charged. Many lenders,  including the Transferor,
have  offered  repayment  incentives  or other  programs  that  involve  reduced
interest rates on certain loans made under the FFEL Program.

Stafford  Loans.  For a Stafford Loan made prior to July 1, 1994, the applicable
interest  rate for a borrower who, on the date the  promissory  note was signed,
did not have an outstanding  balance on a previous loan which was made,  insured
or guaranteed under the FFEL Program (a "New Borrower"):

                      (a) is 7%  per  annum  for a loan  covering  a  period  of
         instruction beginning before January 1, 1981;

                      (b) is 9%  per  annum  for a loan  covering  a  period  of
         instruction beginning on or after January 1, 1981, but before September
         13, 1983;

                      (c) is 8%  per  annum  for a loan  covering  a  period  of
         instruction  beginning on or after  September 13, 1983, but before July
         1, 1988;

                      (d) for a loan made prior to  October 1, 1992,  covering a
         period of  instruction  beginning  on or after July 1, 1988,  is 8% per
         annum  for the  period  from the  disbursement  of the loan to the date
         which is four years after the loan  enters  repayment,  and  thereafter
         shall be adjusted annually, and for any 12-month period commencing on a
         July 1 shall  be  equal  to the bond  equivalent  rate of  91-day  U.S.
         Treasury  bills  auctioned at the final  auction prior to the preceding
         June 1, plus 3.25% per annum (but not to exceed 10% per annum); or

                      (e) for a loan made on or after  October  1, 1992 shall be
         adjusted annually,  and for any 12- month period commencing on a July 1
         shall be equal to the  bond  equivalent  rate of 91- day U.S.  Treasury
         bills  auctioned at the final auction  prior to the  preceding  June 1,
         plus 3.1% per annum (but not to exceed 9% per annum).

         For a Stafford Loan made prior to July 1, 1994, the applicable interest
         rate for a borrower who, on the date the promissory note evidencing the
         loan was signed,  had an  outstanding  balance on a previous loan made,
         insured or guaranteed under the FFEL Program (a "Repeat Borrower"):

                      (f)  for a  loan  made  prior  to  July  23,  1992  is the
         applicable interest rate on the previous loan or, if such previous loan
         is not a Stafford Loan, 8% per annum; or

                      (g) for a loan  made on or after  July 23,  1992  shall be
         adjusted annually, and for any twelve month period commencing on a July
         1 shall be equal to the bond  equivalent  rate of 91-day U.S.  Treasury
         bills  auctioned at the final auction  prior to the  preceding  June 1,
         plus 3.1% per annum but not to exceed:

                           (i)      7% per annum in the case of a Stafford  Loan
                                    made to a borrower who has a loan  described
                                    in clause (a) above;

                           (ii)     8% per  annum in the case of (A) a  Stafford
                                    Loan  made  to a  borrower  who  has a  loan
                                    described   in  clause  (c)  above,   (B)  a
                                    Stafford   Loan   which   has  not  been  in
                                    repayment  for four years and which was made
                                    to a borrower  who has a loan  described  in
                                    clause (d) above or (C) a Stafford  Loan for
                                    which the first  disbursement was made prior
                                    to  December  20,  1993 to a borrower  whose
                                    previous  loans do not  include  a  Stafford
                                    Loan or an Unsubsidized Stafford Loan;

                           (iii)    9% per  annum in the case of (A) a  Stafford
                                    Loan  made  to a  borrower  who  has a  loan
                                    described in clauses (b) or (e) above or (B)
                                    a   Stafford   Loan  for   which  the  first
                                    disbursement  was made on or after  December
                                    20, 1993 to a borrower  whose previous loans
                                    do  not  include  a  Stafford   Loan  or  an
                                    Unsubsidized Stafford Loan; and

                           (iv)     10% per annum in the case of a Stafford Loan
                                    which has been in  repayment  for four years
                                    or more and which was made to a borrower who
                                    has a loan described in clause (d) above.

The  interest  rate on all  Stafford  Loans  made  on or  after  July  1,  1994,
regardless  of whether the borrower is a New Borrower or a Repeat  Borrower,  is
the rate  described in clause (g) above,  except that such rate shall not exceed
8.25% per  annum.  For any  Stafford  Loan made on or after  July 1,  1995,  the
interest rate is further reduced prior to the time the loan enters repayment and
during any  Deferment  Periods.  During such periods,  the formula  described in
clause (g) above is applied,  except that 2.5% is substituted  for 3.1%, and the
rate shall not exceed 8.25% per annum.  For loans made on or after July 1, 1998,
the applicable rate will continue to be adjusted annually,  but for any 12-month
period  commencing  on a July 1 will be  equal to the  bond  equivalent  rate of
securities  with a  comparable  maturity  (as  established  by the  Secretary of
Education),  plus 1% per annum, but not to exceed 8.25% per annum.  There can be
no  assurance  that the  interest  rate  provisions  for such  loans will not be
further  amended,  either  before or after  the rate  described  herein  becomes
effective.

Unsubsidized Stafford Loans. Unsubsidized Stafford Loans are subject to the same
interest rate provisions as Stafford Loans.

         Plus Loans.  The applicable interest rate on a Plus Loan:

                      (a) made on or after January 1, 1981,  but before  October
         1, 1981, is 9% per annum;

                      (b) made on or after October 1, 1981, but before  November
         1, 1982, is 14% per annum;

                      (c) made on or after  November 1, 1982, but before July 1,
         1987, is 12% per annum;

                      (d) made on or after  July 1, 1987 and  before  October 1,
         1992 shall be adjusted annually,  and for any 12-month period beginning
         on July 1 shall be equal to the bond  equivalent  rate of 52-week  U.S.
         Treasury  bills  auctioned at the final  auction prior to the preceding
         June 1, plus 3.25% per annum (but not to exceed 12% per annum); or

                      (e) made on or after  October  1, 1992  shall be  adjusted
         annually,  and for any  12-month  period  beginning  on July 1 shall be
         equal  to the bond  equivalent  rate of  52-week  U.S.  Treasury  bills
         auctioned at the final auction prior to the preceding June 1, plus 3.1%
         per annum (but not to exceed 10% per annum).

The applicable interest rate for Plus Loans made on or after July 1, 1994 is the
same as that  described  in clause  (e) above,  except  that such rate shall not
exceed  9% per  annum.  For  Plus  Loans  made on or  after  July 1,  1998,  the
applicable  rate will  continue to be adjusted  annually,  but for any  12-month
period  commencing  on a July 1 will be  equal to the  bond  equivalent  rate of
securities  with a  comparable  maturity  (as  established  by the  Secretary of
Education), plus 2.1% per annum, but not to exceed 9% per annum.

If requested by the borrower,  an eligible  lender may  consolidate  SLS or Plus
Loans of the same borrower held by the lender under a single repayment schedule.
The repayment  period for each included loan shall be based on the  commencement
of repayment of the most recent loan. The consolidated  loan shall bear interest
at a rate equal to the weighted average of the rates of the included loans. Such
a  consolidation  shall not be treated as the making of a new loan. In addition,
at the request of the borrower,  a lender may  refinance an existing  fixed rate
SLS or Plus Loan  (including an SLS or Plus Loan held by a different  lender who
has refused so to refinance  such loan) at a variable  interest  rate. In such a
case, proceeds of the new loan are used to discharge the original loan.

SLS Loans.  The applicable  interest rates on SLS Loans made prior to October 1,
1992 are identical to the  applicable  interest  rates on Plus Loans made at the
same time.  For SLS Loans  made on or after  October  1,  1992,  the  applicable
interest rate is the same as the applicable  interest rate on Plus Loans, except
that the ceiling is 11% per annum instead of 10% per annum.

Consolidation  Loans.  A  Consolidation  Loan made  prior to July 1, 1994  bears
interest at a rate equal to the weighted  average of the  interest  rates on the
loans retired,  rounded to the nearest whole  percent,  but not less than 9% per
annum. Except as described in the next sentence, a Consolidation Loan made on or
after July 1, 1994 bears interest at a rate equal to the weighted average of the
interest  rates on the  loans  retired,  rounded  upward  to the  nearest  whole
percent,  but with no  minimum  rate.  For a  Consolidation  Loan for  which the
application is received by an eligible  lender on or after November 13, 1997 and
before  October 1, 1998, the interest rate shall be adjusted  annually,  and for
any  twelve  month  period  commencing  on a July 1 shall  be  equal to the bond
equivalent  rate of 91-day U.S.  Treasury  bills  auctioned at the final auction
prior to the preceding June 1, plus 3.1% per annum,  but not to exceed 8.25% per
annum.  Notwithstanding  these general interest rates, the portion, if any, of a
Consolidation  Loan  that  repaid  a loan  made  under  the HEAL  Program  has a
different  variable  interest  rate.  Such portion is adjusted on July 1 of each
year,  but is the sum of the  average  of the  T-Bill  Rates  auctioned  for the
quarter  ending on the  preceding  June 30,  plus 3.0%,  without  any cap on the
interest rate.  For a discussion of required  payments that reduce the return on
Consolidation Loans, see "Fees -- Rebate Fees on Consolidation Loans" below.

Loan Limits

Each type of loan (other than Consolidation Loans, which are limited only by the
amount of  eligible  loans to be  consolidated)  is  subject to limits as to the
maximum  principal  amount,  both  with  respect  to a  given  year  and  in the
aggregate.  All of the loans are limited to the  difference  between the cost of
attendance  and the other aid available to the student.  Stafford Loans are also
subject  to limits  based  upon the needs  analysis  as  described  above  under
"Eligibility -- Stafford Loans" above. Additional limits are described below.

Stafford  and  Unsubsidized  Stafford  Loans.  Except as  described  in the next
paragraph, Stafford and Unsubsidized Stafford Loans are generally treated as one
loan type for loan limit purposes. A student who has not successfully  completed
the first year of a program of  undergraduate  education may borrow up to $2,625
in an academic year. A student who has  successfully  completed such first year,
but who has not  successfully  completed the second year may borrow up to $3,500
per academic year. An undergraduate  student who has successfully  completed the
first and second year, but who has not successfully completed the remainder of a
program of undergraduate  education,  may borrow up to $5,500 per academic year.
For students  enrolled in programs of less than an academic year in length,  the
limits are generally  reduced in proportion to the amount by which such programs
are less than one year in length. A graduate or professional  student may borrow
up to $8,500 in an academic year. The maximum  aggregate  amount of Stafford and
Unsubsidized Stafford Loans (including that portion of a Consolidation Loan used
to repay such loans)  which an  undergraduate  student may have  outstanding  is
$23,000.  The maximum aggregate amount for a graduate and professional  student,
including  loans for  undergraduate  education,  is $65,500.  The  Secretary  is
authorized  to  increase  the limits  applicable  to graduate  and  professional
students  who  are  pursuing  programs  which  the  Secretary  determines  to be
exceptionally expensive.

At the time that SLS Loans were  eliminated,  the loan  limits for  Unsubsidized
Stafford  Loans to  independent  students,  or dependent  students whose parents
cannot borrow a Plus Loan, were increased by amounts equal to the prior SLS Loan
limits (as described below under "SLS Loans").

Prior  to  the  enactment  of  the  Higher  Education  Amendments  of  1992,  an
undergraduate  student who had not  successfully  completed the first and second
year of a program of  undergraduate  education  could borrow  Stafford  Loans in
amounts up to $2,625 in an  academic  year.  An  undergraduate  student  who had
successfully  completed such first and second year, but who had not successfully
completed the remainder of a program of undergraduate  education could borrow up
to $4,000 per academic year. The maximum for graduate and professional  students
was $7,500 per academic  year.  The maximum  aggregate  amount of Stafford Loans
which  a  borrower  could  have   outstanding   (including  that  portion  of  a
Consolidation Loan used to repay such loans) was $17,250.  The maximum aggregate
amount for a graduate or professional student, including loans for undergraduate
education,  was  $54,750.  Prior to the 1986  changes,  the annual  limits  were
generally lower.

Plus  Loans.  For Plus Loans made on or after July 1, 1993,  the amounts of Plus
Loans are limited  only by the  student's  unmet  need.  Prior to that time Plus
Loans  were  subject  to limits  similar  to those to which SLS Loans  were then
subject (see "SLS Loans" below),  applied with respect to each student on behalf
of whom the parent borrowed.

SLS Loans.  A student who had not  successfully  completed  the first and second
year of a program  of  undergraduate  education  could  borrow an SLS Loan in an
amount of up to $4,000. A student who had successfully  completed such first and
second year, but who had not  successfully  completed the remainder of a program
of  undergraduate  education  could  borrow up to $5,000 per year.  Graduate and
professional  students  could  borrow up to  $10,000  per year.  SLS Loans  were
subject  to  an  aggregate   maximum  of  $23,000   ($73,000  for  graduate  and
professional  students).  Prior to the 1992 changes, SLS Loans were available in
amounts of $4,000 per academic year, up to a $20,000 aggregate maximum. Prior to
the 1986 changes, a graduate or professional  student could borrow $3,000 of SLS
Loans  per  academic  year,  up  to  a  $15,000  maximum,   and  an  independent
undergraduate  student  could borrow $2,500 of SLS Loans per academic year minus
the amount of all other FFEL  Program  loans to such  student for such  academic
year,  up to a  maximum  amount of all FFEL  Program  loans to that  student  of
$12,500.  In 1989, the amount of SLS Loans for students  enrolled in programs of
less than an  academic  year in  length  were  limited  (similar  to the  limits
described above under "Stafford Loans").

Repayment

Loans made under the FFEL Program (other than Consolidation  Loans) must provide
for  repayment of principal in periodic  installments  over a period of not less
than five nor more than ten years. A Consolidation  Loan must be repaid during a
period  agreed to by the  borrower  and  lender,  subject to  maximum  repayment
periods  which  vary  depending  upon the  principal  amount  of the  borrower's
outstanding student loans (but no longer than 30 years). For Consolidation Loans
for which the  application  was received prior to January 1, 1993, the repayment
period could not exceed 25 years.  The repayment  period  commences (a) not more
than  twelve  months  after the  borrower  ceases to pursue at least a half-time
course of study with respect to Stafford Loans for which the applicable  rate of
interest is 7% per annum, (b) not more than six months after the borrower ceases
to pursue at least a half-time  course of study with  respect to other  Stafford
Loans and Unsubsidized Stafford Loans (the six month or twelve month periods are
the "Grace  Periods") and (c) on the date of final  disbursement  of the loan in
the case of SLS, Plus and  Consolidation  Loans,  except that the borrower of an
SLS Loan who  also  has a  Stafford  or  Unsubsidized  Stafford  Loan may  defer
repayment of the SLS Loan to coincide with the  commencement of repayment of the
Stafford or  Unsubsidized  Stafford Loan.  During periods in which  repayment of
principal is required,  payments of  principal  and interest  must in general be
made at a rate of not less  than the  greater  of $600 per year or the  interest
that accrues during the year, except that a borrower and lender may agree at any
time before or during the  repayment  period that  repayment  may be at a lesser
rate. A borrower may agree, with concurrence of the lender, to repay the loan in
less than five years with the right subsequently to extend his minimum repayment
period to five years. Borrowers are entitled to accelerate, without penalty, the
repayment of all or any part of the loan.

In addition,  since 1992,  lenders of Consolidation  Loans have been required to
establish  graduated  or  income-sensitive  repayment  schedules  and lenders of
Stafford  and SLS Loans  have been  required  to offer  borrowers  the option of
repaying in accordance with graduated or income-sensitive  repayment  schedules.
The Transferor may implement graduated repayment schedules and  income-sensitive
repayment schedules. Use of income-sensitive  repayment schedules may extend the
ten-year  maximum  term for up to five  years.  In  addition,  if the  repayment
schedule on a loan that has been converted to a variable  interest rate does not
provide for adjustments to the amount of the monthly installment  payments,  the
ten-year maximum term may be extended for up to three years.

No  principal  repayments  need be made  during  certain  periods  of  deferment
prescribed by the Higher  Education Act  ("Deferment  Periods").  For loans to a
borrower  who first  obtained a loan which was  disbursed  before  July 1, 1993,
deferments are available (i) during a period not exceeding three years while the
borrower is a member of the Armed Forces,  an officer in the Commissioned  Corps
of the Public Health Service or, with respect to a borrower who first obtained a
student loan  disbursed on or after July 1, 1987, or a student loan to cover the
cost of  instruction  for a period of  enrollment  beginning on or after July 1,
1987,   an  active  duty  member  of  the  National   Oceanic  and   Atmospheric
Administration  Corps,  (ii)  during a period not in excess of three years while
the borrower is a volunteer under the Peace Corps Act, (iii) during a period not
in excess of three years while the borrower is a full-time  volunteer  under the
Domestic  Volunteer Act of 1973,  (iv) during a period not exceeding three years
while the  borrower is in  service,  comparable  to the  service  referred to in
clauses (ii) and (iii), as a full-time  volunteer for an  organization  which is
exempt from taxation  under Section  501(c)(3) of the Code,  (v) during a period
not  exceeding  two years  while the  borrower  is  serving an  internship,  the
successful  completion of which is required to receive professional  recognition
required to begin professional practice or service, or a qualified internship or
residency  program,  (vi)  during a period not  exceeding  three years while the
borrower is temporarily totally disabled, as established by sworn affidavit of a
qualified  physician,  or while the borrower is unable to secure  employment  by
reason of the care  required by a dependent  who is so disabled,  (vii) during a
period not to exceed twenty-four months while the borrower is seeking and unable
to find  full-time  employment,  (viii)  during any period that the  borrower is
pursuing  a  full-time  course of study at an  eligible  institution  (or,  with
respect to a borrower who first  obtained a student  loan  disbursed on or after
July 1, 1987, or a student loan to cover the cost of instruction for a period of
enrollment  beginning on or after July 1, 1987, is pursuing at least a half-time
course of study  for  which the  borrower  has  obtained  a loan  under the FFEL
Program),  or is pursuing a course of study  pursuant  to a graduate  fellowship
program or a rehabilitation  training program for disabled  individuals approved
by the Secretary of Education,  (ix) during a period, not in excess of 6 months,
while the borrower is on parental leave, and (x) only with respect to a borrower
who first  obtained a student  loan  disbursed  on or after  July 1, 1987,  or a
student  loan to  cover  the cost of  instruction  for a  period  of  enrollment
beginning  on or after July 1, 1987,  (A) during a period not in excess of three
years while the borrower is a full-time teacher in a public or nonprofit private
elementary or secondary  school in a "teacher  shortage  area" (as prescribed by
the Secretary of Education),  and (B) during a period not in excess of 12 months
for mothers,  with preschool age children,  who are entering or re-entering  the
work force and who are compensated at a rate not exceeding $1 per hour in excess
of the federal minimum wage. For loans to a borrower who first obtains a loan on
or after July 1, 1993,  deferments  are available (a) during any period that the
borrower  is  pursuing  at least a  half-time  course  of  study at an  eligible
institution  or a course of study pursuant to a graduate  fellowship  program or
rehabilitation  training program approved by the Secretary,  (b) during a period
not  exceeding  three  years  while the  borrower  is seeking and unable to find
full-time  employment,  and (c) during a period not in excess of three years for
any reason which the lender determines, in accordance with regulations under the
Higher Education Act, has caused or will cause the borrower  economic  hardship.
Economic hardship includes working full time and earning an amount not in excess
of the  greater of the  minimum  wage or the  poverty  line for a family of two.
Additional categories of economic hardship are based on the relationship between
a borrower's  educational  debt burden and his or her income.  Prior to the 1992
changes,  only the Deferment  Periods  described above in clauses (vi) and (vii)
(with  respect to the parent  borrower) and the  Deferment  Period  described in
clause (viii) (with respect to the parent  borrower or a student on whose behalf
the  parent  borrowed)  were  available  to Plus  Loan  borrowers,  and only the
Deferment  Periods  described  above in  clauses  (vi),  (vii) and  (viii)  were
available to Consolidation Loan borrowers.  Prior to the 1986 changes, Plus Loan
borrowers were not entitled to Deferment  Periods.  Deferment Periods extend the
ten-year maximum term.

The Higher  Education Act also provides for periods of forbearance  during which
the borrower, in case of temporary financial hardship, may defer any payments (a
"Forbearance Period"). A borrower is entitled to forbearance for a period not to
exceed three years while the borrower's debt burden under Title IV of the Higher
Education  Act (which  includes the FFEL  Program)  equals or exceeds 20% of the
borrower's gross income,  and also is entitled to forbearance while he or she is
serving in a qualifying  medical or dental internship  program or in a "national
service position" under the National and Community Service Trust Act of 1993. In
addition,  mandatory  administrative  forbearances are provided when exceptional
circumstances  such as a local or national  emergency  or military  mobilization
exist; or when the  geographical  area in which the borrower or endorser resides
has been  designated a disaster  area by the  President of the United  States or
Mexico,  the Prime Minister of Canada,  or by the governor of a state.  In other
circumstances,  forbearance is at the lender's  option.  Such  forbearance  also
extends the ten year maximum term.

As  described  under  "Contracts  with  Guarantee  Agencies -- Federal  Interest
Subsidy  Payments" below, the Secretary of Education makes interest  payments on
behalf of the borrower of certain eligible loans while the borrower is in school
and during Grace and Deferment Periods. Interest that accrues during Forbearance
Periods and, if the loan is not eligible for Interest  Subsidy  Payments,  while
the  borrower is in school and during the Grace and  Deferment  Periods,  may be
paid monthly or quarterly or  capitalized  (added to the principal  balance) not
more frequently than quarterly.

Disbursement

Loans made under the FFEL Program (except Consolidation Loans) generally must be
disbursed in two or more installments, none of which may exceed 50% of the total
principal amount of the loan.

Fees

Guarantee  Fee.  A  Guarantee  Agency  is  authorized  to charge a  premium,  or
guarantee  fee, of up to 1% of the principal  amount of the loan,  which must be
deducted  proportionately  from each installment  payment of the proceeds of the
loan to the borrower.  Guarantee  fees may not currently be charged to borrowers
of  Consolidation  Loans.  However,  lenders may be charged an insurance  fee to
cover the costs of increased or extended liability with respect to Consolidation
Loans. For loans made prior to July 1, 1994, the maximum guarantee fee was 3% of
the principal amount of the loan, but no such guarantee fee was authorized to be
charged with respect to Unsubsidized Stafford Loans.

Origination  Fee. An eligible  lender is  authorized to charge the borrower of a
Stafford  or Plus Loan an  origination  fee in an amount not to exceed 3% of the
principal  amount of the loan,  and is  required  to charge the  borrower  of an
Unsubsidized  Stafford  Loan  an  origination  fee  in the  amount  of 3% of the
principal amount of the loan. These fees must be deducted  proportionately  from
each  installment  payment of the loan proceeds prior to payment to the borrower
and are not  retained by the lender,  but must be passed on to the  Secretary of
Education.  For loans made prior to July 1, 1994, the maximum authorized fee for
Stafford,  Plus and SLS  Loans was 5%,  and the  required  fee for  Unsubsidized
Stafford Loans was 6.5%, of the principal amount of the loan.

Lender Origination Fee. The lender of any loan under the FFEL Program made on or
after  October 1, 1993 is required to pay to the  Secretary  of  Education a fee
equal to 0.5% of the principal amount of such loan.

Rebate Fee on Consolidation  Loans. The holder of any Consolidation Loan made on
or after  October 1, 1993 is required  to pay to the  Secretary  of  Education a
monthly fee equal to .0875%  (1.05% per annum) of the  principal  amount of, and
accrued interest on, such Consolidation Loan.

Loan Guarantees

Under the FFEL Program, Guarantee Agencies are required to guarantee the payment
of not less than 100% of the principal  amount of loans made prior to October 1,
1993 and covered by their respective  guarantee  programs.  For a description of
the requirements for loans to be covered by such guarantees, see "Description of
the Guarantee Agencies." For loans made on or after October 1, 1993, the minimum
percentage of the principal amount of loans which a Guarantee Agency must pay is
98% and the  Department  of Education  has taken the  position  that a Guarantee
Agency may not pay more than 98% of the principal amount of and accrued interest
on such a loan.  Under certain  circumstances,  guarantees may be assumed by the
Secretary of Education  or another  Guarantee  Agency.  See "--  Contracts  with
Guarantee Agencies" below.

Contracts with Guarantee Agencies

Under the FFEL  Program,  the Secretary of Education is authorized to enter into
guaranty and interest  subsidy  agreements  with  Guarantee  Agencies.  The FFEL
Program  provides for  reimbursements  to Guarantee  Agencies for default claims
paid  by  Guarantee  Agencies,   support  payments  to  Guarantee  Agencies  for
administrative  and other expenses,  advances for a Guarantee  Agency's  reserve
funds,  and  Interest  Subsidy  Payments and Special  Allowance  Payments to the
holders of qualifying student loans made pursuant to the FFEL Program.

The Secretary of Education has certain oversight powers over Guarantee Agencies.
Guarantee  Agencies are required to maintain  their  reserves at certain  levels
based on the  amount  of  outstanding  loans  that they  have  guaranteed.  If a
Guarantee Agency falls below the required level in two consecutive years, or its
claims rate  exceeds 9% in any year,  or if the  Secretary  determines  that the
agency's  administrative or financial condition  jeopardizes its ability to meet
its  obligations,  the Secretary can require the Guarantee  Agency to submit and
implement a plan by which it will correct such problem(s). If a Guarantee Agency
fails to timely submit an acceptable plan or fails to improve its condition,  or
if the Secretary  determines that the Guarantee Agency is in danger of financial
collapse,  the Secretary may  terminate  the  Guarantee  Agency's  reimbursement
contract.  The  circumstances  under  which the  Secretary  may  terminate  such
reimbursement  contracts  also  includes  a  determination  that such  action is
necessary  to  protect  the  federal  fiscal  interest  or to  ensure  continued
availability of student loans or a smooth transition to direct lending.  See "--
Direct Loans" below.

The Secretary of Education is authorized to assume the guarantee  obligations of
a Guarantee Agency. The Higher Education Act now provides that, if the Secretary
terminates a Guarantee Agency's agreements under the FFEL Program, the Secretary
shall assume  responsibility for all functions of the Guarantee Agency under its
program.  To that end, the  Secretary  is  authorized  to, among other  options,
transfer the guarantees to another Guarantee Agency or assume the guarantees. It
also provides that in the event the  Secretary has  determined  that a Guarantee
Agency is unable to meet its guarantee obligations,  holders of loans guaranteed
by such  Guarantee  Agency may  submit  claims  directly  to the  Secretary  for
payment, unless the Secretary has provided for the assumption of such guarantees
by another Guarantee Agency.

Federal Reimbursement

A  Guarantee  Agency's  right to  receive  federal  reimbursements  for  various
guarantee  claims  paid by such  Guarantee  Agency  is  governed  by the  Higher
Education Act and various contracts entered into between Guarantee  Agencies and
the  Secretary of  Education.  See  "Description  of the  Guarantee  Agencies --
Federal  Agreements"  herein.  Under the Higher  Education  Act and the  Federal
Reimbursement   Contracts,  the  Secretary  of  Education  currently  agrees  to
reimburse a Guarantee Agency for the amounts expended by the Guarantee Agency in
the discharge of its guarantee obligation (i.e., the unpaid principal balance of
and accrued  interest on loans guaranteed by the Guarantee  Agency,  which loans
are referred to herein as "guaranteed  loans") as a result of the default of the
borrower.  With respect to loans made prior to October 1, 1993, the Secretary of
Education  currently  agrees to reimburse the Guarantee Agency for up to 100% of
the  amounts  so  expended.  For loans made on or after  October  1,  1993,  the
Secretary  currently  agrees to reimburse the Guarantee  Agency for a maximum of
98% of the amount  expended with respect to guaranteed  loans.  Depending on the
claims rate experience of a Guarantee Agency,  such 100% (or 98%)  reimbursement
may be reduced as discussed in the formula  described  below.  The  Secretary of
Education  also  agrees to repay 100% of the unpaid  principal  plus  applicable
accrued  interest  expended by a Guarantee  Agency in discharging  its guarantee
obligation  as a  result  of the  bankruptcy,  death,  or  total  and  permanent
disability  of a  borrower  (or in the  case of a Plus  Loan,  the  death of the
student on behalf of whom the loan was borrowed),  or in certain  circumstances,
as a result of school closures,  which  reimbursements are not to be included in
the  calculations  of the  Guarantee  Agency's  Claims Rate  experience  for the
purpose of federal reimbursement under the Federal Reimbursement Contracts.

The formula for computing  the  percentage  of federal  reimbursement  under the
Federal Reimbursement Contracts is not accumulated over a period of years but is
measured  by the amount of federal  reimbursement  payments  in any one  federal
fiscal year as a percentage of the original  principal amount of loans under the
FFEL Program  guaranteed by the Guarantee  Agency and in repayment at the end of
the preceding fiscal year. Under the formula,  federal reimbursement payments to
a  Guarantee  Agency in any one fiscal  year not  exceeding  5% of the  original
principal  amount of loans in repayment at the end of the preceding  fiscal year
are to be paid by the  Secretary  of Education at 100% (or 98% for loans made on
or after  October 1,  1993).  Beginning  at any time during any fiscal year that
federal reimbursement payments exceed 5%, and until such time as they may exceed
9%, of the  original  principal  amount of loans in  repayment at the end of the
preceding  fiscal year, then  reimbursement  payments on claims submitted during
that period are to be paid at 90% (or 88% for loans made on or after  October 1,
1993).  Beginning at any time during any fiscal year that federal  reimbursement
payments exceed 9% of the original principal amount of loans in repayment at the
end of the  preceding  fiscal year,  then such  payments for the balance of that
fiscal  year will be paid at 80% (or 78% for loans  made on or after  October 1,
1993).  The  original  principal  amount of loans in  repayment  for purposes of
computing  reimbursement  payments  to a  Guarantee  Agency  means the  original
principal  amount of all loans  guaranteed by such  Guarantee  Agency less:  (1)
guarantee  payments on such loans,  (2) the  original  principal  amount of such
loans that have been fully repaid, and (3) the original principal amount of such
loans for which the first  principal  installment  payment has not become due or
such first installment need not be paid because of a Deferment Period.

Under present practice,  after the Secretary of Education reimburses a Guarantee
Agency for a default  claim paid on a  guaranteed  loan,  the  Guarantee  Agency
continues to seek repayment from the borrower.  The Guarantee  Agency returns to
the  Secretary  of Education  payments  that it receives  from a borrower  after
deducting and retaining (i) a percentage  amount equal to the  complement of the
reimbursement percentage in effect at the time the loan was reimbursed, and (ii)
an amount equal to 27% (or 18 1/2% in the case of a payment from the proceeds of
a Consolidation  Loan) of such payments for certain  administrative  costs.  The
Secretary of Education may, however,  require the assignment to the Secretary of
defaulted  guaranteed loans, in which event no further collections activity need
be undertaken by the Guarantee Agency,  and no amount of any recoveries shall be
paid to the  Guarantee  Agency.  Prior to the 1993  changes,  the  percentage of
collections  which Guarantee  Agencies could retain (as described in clause (ii)
above) was 30%.

A Guarantee Agency may enter into an addendum to its Interest Subsidy  Agreement
(as hereinafter  defined),  which addendum  provides for the Guarantee Agency to
refer to the Secretary of Education  certain  defaulted  guaranteed  loans. Such
loans are then  reported to the  Internal  Revenue  Service to "offset"  any tax
refunds  which  may be due  any  defaulted  borrower.  To the  extent  that  the
Guarantee Agency has originally  received less than 100%  reimbursement from the
Secretary  of  Education  with respect to such a referred  loan,  the  Guarantee
Agency  will not  recover  any  amounts  subsequently  collected  by the federal
government  which are  attributable  to that portion of the  defaulted  loan for
which the Guarantee Agency has not been reimbursed.

Rehabilitation of Defaulted Loans

Under  Section 428F of the Higher  Education  Act, the Secretary of Education is
authorized to enter into an agreement with a Guarantee  Agency pursuant to which
the  Guarantee   Agency  shall  sell  defaulted  loans  that  are  eligible  for
rehabilitation  to an eligible  lender.  The  Guarantee  Agency  shall repay the
Secretary of  Education  an amount equal to 81.5% of the then current  principal
balance of such loan,  multiplied by the  reimbursement  percentage in effect at
the time the loan was reimbursed. The amount of such repayment shall be deducted
from the amount of federal  reimbursement  payments for the fiscal year in which
such repayment occurs,  for purposes of determining the  reimbursement  rate for
that fiscal year.

For a loan to be eligible for  rehabilitation,  the  Guarantee  Agency must have
received  consecutive  payments for 12 months of amounts owed on such loan. Upon
rehabilitation,  a loan is  eligible  for  all the  benefits  under  the  Higher
Education  Act for which it would have been  eligible  had no  default  occurred
(except that a borrower's loan may only be rehabilitated once).

Eligibility for Federal Reimbursement

To be eligible for federal reimbursement payments, guaranteed loans must be made
by an eligible lender under the applicable Guarantee Agency's Guarantee Program,
which must meet requirements prescribed by the rules and regulations promulgated
under the Higher Education Act, including the borrower eligibility, loan amount,
disbursement,  interest  rate,  repayment  period and guarantee  fee  provisions
described  herein and the other  requirements set forth in Section 428(b) of the
Higher Education Act.

Under the Higher  Education  Act, a guaranteed  loan must be delinquent  for 180
days if it is repayable in monthly  installments or 240 days if it is payable in
less  frequent  installments  before a lender may obtain  payment on a guarantee
from the  Guarantee  Agency.  The  Guarantee  Agency must pay the lender for the
defaulted  loan prior to  submitting a claim to the  Secretary of Education  for
reimbursement.  The Guarantee  Agency must submit a  reimbursement  claim to the
Secretary  of Education  within 45 days after it has paid the  lender's  default
claim.  As a  prerequisite  to  entitlement  to payment on the  guarantee by the
Guarantee  Agency,  and in turn  payment of  reimbursement  by the  Secretary of
Education,  the lender must have  exercised  reasonable  care and  diligence  in
making, servicing and collecting the Guaranteed Loan.

Federal Interest Subsidy Payments

"Interest  Subsidy  Payments"  are  interest  payments  paid with  respect to an
eligible loan during the period prior to the time that the loan enters repayment
and during Grace and  Deferment  Periods.  The  Secretary  of Education  and the
Guarantee  Agencies entered into the Interest Subsidy Agreements as described in
"Description  of the  Guarantee  Agencies  -- Federal  Agreements,"  whereby the
Secretary of Education agrees to pay Interest Subsidy Payments to the holders of
eligible   guaranteed   loans  for  the  benefit  of  students  meeting  certain
requirements,  subject to the holders'  compliance with all  requirements of the
Higher Education Act. Only Stafford Loans, and Consolidation Loans for which the
application  was received on or after January 1, 1993, are eligible for Interest
Subsidy  Payments.  Consolidation  Loans made after August 10, 1993 are eligible
for  Interest  Subsidy  Payments  only if all  loans  consolidated  thereby  are
Stafford  Loans,  except that  Consolidation  Loans for which the application is
received by an eligible  lender on or after November 13, 1997 and before October
1, 1998,  are  eligible  for  Interest  Subsidy  Payments on that portion of the
Consolidation  Loan that repays Stafford Loans or similar  subsidized loans made
under the direct loan program. In addition,  to be eligible for Interest Subsidy
Payments,  guaranteed  loans  must be  made  by an  eligible  lender  under  the
applicable  Guarantee  Agency's  Guarantee  Program,  and must meet requirements
prescribed by the rules and regulations  promulgated  under the Higher Education
Act, including the borrower  eligibility,  loan amount,  disbursement,  interest
rate,  repayment  period and guarantee fee provisions  described  herein and the
other requirements set forth in Section 428(b) of the Higher Education Act.

The Secretary of Education makes Interest Subsidy  Payments  quarterly on behalf
of the  borrower to the holder of a  guaranteed  loan in a total amount equal to
the  interest  which  accrues  on  the  unpaid  principal  amount  prior  to the
commencement of the repayment period of the loan or during any Deferment Period.
A borrower  may elect to forego  Interest  Subsidy  Payments,  in which case the
borrower is required to make interest payments.

Federal Administrative Expense Allowances

Prior to the adoption of the 1993 Amendments, each Guarantee Agency was entitled
to receive from the  Secretary of Education  an  administrative  cost  allowance
equal to 1% of the total principal amount of the loans (other than Consolidation
Loans)  guaranteed by the Guarantee  Agency in any fiscal year, for the purposes
of  administrative  costs of pre-claims  assistance  for default  prevention and
collection  of defaulted  guaranteed  loans,  administrative  costs of promoting
commercial  lender   participation,   administrative  costs  of  monitoring  the
enrollment and repayment status of students, and for other such costs related to
the Guarantee  Agency's  Guarantee  Program.  The 1993 Amendments  repealed such
entitlement, effective October 1, 1993. The 1993 Amendments, however, authorized
payments for transition  support (including  administrative  costs) to Guarantee
Agencies,  in  connection  with the  transition to direct  lending.  See "Direct
Loans" below.  Budget  legislation  adopted since that time has provided for the
payment to Guarantee  Agencies of an  administrative  expense allowance equal to
0.85% of the  agency's  annual new  guarantee  volume,  which has been  extended
through the fiscal year ending  September 30, 2002. After the fiscal year ending
September 30, 1997,  however,  such amounts are subject to decreasing  aggregate
limits.  There are no  assurances  as to the level of such  payments that can be
made within such aggregate  limits,  or that Congress will require such payments
or that the Secretary of Education  will  determine to continue to make any such
payments in future years.

Federal Advances

Pursuant to  agreements  entered  into  between the  Guarantee  Agencies and the
Secretary of  Education  under  Sections 422 and 422(c) of the Higher  Education
Act, the  Secretary of Education was  authorized to advance  moneys from time to
time to the Guarantee Agencies for the purpose of establishing and strengthening
the Guarantee  Agencies'  reserves.  Section  422(c)  currently  authorizes  the
Secretary  of  Education  to make  advances  to  Guarantee  Agencies  in various
circumstances,  on terms and conditions satisfactory to the Secretary, including
if the Secretary is seeking to terminate the  Guarantee  Agency's  reimbursement
contract or assume the  Guarantee  Agency's  functions,  to assist the Guarantee
Agency in  meeting  its  immediate  cash  needs or to ensure  the  uninterrupted
payment of claims.

Federal Special Allowance Payments

The Higher  Education Act provides for the payment by the Secretary of Education
of  additional  subsidies,  called  Special  Allowance  Payments,  to holders of
qualifying  student loans. The amount of the Special Allowance  Payments,  which
are made on a quarterly  basis,  is computed by  reference to the average of the
bond  equivalent  rates  of the  91-day  Treasury  bills  auctioned  during  the
preceding quarter (the "T-Bill Rate").  The quarterly rate for Special Allowance
Payments  for  Student  Loans made on or after  October 1, 1981,  and  generally
before  November 16, 1986, is computed by subtracting  the  applicable  interest
rate on such  loans from the  T-Bill  Rate,  adding  3.5% to the  resulting  per
centum, and dividing the resulting per centum by four. For loans disbursed on or
after November 16, 1986, or loans to cover the costs of instruction  for periods
of  enrollment  beginning  on  or  after  November  16,  1986,  3.25%  has  been
substituted for 3.5% in the foregoing  formula.  For loans disbursed on or after
October  1,  1992,  3.1% has been  substituted  for  3.5% in such  formula.  For
Stafford and Unsubsidized Stafford Loans made on or after July 1, 1995, 2.5% has
been  substituted  for 3.1% in such  formula  prior to the time such loans enter
repayment and during any Deferment  Periods.  For loans made on or after July 1,
1998, the special  allowance formula is to be revised similarly to the manner in
which the applicable  interest rate formula is revised, as described above under
"Loan Terms -- Interest Rates -- Stafford Loans".

For Plus and SLS Loans which bear interest at rates adjusted  annually,  Special
Allowance Payments are made only in years during which the interest rate ceiling
on such loans operates to reduce the rate that would  otherwise apply based upon
the applicable formula. See "Loan Terms -- Interest Rates -- Plus Loans" and "--
SLS Loans" above. Special Allowance Payments are paid with respect to Plus Loans
made on or after  July 1,  1994  only if the rate  that  would  otherwise  apply
exceeds 10% per annum,  notwithstanding  that the interest  rate ceiling on such
loans is 9% per annum. The portion,  if any, of a Consolidation Loan that repaid
a loan made under the HEAL Program is ineligible for Special Allowance Payments.

The Balanced  Budget and Deficit  Control Act of 1985, as amended  (known as the
"Gramm-Rudman  Law")  requires the President to issue a sequester  order for any
federal  fiscal year in which the projected  budget  exceeds the target for that
year.  A  sequester  order for any fiscal  year would  apply to loans made on or
after  October 1 of that fiscal  year.  The  sequester  order  would  change the
formula for calculating  Special  Allowance  Payments for the first four Special
Allowance  Payment periods  relating to loans  originally  disbursed during that
fiscal year. The special  allowance  formula would be reduced to the T-Bill Rate
plus 3.0% (for loans with a special  allowance  formula of the T-Bill  Rate plus
3.1%).

The Higher Education Act provides that if Special Allowance Payments or Interest
Subsidy  Payments  have not been made  within 30 days  after  the  Secretary  of
Education  receives an  accurate,  timely and  complete  request  therefor,  the
special  allowance  payable to such holder shall be increased by an amount equal
to the daily  interest  accruing on the special  allowance and Interest  Subsidy
Payments due the holder.

Special  Allowance  Payments  and Interest  Subsidy  Payments are reduced by the
amount which the lender is  authorized  or required to charge as an  origination
fee,  as  described  above under  "Loan  Terms -- Fees --  Origination  Fee." In
addition,  the amount of the lender  origination fee described above under "Loan
Terms -- Fees -- Lender  Origination  Fees" is  collected  by offset to  Special
Allowance Payments and Interest Subsidy Payments.

Federal Student Loan Insurance Fund

The  Higher  Education  Act  authorizes  the  establishment  of a  Student  Loan
Insurance Fund by the Federal  government  for making the federal  insurance and
the federal  reimbursement  payments on  defaulted  student  loans to  Guarantee
Agencies. If moneys in the fund are insufficient to make the federal payments on
defaults of such loans, the Secretary of Education is authorized,  to the extent
provided in advance by  appropriation  acts,  to issue to the  Secretary  of the
Treasury obligations containing terms and conditions prescribed by the Secretary
of Education and approved by the Secretary of the Treasury,  bearing interest at
a rate  determined  by the  Secretary  of the  Treasury.  The  Secretary  of the
Treasury is authorized and directed by the Higher Education Act to purchase such
obligations.

Direct Loans

The 1993 Amendments  authorized a program of "direct loans," to be originated by
schools with funds provided by the Secretary of Education. Under the direct loan
program,  the Secretary of Education is directed to enter into  agreements  with
schools,  or origination agents in lieu of schools, to disburse loans with funds
provided by the Secretary. Participation in the program by schools is voluntary.
The goals set forth in the 1993  Amendments  call for the direct loan program to
constitute  5% of the total  volume of loans made under the FFEL Program and the
direct  loan  program  for  academic  year  1994-1995,  40%  for  academic  year
1995-1996,  50% for academic years  1996-1997 and 1997-1998 and 60% for academic
year  1998-1999.  No  provision  is made for the size of the direct loan program
thereafter.  Based upon information  released by the General  Accounting Office,
participation  by schools in the direct loan program has not been  sufficient to
meet the goals for the 1995-1996 or 1996-1997 academic years.

The loan terms are generally the same under the direct loan program as under the
FFEL Program,  though more flexible repayment provisions are available under the
direct loan program.  At the discretion of the Secretary of Education,  students
attending  schools  that  participate  in the  direct  loan  program  (and their
parents) may still be eligible for participation in the FFEL Program,  though no
borrower could obtain loans under both programs.

It is difficult to predict the impact of the direct lending program. There is no
way to accurately  predict the number of schools that will participate in future
years, or, if the Secretary authorizes students attending  participating schools
to continue to be eligible for FFEL Program  loans,  how many students will seek
loans under the direct loan program instead of the FFEL Program. In addition, it
is impossible to predict whether future  legislation  will  eliminate,  limit or
expand the direct loan program or the FFEL Program.

                      DESCRIPTION OF THE GUARANTEE AGENCIES

General

The Financed Student Loans for a Series of Notes may be guaranteed by any one or
more Guarantee  Agencies  identified in the related Prospectus  Supplement.  The
following  discussion relates to Guarantee Agencies under the FFEL Program.  The
particular  arrangements  of a guarantor  with respect to a Private Loan Program
will be described in the Prospectus Supplement for a Series, as applicable.

A Guarantee  Agency  guarantees loans made to students or parents of students by
lending   institutions   such  as  banks,   credit  unions,   savings  and  loan
associations,   certain  schools,  pension  funds  and  insurance  companies.  A
Guarantee  Agency  generally  purchases  defaulted  student  loans  which it has
guaranteed  from its cash and  reserves  (generally  referred  to  herein as its
"Guarantee  Fund").  A lender may submit a default claim to the Guarantee Agency
after the  student  loan has been  delinquent  for at least  180 days;  however,
lenders are strongly encouraged not to file a claim until a loan is at least 210
days  delinquent.  The default  claim package must include all  information  and
documentation  required  under the FFEL Program  regulations  and the  Guarantee
Agency's  policies  and  procedures.   Under  the  Guarantee  Agencies'  current
procedures,  assuming that the default claim package complies with the Guarantee
Agency's loan procedures  manual or regulations,  the Guarantee  Agency pays the
lender for a default claim within 90 days of the lender's  filing the claim with
the Guarantee Agency.  The Guarantee Agency will pay the lender interest accrued
on the loan for up to 360 days after delinquency. The Guarantee Agency must file
a reimbursement  claim with the Department of Education within 45 days after the
Guarantee Agency has paid the lender for the default claim.

In general,  a Guarantee  Agency's Guarantee Fund has been funded principally by
administrative  cost  allowances  paid by the Secretary of Education,  guarantee
fees  paid by  lenders  (the  cost of  which  may be  passed  on to  borrowers),
investment  income on moneys in the Guarantee  Fund, and a portion of the moneys
collected  from borrowers on Guaranteed  Loans that have been  reimbursed by the
Secretary of Education to cover the Guarantee Agency's administrative expenses.

Various changes to the Higher Education Act have adversely  affected the receipt
of revenues  by the  Guarantee  Agencies  and their  ability to  maintain  their
Guarantee Funds at previous  levels,  and may adversely  affect their ability to
meet their  guarantee  obligations.  These  changes  include  the  reduction  in
reinsurance  payments  from  the  Secretary  of  Education  because  of  reduced
reimbursement  percentages;  the reduction in maximum  permitted  guarantee fees
from 3% to 1% for  loans  made on or  after  July 1,  1994;  the  reduction  and
possible elimination of administrative  expense allowances from the Secretary of
Education;  the reduction in supplemental preclaims assistance payments from the
Secretary of Education;  and the reduction in retention by a Guarantee Agency of
collections on defaulted loans from 30% to 27%. Additionally,  the adequacy of a
Guarantee Agency's Guarantee Fund to meet its guarantee obligations with respect
to existing  student  loans  depends,  in  significant  part,  on its ability to
collect revenues  generated by new loan  guarantees.  The Federal Direct Student
Loan Program may  adversely  affect the volume of new loan  guarantees.  Pending
legislation and future  legislation  may make  additional  changes to the Higher
Education Act that would significantly affect the revenues received by Guarantee
Agencies and the structure of the guarantee agency program.  For a more complete
description  of provisions  of the Higher  Education Act that relate to payments
described  in this  paragraph  or affect the  funding of a Guarantee  Fund,  see
"Description of the FFEL Program."

The Higher  Education  Act gives the  Secretary of Education  various  oversight
powers over Guarantee  Agencies.  These include  requiring a Guarantee Agency to
maintain  its  Guarantee  Fund at a certain  required  level and taking  various
actions  relating  to a Guarantee  Agency if its  administrative  and  financial
condition  jeopardizes  its  ability  to meet  its  obligations.  These  actions
include, among others,  providing advances to the Guarantee Agency,  terminating
the Guarantee Agency's Federal Reimbursement Contracts,  assuming responsibility
for all  functions of the  Guarantee  Agency,  and  transferring  the  Guarantee
Agency's guarantees to another guarantee agency or assuming such guarantees. The
Higher Education Act provides that a Guarantee  Agency's Guarantee Fund shall be
considered  to be the property of the United  States to be used in the operation
of the FFEL Program or the Federal  Direct  Student  Loan  Program,  and,  under
certain circumstances,  the Secretary of Education may demand payment of amounts
in the Guarantee  Fund. The Secretary of Education is required to demand payment
on  September 1, 2002 of a total of one billion  dollars from all the  Guarantee
Agencies  participating in the FFEL Program.  The amounts to be demanded of each
Guarantee Agency shall be determined in accordance with formulas included in the
Higher Education Act. Each Guarantee Agency will be required to deposit funds in
a  restricted  account in  installments,  beginning  in the federal  fiscal year
ending  September  30,  1998,  to provide for such  payment.  The  Secretary  of
Education has made the determinations,  and advised the Guarantee  Agencies,  of
the amounts required to be so transferred by the Guarantee  Agencies.  There can
be no assurance that relevant federal laws,  including the Higher Education Act,
will not be further changed in a manner that may adversely affect the ability of
a Guarantee  Agency to meet its guarantee  obligations.  See "Description of the
FFEL Program."

There  are no  assurances  as to  the  Secretary  of  Education's  actions  if a
Guarantee Agency encounters administrative or financial difficulties or that the
Secretary  of  Education  will  not  demand  that a  Guarantee  Agency  transfer
additional portions or all of its Guarantee Fund to the Secretary of Education.

Information  relating to the  particular  Guarantee  Agencies  guaranteeing  the
Financed  Student  Loans will be set forth in the  Prospectus  Supplement.  Such
information will be provided by the respective  Guarantee Agencies,  and neither
such information nor information included in the reports referred to therein has
been  verified  by, or is  guaranteed  as to  accuracy or  completeness  by, the
Depositor, the Transferor or the Underwriters.  No representation is made by the
Depositor,  the Transferor or the Underwriters as to the accuracy or adequacy of
such  information or the absence of material adverse changes in such information
subsequent to the dates thereof.

Federal Agreements

Each  Guarantee  Agency and the Secretary of Education have entered into Federal
Reimbursement  Contracts  pursuant to Section 428(c) of the Higher Education Act
(which include, for older Guarantee Agencies,  a supplemental  contract pursuant
to former  Section  428A of the Higher  Education  Act),  which  provide for the
Guarantee Agency to receive 80% to 100% reimbursement of insurance payments that
the Guarantee  Agency makes to eligible lenders with respect to loans guaranteed
by the Guarantee  Agency prior to the  termination of the Federal  Reimbursement
Contracts or the  expiration of the authority of the Higher  Education  Act. The
1993 Amendments  reduced the  reimbursement  percentages  referred to above with
respect to claims on most loans made on or after October 1, 1993. See "-- Effect
of Annual Claims Rate" below. The Federal  Reimbursement  Contracts  provide for
termination  under certain  circumstances  and also provide for certain  actions
short of  termination  by the  Secretary  of  Education  to protect  the federal
interest.  See  "Description  of the FFEL  Program -- Contracts  with  Guarantee
Agencies -- Federal Reimbursement."

In addition to guarantee  benefits,  qualified  Student Loans acquired under the
FFEL Program benefit from certain federal  subsidies.  Each Guarantee Agency and
the Secretary of Education have entered into an interest subsidy agreement under
Section  428(b) of the Higher  Education Act (as amended,  an "Interest  Subsidy
Agreement"),  which  entitles the holders of eligible  loans  guaranteed  by the
Guarantee  Agency to receive  Interest  Subsidy  Payments  from the Secretary of
Education on behalf of certain students while the student is in school, during a
six to twelve  month Grace Period after the student  leaves  school,  and during
certain  Deferment  Periods,   subject  to  the  holders'  compliance  with  all
requirements of the Higher  Education Act. See  "Description of the FFEL Program
- -- Contracts with Guarantee Agencies -- Federal Interest Subsidy Payments" for a
more detailed description of the Interest Subsidy Payments.

United States Courts of Appeals have held that the federal  government,  through
subsequent  legislation,  has the  right  unilaterally  to amend  the  contracts
between the Secretary of Education and the Guarantee  Agencies described herein.
Amendments  to  the  Higher   Education  Act  in  1986,  1987,  1992  and  1993,
respectively (i) abrogated certain rights of guarantee  agencies under contracts
with the Secretary of Education  relating to the  repayment of certain  advances
from the Secretary of Education,  (ii)  authorized the Secretary of Education to
withhold  reimbursement  payments  otherwise due to certain  guarantee  agencies
until  specified  amounts  of  such  guarantee   agencies'   reserves  had  been
eliminated,  (iii) added new reserve level  requirements for guarantee  agencies
and authorized the Secretary of Education to terminate the Federal Reimbursement
Contracts under  circumstances that did not previously warrant such termination,
and (iv)  expanded the  Secretary  of  Education's  authority to terminate  such
contracts and to seize guarantee agencies'  reserves.  There can be no assurance
that  future  legislation  will not further  adversely  affect the rights of the
Guarantee  Agencies,  or holders of loans guaranteed by a Guarantee Agency under
such contracts.

Effect of Annual Claims Rate

A Guarantee  Agency's  ability to meet its  obligation to pay default  claims on
Financed  Eligible  Loans will depend on the adequacy of its Guarantee Fund and,
under the current federal reinsurance arrangement, the default experience of all
lenders  under  the  Guarantee   Agency's  Guarantee  Program.  A  high  default
experience among lenders participating in a Guarantee Agency's Guarantee Program
may  cause  the  Guarantee  Agency's  Claims  Rate (as  defined  below)  for its
Guarantee  Program to exceed the 5% and 9% levels described below, and result in
the Secretary of Education reimbursing the Guarantee Agency at lower percentages
of default claims payments made by the Guarantee Agency.

In general,  Guarantee Agencies are currently entitled to receive  reimbursement
payments  under  the  Federal  Reimbursement  Contracts  in  amounts  that  vary
depending on the Claims Rate  experience  of the Guarantee  Agency.  The "Claims
Rate" is computed by dividing total default claims since the previous  September
30 by the total original principal amount of the Guarantee  Agency's  guaranteed
loans in  repayment on such  September  30. On October 1 of each year the Claims
Rate begins at zero,  regardless of the experience in preceding years. For loans
made prior to October 1, 1993,  if the Claims Rate remains  equal to or below 5%
within a given  federal  fiscal  year  (October  1 through  September  30),  the
Secretary of Education is currently obligated to provide 100% reimbursement;  if
and when the Claims Rate  exceeds 5% and until such time,  if any, as it exceeds
9% during the fiscal  year,  the  reimbursement  rate is at 90%; if and when the
Claims Rate exceeds 9% during the fiscal year,  the  reimbursement  rate for the
remainder of the fiscal year is at 80%. For loans made prior to October 1, 1993,
each Guarantee Agency is currently  entitled to at least 80% reimbursement  from
the Secretary of Education on default  claims that it  purchases,  regardless of
its  Claims  Rate.  The  reimbursement  percentages  for loans  made on or after
October  1,  1993  are  reduced  from  100%,  90% and 80% to 98%,  88% and  78%,
respectively. See "Description of the FFEL Program."

                         DESCRIPTION OF THE HEAL PROGRAM

Eligible Borrower

An eligible  borrower  under the HEAL Program is a student who (i) meets certain
citizen,  national  or  resident  requirements,   (ii)  has  been  accepted  for
enrollment at a school of medicine, osteopathy,  dentistry, veterinary medicine,
optometry,  podiatry,  pharmacy,  public health or  chiropractic,  or a graduate
program  in  health   administration   or  clinical   psychology  (an  "eligible
institution") or, if attending an eligible  institution,  is in good standing at
that institution,  but, in the case of a medical, dental or osteopathic student,
including  only the last four  years of an  accelerated,  integrated  program of
study, (iii) is or will be a full-time student at the eligible institution, (iv)
has  agreed  that all funds  received  under the loan  will be used  solely  for
tuition and other  reasonable  educational  expenses and the  insurance  premium
charged on the loan,  (v) requires the loan to pursue the course of study at the
institution,  and (vi) if a pharmacy student, has satisfactorily completed three
years of training.  Certain  individuals who meet the same citizen,  national or
resident requirements and have previously received a loan insured under the HEAL
Program while a full-time student at an eligible  institution may also receive a
loan  during  the  period  before  principal  must be paid on the  loan to repay
interest due on the previous loans under the HEAL Program.

Eligible Lender

An eligible  institution  may apply to the  Secretary  of HHS to become a lender
under  the HEAL  Program.  Various  types of  organizations  may  qualify  to be
eligible lenders or holders of HEAL loans. Eligible lenders include an agency or
instrumentality of a state; a bank,  savings and loan association,  credit union
or insurance  company which is subject to  examination  and  supervision  in its
capacity as a lender by an agency of the United  States or of the state in which
it has its principal place of business; a pension fund approved by the Secretary
of HHS; and certain other  entities  specified in the HEAL Act. If the Secretary
of HHS approves the lender's  application,  the  Secretary of HHS and the lender
enter into an insurance  contract  whereby the Secretary of HHS agrees to insure
each  eligible  HEAL Loan held by the lender  against  the  borrower's  default,
death, total and permanent disability, or bankruptcy.

An approved eligible lender can have either a standard  insurance  contract or a
comprehensive  insurance  contract  with the  Secretary  of HHS. A lender with a
standard  insurance  contract  must submit to the  Secretary of HHS a borrower's
application  for each  loan  that  the  lender  determines  to be  eligible  for
insurance.  The Secretary of HHS notifies the lender  whether or not the loan is
insurable,  the  amount  of  the  insurance  and  the  expiration  of  the  loan
commitment. A lender with a comprehensive insurance contract may disburse a loan
without submitting an individual borrower's  application to the Secretary of HHS
for initial  approval.  All eligible loans made by a lender with a comprehensive
insurance  contract before a specified date are automatically  insured up to the
aggregate  amount  stated in the  insurance  contract.  The Secretary of HHS may
limit,  suspend or terminate the lender's  eligibility under the HEAL Program if
the  lender  violates  any  provision  of the  HEAL Act or  agreements  with the
Secretary of HHS  concerning  the HEAL Program.  The Transferor and the Eligible
Lender Trustee are each a currently approved holder of a Comprehensive Insurance
Contract with the Secretary of HHS.

Insurance Benefits

The  insurance  provided by the  Secretary  of HHS covers  100% of the  lender's
losses  on both  unpaid  principal  and  interest  except to the  extent  that a
borrower may have a defense on the loan (other than infancy).  HEAL insurance is
not  unconditional.  The  Secretary  of HHS  insures  HEAL Loans on the  implied
representation  of  the  lender  that  all  the  requirements  for  the  initial
insurability  have  been  met.  HEAL  insurance  is  further   conditioned  upon
compliance  by all  holders  of the loan  with all laws,  regulations  and other
requirements.  The insurance coverage on a loan under the HEAL Program ceases to
be  effective  after a  60-day  default  by the  lender  in the  payment  of the
insurance premium charged by the Secretary of HHS.

Payment on an approved  insurance claim  generally  covers interest that accrues
through the date the claim is paid,  except that the  Secretary  of HHS does not
pay interest that accrues between the end of the period that a claim is required
to be filed and the date the  Secretary  of HHS  receives  the claim,  and, if a
claim is  returned  to the lender for  additional  documentation  necessary  for
approval of the claim, interest is only paid for the first 30 days following the
return of the claim to the lender.

Authorized Amounts of HEAL Loans

An eligible  student borrower may borrow an amount for an academic year equal to
the difference between the student's estimated cost of education for that period
and the amount of other  financial aid the student will receive for that period.
An eligible non-student borrower may borrow in an amount that is no greater than
the sum of the HEAL  insurance  premium  plus the  interest  that is expected to
accrue and must be paid on the borrower's  HEAL Loan during the period for which
the new loan is  intended.  The total  amount of HEAL Loans made to any borrower
which may be covered by federal insurance may not exceed $20,000 in any academic
year for a student  enrolled  in a school  of,  or in the  field  of,  medicine,
osteopathy,  dentistry,  veterinary  medicine,  optometry or  podiatry,  up to a
maximum  aggregate of $80,000,  and $12,500 in any academic  year for a borrower
enrolled  in a school  of, or in the  field,  of  pharmacy,  public  health,  or
chiropractic,  or a  graduate  program  in  health  administration  or  clinical
psychology, up to an aggregate maximum of $50,000.

Terms of HEAL Loans

A loan made under the HEAL Program must be made without security, except that in
certain  limited  instances an  endorsement  may be  required.  The borrower may
prepay the whole or any part of the loan at any time without penalty.

The  principal  amount of the HEAL Loan  must be repaid in  installments  over a
period of not less than 10 years or more than 25 years,  beginning  not  earlier
than nine months nor later than twelve  months  (the "Grace  Period")  after the
date on which (i) the  borrower  ceases  to be a  participant  in an  accredited
internship or residency program of not more than four years in duration,  or the
borrower  completes  the fourth year of an  accredited  internship  or residency
program of more than four years in duration  (for loans made on or after October
22, 1985),  or the borrower  ceases to carry,  at an eligible  institution,  the
normal  full-time  academic  workload,  or (ii) the borrower,  who is a graduate
student of an eligible  institution,  ceases to be a participant in a fellowship
training  program  not in excess of two years or a  participant  in a  full-time
educational  activity not in excess of two years,  which is directly  related to
the  health   profession  for  which  the  borrower   prepared  at  an  eligible
institution,  as determined by the Secretary of HHS, and which may be engaged in
by the borrower  during such a two-year period which begins within twelve months
after the completion of the borrower's  participation in a program  described in
clause  (i) of this  sentence  or  prior  to the  completion  of the  borrower's
participation  in such  program (for loans made on or after  October 22,  1985),
except during periods of deferment  (described  below).  The repayment period of
the  loan may not  exceed  33 years  from the date of  execution  of the note or
written  agreement  evidencing it.  Principal and interest need not be paid, but
interest accrues,  during any period (i) during which the borrower is pursuing a
full-time  course  of  study  at an  eligible  institution  (or  at an  eligible
institution  under the FFEL  Program),  (ii) not in excess of four years  during
which the borrower is a  participant  in an  accredited  internship or residency
program,  (iii) not in excess of three  years  during  which the  borrower  is a
member of the Armed  Forces of the  United  States,  (iv) not in excess of three
years  during  which the  borrower is in service as a volunteer  under the Peace
Corps  Act (22 USCA  ss.2501  et seq.) or is a  member  of the  National  Health
Service Corps,  (v) not in excess of three years during which the borrower is in
service as a full-time volunteer under Title I of the Domestic Volunteer Service
Act of 1973,  (vi) not in excess of three years for a borrower who has completed
an accredited  internship or residency  training program in osteopathic  general
practice,  family medicine,  general internal practice,  preventive  medicine or
general  pediatrics and who is practicing  primary care,  (vii) not in excess of
one year, for borrowers who are graduates of schools of chiropractic, (viii) not
in excess of two years which is described  in clause (ii) of the first  sentence
of this  paragraph,  and (ix) in addition to all other  deferments for which the
borrower is eligible  under clauses (i) through  (viii) of this sentence  during
which the  borrower  is a member of the Armed  Forces on active  duty during the
Persian Gulf conflict.  The periods described in (i) through (ix) are "Deferment
Periods."  In certain  circumstances  a Deferment  Period may not be included in
determining the 25- and 33-year maximum repayment periods referred to above.

At least 30 and not more than 60 days before the  commencement  of the repayment
period,  the borrower  must contact the lender to establish  the precise term of
repayment.  The note must offer,  in  accordance  with  criteria  prescribed  by
regulation of the Secretary of HHS, a graduated repayment schedule. The borrower
may  choose to repay  under the  graduated  repayment  schedule  or a  repayment
schedule  which  provides for  substantially  equal  installment  payments.  The
Secretary of HHS has not  promulgated  regulations  which set the criteria for a
graduated repayment schedule.

Unless  agreed  otherwise,  in writing,  the total of the payments by a borrower
during  any  year of the  repayment  period  with  respect  to all  loans of the
borrower under the HEAL Program should be at least equal to the annual  interest
on the outstanding principal, except during Deferment Periods.

Interest

At the lender's option,  the interest rate on the HEAL Loan may be calculated on
a fixed rate or on a variable  rate basis.  Whichever  method is selected,  that
method  must  continue  over  the life of the  loan,  except  where  the loan is
consolidated with another HEAL Loan. Interest that is calculated on a fixed rate
basis is  determined  for the life of the loan  during the  calendar  quarter in
which the loan is disbursed.  It may not exceed the maximum rate  determined for
that quarter by the Secretary of HHS.  Interest that is calculated on a variable
rate basis varies every calendar quarter  throughout the life of the loan as the
market price of U.S. Treasury bills changes.  For any quarter, it may not exceed
the maximum rate determined by the Secretary of HHS. For each calendar  quarter,
the Secretary of HHS determines the general maximum annual HEAL interest rate by
(i) determining the average of the bond equivalent rates reported for the 91-day
U.S. Treasury bills auctioned for the preceding calendar quarter,  (ii) adding 3
percentage  points, and (iii) rounding that figure to the next higher one-eighth
of one  percent.  The HEAL Loans may bear  interest  at less than the  statutory
rates to the extent specified in the related Prospectus Supplement.

As a general rule,  unpaid accrued interest may be compounded  semi-annually and
added to principal.  However, if a borrower postpones payment of interest before
the beginning of the repayment period or during Deferment  Periods or the lender
permits postponement during forbearance, the lender may refrain from semi-annual
compounding  of interest and add accrued  interest to principal only at the time
repayment  of  principal  begins  or  resumes.  A lender  may do so only if this
practice  does not result in interest  being  compounded  more  frequently  than
semi-annually.  Interest begins to accrue when a loan is disbursed.  However,  a
borrower may postpone  payment of interest before the beginning of the repayment
period or during the  Deferment  Periods  or a lender  may  permit  postponement
during the forbearance. In these cases, payment of interest must begin or resume
on the date on which  repayment  of principal  begins or resumes.  If payment of
interest  is  postponed,  it may be  added  to the  principal  for  purposes  of
calculating a repayment schedule.

Insurance Premium

The  Secretary of HHS charges  each lender an  insurance  premium to provide the
insurance on HEAL Loans at the time of disbursement. The HEAL Act authorizes the
Secretary of HHS to charge an insurance  premium payable in advance based on the
default  rate of the  educational  institution  and  whether  only the  borrower
executes  the loan or obtains a  co-signer.  Presently,  the  insurance  premium
varies  between 3% and 8%.  The lender may pass along the cost of the  insurance
premium to the borrower by billing for it  separately  or  deducting  the amount
from disbursed  loan  proceeds.  Premiums are not refundable by the Secretary of
HHS and need not be refunded by the lender to the borrower. Eligible lenders and
eligible  institutions may also be assessed additional risk based premiums based
on the eligible  entity's  default rate. The  risk-based  premium to be assessed
shall range from 6 percent of the principal  amount of the loan to 10 percent of
the principal amount of the loan.

Consolidation of HEAL Loans

If a lender or holder  holds two or more HEAL Loans  made to the same  borrower,
the lender or holder and the borrower may agree to consolidate  the loans into a
single  HEAL  Loan   obligation   evidenced  by  one  promissory   note  if  the
consolidation will not result in terms less favorable to the borrower than if no
consolidation had occurred and certain other requirements are satisfied.

Payments by Secretary of HHS

The  Secretary  of HHS insures  each lender for the losses  which the lender may
incur on insured loans in the event that a borrower  dies,  becomes  permanently
and totally  disabled,  files for  bankruptcy  or  defaults  on the loans.  If a
borrower  dies  or  becomes  disabled,  the  Secretary  of  HHS  discharges  the
borrower's  liability on the loan by repaying  the amount owed.  If the borrower
defaults after a substantial  collection  effort,  the Secretary of HHS pays the
amount of the loss to the  lender,  and the  borrower's  loan is assigned to the
Secretary of HHS.

Due Diligence

A lender must follow certain  procedures in making HEAL Loans, and must exercise
due  diligence in the  collection of a HEAL Loan with respect to both a borrower
and any endorser,  in accordance  with  regulations  of the Secretary of HHS. If
these  procedures are not followed or such due diligence is not  exercised,  the
lender's ability to realize the benefits of the insurance described above may be
adversely affected.

Claims

"Default"  means the  persistent  failure of the borrower to make a payment when
due,  or to  comply  with  other  terms of the note or other  written  agreement
evidencing  a loan  under  circumstances  where  the  Secretary  of HHS finds it
reasonable  to  conclude  that the  borrower  no  longer  intends  to honor  the
obligation to repay.  In the case of a loan  repayable (or on which  interest is
payable) in monthly installments, this failure must have persisted for 120 days.
In the  case of a loan  repayable  (or on which  interest  is  payable)  in less
frequent  installments,  this failure must have persisted for 180 days. Upon the
occurrence of a default,  the Secretary of HHS shall require the eligible lender
or holder to commence and prosecute an action for default.  If, for a particular
loan,  an automatic  stay is imposed on  collection  activities  by a Bankruptcy
Court, and the lender receives written  notification of the automatic stay prior
to initiating legal proceedings against the borrower,  the 120 or 180-day period
does not include any period  prior to the end of the  automatic  stay.  Unless a
lender  has  notified  the  Secretary  of HHS that it has filed  suit  against a
defaulted  borrower,  it must file a default  claim  with the  Secretary  of HHS
within 30 days after a loan has been determined to be in default.  Under various
circumstances,  a lender  must  commence  and  prosecute  an action for  default
against a borrower  before  filing a default  claim.  A lender must file a death
claim with the Secretary of HHS within 30 days after the lender  determines that
a borrower is dead. A lender must file a disability  claim with the Secretary of
HHS within 30 days after it is notified that the Secretary of HHS had determined
a  borrower  to be  totally  and  permanently  disabled.  A lender  must  file a
bankruptcy claim with the Secretary of HHS within 10 days of the initial date of
receipt of court notice or written notice from the borrower's  attorney that the
borrower  has filed for  bankruptcy  under  chapters 11 or 13 of the  Bankruptcy
Code,  or has filed a complaint to determine  the  dischargeability  of the HEAL
Loan under chapter 7 of the Bankruptcy Code.

General

The  Secretary of HHS may enter into a special  contract with a borrower who has
obtained a degree from an eligible institution. Under the contract, the borrower
agrees to serve for a continuous  period of (i) not less than 12 months for each
12-month  period the  Secretary  of HHS  assumes  such  obligations,  or (ii) 24
months,  whichever is greater in a health manpower  shortage area as a member of
the National Health Service Corps or as a private  practitioner.  In return, the
Secretary of HHS will pay an amount,  not to exceed $10,000 per 12-month period,
to the holder of the  borrower's  HEAL Loan to be applied  toward  interest  and
principal.

Insurance Fund

The federal  government has established  pursuant to the HEAL Act a student loan
insurance  fund  which  is  available  without  fiscal  year  limitation  to the
Secretary  of HHS for making  payments  in  connection  with the  collection  or
default  of loans  insured  under  the HEAL  Program.  If moneys in the fund are
insufficient to make the payments on collection or default of insured loans, the
Secretary  of the Treasury may lend the fund such amounts as may be necessary to
make the payments involved, subject to the Federal Credit Reform Act of 1990 (42
USC ss.ss. 661 et seq.)

Collection/Litigation

The use of  litigation  by the lender  could  affect the cost of  collection  on
defaulted HEAL Loans.

                            THE PRIVATE LOAN PROGRAMS

To the extent  described in the Prospectus  Supplement for a Series,  the assets
securing the Notes of a Series may include  Financed  Private Loans issued under
one  or  more  Private  Loan  Programs.   The  Private  Loan  Programs  will  be
specifically  identified  in the  Prospectus  Supplement  with  respect  to such
Series. The Prospectus Supplement for a Series secured by Financed Private Loans
may specify a maximum  percentage  of Financed  Private  Loans that may comprise
part of the Financed  Student Loans  securing one or more Series of Notes.  This
summary identifies  characteristics  common to most Private Loan Programs but is
qualified  by the  specific  disclosure  set  forth  in the  related  Prospectus
Supplement.

Private  Loans made under most Private Loan  Programs are based on the credit of
the Obligor or his or her parents or  co-borrowers.  In general,  applicants are
required to have a minimum  annual  income and a monthly debt burden,  including
the Financed  Student Loan,  of no greater than a specified  percentage of their
monthly income. In determining whether a student or co-borrower is creditworthy,
a credit  bureau report is obtained for each  applicant,  including the student.
The  various  Private  Loan  Programs  have  different   standards  as  to  what
constitutes a satisfactory credit history.

Eligible  post-secondary  borrowers  of a Private  Loan often are required to be
engaged in a course of study at a qualifying educational institution,  which may
include two-year colleges,  four-year colleges and for-profit  schools.  Certain
Private Loan  Programs are  specifically  designed for graduate or  professional
students, or for students attending elementary or secondary private schools. The
institutions  generally  must be located in the United States or Canada.  Often,
the  borrower  (or a  co-applicant)  must be a citizen or resident of the United
States. Some Private Loans may be a consolidation of existing Private Loans.

The amount that may be borrowed  under a Private Loan Program  varies based upon
the Private Loan Program.  Typically,  borrowers  must borrow at least a minimum
amount with respect to any academic year, and may not borrow more than a maximum
amount per academic  year,  or a maximum  amount under the Private Loan Program.
However,  the amount of the Private Loan plus other  financial aid received by a
student,  normally may not exceed the cost of  education,  as  determined by the
school.

A guarantee fee typically is deducted from the Private Loan  proceeds.  All or a
portion of this fee is paid to the agency that has  established the Private Loan
Program and that guarantees the repayment of all or a substantial portion of the
Private Loan under certain specified circumstances.  The obligation to guarantee
is  typically  dependent  upon the proper  servicing of such Private Loan by the
Servicer thereof.

The  interest  rate on a Private Loan varies based upon the Private Loan Program
and can either be fixed or variable.  Floating rates may be based upon the prime
rate or the T-Bill Rate, or some other objective  standard.  Interest  typically
accrues  at a rate equal to the index  plus a margin,  but  subject to a maximum
rate per annum, with the interest rate being adjusted periodically.

Repayment of a Private Loan usually is required to commence within 45 to 90 days
following  the  borrowing.  However,  certain  Private  Loan  Programs  permit a
borrower  to defer the  repayment  of  principal  while the student is in school
(often up to a maximum  number of years).  In such event,  principal  repayments
typically begin promptly following graduation. Most Private Loan Programs permit
prepayment of the Private Loan at any time without penalty.  Borrowers typically
may  schedule  repayment  over a 10- to  25-year  period,  subject  to a minimum
monthly payment obligation.

                          DESCRIPTION OF THE AGREEMENTS

General

The  following  is a summary  of the  material  terms of each  Sales  Agreement,
pursuant to which the Transferor will transfer the Financed  Student Loans to an
eligible lender trustee on behalf of the Depositor;  each Transfer and Servicing
Agreement,  pursuant  to which the  Depositor  will  cause the  eligible  lender
trustee to transfer the Financed  Student  Loans to the Trust in the name of the
Eligible  Lender  Trustee and the Master  Servicer  will  service  the  Financed
Students Loans; the Indenture,  as supplemented  from time to time,  pursuant to
which  each  Series  of Notes is  issued;  and  each  Administration  Agreement,
pursuant to which the Administrator will undertake certain administrative duties
with respect to the Trust and the Financed  Student Loans under the Transfer and
Servicing  Agreement and the Indenture  (collectively,  the  "Agreements").  The
summary  does not purport to be complete  and is  qualified  in its  entirety by
reference to the provisions of the  Agreements.  Each of such Agreements will be
substantially in the form filed as an exhibit to the  Registration  Statement of
which this Prospectus is a part.

Sales Agreements

On the  Closing  Date for any Series of Notes,  the  Transferor  will convey the
related  Financed  Student Loans to an eligible  lender trustee on behalf of the
Depositor  pursuant to the terms of a Sales Agreement between the Transferor and
the Depositor.  The Sales Agreement will contain  representations  substantially
similar  to  those   contained  in  the  Transfer   and   Servicing   Agreement.
Consequently,  any  obligation of the Depositor to repurchase  Financed  Student
Loans will likewise be an obligation of the Transferor. See "The Transferor" and
"-- Transfer and Servicing  Agreements -- Conveyance of Financed  Student Loans;
Representations and Warranties" herein.

Transfer and Servicing Agreements

On the  Closing  Date for any  Series of Notes,  the  Depositor  will  cause its
eligible  lender trustee to contribute and assign to the Eligible Lender Trustee
on behalf of the related Trust,  without  recourse,  its entire  interest in the
Financed  Student Loans described in the Transfer and Servicing  Agreement,  all
collections  received and to be received with respect  thereto for the period on
or after  the  Cut-off  Date and all  rights  under the  Sales  Agreement.  Each
Financed Student Loan will be identified in schedules appearing as an exhibit to
the Transfer and Servicing Agreement.

Conveyance  of Financed  Student  Loans;  Representations  and  Warranties.  The
Depositor will make certain  representations  and warranties with respect to the
Financed Student Loans to the related Trust, including, among other things, that
(i) each Financed  Student  Loan, at the time of transfer to the Trust,  is free
and clear of all security  interests,  liens,  charges and encumbrances,  and no
offsets,  defenses or  counterclaims  have been asserted or, to the  Depositor's
knowledge,  threatened;  (ii)  the  information  provided  with  respect  to the
Financed  Student  Loans is true and correct in all material  respects as of the
Cut-off  Date;  and  (iii)  each  Financed  Student  Loan,  at the  time  it was
originated, complied and, at the Closing Date, complies in all material respects
with  applicable  federal and state laws  (including,  without  limitation,  the
Higher  Education Act, the HEAL Act,  consumer credit,  truth-in-lending,  equal
credit opportunity and disclosure laws) and applicable  restrictions  imposed by
(A) the FFEL  Program or under any  Guarantee  Agreement  with  respect to FFELP
Loans, (B) the HEAL Program or under the HEAL Insurance Contract with respect to
HEAL Loans,  and (C) any related  Private  Loan  Program with respect to Private
Loans.

Following  the  discovery by or notice to the  Depositor of a breach of any such
representation  or  warranty  with  respect to any  Financed  Student  Loan that
results in the failure of a Guarantee  Agency  (including  for this  purpose any
guarantor  under a Private  Loan  Program)  to make a  Guarantee  Payment or the
Department of HHS to make an Insurance  Payment to the Eligible  Lender Trustee,
the Depositor will,  unless such breach is cured within 120 days,  purchase such
Financed  Student  Loan from the  Eligible  Lender  Trustee  as of the first day
following  the end of such  120-day  period that is the last day of a Collection
Period, at a price equal to the applicable Purchase Amount;  provided,  however,
that in the case of any  representation  or warranty  the breach of which may be
cured by reinstatement of the Guarantee Agency's obligation to guarantee payment
or the Department of HHS' obligation to insure  payment,  such cure period shall
be 360 days, in each case following the earlier of the date on which such breach
is discovered by the  Depositor  and the date of the  Servicer's  receipt of the
Guarantee  Agency or Department of HHS reject  transmittal  form with respect to
such Financed  Student Loan.  Notwithstanding  the foregoing,  unless  otherwise
provided in the Prospectus Supplement for a Series, if as of the last day of any
Collection Period the aggregate  principal amount of Financed Student Loans with
respect to which claims have been filed with and rejected by a Guarantee  Agency
or the Department of HHS as a result of a breach of a representation or warranty
of the Depositor or a breach of the  obligations of the Master  Servicer or with
respect to which the Master  Servicer  determines  that  claims  cannot be filed
pursuant to the Higher  Education  Act or the HEAL Act, as the case may be, as a
result of such a breach  exceeds  the  lesser of  $250,000  or 0.25% of the Pool
Balance as of such date,  the Depositor  shall  repurchase  within 120 days of a
written  request  by the  Eligible  Lender  Trustee  or the  Indenture  Trustee,
affected Financed Student Loans in an aggregate principal amount such that after
such  repurchases  (or purchases by the Master Servicer as described below under
"Master Servicer Covenants") the aggregate principal amount of affected Financed
Student  Loans is equal to or less than the lesser of  $250,000  or 0.25% of the
Pool Balance.  The Financed  Student Loans to be repurchased by the Depositor or
the Transferor or purchased by the Master  Servicer will be based on the date of
claim rejection, with the Financed Student Loans with the earliest such dates to
be repurchased or purchased  first.  The Prospectus  Supplement for a Series may
specify  shorter or longer  cure  periods,  and  establish  different  dollar or
percentage thresholds, to the extent set forth therein.

In addition,  the Depositor or the Transferor will be obligated to reimburse the
related Trust (i) for any accrued  interest  amounts that the  Department of HHS
refuses to pay with  respect to Financed  HEAL  Loans,  and (ii) for any accrued
interest  amounts  that a  Guarantee  Agency  (including  for this  purpose  any
guarantor under a Private Loan Program) refuses to pay pursuant to its Guarantee
Agreement,  and for any Interest Subsidy Payments and Special Allowance Payments
that are lost or that must be repaid to the Department of Education with respect
to Financed FFELP Loans, as a result of a breach of any such  representation  or
warranty by the Depositor.  Under certain circumstances,  the Depositor also has
the right to  repurchase,  or transfer a  Subsequent  Financed  Student  Loan in
exchange  for,  a  Financed  Student  Loan  for  which  it  has a  reimbursement
obligation  as  described  in  the  preceding   sentence.   The  repurchase  and
reimbursement  obligations of the Depositor or the Transferor  will  constitute,
together with the right to receive certain amounts from Credit  Enhancement,  if
any,  the  sole  remedy   available   to  or  on  behalf  of  such  Trust,   the
Certificateholders   or  the  Noteholders  for  any  such  uncured  breach.  The
Transferor's and the Depositor's  repurchase and  reimbursement  obligations are
contractual  obligations  pursuant to the Transfer and Servicing  Agreement that
may be enforced  against the  Transferor  and the  Depositor,  but the breach of
which will not constitute an Event of Default under the Notes.

Pre-Funding  Account. If a Pre-Funding Account has been established with respect
to a Trust and a Pre-Funded  Amount has been deposited therein with respect to a
Series of Notes, the Trust will use such amounts to acquire additional  Financed
Student Loans ("Additional  Student Loans") from the Depositor from time to time
during  the  applicable  Pre-Funding  Period.  The  amount  on  deposit  in  any
Pre-Funding  Account may not exceed a specified  percentage  of the initial Pool
Balance of the related Trust as set forth in the related Prospectus  Supplement.
Additional  Student  Loans may include  FFELP Loans,  HEAL Loans and/or  Private
Loans in such amounts as may be determined by the Depositor and  satisfying  any
conditions   imposed  by  the  Rating   Agencies  and  any  provider  of  Credit
Enhancement, if applicable.

The Trust may acquire from the Depositor during a Pre-Funding  Period Additional
Student  Loans  having an aggregate  principal  balance up to the amount then on
deposit in the Pre-Funding  Account.  Monies in the Pre-Funding  Account will be
invested  exclusively  in Eligible  Investments.  The  obligation  to accept any
Additional Student Loan by the Eligible Lender Trustee on behalf of the Trust is
subject  to the  condition,  among  others  as may be set  forth in the  related
Prospectus  Supplement,  that such  Additional  Student  Loan must  satisfy  all
applicable origination  requirements and all other requirements specified in the
Transfer  and  Servicing  Agreement.  On such  dates as may from time to time be
designated by the Depositor during a Pre-Funding  Period, the Depositor may sell
and assign,  without  recourse,  to the Eligible Lender Trustee on behalf of the
Trust,  its entire  interest in  Additional  Student  Loans.  Each  agreement of
transfer  will  include  as an exhibit a schedule  identifying  each  Additional
Student Loan  transferred.  Upon such conveyance of Additional  Student Loans to
the  Eligible  Lender  Trustee on behalf of the Trust,  the Pool Balance will be
adjusted.

Any  amounts  remaining  in the  Pre-Funding  Account at the end of the  related
Pre-Funding Period will be paid to the Noteholders as a prepayment of principal,
as set forth in the related Prospectus Supplement.

Subsequent Finance Period and Subsequent Financed Student Loans. During a period
from the  Closing  Date for a Series  to a  subsequent  date  identified  in the
related Prospectus  Supplement (the "Subsequent Finance Period"),  the Depositor
may, at its option but subject to the  conditions  set forth in the Transfer and
Servicing  Agreement,  transfer to the Eligible  Lender Trustee on behalf of the
related Trust, Subsequent Financed Student Loans, and direct the Eligible Lender
Trustee and the Indenture Trustee to apply Consolidation  prepayments on deposit
in the Collection Account to pay the Purchase Price for such Subsequent Financed
Student Loans.  Subsequent  Financed Student Loans that may be so transferred by
the Depositor include (i) Consolidation  Loans or HEAL Consolidation  Loans made
by the  Transferor,  provided,  however,  that in no event  shall the  aggregate
amount of Subsequent Financed Student Loans that are Consolidation Loans or HEAL
Consolidation Loans transferred into the related Trust exceed any maximum amount
identified  in  the  Prospectus  Supplement;  (ii)  Serial  Loans  owned  by the
Depositor  that are serial (i.e.,  made to the same borrower under the same loan
program and guaranteed by the same Guarantee Agency or insured by the Department
of HHS) to an  existing  Financed  Student  Loan  owned  by the  related  Trust,
provided  that each such  Subsequent  Financed  Student Loan entitles the holder
thereof  to  receive  interest  based on the  same  interest  rate  index as the
Financed Student Loan to which it is serial,  and provided  further,  that in no
event shall the aggregate  amount of Subsequent  Financed Student Loans that are
Serial  Loans  transferred  into the related  Trust  exceed any  maximum  amount
identified in the  Prospectus  Supplement;  and (iii) similar  consolidation  or
serial loans under applicable Private Loan Programs.

In addition, during the Subsequent Finance Period for any Series, subject to the
conditions  set forth in the  related  Transfer  and  Servicing  Agreement,  the
Depositor  may, at its option,  in lieu of  reimbursing  certain  lost  interest
payments  and Special  Allowance  Payments  or  depositing  into the  Collection
Account  the  Purchase  Amount of a  Financed  Student  Loan  which  has  become
ineligible  for lost  interest  payments  or  Special  Allowance  Payments  (see
"Description  of  the  Agreements  --  Transfer  and  Servicing   Agreements  --
Conveyance  of Financed  Student  Loans;  Representations  and  Warranties"  and
"Servicing  -- Master  Servicer  Covenants"),  the Depositor may transfer to the
Eligible  Lender Trustee on behalf of the related  Trust, a Subsequent  Financed
Student Loan which  satisfies the following  criteria (or such other criteria as
may be set forth in the Prospectus  Supplement for a Series): (A) the Subsequent
Financed Student Loan was originated under the same loan program as the Financed
Student Loan for which it is being  exchanged and entitles the holder thereof to
receive  interest based on the same interest rate index as the Financed  Student
Loan for which it is being exchanged,  (B) the Subsequent  Financed Student Loan
will not, at any level of such interest  rate index,  have an interest rate that
is less than the Financed  Student Loan for which it is being  exchanged and (C)
the average  principal  balance per Obligor of the Subsequent  Financed  Student
Loans  that are  being  transferred  into the  related  Trust  and the  existing
Financed Student Loans for which they are being exchanged is within 10% (plus or
minus) of the average  principal  balance per  Obligor of the  Financed  Student
Loans being transferred to the Depositor. If the aggregate outstanding principal
balance  of the  Subsequent  Financed  Student  Loans is less  than  that of the
Financed Student Loans for which they are being  exchanged,  the Depositor shall
deposit  the  difference  in  the  Collection  Account  concurrently  with  such
transfer.  If the  aggregate  outstanding  principal  balance of the  Subsequent
Financed  Student  Loans is greater than that of the Financed  Student Loans for
which  they  are  being  exchanged,  the  Depositor  shall  be  entitled  to the
difference  from amounts on deposit in the Collection  Account.  In either case,
such payments are referred to herein as "Adjustment Payments."

The Trust may not acquire Subsequent  Financed Student Loans at any time that an
Event of  Default  under the  Indenture,  a Master  Servicer  Default  under the
Transfer  and  Servicing  Agreement  or  an  Administrator   Default  under  the
Administration Agreement has occurred and is continuing.

Accounts.  The  Indenture  Trustee will  establish  and maintain the  Collection
Account,  Note Payment  Account,  Expense  Account,  Advance Account and, if set
forth in the related  Prospectus  Supplement,  a Reserve Account and Pre-Funding
Account. The Eligible Lender Trustee will establish and maintain the Certificate
Distribution Account and Certificate Advance Account in the name of the Eligible
Lender Trustee on behalf of the  Certificateholders.  The foregoing accounts are
referred to collectively as the "Trust Accounts."

Funds in the Trust  Accounts  will be invested as provided in the  Transfer  and
Servicing Agreement in Eligible Investments.  "Eligible Investments" include the
following:

                  (i)      cash (insured at all times by the FDIC);

                  (ii)     direct  obligations of (including  obligations issued
                           or held  in book  entry  form  on the  books  of) the
                           Department  of the  Treasury of the United  States of
                           America;

                  (iii)    obligations of any of the following  federal agencies
                           which obligations represent the full faith and credit
                           of the United States of America, including:

                           -        Export-Import Bank
                           -        Farm  Credit  System  Financial   Assistance
                                    Corporation
                           -        Farmers Home Administration
                           -        General Services Administration
                           -        U.S. Maritime Administration
                           -        Small Business Administration
                           -        Government  National  Mortgage   Association
                                    (GNMA)
                           -        U.S.   Department   of   Housing   &   Urban
                                    Development (PHA's)
                           -        Federal Housing Administration;

                  (iv)     senior debt obligations  rated "AAA" or "Aaa" by each
                           Rating  Agency  and  issued by the  Federal  National
                           Mortgage   Association   or  the  Federal  Home  Loan
                           Mortgage Corporation

                  (v)      U.S. dollar  denominated  deposit  accounts,  federal
                           funds  and   banker's   acceptances   with   domestic
                           commercial  banks  which have a rating on their short
                           term  certificates of deposit on the date of purchase
                           of "A-1+" or "P-1" by each Rating Agency and maturing
                           no more  than 360  days  after  the date of  purchase
                           (ratings on holding  companies  not being  considered
                           the rating of the bank);

                  (vi)     commercial  paper  which  is  rated  at the  time  of
                           purchase in the single  highest  classification,  "A-
                           1+" or "P-1" by each Rating  Agency and which matures
                           not more than 270 days after the date of purchase;

                  (vii)    investments in money market funds (including, but not
                           limited to, money market  mutual  funds) rated "AAAm"
                           or "AAAm-G" or better by each Rating Agency;

                  (viii)   investment   agreements  acceptable  to  each  Rating
                           Agency,   written  confirmation  of  which  shall  be
                           furnished to the Indenture  Trustee prior to any such
                           investment; and

                  (ix)     other forms of investments  acceptable to each Rating
                           Agency,   written  confirmation  of  which  shall  be
                           furnished to the Indenture  Trustee prior to any such
                           investment.

Notwithstanding  anything  in  the  Transfer  and  Servicing  Agreement  to  the
contrary,  for  so  long  as the  Transferor  or  any  of  its  affiliates  is a
Certificateholder,  all  investments  of the  related  Trust  shall  be  made in
investments  permissible  for a  national  bank.  Investment  earnings  on funds
deposited in the Trust Accounts, net of losses and investment expenses,  will be
deposited in the Collection Account.

The Trust Accounts will be maintained as Eligible  Deposit  Accounts.  "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  thereof or the  District of Columbia
(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.
An "Eligible  Institution" is generally a depository institution organized under
the federal or any state banking laws whose  deposits are insured by the Federal
Deposit Insurance  Corporation and whose unsecured long-term debt obligations or
short-term  debt ratings are acceptable to each Rating Agency rating the related
Series of Notes.

Amendment.  Each Transfer and Servicing  Agreement may be amended by the parties
thereto,  with the consent of the Indenture  Trustee,  for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of a Transfer and  Servicing  Agreement or of modifying in any manner the rights
of Noteholders or Certificateholders;  provided, however, that no such amendment
may (i) increase or reduce in any manner the amount of, or  accelerate  or delay
the timing of,  collections  of payments  with respect to the  Financed  Student
Loans or  distributions  that are  required  to be made for the  benefit  of the
Noteholders  or the  Certificateholders,  or (ii) reduce the  percentage  of the
Notes which are required to consent to any such  amendment,  without the consent
of the holders of all the outstanding Notes affected thereby.

Evidence as to Compliance . Each Transfer and Servicing  Agreement  with respect
to  any  Series  of  Notes  will  provide  that  a firm  of  independent  public
accountants  will  furnish to the  Eligible  Lender  Trustee  and the  Indenture
Trustee annually a statement (based on the examination of certain  documents and
records and on such accounting and auditing  procedures  considered  appropriate
under the  circumstances)  as to  compliance by the Master  Servicer  during the
preceding  calendar  year with certain  provisions of the Transfer and Servicing
Agreement relating to the servicing of the Financed Student Loans.

Each  Transfer  and  Servicing  Agreement  will  further  provide that a firm of
independent  public  accountants  (which may be the same firm referred to in the
immediately preceding paragraph) will furnish to the Eligible Lender Trustee and
the Indenture  Trustee annually a statement (based on the examination of certain
documents and records and on such accounting and auditing procedures  considered
appropriate  under the  circumstances)  as to  compliance  by the  Administrator
during the preceding  calendar year with certain  provisions of the Transfer and
Servicing   Agreement  and  the   Administration   Agreement   relating  to  the
administration of the Trust and the Financed Student Loans.

Each  Transfer  and  Servicing  Agreement  will also provide for delivery to the
Eligible  Lender  Trustee  and the  Indenture  Trustee,  concurrently  with  the
delivery of each  statement of  compliance  referred to above,  of a certificate
signed by an officer of the Master  Servicer or the  Administrator,  as the case
may  be,   stating  that,  to  his  knowledge,   the  Master   Servicer  or  the
Administrator,  as the case may be, has  fulfilled in all material  respects all
its   obligations   under  the  Transfer  and   Servicing   Agreement   and  the
Administration Agreement,  respectively,  throughout the preceding calendar year
or, if there  has been a  default  in the  fulfillment  of any such  obligation,
specifying  each such  default  known to such  officer and the nature and status
thereof.  Each of the Master Servicer and the  Administrator  has agreed to give
the Indenture  Trustee and the Eligible  Lender Trustee notice of certain Master
Servicer Defaults and Administrator Defaults,  respectively,  under the Transfer
and Servicing Agreement.

Copies of such statements and  certificates  may be obtained by Noteholders by a
request in writing addressed to the Indenture Trustee at the address  identified
in the related Prospectus Supplement.

The Indenture

General.  The Notes will be issued  pursuant to an  Indenture by and between the
applicable Trust and Indenture  Trustee,  as supplemented from time to time by a
Terms Supplement.  The Administrator,  pursuant to the Administration Agreement,
will  perform  certain  obligations  of the Trust  under the  Indenture  for any
Series.

The Indenture  Trustee.  The Indenture Trustee with respect to a Series of Notes
will be the entity  named in the related  Prospectus  Supplement.  An  Indenture
Trustee  may  serve  from  time to time as  trustee  under  indentures  or trust
agreements  with the  Transferor or its  affiliates  relating to other issues of
their securities.  In addition,  the Transferor or its affiliates may have other
banking relationships with the Indenture Trustee and its affiliates.

Modification  of  Indenture;  Supplemental  Indentures.  With the consent of the
holders of a majority of the aggregate  principal amount of Directing Notes of a
Trust then  outstanding  (or, with respect to any change  affecting only certain
Series or Classes of Notes, the holders of a majority of the aggregate principal
amount of Notes of such  Series  or Class)  and the  consent  of any  applicable
provider of Credit Enhancement, the applicable Indenture Trustee and the related
Trust may execute a  supplemental  indenture to add  provisions to, or change in
any manner or eliminate any  provisions of, the Indenture with respect to one or
more Series of Notes,  or to modify (except as provided below) in any manner the
rights of the Noteholders.

Without the consent of the holder of each  outstanding Note of a Series affected
thereby,  however, no supplemental indenture will (i) change the date of payment
of any  installment  of  principal  of or interest on any Note of such Series or
reduce the principal  amount  thereof or the interest  rate thereon,  change the
provisions of the Indenture  relating to the  application of collections  on, or
the  proceeds  of the sale of,  the  assets of the  related  Trust to payment of
principal of or interest on the Notes,  or change any place of payment where, or
the coin or currency in which, any Note or any interest thereon is payable, (ii)
impair the right to institute suit for the enforcement of certain  provisions of
the Indenture  regarding  payment,  (iii) reduce the percentage of the aggregate
amount  of the  outstanding  Notes of any  Series or Class  the  consent  of the
holders of which is required for any such supplemental  indenture or the consent
of the holders of which is required  for any waiver of  compliance  with certain
provisions  of  the  Indenture  or  certain   defaults   thereunder   and  their
consequences  as provided  for in the  Indenture,  (iv) modify or alter  certain
provisions  of the  Indenture  regarding  the  determination  of Notes  that are
considered  "outstanding" for consent, waivers and other matters, (v) reduce the
percentage of the aggregate  outstanding  amount of the Notes the consent of the
holders  of which is  required  to direct  the  Indenture  Trustee to direct the
related Trust to sell or liquidate the Financed Student Loans, (vi) decrease the
percentage of the aggregate  principal amount of the Notes required to amend the
sections of the Indenture  which specify the applicable  percentage of aggregate
principal  amount of the Notes necessary to amend the Indenture or certain other
related agreements,  (vii) modify any of the provisions of the Indenture in such
manner as to affect the  calculation of the amount of any payment of interest on
any Note,  or (viii)  except  as  otherwise  permitted  or  contemplated  in the
Indenture, terminate the lien of the Indenture on any such collateral or deprive
the holder of any Note of the security afforded by the lien of the Indenture.

Generally,  a Trust  and the  related  Indenture  Trustee  may also  enter  into
supplemental indentures,  but without obtaining the consent of Noteholders,  for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the  provisions of the Indenture or modifying in any manner the rights of
Noteholders  so long  as  such  action  will  not,  in the  opinion  of  counsel
satisfactory  to the Indenture  Trustee,  materially  and  adversely  affect the
interest of any Noteholder.  Any such amendment or supplemental  indenture shall
be deemed not to  materially  and  adversely  affect any  Noteholder if there is
delivered to the Indenture Trustee written  notification from each Rating Agency
to the effect  that such  amendment  or  supplement  will not cause that  Rating
Agency to reduce the then current rating assigned to such Notes.

Events  of  Default;  Rights  Upon  Event of  Default.  Generally,  an "Event of
Default"  with  respect to the Notes of a Series is defined in the  Indenture as
consisting of the following: (i) a default for five business days or more in the
payment of any Principal  Payment Amount  (subject to the caveat noted below) or
Class Interest Rate on the Notes after the same becomes due and payable;  (ii) a
default in the  observance  or  performance  of any covenant or agreement of the
applicable  Trust made in the Indenture or the Transfer and Servicing  Agreement
and the  continuation  of any such  default for a period of 30 days after notice
thereof is given to such Trust by the Indenture Trustee or to such Trust and the
Indenture  Trustee by the holders of at least 25% in aggregate  principal amount
of the Directing Notes then  outstanding;  (iii) any  representation or warranty
made  by a Trust  in the  Indenture  or in any  certificate  delivered  pursuant
thereto or in connection  therewith  having been incorrect in a material respect
as of the time made,  and such breach not having been cured within 30 days after
notice  thereof is given to the Trust by the  Indenture  Trustee or to the Trust
and the Indenture Trustee by the holders of at least 25% in aggregate  principal
amount of the  Directing  Notes  then  outstanding;  or (iv)  certain  events of
bankruptcy,  insolvency,  receivership  or liquidation  of a Trust.  Because the
amount of principal  required to be  distributed  to  Noteholders on any Payment
Date  may be  limited  to  the  amount  of  Available  Funds  after  payment  of
Transaction Fees, Consolidation Loan Fees and the aggregate Class Interest Rate,
any difference between the Principal Payment Amount and the remaining  Available
Funds will be carried over to be paid on succeeding  Payment  Dates.  Therefore,
the  failure  to pay  principal  on any  Class of Notes  may not  result  in the
occurrence of an Event of Default  until the Legal Final  Maturity of such Class
of Notes.  In  addition,  the failure to pay the  aggregate  amount of Carryover
Interest  as a result of  insufficient  Available  Funds  will not result in the
occurrence of an Event of Default.

If an Event of Default should occur and be continuing  with respect to any Class
or Series of Notes, the Indenture  Trustee or holders of a majority in aggregate
principal  amount of the  Directing  Notes  then  outstanding  may  declare  all
outstanding  Notes to be immediately  due and payable,  by notice to the related
Trust or notice  to the  Indenture  Trustee  if given by the  Noteholders.  Such
declaration may be rescinded by the holders of a majority in aggregate principal
amount of the Directing Notes then outstanding at any time prior to the entry of
judgment in a court of competent  jurisdiction for the payment of such amount if
(i) such Trust has paid to the Indenture Trustee a sum equal to all amounts then
due with respect to the Notes (without giving effect to such  acceleration)  and
due to the  Indenture  Trustee  and (ii)  all  Events  of  Default  (other  than
nonpayment  of amounts  due solely as a result of such  acceleration)  have been
cured or waived.

If the Notes of any Series have been declared to be due and payable following an
Event of Default  with  respect  thereto,  the  Indenture  Trustee  may,  in its
discretion,  require the Eligible  Lender  Trustee to sell the Financed  Student
Loans or elect to have the Eligible  Lender Trustee  maintain  possession of the
Financed  Student Loans and continue to apply  collections  with respect to such
Financed Student Loans as if there had been no declaration of acceleration.  The
Indenture  Trustee,  however,  is prohibited  from directing the Eligible Lender
Trustee to sell the Financed Student Loans following an Event of Default,  other
than a  default  for five  days or more in the  payment  of any  principal  or a
default for five days or more in the payment of any interest on any Note, unless
(i) the  Noteholders  of 100% of the  aggregate  amount of such  Series of Notes
outstanding  consent to such sale, (ii) the proceeds of such sale are sufficient
to  pay in  full  the  principal  of  and  the  accrued  interest  on the  Notes
outstanding at the date of such sale or (iii) the Indenture  Trustee  determines
that the  collections  on the  Financed  Student  Loans and other  assets of the
related  Trust would not be  sufficient on an ongoing basis to make all payments
on the Notes as such payments would have become due if such  obligations had not
been declared due and payable,  and the Indenture Trustee obtains the consent of
the  Noteholders  of at least 66-2/3% of the aggregate  principal  amount of the
Notes then  outstanding.  In  addition,  the  Indenture  Trustee may not sell or
otherwise  liquidate the Financed  Student Loans  following an Event of Default,
other than a default for five days or more in the payment of any  principal or a
default for five days or more in the payment of any interest on any Note, unless
(i)  the  proceeds  of  such  sale  or  liquidation  payable  to  any  Class  of
subordinated  Notes are  sufficient to pay such Notes in full or (ii)  following
notice  that  the  proceeds  of such  sale or  liquidation  of  Notes  would  be
insufficient  to pay  amounts  due on such  Notes  at  least a  majority  of the
aggregate  outstanding  amount  of such  Class  of  subordinated  Notes  consent
thereto.

The Indenture Trustee may not become the owner or holder of the Financed Student
Loans without entering into guarantee  agreements with the applicable  Guarantor
of each  Financed  FFELP Loan and with the  Secretary of HHS with respect to the
Financed  HEAL  Loans.  The  Indenture  Trustee  has not  entered  into any such
agreements. As a result, if the Indenture Trustee determined to take title to or
hold the loans  itself,  it would not be permitted to do so without  meeting the
criteria for an eligible lender under the Higher  Education Act and the HEAL Act
at the time and entering into such  agreements  or retaining an eligible  lender
trustee  to do it on its  behalf.  See  "Description  of the FFEL  Program"  and
"Description of the HEAL Program" herein.

Subject  to the  provisions  of the  Indenture  relating  to the  duties  of the
Indenture  Trustee,  if an Event of Default should occur and be continuing  with
respect to a Series of Notes, the Indenture  Trustee will be under no obligation
to exercise  any of the rights or powers  under the  Indenture at the request or
direction of any of the holders of a Series of Notes,  if the Indenture  Trustee
reasonably  believes it will not be  adequately  indemnified  against the costs,
expenses and  liabilities  which might be incurred by it in complying  with such
request.  Subject to such provisions for indemnification and certain limitations
contained in the  Indenture,  the holders of a majority in  aggregate  principal
amount of the  outstanding  Directing  Notes  will have the right to direct  the
time,  method and place of conducting any proceeding or any remedy  available to
the  Indenture  Trustee  and the holders of a majority  in  aggregate  principal
amount of the Directing Notes then outstanding, may, in certain cases, waive any
default  with respect  thereto,  except a default in the payment of principal or
interest or a default in respect of a covenant  or  provision  of the  Indenture
that cannot be modified  without the waiver or consent of all the holders of the
outstanding Directing Notes.

No holder of any Series of Note will have the right to institute any  proceeding
with respect to the  Indenture,  unless (i) such holder  previously has given to
the Indenture Trustee written notice of a continuing Event of Default,  (ii) the
holders of not less than 25% in principal  amount of the  outstanding  Directing
Notes have  requested  in writing  that the  Indenture  Trustee  institute  such
proceeding  in its own name as Indenture  Trustee,  (iii) such holder or holders
have offered the  Indenture  Trustee  reasonable  indemnity,  (iv) the Indenture
Trustee has for 60 days after notice 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 holders of a majority in
aggregate principal amount of the outstanding Directing Notes.

None of the Indenture Trustee, the Transferor, the Depositor, the Administrator,
the  Master  Servicer,  any  Servicer  or the  Eligible  Lender  Trustee  in its
individual  capacity,  nor  any  holder  of a  Certificate,  nor  any  of  their
respective  owners,  beneficiaries,   agents,  officers,  directors,  employees,
successors  or assigns  will,  in the  absence of an  express  agreement  to the
contrary,  be personally  liable for the payment of the principal of or interest
on the Notes or for the agreements of the related Trust contained in the related
Indenture.

Certain  Covenants.  A Trust may not  consolidate  with or merge  into any other
entity unless (i) the entity formed by or surviving such consolidation or merger
is organized under the laws of the United States, or any state thereof, and such
entity  expressly  assumes  the  Trust's  obligation  to make  due and  punctual
payments upon the Notes and the performance or observance of every agreement and
covenant of the Trust under the Indenture and any supplemental  indenture,  (ii)
no Event of Default has occurred and is continuing immediately after such merger
or  consolidation,  (iii) the Trust has  received  an  opinion of counsel to the
effect that such  consolidation or merger would have no material adverse federal
or applicable state tax consequence to the Trust or to any  Certificateholder or
Noteholder,  (iv) any action as is  necessary  to maintain the lien and security
interest  created by the Indenture shall have been taken and (v) the Trust shall
have  delivered  to  the  Indenture  Trustee  an  officer's  certificate  of the
Administrator and an opinion of counsel each stating that such  consolidation or
merger and any supplemental  indenture relating thereto comply with the terms of
the Indenture and that all conditions precedent provided for in the Indenture to
such transaction have been complied with (including any Exchange Act filings) in
all material respects.

Except as  otherwise  permitted  by the  Agreements,  a Trust may not  convey or
transfer all or substantially all its properties or assets, including the assets
securing  the Notes,  unless the  conditions  specified in (i) through (v) above
with respect to a permitted merger or consolidation are substantially  met, plus
the acquiror  must agree (a) that all right,  title and interest in the property
and assets so  conveyed  or  transferred  are  subordinate  to the rights of the
Noteholders,  (b)  to  indemnify  the  Trust  (unless  otherwise  provided  in a
supplemental indenture) and (c) to make all filings with the Commission required
by the Exchange Act in connection with the Notes.

A Trust will not, among other things,  (i) except as expressly  permitted by the
Agreements,  sell, transfer,  exchange or otherwise dispose of any of the assets
of the Trust,  (ii) claim any credit on or make any deduction from the principal
and interest  payable in respect of any Notes (other than amounts withheld under
the Code or  applicable  state law) or assert any claim  against  any present or
former  holder of Notes  because of the payment of taxes levied or assessed upon
the Trust, (iii) except as contemplated by the Agreements, dissolve or liquidate
in whole or in part, (iv) permit the validity or  effectiveness of the Indenture
or any  supplemental  indenture  to be  impaired,  or  permit  the  lien  of the
Indenture  and  any   supplemental   indenture  to  be  amended,   hypothecated,
subordinated, terminated or discharged, or permit any person to be released from
any  covenants  or  obligations  with  respect to any Notes under the  Indenture
except as may be  expressly  permitted  thereby,  (v) permit  any lien,  charge,
excise, claim, security interest,  mortgage or other encumbrance (other than the
lien of the Indenture and any supplemental indenture) to be created on or extend
to or  otherwise  arise  upon or  burden  the  assets  of the  Trust or any part
thereof, or any interest therein or the proceeds thereof (other than certain tax
and other liens  arising by operation of law,  except as expressly  permitted by
the  Agreements)  or (vi) permit the lien of the Indenture and any  supplemental
indenture not to constitute a valid first  priority  (other than with respect to
such tax or other lien) security interest in the assets securing the Notes.

No Trust may engage in any activity other than  financing,  purchasing,  owning,
selling,  servicing  and  managing  the Financed  Student  Loans and  activities
incidental thereto.

No Trust will issue,  incur,  assume or guarantee or otherwise become liable for
any indebtedness  other than the Series of Notes or otherwise in accordance with
the Agreements.

Annual Compliance Statement and Other Notices.  The Administrator,  on behalf of
each Trust,  will be  required to file  annually  with the  Indenture  Trustee a
written  statement as to the  fulfillment of the Trust's  obligations  under the
Indenture.  Each Trust is required to give the Indenture  Trustee written notice
of each Event of Default among other notices. The Indenture Trustee is obligated
to notify Noteholders of known defaults under the Indenture within 90 days after
their occurrence.

Satisfaction  and Discharge of Indenture.  The Indenture will be discharged with
respect to the collateral  securing the Series of Notes upon the delivery to the
Indenture  Trustee  for  cancellation  of all the Notes of such  Series or, with
certain limitations, upon deposit with the Indenture Trustee of funds sufficient
for the payment in full of all the Notes of such Series.

Statements to Indenture Trustee. On each Payment  Determination Date immediately
preceding a Payment Date, the Master Servicer or the Administrator  will provide
to the  Indenture  Trustee,  and the  Indenture  Trustee  will  forward  to each
Noteholder (other than a Noteholder of Auction Rate Notes,  which may obtain the
following  statement  to  the  extent  available  upon  written  request  to the
Indenture Trustee) a statement which will include the following information with
respect  to  such  Payment  Date  or for  the  preceding  Collection  Period  or
Collection Periods, to the extent applicable:

                  (i)      the Principal Factor for each Class of Notes;

                  (ii)     the amount of the payment  allocable  to principal of
                           each Class of Notes;

                  (iii)    the amount of the  payment  allocable  to interest on
                           each Class of Notes, together with the interest rates
                           applicable with respect thereto  (indicating  whether
                           such interest  rates are based on the Class  Interest
                           Rate or on the Net Loan  Rate  with  respect  to each
                           Class  of  Notes,   and  specifying  what  each  such
                           interest   rate  would  have  been  if  it  had  been
                           calculated using the alternate;

                  (iv)     the amount of the payment,  if any,  allocable to any
                           Carryover  Interest  together  with  the  outstanding
                           amount,  if any,  thereof  after giving effect to any
                           such distribution;

                  (v)      the Pool  Balance as of the close of  business on the
                           last day of the preceding Collection Period;

                  (vi)     the aggregate  outstanding  principal balance of each
                           Class of Notes as of such Payment Date,  after giving
                           effect to payments  allocated to  principal  reported
                           under clause (ii) above;

                  (vii)    the amount of the  Servicing  Fee to be  allocated to
                           the Master Servicer, the amount of the Administration
                           Fee to be allocated to the Administrator,  the amount
                           of the  Indenture  Trustee Fee to be allocated to the
                           Indenture Trustee,  the amount of the Eligible Lender
                           Trustee Fee to be allocated  to the  Eligible  Lender
                           Trustee,  and the  amount  of fees  paid to any other
                           entity   described   in   the   related    Prospectus
                           Supplement,   respectively,   with   respect  to  the
                           upcoming Payment Date;

                  (viii)   the amount of the aggregate  Realized Losses, if any,
                           for the preceding Collection Period and the aggregate
                           amount,  if  any,  received  (stated  separately  for
                           interest  and  principal)  with  respect to  Financed
                           Student   Loans  for  which   Realized   Losses  were
                           allocated previously;
                  (ix)     the  amount  of  the  distribution   attributable  to
                           amounts in any Reserve Account,  Pre-Funding Account,
                           or other account identified in the related Prospectus
                           Supplement,  the amount of any other withdrawals from
                           such accounts for such Payment  Date,  the balance of
                           such  accounts on such  Payment  Date,  after  giving
                           effect to changes  therein on such Payment Date,  the
                           then applicable  Parity  Percentage and the amount of
                           the  distribution,  if any,  attributable  to  Parity
                           Percentage Payments;

                  (x)      the  aggregate  amount,  if any,  paid  for  Financed
                           Student Loans purchased from the related Trust during
                           the preceding Collection Period;

                  (xi)     during  the  Subsequent   Finance  Period  only,  the
                           Adjustment  Payments,  stated  separately,   for  the
                           preceding Collection Period;

                  (xii)    the number and principal  amount of Financed  Student
                           Loans, as of the preceding  Collection  Period,  that
                           are (A) 31 to 60 days  delinquent,  (B) 61 to 90 days
                           delinquent,  (C) 91 to 120 days delinquent,  (D) more
                           than 120 days  delinquent  and (E) for  which  claims
                           have  been  filed  with  the  appropriate   Guarantee
                           Agency,  guarantor or the Department of HHS and which
                           are awaiting payment;

                  (xiii)   any  other  information   specified  in  the  related
                           Prospectus Supplement.

Rights Upon Servicer  Default or  Administrator  Default.  As long as a Servicer
Default under a Transfer and  Servicing  Agreement or an  Administrator  Default
under a Transfer and Servicing Agreement or an Administration  Agreement remains
unremedied,  the Indenture  Trustee or holders of Directing Notes evidencing not
less  than 25% in  principal  amount  of then  outstanding  Directing  Notes may
terminate  all the rights and  obligations  of the  Master  Servicer  under such
Transfer and Servicing  Agreement,  or the Administrator under such Transfer and
Servicing  Agreement  and the  Administration  Agreement,  as the  case  may be,
whereupon  a successor  servicer or  administrator  appointed  by the  Indenture
Trustee or the  Indenture  Trustee  will  succeed  to all the  responsibilities,
duties and  liabilities of the Master  Servicer under the Transfer and Servicing
Agreement,  or the Administrator  under the Transfer and Servicing Agreement and
the  Administration  Agreement,  as the case may be,  and  will be  entitled  to
similar   compensation   arrangements.   If  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  has  ceased  to act as  Master
Servicer or  Administrator,  then the Indenture  Trustee shall  automatically be
appointed successor Master Servicer or Administrator. 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 or Administrator,  as the
case  may  be,  under  this  Agreement.   If  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  has  ceased  to act as  Master
Servicer or  Administrator,  then the Indenture  Trustee shall  automatically be
appointed as successor Master Servicer or Administrator.

Waiver of Past Defaults.  The holders of Directing  Notes  evidencing at least a
majority in principal  amount of the then  outstanding  Directing  Notes may, on
behalf of all  Noteholders,  waive any  default  by the Master  Servicer  in the
performance  of  its  obligations  under  the  related  Transfer  and  Servicing
Agreement,  or any default by the  Administrator  of its  obligations  under the
related Transfer and Servicing  Agreement and Administration  Agreement,  as the
case may be, and their respective  consequences,  except a default in making any
required  payments  from  any of  the  Trust  Accounts  or  giving  instructions
regarding the same in accordance with such Transfer and Servicing Agreement.  No
such waiver  will impair the  Noteholders'  rights  with  respect to  subsequent
defaults.

Termination. With respect to any Series, the obligations of the Master Servicer,
the Transferor,  the Depositor,  the Administrator,  the Eligible Lender Trustee
and the Indenture Trustee pursuant to each Transfer and Servicing Agreement will
terminate  upon (i) the  maturity  or  other  liquidation  of the last  Financed
Student Loan and the disposition of any amount received upon  liquidation of any
remaining Financed Student Loans and (ii) the payment to the related Noteholders
and the  Certificateholders  of all amounts required to be paid to them pursuant
to the  related  Transfer  and  Servicing  Agreement.  See  "Description  of the
Notes--Termination" herein.

Administration Agreements

Crestar Bank, in its capacity as Administrator,  will enter into  Administration
Agreements  with  each  Trust  and  Indenture  Trustee,  pursuant  to which  the
Administrator  will agree,  to the extent  provided  therein,  (i) to direct the
Indenture Trustee to make the required  distributions from the Trust Accounts on
each  Payment  Date,  (ii) to prepare  (based on the reports  received  from the
Master  Servicer)  and provide  periodic and annual  statements  to the Eligible
Lender  Trustee and the  Indenture  Trustee  with  respect to  distributions  to
Noteholders and  Certificateholders and any related Federal income tax reporting
information and (iii) to provide the notices and to perform other administrative
obligations  required by the Indenture and the Trust Agreement.  As compensation
for the performance of the Administrator's  obligations under the Administration
Agreement  and  as  reimbursement   for  its  expenses   related  thereto,   the
Administrator  will be entitled to the  Administration  Fee.  Affiliates  of the
Administrator   may  assist  it  in  performing   its   obligations   under  the
Administration Agreement.

An "Administrator  Default" under each Administration  Agreement will consist of
(i) any  failure by the  Administrator  to direct the  Indenture  Trustee or the
Eligible Lender Trustee, as applicable,  to make any required distributions from
any of the Trust Accounts, which failure continues unremedied for three Business
Days after  written  notice from the  Indenture  Trustee or the Eligible  Lender
Trustee is received by the  Administrator  or after discovery of such failure by
the  Administrator;  (ii) any  failure by the  Administrator  duly to observe or
perform  in  any  material  respect  any  other  covenant  or  agreement  in  an
Administration  Agreement or a Transfer and  Servicing  Agreement  which failure
materially and adversely affects the rights of Noteholders,  and which continues
unremedied for 60 days after the giving of written notice of such failure (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 holders of Directing Notes  evidencing not less than 25% in principal
amount  of  the  outstanding  Directing  Notes;  and  (iii)  certain  events  of
insolvency,  readjustment  of debt,  marshaling  of assets and  liabilities,  or
similar proceedings with respect to the Administrator and certain actions by the
Administrator indicating its insolvency or inability to pay its obligations.

                                    SERVICING

Servicing Procedures

Pursuant to the Transfer and  Servicing  Agreement  for each Series,  the Master
Servicer will agree to service, and perform all other related tasks with respect
to, the Financed  Student Loans. The Master Servicer is obligated to perform all
services  and duties  customary  to the  servicing  of  Financed  Student  Loans
(including all collection  practices),  and to do so with reasonable care and in
compliance  with  all  standards  and  procedures  provided  for in  the  Higher
Education  Act,  the  Guarantee  Agreements,  the Heal Act,  the HEAL  Insurance
Contract,  all regulations and agreements respecting Private Loans and all other
applicable federal and state laws.

Without limiting the foregoing,  the duties of the Master Servicer include,  but
are not limited to,  collecting and depositing  into the Collection  Account all
payments  with respect to the Financed  Student  Loans,  including  claiming and
obtaining any Insurance  Payments with respect to Financed HEAL Loans, and, with
respect to Financed  FFELP  Loans,  any  Guarantee  Payments,  Interest  Subsidy
Payments and Special Allowance  Payments and guarantee  payments with respect to
Private Loans;  responding to inquiries  from borrowers on the Financed  Student
Loans;  and  investigating  delinquencies  and sending out  statements,  payment
coupons and tax  reporting  information  to borrowers.  In addition,  the Master
Servicer will keep ongoing  records with respect to such Financed  Student Loans
and collections  thereon and will furnish  monthly and annual  statements to the
Administrator with respect to such information, in accordance with the customary
standards and as otherwise required in the Transfer and Servicing Agreement.

The Master Servicer may enter into servicing  agreements with Servicers pursuant
to which some or all of the Financed  Student Loans may be serviced on behalf of
the Master  Servicer.  No such  servicing  arrangement  will  relieve the Master
Servicer  of its  duties  and  obligations  under  any  Transfer  and  Servicing
Agreement. The initial Servicers for a particular pool of Financed Student Loans
will be set forth in the related Prospectus Supplement.

The Master  Servicer  shall  cause each  Servicer  to deposit in the  Collection
Account,  no less frequently than  bi-weekly,  all payments on Financed  Student
Loans for which such  Servicer  is acting as  primary  servicer  (from  whatever
source) and all proceeds of such Financed  Student Loans  collected by it during
each Collection Period.

Advances.  If the Master Servicer has applied for an Insurance  Payment from the
Department  of HHS, a Guarantee  Payment from a Guarantee  Agency or an Interest
Subsidy Payment or a Special  Allowance Payment from the Department of Education
or a  guarantee  payment  from a  guarantor  of a Private  Loan,  and the Master
Servicer has not received the related payment prior to the end of the Collection
Period  immediately  preceding  the Payment  Date on which such amount  would be
required to be distributed as a payment of interest, the Master Servicer may, no
later than the Payment Determination Date relating to such Payment Date, deposit
into the Advance Account an amount up to the amount of such payments applied for
but not received (such deposits by the Master Servicer are referred to herein as
"Advances").  On each related Payment Date for a Series,  the Indenture  Trustee
will distribute from the Advance Account to the Noteholders the Advance for such
Payment Date.  Such Advances are  recoverable by the Master  Servicer (i) first,
from the source for which such Advance was made and (ii) second,  from  payments
received  generally on or with respect to the Financed Student Loans. The Master
Servicer will have no obligation, legal or otherwise, to make any Advance, and a
determination  by the Master  Servicer  to make an  Advance  will not create any
obligation  of the  Master  Servicer,  legal or  otherwise,  to make any  future
Advances.

Year 2000  Information  Systems  Procedures.  The Master  Servicer  currently is
implementing  its  information  systems so that they will be fully  operable for
date  recognition  and  information  processing  when the year 2000  begins.  An
assessment of needed changes was completed by a  corporate-wide  task force, led
by the Master Servicer's  Technology and Operations  Group, with  representation
from all major internal business segments.  This task force continues to monitor
the Master  Servicer's  progress,  in addition to  communicating  with  external
service providers and selected  customers to ensure they are taking  appropriate
actions to address  date  recognition  issues.  A  combination  of internal  and
external resources are being used by the Master Servicer to implement the needed
changes to its many different information systems. Some of the necessary changes
in the  Master  Servicer's  computer  code have been made  during  the course of
normal  maintenance.  Other changes will necessitate  re-writing of the computer
code, which is expected to be completed at some point in 1998.

Information with respect to the Master Servicer's year 2000 date recognition and
information  processing program is contained in Crestar Financial  Corporation's
Exchange Act reports,  which may be obtained from the  Commission at the sources
identified herein under "Available Information."

The Master  Servicer  expects to require each Servicer to represent and warrant,
among other  things,  that the  information  systems  used by such  Servicers in
connection  with the  servicing  of the  Financed  Student  Loans  will be fully
operable for date  recognition  and  information  processing  when the year 2000
begins.

Certain Matters Regarding the Master Servicer

Each Transfer and Servicing  Agreement will provide that the Master Servicer may
not resign from its obligations and duties as Master Servicer thereunder, except
upon determination  that the Master Servicer's  performance of such duties is no
longer  permissible  under  applicable  law or will violate any final order of a
court or administrative agency with jurisdiction over the Master Servicer or its
properties.  Generally,  no such  resignation  will become  effective  until the
Indenture  Trustee or a successor  servicer  has  assumed the Master  Servicer's
servicing obligations and duties under the Transfer and Servicing Agreement.

Each  Transfer and  Servicing  Agreement  will further  provide that neither the
Transferor,  the  Depositor,  the Master  Servicer  nor any of their  directors,
officers,  employees or agents will be under any liability to the related Trust,
the Noteholders,  the Certificateholders,  the Indenture Trustee or the Eligible
Lender Trustee, except as provided under the Transfer and Servicing Agreement or
the Administration Agreement for taking any action or for refraining from taking
any action  pursuant to the Transfer and Servicing  Agreement,  or for errors in
judgment;  provided  however,  that neither the Transferor,  the Depositor,  the
Master Servicer nor any such person will be protected against any liability that
would  otherwise  be  imposed  by reason of  willful  misfeasance,  bad faith or
negligence  in  the  performance  of  their  respective  duties  thereunder.  In
addition, each Transfer and Servicing Agreement will provide that the Transferor
and the  Master  Servicer  shall  not be under  any  obligation  to  appear  in,
prosecute,  or defend any legal action that is not  incidental  to its duties in
accordance  with the Transfer and Servicing  Agreement and that, in its opinion,
may cause it to incur any expense or liability.

Each Transfer and Servicing Agreement will provide that the Master Servicer will
be permitted to perform its services  thereunder  through any of its affiliates,
provided  that the Master  Servicer  shall  continue to be  responsible  for all
performance of such services.

Under the circumstances and subject to conditions specified in each Transfer and
Servicing Agreement,  any entity into which the Master Servicer may be merged or
consolidated,  or any entity resulting from any merger or consolidation to which
the Master Servicer is a party, or any entity  succeeding to the business of the
Master  Servicer will be the successor of the Master Servicer under the Transfer
and Servicing Agreement. Successors (other than Crestar Financial Corporation or
a Crestar  Subsidiary  (as defined  below)) must execute an agreement  expressly
assuming  the Master  Servicer's  obligations  under the  related  Transfer  and
Servicing Agreement.  Nothing in any Agreement prohibits or restricts the merger
of Crestar Bank with Crestar  Financial  Corporation or certain  subsidiaries of
Crestar Financial Corporation (each a "Crestar  Subsidiary"),  the consolidation
of Crestar Bank and Crestar Financial Corporation or any Crestar Subsidiary,  or
the sale of all or  substantially  all of the assets of Crestar  Bank to Crestar
Financial Corporation or another Crestar Subsidiary.

Master Servicer Covenants

In each Transfer and Servicing  Agreement,  the Master Servicer  covenants that:
(a) it will duly satisfy or cause to be duly  satisfied all  obligations  on its
part to be fulfilled  under or in connection  with the Financed  Student  Loans,
maintain in effect all  qualifications  required to service the Financed Student
Loans and  comply in all  material  respects  with all  requirements  of law and
program requirements for Private Loans in connection with servicing the Financed
Student Loans, the failure to comply with which would have a materially  adverse
effect on the Noteholders; (b) it will not permit any rescission or cancellation
of  a  Financed  Student  Loan  except  as  ordered  by  a  court  of  competent
jurisdiction or other government  authority or as otherwise  consented to by the
Eligible  Lender  Trustee and the Indenture  Trustee;  (c) it will do nothing to
impair in any  material  respect the rights of the  Noteholders  in the Financed
Student  Loans;  and (d) it will not  reschedule,  revise,  defer  or  otherwise
compromise  with  respect to payments  due on any  Financed  Student Loan except
pursuant to any  applicable  Deferment  or  Forbearance  Periods or otherwise in
accordance  with its  guidelines  with respect to the  servicing of the Financed
Student Loans; provided,  however, that the Master Servicer may not agree to any
decrease of the interest rate on, or the principal  amount  payable with respect
to, any Financed  Student Loan except as otherwise  permitted by the  applicable
student loan program. Notwithstanding the foregoing, the Master Servicer may, in
its sole  discretion,  without  having to obtain the  consent or approval of any
other party,  (i) not collect  late charges that may be due on Financed  Student
Loans,  and (ii) waive remaining  amounts owing under a Financed Student Loan up
to and including  $250 (or such other amount as may be specified in a Prospectus
Supplement for a Series).

Following the  discovery by or notice to the Master  Servicer of a breach of any
such  obligations  with respect to any Financed Student Loan that results in the
failure of a Guarantee  Agency  (including for this purpose a guarantor  under a
Private Loan  Program) to make a Guarantee  Payment or the  Department of HHS to
make an Insurance  Payment,  the Master  Servicer is obligated to purchase  such
Financed Student Loan and reimburse the Trust for certain payments, all on terms
corresponding   to  those   for  the   Depositor.   See   "Description   of  the
Agreements--Transfer  and Servicing  Agreements--Conveyance  of Financed Student
Loans;  Representations  and Warranties"  herein. The purchase and reimbursement
obligations of the Master Servicer will constitute,  together with any rights to
receive certain amounts from Credit Enhancement, the sole remedy available to or
on behalf of the related Trust,  the  Certificateholders  or the Noteholders for
any such  uncured  breach.  The Master  Servicer's  purchase  and  reimbursement
obligations are contractual  obligations  pursuant to the Transfer and Servicing
Agreement  that may be  enforced  against  the Master  Servicer,  but the breach
thereof will not constitute an Event of Default under the Notes.

Master Servicer Default

A "Master  Servicer  Default"  under a Transfer  and  Servicing  Agreement  will
consist of: (i) any failure by the Master  Servicer to deliver to the  Indenture
Trustee for deposit in any of the Trust  Accounts at the time  required for such
deposit any collections, Guarantee Payments, Insurance Payments, any payments by
a guarantor  under a guarantee  agreement  for a Private  Loan or other  amounts
received by the Master  Servicer  with  respect to the Financed  Student  Loans,
which failure continues  unremedied for three Business Days after written notice
from the Indenture Trustee,  the Administrator or the Eligible Lender Trustee is
received by the Master Servicer or after discovery by the Master Servicer;  (ii)
any failure by the Master  Servicer  duly to observe or perform in any  material
respect any other  covenant or agreement of the Master  Servicer in the Transfer
and Servicing  Agreement  which  failure  materially  and adversely  affects the
rights of  Noteholders  and which  continues  unremedied  for 60 days  after the
giving of  written  notice of such  failure  (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 holders of Directing Notes  evidencing not less than 25% in principal  amount
of  the  outstanding  Directing  Notes;  (iii)  certain  events  of  insolvency,
readjustment  of  debt,  marshaling  of  assets  and  liabilities,   or  similar
proceedings  with  respect to the Master  Servicer  and  certain  actions by the
Master Servicer indicating its Insolvency, reorganization pursuant to bankruptcy
proceedings  or  inability  to pay its  obligations;  and (iv)  any  limitation,
suspension or  termination  by the  Department of Education or the Department of
HHS or by a  guarantor  of  Financed  Private  Loans  of the  Master  Servicer's
eligibility to service Student Loans which materially and adversely  affects the
Master Servicer's ability to service Financed Student Loans.

Servicing Compensation

The Master Servicer will be entitled to receive a fee (the "Servicing Fee") with
respect  to  each  Series  of  Notes  in an  amount  identified  in the  related
Prospectus  Supplement.  The Servicing Fee may be payable in advance or arrears,
out of Available Funds on each Payment Date or Quarterly Payment Date (or in the
case of the initial Servicing Fee payable in advance, on the Closing Date).

The Servicing Fee is intended to compensate  the Master  Servicer and each other
Servicer for performing the functions of a third party servicer of student loans
as an agent for their  beneficial  owner,  including  collecting and posting all
payments,  responding to inquiries of borrowers on the Financed  Student  Loans,
investigating  delinquencies,  pursuing,  filing and  collecting  any  Guarantee
Payments,  Insurance  Payments and guarantee  payments by guarantors of Financed
Private  Loans,  including  litigation  costs,  accounting for  collections  and
furnishing monthly and annual statements to the Administrator. The Servicing Fee
also will  reimburse the Master  Servicer for certain  taxes,  accounting  fees,
outside  auditor  fees,  data  processing  costs and  other  costs  incurred  in
connection with administering the Financed Student Loans.

The amount of the Servicing Fee and method of calculating  the same with respect
to  the  Financed  Student  Loans  for a  Series  will  be as set  forth  in the
Prospectus Supplement for such Series.

                            DESCRIPTION OF THE NOTES

General

The Notes of any Series will be issued  pursuant to the terms of the  Indenture,
which has been filed as an exhibit to the  Registration  Statement of which this
Prospectus is a part. The following  summary describes the material terms of the
Notes and the  Indenture.  The summary  does not  purport to be complete  and is
qualified  in its  entirety by reference  to the  provisions  of the Notes,  the
Indenture  and the  Terms  Supplement,  which  provisions  are  incorporated  by
reference herein.

It is  expected  that each  Class of the  Notes of a Series  will  initially  be
represented  by one or more Notes  registered  in the name of the nominee of DTC
(together  with any  successor  depository  selected by the  Administrator,  the
"Depository").  Notes generally will be available for purchase in  denominations
of $50,000 and  integral  multiples  of $1,000 in excess  thereof in  book-entry
form.  The  Depositor has been informed by DTC that DTC's nominee will be Cede &
Co. Accordingly, Cede & Co. is expected to be the holder of record of the Notes.
Unless and until  Definitive  Notes are issued  under the limited  circumstances
described herein or in the  accompanying  Prospectus  Supplement,  no Noteholder
will be entitled to receive a physical  certificate  representing  his Note. All
references  herein to actions by Noteholders  refer to actions taken by DTC upon
instructions from its participating  organizations (the  "Participants") and all
references  herein  to  distributions,   notices,   reports  and  statements  to
Noteholders  refer to distributions,  notices,  reports and statements to DTC or
Cede  &  Co.,  as the  registered  holder  of the  Notes,  for  distribution  to
Noteholders in accordance with DTC's  procedures with respect  thereto.  See "--
Book-Entry Registration" and "-- Definitive Notes" herein.

Each Class of Notes of a Series will  evidence  the  interests  specified in the
related  Prospectus  Supplement,  which may (i)  include  the  right to  receive
payments  allocable  only to principal,  only to interest or to any  combination
thereof;  (ii)  include the right to receive  payments  only of  prepayments  of
principal  throughout the lives of the Notes or during specified periods;  (iii)
be subordinated in its right to receive  distributions of scheduled  payments of
principal,  prepayments or principal, interest or any combination thereof to one
or more other Classes of Notes of the related Trust  throughout the lives of the
Notes or during specified periods or may be subordinated with respect to certain
losses or  delinquencies;  (iv) include the right to receive such  payments only
after the  occurrence  of events  specified in the  Prospectus  Supplement;  (v)
include the right to receive  payments in accordance  with a schedule or formula
or on the basis of  collections  from  designated  portions of the assets in the
related  Trust;  (vi)  include,  as to Notes  entitled to payments  allocable to
interest,  the right to receive  interest at a fixed rate or an adjustable rate;
(vii)  include  the  right to have  interest  accrue  but not be paid  until the
occurrence of a specified event or the passing of time; and (viii)  include,  as
to Notes  entitled  to payments  allocable  to  interest,  the right to payments
allocable  to interest  only after the  occurrence  of events  specified  in the
related Prospectus Supplement.

Payment of Available Funds

On or before  each  Payment  Determination  Date with  respect to each Series of
Notes,  the  Administrator  will provide the Indenture  Trustee and the Eligible
Lender Trustee a report  setting forth by component the Available  Funds for the
immediately  preceding  Collection  Period.  "Available  Funds"  means  the sum,
without  duplication,  of the  following  amounts  with  respect to the  related
Collection  Period:  (i) all collections  received by the Master Servicer or any
Servicer on the  Financed  Student  Loans (and any  Guarantee  Payments  and any
payments by any guarantor under any Private Loan Program) and Insurance Payments
received  with respect to the  Financed  Student  Loans  during such  Collection
Period);  (ii) any payments,  including  without  limitation,  Interest  Subsidy
Payments and Special Allowance  Payments received by the Eligible Lender Trustee
during such Collection Period with respect to the Financed Student Loans;  (iii)
all proceeds  from any sales of Financed  Student Loans by the Trust during such
Collection Period;  (iv) any payments of or with respect to interest received by
the Master Servicer or a Servicer during such Collection  Period with respect to
a Financed Student Loan for which a Realized Loss was previously allocated;  (v)
the  aggregate  Purchase  Amounts  received  for those  Financed  Student  Loans
purchased by the Depositor or the Master Servicer during the related  Collection
Period;  (vi) the aggregate amounts,  if any, received from the Depositor or the
Master Servicer as reimbursement of non-guaranteed or uninsured interest amounts
(which shall not include,  with respect to Financed FFELP Loans,  the portion of
such interest  amounts (i.e., 2%) for which the Guarantee Agency did not have an
obligation to make a Guarantee  Payment),  or lost Interest Subsidy Payments and
Special  Allowance  Payments with respect to the Financed Student Loans pursuant
to the Transfer and Servicing Agreement;  (vii) net Adjustment Payments, if any,
during such Collection  Period;  (viii) investment  earnings for such Collection
Period; and (ix) any other sums identified in the related Prospectus Supplement;
provided,  however,  that Available Funds will exclude all payments and proceeds
of any Financed  Student Loans the Purchase Amount of which has been included in
Available Funds for a prior Collection Period (which payments and proceeds shall
be paid to the Depositor), and amounts used to reimburse the Master Servicer for
Advances  pursuant  to  the  terms  of the  applicable  Transfer  and  Servicing
Agreement.

On each Payment Determination Date described in the Prospectus  Supplement,  the
Administrator  will advise the Indenture Trustee and the Eligible Lender Trustee
in writing of the applicable  Class Interest Rate payable on each Class of Notes
(and the  Certificates)  and the applicable  Principal Payment Amount payable on
the Notes (or, after all the Notes have been paid in full, the  Certificates) on
such Payment  Date or  Quarterly  Payment  Date.  In  addition,  on each Payment
Determination  Date the  Administrator  will  advise  the  Indenture  Trustee in
writing  of the  estimated  Transaction  Fees  payable on such  Payment  Date or
Quarterly Payment Date.

Prior to making  payments to the Note Payment  Account,  the  Indenture  Trustee
will, if so provided in the Prospectus  Supplement  for a Series,  transfer from
the applicable Collection Account to the Expense Account an amount sufficient to
pay Transaction Fees. On each Payment Date or Quarterly Payment Date (other than
those  relating  to  Accrual  Notes  during the  related  Accrual  Period),  the
Indenture Trustee will, subject to the amount of Available Funds,  transfer from
the Collection  Account to the Note Payment Account an amount equal to the Class
Interest Rate on each Class of the Notes, as described in the related Prospectus
Supplement.  For each Payment Date during the related Accrual Period relating to
a Class of Accrual  Notes,  the related Class Interest Rate will be added to the
principal  amount of such  Class of Notes.  On each  Payment  Date or  Quarterly
Payment Date on which principal is payable on the Notes,  the Indenture  Trustee
will,  subject to the amount of Available  Funds,  transfer from the  Collection
Account to the Note  Payment  Account an amount equal to the  Principal  Payment
Amount, as described in the related Prospectus Supplement.  On each Payment Date
or Quarterly  Payment Date, the Indenture Trustee will pay to the Noteholders of
the applicable  Class as of the related  Record Date all amounts  transferred to
the Note  Payment  Account  as set  forth  above and in the  related  Prospectus
Supplement.

Following  the payment of all  required  amounts due on the Notes on any Payment
Date or  Quarterly  Payment  Date (and  deposit of any  required  amounts in any
Reserve Account),  the Indenture Trustee will, to the extent of Available Funds,
transfer from the Collection Account to the Certificate Distribution Account, an
amount equal to the related Interest  Distribution Amount on the Certificates on
such  Payment  Date,  and after  payment  in full of the Notes of a Series,  the
amount required to reduce the Certificate principal balance to zero.

On each  Payment  Date or Quarterly  Payment  Date,  as specified in the related
Prospectus  Supplement,  the Indenture  Trustee will,  after making all required
transfers to the Note Payment  Account,  Expense  Account,  Reserve  Account and
Certificate Distribution Account,  transfer any remaining available funds to the
Depositor.  Payments made to the Depositor  will not  thereafter be available to
make payments on the Notes.

Notwithstanding  the  foregoing,  if there  has been an  Event of  Default  with
respect to payment of the Notes  issued by a Trust,  the  Certificateholders  of
such Trust will not be entitled to any payments of  principal or interest  until
each outstanding Class of Notes of such Trust has been paid in full.

Interest

Interest will accrue on the principal balance of each Class of Notes of a Series
at a rate per annum  (calculated as provided below or in the related  Prospectus
Supplement)  equal to the related Class Interest  Rate.  Interest is expected to
accrue initially from and including the Closing Date on which the related Series
was issued  through and including  the date set forth in the related  Prospectus
Supplement  and,  thereafter,  except  as  otherwise  set  forth in the  related
Prospectus  Supplement,   for  periods  (each,  an  "Interest  Accrual  Period")
consisting  of (i) with  respect to LIBOR Rate Notes,  generally a one-month  or
three-month  period  beginning  and ending on the dates set forth in the related
Prospectus  Supplement,  (ii) with  respect to T-Bill  Rate  Notes,  generally a
three-month  period  beginning  and ending on the dates set forth in the related
Prospectus Supplement, (iii) with respect to Auction Rate Notes, as set forth in
the  related  Prospectus  Supplement,  or (iv) with  respect  to Notes  accruing
interest  based on some  other  method,  the  period  set  forth in the  related
Prospectus Supplement.  Interest on each Class of Notes will be payable (or with
respect to  Accrual  Notes  during  the  related  Accrual  Period,  added to the
principal  amount  thereof) on the Payment  Dates  described  in the  applicable
Prospectus Supplement.

Generally,  the Class Interest Rate on each Class of Notes will equal the lesser
of (i) the interest rate and applicable margin, if any, and (ii) a cap specified
in the related Prospectus Supplement (the "Formula Rate"); provided that it will
not exceed the Net Loan Rate when it is required to be determined.  The Net Loan
Rate will not need to be determined unless the applicable  Formula Rate (without
regard to the cap)  exceeds the auction note for 91-day  Treasury  bills for the
immediately  preceding  Interest  Determination  Date by more  than  1.0% on the
Interest Determination Date preceding the related Interest Accrual Period.

If on any Interest  Determination  Date,  an Auction for a Class of Notes is not
held for any reason,  then the Class  Interest Rate for such Class of Notes will
be the Net Loan Rate or such  other  rate as may be  described  in a  Prospectus
Supplement.  The Class  Interest  Rate on each Class of Notes  bearing  interest
based upon a method  other than LIBOR,  T-Bill or Auction Rate will be described
in the related Prospectus Supplement.

With respect to Auction Rate Notes,  the  Administrator  may, from time to time,
change the length of one or more  Auction  Periods to conform  with then current
market  practice or  accommodate  other  economic or financial  factors that may
affect or be relevant to the length of the Auction  Period or any Class Interest
Rate (an "Auction  Period  Adjustment").  An Auction Period  Adjustment will not
cause an  Auction  Period to be less than 7 days nor more than one year and will
not be allowed unless certain conditions  described in the Auction Procedures in
Appendix I to the related  Prospectus  Supplement are  satisfied.  If an Auction
Period  Adjustment is made, the intervals between Payment Dates will be adjusted
accordingly.

Payment of Interest.  Payments of interest  will be made on each Payment Date or
Quarterly Payment Date, as specified in the accompanying  Prospectus Supplement.
Interest  payments  may  include  interest  accrued on the assets of the related
Trust during one or more  Interest  Accrual  Periods.  Interest  payments on the
Notes will  generally be funded from  Available  Funds and Advances  (and,  when
applicable,  amounts on deposit in any Reserve Account,  Pre-Funding  Account or
such other  account as may be set forth in a  Prospectus  Supplement)  remaining
after  the  deposit  of  the  Transaction  Fees  in  the  Expense  Account.   If
insufficient  funds are available to pay the applicable Class Interest Rate on a
Payment Date or Quarterly  Payment Date,  such shortfall will be paid from draws
on the applicable  forms of Credit  Enhancement  to the extent  described in the
related Prospectus Supplement.

Carryover Interest. If set forth in a Prospectus Supplement, with respect to any
Class of Notes of a Series  for any  Interest  Accrual  Period  the LIBOR  Rate,
T-Bill Rate, Auction Rate or other applicable  interest rate plus the applicable
margin exceeds the Net Loan Rate,  the  applicable  Class Interest Rate for such
Interest  Accrual Period will be the Net Loan Rate, and the excess of the amount
of  interest  on such Class of Notes that would have  accrued at a rate equal to
the LIBOR Rate, T-Bill Rate, Auction Rate or other applicable interest rate plus
any  applicable  margin,  over the amount of  interest  on such  Class  actually
accrued at the Net Loan Rate will accrue as the Carryover  Interest with respect
to such Class of Notes.  Such  determination  of the Carryover  Interest will be
made separately for each Class of Notes. The Carryover  Interest on any Class of
Notes will bear  interest at a rate equal to the Formula  Rate,  or the rate set
forth  in the  related  Prospectus  Supplement,  from the  Payment  Date for the
Interest  Accrual Period for which the Carryover  Interest was calculated  until
paid.

Carryover  Interest  will  be  paid  as  described  in  the  related  Prospectus
Supplement.

Principal

All  payments of  principal  of Notes of a Series  will be made in an  aggregate
amount determined as set forth in the related Prospectus  Supplement and will be
paid at the  times and will be  allocated  among  the  Classes  of Notes of such
Series in the order and  amounts,  all as  specified  in the related  Prospectus
Supplement.  Principal may be paid pro rata to the  Noteholders of any Class, or
may be repaid by lot, in either  case as  described  in the  related  Prospectus
Supplement.

As described  herein,  each Trust that is a master trust may issue, from time to
time,  several Series and Classes of Notes. A Series of Notes may contain one or
more Classes of Notes with a higher payment priority than one or more Classes of
Notes of a previously  issued or subsequently  issued Series. In such event, the
Classes of Notes with the lower  payment  priority  will  receive  limited or no
payments of principal  until each of the Classes of Notes with a higher  payment
priority, regardless of when issued, have been paid to the extent set forth in a
Prospectus Supplement.

The aggregate  outstanding  principal  amount of each Class of Notes of a Series
will be payable in full on the Payment Date identified in the related Prospectus
Supplement (the "Legal Final Maturity").  The actual date on which the aggregate
outstanding principal and accrued interest of any Class of Notes are paid may be
earlier than its respective Legal Final Maturity, based on a variety of factors,
including those described under "Maturity and Prepayment Considerations" herein.

Realized  Losses.  The Trust may experience  losses with respect to the Financed
Student  Loans.  If such  Realized  Losses are not absorbed by the equity of the
Trust, they may result in the inability to pay the Notes of a Series in full.

With respect to each Financed FFELP Loan  submitted to a Guarantee  Agency for a
Guarantee Payment, a "Realized Loss" means the excess, if any, of (i) the unpaid
principal balance of such Financed FFELP Loan on the date it was first submitted
to a Guarantee Agency for a Guarantee  Payment over (ii) all amounts received on
or with respect to principal on such Financed  FFELP Loan up through the earlier
to occur of (A) the date a related Guarantee Payment is made or (B) the last day
of the Collection  Period  occurring 12 months after the date the claim for such
Guarantee Payment is first denied.

With respect to each Financed HEAL Loan  submitted to the  Department of HHS for
an Insurance  Payment,  a "Realized  Loss" means the excess,  if any, of (i) the
unpaid  principal  balance of such  Financed  HEAL Loan on the date it was first
submitted  to the  Department  of HHS for an  Insurance  Payment  over  (ii) all
amounts  received on or with respect to principal on such  Financed HEAL Loan up
through the earlier to occur of (A) the date a related Insurance Payment is made
or (B) the last day of the Collection  Period occurring 12 months after the date
the claim for such Insurance Payment is first denied.

With respect to each Private  Loan, a "Realized  Loss"  generally  will mean the
excess,  if any, of (i) the unpaid principal balance of such Private Loan at the
time of default,  plus accrued and unpaid interest thereon, if any, at such time
over (ii) all amounts  received on or with  respect to the  liquidation  of such
Private  Loan.  The  Prospectus  Supplement  for any Series of Notes  containing
Private  Loans will  describe  the  particular  procedures  with  respect to the
realization of Realized Losses on the Private Loans of such Series.

Determination of LIBOR

Pursuant  to  each  Transfer  and  Servicing   Agreement  and  each   Prospectus
Supplement,  for each Interest Accrual Period after the initial Interest Accrual
Period,  the  Master  Servicer  will  determine  the  applicable  LIBOR rate for
purposes of calculating the Class Interest Rate on the LIBOR Rate Notes for each
given  Interest  Accrual  Period on the date which is both two Business Days (in
New York and Virginia) and two London Banking Days preceding the commencement of
each Interest Accrual Period (each, an "Interest  Determination Date").  "London
Banking Day" means a business day on which dealings in deposits in United States
dollars are transacted in the London interbank market.

"LIBOR"  means the rate of  interest  per annum  equal to the  London  interbank
offered rate for deposits in U.S. dollars having the applicable  maturity (i.e.,
one month or three months) commencing on the related Interest Determination Date
(the "Index Maturity") which appears on Telerate Page 5 as of 11:00 a.m., London
time,  on such  Interest  Determination  Date.  If such rate does not  appear on
Telerate  Page 5, the rate for that day will be  determined  by reference to the
Reuters  Screen LIBOR Page.  If such rate does not appear on Telerate  Page 5 or
the Reuters  Screen LIBOR Page,  the rate for that day will be determined on the
basis of the rates at which deposits in U.S. dollars,  having the Index Maturity
and in a  principal  amount of not less than U.S.  $1,000,000,  are  offered  at
approximately  11:00 a.m., London time, on such Interest  Determination  Date to
prime banks in the London  interbank  market by the Reference  Banks. The Master
Servicer  will request the  principal  London  office of each of such  Reference
Banks to provide a quotation of its rate.  If at least two such  quotations  are
provided,  LIBOR for that day will be the arithmetic mean (rounded  upwards,  if
necessary, to the nearest .01%) of the quotations.  If fewer than two quotations
are provided,  LIBOR for that day will be the arithmetic mean (rounded  upwards,
if  necessary,  to the nearest .01%) of the rates quoted by three major banks in
New  York  City,  selected  by  the  Master  Servicer,  or by  the  Trustee,  as
applicable,  at  approximately  11:00 a.m., New York City time, on such Interest
Determination  Date for loans in U.S.  dollars to leading  European banks having
the Index Maturity and in a principal amount equal to an amount of not less than
U.S. $1,000,000;  provided, however, that if the banks selected as aforesaid are
not quoting as mentioned in this  sentence,  LIBOR in effect for the  applicable
Interest  Accrual  Period  will be LIBOR in  effect  for the  previous  Interest
Accrual Period.

T-Bill Rate

Pursuant  to  each  Transfer  and  Servicing   Agreement  and  the  accompanying
Prospectus  Supplement,  for each  Interest  Accrual  Period  after the  initial
Interest Accrual Period,  the Master Servicer will determine the T-Bill Rate for
purposes of  calculating  the Class  Interest  Rate on each Class of T-Bill Rate
Notes of the  related  Series  for each  given  Interest  Accrual  Period on the
related Interest  Determination Date. The T-Bill Rate means the rate of interest
per annum  equal to the  average  of the bond  equivalent  yields of the  91-day
Treasury bills auctioned during the preceding quarter (the "T-Bill Rate").

Auction Procedures

A Series of Notes may contain  one or more  Classes of Auction  Rate Notes.  The
following  discussion  summarizes  certain  procedures  that  will  be  used  in
determining  the interest  rates on the Auction Rate Notes.  If any Auction Rate
Notes are included in a Series,  the Prospectus  Supplement  will contain a more
detailed description of these procedures in an Appendix.  Prospective  investors
in the Auction Rate Notes should read  carefully  the following  summary,  along
with the more detailed description in the Prospectus Supplement.

The  interest  rate on each  Class of  Auction  Rate  Notes  will be  determined
periodically  (generally,  for periods ranging from 7 days to one year) by means
of a "Dutch Auction." In this Dutch Auction,  investors and potential  investors
submit orders through an eligible  broker/dealer  as to the principal  amount of
Auction Rate Notes such investors wish to buy, hold or sell at various  interest
rates. The broker/dealers submit their clients' orders to the auction agent, who
processes all orders submitted by all eligible broker/dealers and determines the
interest rate for the upcoming interest period.  The broker/dealers are notified
by the auction agent of the interest rate for the upcoming  interest  period and
are provided  with  settlement  instructions  relating to purchases and sales of
Auction Rate Notes.

In the auction procedures, the following types of orders may be submitted:

         (i)               Bid/Hold  Orders - the minimum  interest  rate that a
                           current  investor  is  willing  to accept in order to
                           continue  to  HOLD  some or all of its  Auction  Rate
                           Notes for the upcoming interest period;

         (ii)              Sell Orders - an order by a current  investor to SELL
                           a specified  principal  amount of Auction Rate Notes,
                           regardless of the upcoming interest rate; and

         (iii)             Potential Bid Orders - the minimum interest rate that
                           a potential  investor (or a current  investor wishing
                           to purchase additional Auction Rate Notes) is willing
                           to  accept  in  order  to BUY a  specified  principal
                           amount of Auction Rate Notes.

If an existing  investor  does not submit orders with respect to all its Auction
Rate  Notes  of the  applicable  Class,  the  investor  will be  deemed  to have
submitted a Hold Order at the new interest  rate for that portion of the Auction
Rate Notes for which no order was received.

In connection  with each auction,  Auction Rate Notes will be purchased and sold
between  investors  and  potential  investors  at a price  equal to  their  then
outstanding  principal  balance  (i.e.,  par)  plus any  accrued  interest.  The
following example helps illustrate how the  above-described  procedures are used
in determining the interest rate on the Auction Rate Notes.

                  (a)    Assumptions:

                  1.     Denominations (Units) = $100,000
                  2.     Interest Period = 28 Days
                  3.     Principal Amount Outstanding  = $50 Million (500 Units)

                  (b)    Summary of All Orders Received For The Auction
<TABLE>
<CAPTION>
               BID/HOLD ORDERS              SELL ORDERS                  POTENTIAL BID ORDERS
<S> <C>
           10 Units at      2.90%         50 Units Sell                 20 Units at      2.95%
           30 Units at      3.02%         50 Units Sell                 30 Units at      3.00%
           60 Units at      3.05%        100 Units Sell                 50 Units at      3.05%
          100 Units at      3.10%                                       50 Units at      3.10%
          100 Units at      3.12%                                       50 Units at      3.11%
                                                                        50 Units at      3.14%
                                                                       100 Units at      3.15%

Total units under  existing  Bid/Hold  Orders and Sell Orders must always  equal
issue size (in this case 500 Units).

                  (c)      Auction Agent Organizes Orders In Ascending Order

       Order          Number       Cumulative                   Order          Number       Cumulative
      Number         of Units     Total (Units)   %            Number         of Units     Total (Units)  %

         1          10(W)              10      2.90%              7          100(W)             300     3.10%
         2          20(W)              30      2.95%              8           50(W)             350     3.10%
         3          30(W)              60      3.00%              9           50(W)             400     3.11%
         4          30(W)              90      3.02%             10          100(W)             500     3.12%
         5          50(W)             140      3.05%             11           50(L)                     3.14%
         6          60(W)             200      3.05%             12          100(L)                     3.15%
- ------------------------
</TABLE>
(W) Winning Order    (L) Losing Order

Order #10 is the order  that  clears  the  market of all  available  units.  All
winning  orders  are  awarded  the  winning  rate (in this  case,  3.12%) as the
interest  rate for the next  Interest  Accrual  Period.  Multiple  orders at the
winning  rate  are  allocated  units on a pro rata  basis.  Notwithstanding  the
foregoing,  in no event will the interest rate exceed the lesser of the Net Loan
Rate or the Maximum Auction Rate.

The above example assumes that a successful auction has occurred (i.e., all Sell
Orders and all Bid/Hold Orders below the new interest rate were  fulfilled).  In
certain  circumstances,  there  may be  insufficient  Potential  Bid  Orders  to
purchase all the Auction Rate Notes offered for sale. In such circumstances, the
interest rate for the upcoming  Interest Accrual Period will equal the lesser of
the Net Loan Rate and the Maximum  Auction  Rate.  Also, if all the Auction Rate
Notes are subject to Hold Orders (i.e., each holder of Auction Rate Notes wishes
to continue holding its Auction Rate Notes, regardless of the interest rate) the
interest rate for the upcoming  Interest Accrual Period will equal the lesser of
the Net Loan Rate and the rate at which all  investors  are  willing to hold the
Notes.

Credit Enhancement

The  amounts  and  types of Credit  Enhancement  arrangements  and the  provider
thereof,  if applicable,  with respect to a Series or any Class of Notes will be
set forth in the related Prospectus  Supplement.  If specified in the applicable
Prospectus Supplement,  Credit Enhancement for any Series of Notes may cover one
or more Classes of Notes or Certificates, and, accordingly, may be exhausted for
the benefit of a particular  Class of Notes or  Certificates  and  thereafter be
unavailable to such other Classes of Notes or Certificates.  Further information
regarding any provider of Credit Enhancement,  including  financial  information
when  material,  will be included or  incorporated  by  reference in the related
Prospectus  Supplement.  If and to the extent provided in the related Prospectus
Supplement,  Credit  Enhancement may include one or more of the following or any
combination thereof:

Reserve Account.  A Reserve Account may be created with respect to any Series of
Notes,  and on each  Closing  Date the  Depositor  may deposit  cash or Eligible
Investments  in an  amount,  if  any,  equal  to  the  Reserve  Account  Deposit
identified  in the related  Prospectus  Supplement.  The Reserve  Account may be
augmented  on certain  Payment  Dates,  as set forth in the  related  Prospectus
Supplement,  by deposit  therein of the amount,  if any,  necessary to cause the
balance of the Reserve  Account to equal the Specified  Reserve  Account Balance
from  the  amount  of  Available   Funds   remaining   after  making  all  prior
distributions  on such date as described in the related  Prospectus  Supplement;
provided,  however,  that,  if and  as  set  forth  in  the  related  Prospectus
Supplement,  such  Available  Funds may be  applied as an  additional  principal
payment.  Also, if amounts were  transferred from the Reserve Account to cover a
Realized Loss on a Financed  Student Loan, any subsequent  payments of principal
received on or with respect to such Financed Student Loan will be deposited into
the Reserve  Account or, if so  provided in the related  Prospectus  Supplement,
applied as an additional  Principal  Payment.  Amounts on deposit in the Reserve
Account  exceeding the Specified  Reserve Account Balance will be distributed as
set forth in the related Prospectus Supplement.

A Reserve Account is intended to enhance the likelihood of timely receipt by the
Noteholders  of the  full  amount  of  principal  and  interest  due them and to
decrease the likelihood that the Noteholders will experience  losses. In certain
circumstances,  however,  a  Reserve  Account  could be  depleted.  Further,  as
described  above,  amounts  otherwise  required to be deposited into the Reserve
Account may, with the consent of any provider of Credit Enhancement,  if any, be
applied as additional Principal Payments. If the amount required to be withdrawn
from the Reserve  Account to cover  shortfalls in the amount of Available  Funds
exceeds the amount of cash in the Reserve Account, a temporary  shortfall in the
amount of principal and interest  distributed to the  Noteholders  could result.
This shortfall could, in turn, increase the average life of the Notes. Moreover,
amounts on deposit in the Reserve  Account  (other than amounts in excess of the
Specified  Reserve Account Balance) will not be available to cover any aggregate
unpaid Carryover Interest.

Subordination. The rights of the holders of a Class of Notes may be subordinated
to the rights of more senior  Noteholders to the extent  described herein and in
the related Prospectus Supplement.

Surety  Bonds.  A Surety Bond with respect to one or more Classes of a Series of
Notes may be obtained by the Depositor in favor of the Eligible  Lender  Trustee
solely on behalf of the  Noteholders of the related  Series.  Except as provided
below or in a Prospectus Supplement,  a Surety Bond will provide for coverage of
timely payment of all interest and ultimate  payment of all principal due on the
related Series of Notes;  provided,  however,  that Surety Bonds will not ensure
payment of any Carryover Interest.

The  amount  required  to be paid to the  issuer  of each  Surety  Bond  will be
described in the applicable Prospectus Supplement.

Other Forms of Credit Enhancement. If and to the extent specified in the related
Prospectus Supplement,  Credit Enhancement with respect to a Series or any Class
of Notes may also include  overcollateralization,  letters of credit,  liquidity
facilities,  insurance  policies,  spread  accounts,  one  or  more  Classes  of
subordinate securities, derivative products or other forms of credit enhancement
including  but not  limited to third  party  guarantees  (collectively,  "Credit
Enhancement").  The Credit  Enhancement  with  respect to any Series or Class of
Notes may be  structured  to provide  protection  against  delinquencies  and/or
losses on the Financed  Student Loans,  against  changes in interest  rates,  or
other  risks,  to the extent and under the  conditions  specified in the related
Prospectus  Supplement.  Any  form  of  Credit  Enhancement  will  have  certain
limitations and exclusions from coverage thereunder,  which will be described in
the related Prospectus Supplement.

Termination

To avoid excessive  administrative  expense, the Master Servicer is permitted at
its option to purchase from the Eligible  Lender  Trustee,  as of the end of any
Collection Period  immediately  preceding a Payment Date if the then outstanding
Pool  Balance  with  respect  to the  related  Trust is equal to or less  than a
percentage specified in a Prospectus Supplement of the Initial Pool Balance, all
remaining  Financed  Student  Loans at a price equal to the  aggregate  Purchase
Amounts  thereof as of the end of such Collection  Period,  but not less than an
amount  necessary to pay  transaction  costs and all amounts due the Noteholders
(other than Carryover Interest).  The net proceeds of such purchase will be used
to retire  the Notes of such  Series.  Upon  termination  of a Trust,  remaining
assets will be conveyed and  transferred to the Depositor after giving effect to
any final distributions to Noteholders and Certificateholders.

If specified in the Prospectus Supplement for any Series, as of a date specified
therein  or as of a date  when  the  Pool  Balance  is  reduced  to a  specified
percentage of the Initial Pool Balance,  any Financed Student Loans remaining in
the  related  Trust  will be  offered  for sale by the  Indenture  Trustee.  The
Transferor,  the Depositor,  their  affiliates  and unrelated  third parties may
offer bids to purchase the related  Financed  Student  Loans on or prior to such
Payment  Date. If at least two bids are  received,  the  Indenture  Trustee will
accept the highest bid equal to or in excess of the greater of (a) the aggregate
Purchase  Amounts of such Financed Student Loans as of the end of the Collection
Period  immediately  preceding such Payment Date or (b) an amount  sufficient to
pay transaction costs and all amounts due the Noteholders  (other than Carryover
Interest). If at least two bids are not received or the highest bid is not equal
to or in  excess  of the  foregoing  minimum,  the  Indenture  Trustee  will not
consummate  such sale.  The net proceeds of any such sale will be used to retire
the Notes of such Series.  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 Payment Dates upon
terms similar to those described  above. No assurance can be given as to whether
the  Indenture  Trustee will be  successful  in  soliciting  acceptable  bids to
purchase  the  Financed  Student  Loans  on  either  such  Payment  Date  or any
subsequent Payment Date.

Book-Entry Registration

The description  which follows of the procedures and record keeping with respect
to beneficial  ownership interests in a Series of Notes, payment of principal of
and interest on the Notes to DTC Participants,  Cedel Participants and Euroclear
Participants  or to  purchasers  of the  Notes,  confirmation  and  transfer  of
beneficial  ownership  interests  in the  Notes,  and  other  securities-related
transactions  by and between DTC,  Cedel,  Euroclear,  DTC  Participants,  Cedel
Participants,  Euroclear  Participants  and  Note  Owners,  is based  solely  on
information furnished by DTC, Cedel and Euroclear and has not been independently
verified by the Depositor, the Transferor or the Underwriters.

If specified in the  accompanying  Prospectus  Supplement,  Noteholders may hold
their certificates  through DTC (in the United States) or Cedel or Euroclear (in
Europe)  if  they  are  participants  of such  systems,  or  indirectly  through
organizations that are participants in such systems.

DTC will hold the global Notes.  Cedel and Euroclear will hold omnibus positions
on  behalf  of  the  Cedel   Participants   and  the   Euroclear   Participants,
respectively,  through customers  securities accounts in Cedel's and Euroclear's
names  on  the  books  of  their  respective  depositories  (collectively,   the
"Depositories")  which in turn will hold such positions in customers' securities
accounts in the Depositories' names on the books of DTC.

DTC is a limited-purpose trust company organized under the New York Banking Law,
a "banking  organization"  within the  meaning  of the New York  Banking  Law, a
member of the  Federal  Reserve  System,  a  "clearing  corporation"  within the
meaning  of the New  York  Uniform  Commercial  Code,  and a  "clearing  agency"
registered  pursuant to the  provisions  of Section 17A of the Exchange Act. DTC
holds securities for its Participants  ("DTC  Participants") and facilitates the
clearance and settlement among DTC Participants of securities transactions, such
as transfers and pledges, in deposited securities through electronic  book-entry
changes in DTC Participants' accounts, thereby eliminating the need for physical
movement of securities certificates. DTC Participants include securities brokers
and dealers,  banks,  trust companies,  clearing  corporations and certain other
organizations.  Indirect  access to the DTC system is also  available  to others
such as securities  brokers and dealers,  banks,  and trust companies that clear
through or  maintain a custodial  relationship  with a DTC  Participant,  either
directly or indirectly  ("Indirect  Participants").  The rules applicable to DTC
and its DTC Participants are on file with the Commission.

Transfers  between DTC  Participants  will occur in  accordance  with DTC rules.
Transfers  between Cedel  Participants and Euroclear  Participants will occur in
the  ordinary  way in  accordance  with  their  applicable  rules and  operating
procedures.

Cross-market  transfers  between persons holding directly or indirectly  through
DTC, on the one hand, and directly or indirectly  through Cedel  Participants or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant  European  international  clearing system by
its Depository; however, such cross-market transactions will require delivery of
instructions  to the  relevant  European  international  clearing  system by the
counterparty  in such system in  accordance  with its rules and  procedures  and
within  its  established   deadlines  (European  time).  The  relevant  European
international  clearing  system will, if the  transaction  meets its  settlement
requirements,  deliver  instructions  to its Depository to take action to effect
final settlement on its behalf by delivering or receiving securities in DTC, and
making or receiving  payment in accordance  with normal  procedures for same-day
funds   settlement   applicable  to  DTC.  Cedel   Participants   and  Euroclear
Participants may not deliver instructions directly to the Depositories.

Because of time-zone differences, credits of securities in Cedel or Euroclear as
a  result  of a  transaction  with a DTC  Participant  will be made  during  the
subsequent  securities settlement  processing,  dated the business day following
the DTC settlement date, and such credits or any transactions in such securities
settled  during  such   processing  will  be  reported  to  the  relevant  Cedel
Participant  or Euroclear  Participant  on such  business  day. Cash received in
Cedel or  Euroclear  as a result of sales of  securities  by or  through a Cedel
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant
Cedel or Euroclear cash account only as of the business day following settlement
in DTC.

Day traders that use Cedel or Euroclear and that  purchase the globally  offered
Notes from DTC  Participants  for  delivery to Cedel  Participants  or Euroclear
Participants  should  note that these  trades  may fail on the sale side  unless
affirmative  actions are taken.  Participants should consult with their clearing
system to confirm that adequate steps have been taken to assure settlement.

Purchases  of  Notes  under  the DTC  system  must be  made  by or  through  DTC
Participants,  which will receive a credit for the Notes on DTC's  records.  The
ownership interest of each actual owner of a Note (a "Note Owner") is in turn to
be recorded on the DTC Participants' and Indirect  Participants'  records.  Note
Owners will not receive written  confirmation  from DTC of their  purchase,  but
Note Owners are expected to receive written  confirmations  providing details of
the transaction,  as well as periodic statements of their holdings, from the DTC
Participant  or Indirect  Participant  through which the Note Owner entered into
the  transaction.  Transfers  of  ownership  interests  in the  Notes  are to be
accomplished by entries made on the books of DTC  Participants  acting on behalf
of Note Owners.  Note Owners will not receive  certificates  representing  their
ownership  interest  in Notes,  except in the event  that use of the  book-entry
system for the Notes is discontinued.

To facilitate subsequent transfers, all Notes deposited by DTC Participants with
DTC are registered in the name of DTC's nominee, Cede & Co. The deposit of Notes
with DTC and their  registration  in the name of Cede & Co. effects no change in
beneficial  ownership.  DTC has no  knowledge  of the actual  Note Owners of the
Notes;  DTC's records reflect only the identity of the DTC Participants to whose
accounts such Notes are credited,  which may or may not be the Note Owners.  The
DTC Participants  will remain  responsible for keeping account of their holdings
on behalf of their customers.

Conveyance of notices and other  communications by DTC to DTC  Participants,  by
DTC Participants to Indirect Participants,  and by DTC Participants and Indirect
Participants to Note Owners will be governed by arrangements among them, subject
to any  statutory or  regulatory  requirements  as may be in effect from time to
time.

Neither DTC nor Cede & Co. will consent or vote with respect to the Notes. Under
its  usual  procedures,  DTC  mails an  omnibus  proxy to the  issuer as soon as
possible after the record date, which assigns Cede's consenting or voting rights
to those DTC Participants to whose accounts the Notes are credited on the record
date (identified in a listing attached thereto).

Principal and interest payments on the Notes will be made to DTC. DTC's practice
is to credit  DTC  Participants'  accounts  on the  applicable  Payment  Date in
accordance with their respective  holdings shown on DTC's records unless DTC has
reason  to  believe  that it will not  receive  payment  on such  Payment  Date.
Payments  by DTC  Participants  to Note  Owners  will be  governed  by  standing
instructions  and customary  practices,  as is the case with securities held for
the accounts of customers in bearer form or registered in "street name" and will
be the  responsibility  of such DTC  Participant  and not of DTC, the  Indenture
Trustee or the Transferor,  subject to any statutory or regulatory  requirements
as may be in effect from time to time.  Payment of principal and interest to DTC
is the responsibility of the Indenture Trustee, disbursement of such payments to
DTC Participants  shall be the  responsibility  of DTC, and disbursement of such
payments to Note Owners  shall be the  responsibility  of DTC  Participants  and
Indirect Participants.

DTC may discontinue providing its services as securities depository with respect
to the Notes at any time by giving  reasonable  notice to the  Transferor or the
Indenture  Trustee.  Under such  circumstances,  in the event  that a  successor
securities  depository  is not  obtained,  Definitive  Notes are  required to be
printed and delivered.  The  Administrator  may decide to discontinue use of the
system  of  book-entry   transfers  through  DTC  (or  a  successor   securities
depository).  In that event,  Definitive Notes will be delivered to Noteholders.
See "-- Definitive Notes" herein.

Cedel is incorporated under the laws of Luxembourg as a professional depository.
Cedel   holds   securities   for   its   participating   organizations   ("Cedel
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between Cedel Participants through electronic book-entry changes in
accounts  of Cedel  Participants,  thereby  eliminating  the  need for  physical
movement  of  certificates.  Transactions  may be  settled in Cedel in any of 32
currencies,  including  United  States  dollars.  Cedel  provides  to its  Cedel
Participants,  among other  things,  services for  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending  and  borrowing.  Cedel  interfaces  with  domestic  markets  in several
countries. As a professional  depository,  Cedel is subject to regulation by the
Luxembourg  Monetary  Institute.  Cedel  Participants  are recognized  financial
institutions around the world,  including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations and may include the underwriters of any Series of Notes.  Indirect
access to Cedel is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial  relationship  with a
Cedel Participant, either directly or indirectly.

The Euroclear  System was created in 1968 to hold securities for participants of
the  Euroclear  System  ("Euroclear  Participants")  and  to  clear  and  settle
transactions  between Euroclear  Participants  through  simultaneous  electronic
book-entry  delivery against payment,  thereby eliminating the need for physical
movement of  certificates  and any risk from lack of  simultaneous  transfers of
securities  and cash.  Transactions  may now be settled in any of 32 currencies,
including  United States dollars.  The Euroclear  System includes  various other
services,  including  securities  lending  and  borrowing  and  interfaces  with
domestic  markets in 25  countries  generally  similar to the  arrangements  for
cross-market  transfers  with DTC  described  above.  The  Euroclear  System  is
operated by Morgan Guaranty Trust Company of New York, Brussels,  Belgium office
(the  "Euroclear  Operator"  or  "Euroclear"),  under  contract  with  Euroclear
Clearance System,  Societe Cooperative,  a Belgian cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with  the  Euroclear  Operator,  not  the  Cooperative.  The  Cooperative  Board
establishes  policy for the Euroclear  System.  Euroclear  Participants  include
banks  (including  central  banks),  securities  brokers  and  dealers and other
professional  financial  intermediaries  and may include the underwriters of any
Series of Notes.  Indirect  access to the Euroclear  System is also available to
other firms that maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

The Euroclear  Operator is the Belgian branch of a New York banking  corporation
which is a member bank of the Federal Reserve  System.  As such, it is regulated
and examined by the Board of Governors of the Federal Reserve System and the New
York State Banking Department, as well as the Belgian Banking Commission.

Securities  clearance accounts and cash accounts with the Euroclear Operator are
governed by the Terms and Conditions  Governing Use of Euroclear and the related
Operating  Procedures  of the  Euroclear  System  (collectively,  the "Terms and
Conditions").  The Terms and Conditions  govern transfers of securities and cash
within  the  Euroclear  System,  withdrawal  of  securities  and  cash  from the
Euroclear  System,  and receipts of payments  with respect to  securities in the
Euroclear System.  All securities in the Euroclear System are held on a fundable
basis  without  attribution  of specific  certificates  to  specific  securities
clearance  accounts.  The Euroclear Operator acts under the Terms and Conditions
only on behalf of Euroclear  Participants  and has no record of or  relationship
with persons holding through Euroclear Participants.

The Euroclear Operator has advised as follows: Under Belgian law, investors that
are credited with  securities  on the records of the  Euroclear  Operator have a
co-property  right in the fungible  pool of interests in  securities  on deposit
with the  Euroclear  Operator in an amount  equal to the amount of  interests in
securities  credited to their  accounts.  In the event of the  insolvency of the
Euroclear Operator,  Euroclear Participants would have a right under Belgian law
to the return of the amount and type of  interests  in  securities  credited  to
their accounts with the Euroclear  Operator.  If the Euroclear  Operator did not
have a sufficient  amount of interests in  securities on deposit of a particular
type to cover  the  claims  of all  Euroclear  Participants  credited  with such
interests in  securities  on the  Euroclear  Operator's  records,  all Euroclear
Participants  having an amount of interests in  securities of such type credited
to their accounts with the Euroclear Operator would have the right under Belgian
law to the  return  of  their  pro-rata  share of the  amount  of  interests  in
securities  actually on deposit.  Under Belgian law, the  Euroclear  Operator is
required to pass on the benefits of ownership in any  interests in securities on
deposit with it (such as dividends, voting rights and other entitlements) to any
person credited with such interests in securities on its records.

Distributions  with  respect to Notes held through  Cedel or  Euroclear  will be
credited to the cash accounts of Cedel Participants or Euroclear Participants in
accordance  with the  relevant  system's  rules and  procedures,  to the  extent
received by its Depository.  Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. See "Federal
Income Tax Consequences"  herein.  Cedel or the Euroclear Operator,  as the case
may be, will take any other action  permitted to be taken by a Noteholder  under
the Agreement on behalf of a Cedel Participant or Euroclear  Participant only in
accordance   with  its  relevant   rules  and  procedures  and  subject  to  its
Depository's ability to effect such actions on its behalf through DTC.

Although  DTC,  Cedel and Euroclear  have agreed to the foregoing  procedures in
order to  facilitate  transfers of Notes among  participants  of DTC,  Cedel and
Euroclear,  they are under no  obligation to perform or continue to perform such
procedures and such procedures may be discontinued at any time.

Definitive Notes

If set forth in the accompanying Prospectus Supplement, Notes of any Series will
be issued in fully  registered,  certificated  form (the "Definitive  Notes") to
Note  owners or their  nominees  rather than to DTC or its  nominee,  if (i) the
Administrator  advises the Indenture Trustee for such Series in writing that DTC
is no longer  willing or able to  discharge  properly  its  responsibilities  as
Depository with respect to such Series of Notes, and the Administrator is unable
to locate a qualified successor, (ii) the Administrator,  at its option, advises
the Trustee in writing that it elects to terminate the book-entry system through
DTC or successor securities depository or (iii) after the occurrence of an Event
of  Default,  Master  Servicer  Default  or  Administrator  Default  Noteholders
representing  not less  than 50% of the  outstanding  principal  balance  of the
Directing Notes advise the Indenture Trustee and DTC through DTC Participants in
writing that the continuation of a book-entry system through DTC (or a successor
thereto) is no longer in the best interest of the Noteholders.

Upon the occurrence of any of the events described in the immediately  preceding
paragraph,  the Indenture  Trustee will cause DTC to notify all DTC Participants
of the availability  through DTC of Definitive  Notes.  Upon surrender by DTC of
the  definitive   certificate   representing  the  Notes  and  instructions  for
registration,  the Indenture  Trustee will issue the Notes as Definitive  Notes,
and  thereafter  the  Indenture  Trustee  will  recognize  the  holders  of such
Definitive Notes as Noteholders under the Indenture.

Distribution  of  principal  of and  interest  on the Notes  will be made by the
Indenture Trustee directly to Noteholders of Definitive Notes in accordance with
the  procedures  set forth herein and in the Transfer and  Servicing  Agreement.
Interest  payments and any principal  payments on each Payment Date will be made
to Noteholders in whose names the Definitive  Notes were registered at the close
of business on the related  Record Date.  The final payment on any Note (whether
Definitive Notes or the Notes registered in the name of Cede & Co.  representing
the Notes),  will he made only upon  presentation  and surrender of such Note at
the  office  or  agency  specified  in  the  notice  of  final  distribution  to
Noteholders.  The  Indenture  Trustee  will  provide  such notice to  registered
Noteholders   prior  to  the  Payment  Date  on  which  it  expects  such  final
distributions to occur.

Definitive  Notes will be  transferable  and  exchangeable at the offices of the
transfer  agent and  registrar  for the  Notes,  which  shall  initially  be the
Indenture  Trustee.  No service charges will be imposed for any  registration of
transfer or exchange,  but the Transfer Agent and Registrar may require  payment
of a sum  sufficient to cover any tax or other  governmental  charge  imposed in
connection therewith.

List of Noteholders

A Noteholder may, by written request to the Indenture Trustee,  obtain access to
the list of all  Noteholders  of the related  Trust  maintained by the Indenture
Trustee for the purpose of communicating  with other Noteholders with respect to
their rights under the Indenture or the Notes.  The Indenture  Trustee may elect
not to afford the requesting Noteholders access to the list of Noteholders if it
agrees to mail the desired  communication or proxy, on behalf and at the expense
of the requesting Noteholders, to all Noteholders.

Reports to Noteholders

On each Payment  Date,  the  Indenture  Trustee  will provide to the  applicable
Noteholders of record as of the related  Record Date, a statement  setting forth
substantially  the same  information as is required to be provided on the report
provided to the Indenture Trustee and the Trust described under  "Description of
Agreements -- Statements to Indenture Trustee" herein.

Within the prescribed period of time for tax reporting purposes after the end of
each calendar year during the term of the Indenture,  the Indenture Trustee will
mail to each person who at any time during such  calendar  year was a Noteholder
and received any payment thereon, a statement containing certain information for
the purposes of such Noteholder's preparation of federal income tax returns. See
"Federal Income Tax Consequences" herein.

                         FEDERAL INCOME TAX CONSEQUENCES

General

The  following  is a summary  of the  anticipated  material  federal  income tax
consequences of the purchase,  ownership, and disposition of the Notes. Hunton &
Williams, special tax counsel to the Trust ("Special Tax Counsel"), has reviewed
this  summary and is of the opinion that the  descriptions  of the law and legal
conclusions  contained  herein are  correct  in all  material  respects  and the
discussions  hereunder  fairly  summarize the federal income tax  considerations
that are likely to be  material  to  Noteholders.  The summary is based upon the
provisions of the Code, the regulations promulgated thereunder, and the judicial
and administrative rulings and decisions now in effect, all of which are subject
to change or  possible  differing  interpretations.  The  statutory  provisions,
regulations,  and  interpretations on which this summary is based are subject to
change, and such a change could apply retroactively.

The summary does not purport to deal with all aspects of federal income taxation
that may affect particular investors in light of their individual circumstances,
nor with certain  categories of investors subject to special treatment under the
federal income tax laws.  This summary  focuses  primarily on investors who will
hold  Notes as  "capital  assets"  (generally  held for  investment)  within the
meaning of Section 1221 of the Code, but much of the discussion is applicable to
other investors as well. The summary does not purport to address the anticipated
state income tax consequences to investors of owning and disposing of the Notes.
Consequently, potential purchasers of Notes are advised to consult their own tax
advisors concerning the federal,  state or local tax consequences to them of the
purchase, holding, and disposition of the Notes.

For each Series of Notes, Special Tax Counsel will advise the Issuer that, based
upon the facts as they exist, in Special Tax Counsel's  opinion,  the Notes will
be treated  for  federal  income tax  purposes  as  indebtedness,  and not as an
ownership  interest in the  Financed  Student  Loans or an equity  interest in a
separate   association  taxable  as  a  corporation.   However,   there  are  no
regulations,   published   rulings   or   judicial   decisions   involving   the
characterization  for  federal  income tax  purposes  of  securities  with terms
substantially the same as the Notes. Accordingly,  although that opinion will be
based on existing law, there can be no assurance that the law will not change or
that contrary  positions will not be taken by the Internal  Revenue Service (the
"Service"). If the Service were to make and prevail upon the contention that the
Notes did not constitute indebtedness for federal income tax purposes, the Notes
could be treated as equity  interests  in the Trust.  In that  event,  the Trust
should be treated as a partnership  that is not a publicly  traded  partnership.
The  Issuer  may  redeem  a  Class  or  Classes  of  Notes  at any  time  upon a
determination  by  the  Issuer,  based  upon  an  opinion  of  counsel,  that  a
substantial  risk exists that the Notes of the Class to be redeemed  will not be
treated for federal  income tax  purposes as  evidences  of  indebtedness.  Such
redemption  could occur when a Noteholder  could not reinvest the proceeds at an
interest rate at least equal to the applicable Class Interest Rate.

Payments  received by Noteholders on the Notes generally  should be accorded the
same tax  treatment  under the Code as payments  received on other  taxable debt
instruments.  Except as  described  below for Notes issued with  original  issue
discount,  acquired  with market  discount,  or issued or acquired at a premium,
interest  paid or accrued on a Note will be  treated as  ordinary  income to the
Noteholder  and a  principal  payment  on a Note will be  treated as a return of
capital. In general, interest paid to Noteholders who report their income on the
cash receipts and disbursements  method should be taxable to them when received.
Interest  earned by  Noteholders  who report their income on the accrual  method
will be taxable when accrued,  regardless of when it is actually  received.  The
Trustee will report  annually to the Service and to  Noteholders  of record with
respect to interest  paid or accrued,  and  original  issue  discount and market
discount, if any, accrued, on the Notes.

One or more Classes of Notes may be subordinated to one or more other Classes of
Notes of the same Series. In general,  such subordination  should not affect the
federal  income tax  treatment of either the  subordinated  or the senior Notes.
Employee benefit plans subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA"),  should consult their tax advisors before purchasing
any subordinated Note. See "ERISA Considerations" herein and in the accompanying
Prospectus Supplement.

Original Issue Discount

Notes  issued at a price  less than their  stated  principal  amount  ("Discount
Notes"), Notes upon which interest is accrued and is compounded and added to the
principal balance thereof  periodically  ("Accretion  Notes"), and certain other
Classes  of Notes  will be issued  with  "original  issue  discount"  within the
meaning of Section  1273(a) of the Code. In general such original issue discount
will equal the difference  between the "stated  redemption price at maturity" of
the Note (generally,  its principal amount) and its issue price.  Original issue
discount  is treated as  ordinary  interest  income,  and  Holders of Notes with
original  issue  discount  generally  must include the amount of original  issue
discount in income on an accrual  basis in advance of the receipt of the cash to
which it relates.

The amount of original issue discount  required to be included in a Noteholder's
income  in any  taxable  year  will  be  computed  in  accordance  with  Section
1272(a)(6) of the Code,  which  provides rules for the accrual of original issue
discount under a constant yield method for certain debt instruments, such as the
Notes,  that are subject to  prepayment by reason of  prepayments  of underlying
debt obligations.  Under Section  1272(a)(6),  the amount and rate of accrual of
original issue  discount on a Note generally is to be calculated  based on (i) a
single  constant yield to maturity and (ii) the prepayment  rate of the Financed
Student  Loans and the  reinvestment  rate on amounts held pending  distribution
that were assumed in pricing the Note (the "Pricing Prepayment Assumptions"). No
regulatory guidance currently exists under Code Section 1272(a)(6). Accordingly,
until the Treasury issues guidance to the contrary, the Master Servicer or other
person  responsible  for computing the amount of original  issue  discount to be
reported to a Noteholder each taxable year (the "Tax Administrator"),  except as
otherwise  provided  herein,  expects to base its  computations  on Code Section
1272(a)(6)  and final  regulations  governing  the  accrual  of  original  issue
discount on debt instruments (the "OID Regulations"). Investors should be aware,
however,  that the OID  regulations  do not address  directly  the  treatment of
instruments that are subject to Code Section 1272(a)(6), and, accordingly, there
can be no assurance that such methodology,  which is described below, represents
the correct manner of calculating  original issue discount on the Notes. The Tax
Administrator  intends to account for income on certain  Notes that  provide for
one or more contingent payments as described in "-- Variable Rate Notes" herein.

The amount of original  issue  discount on a Note equals the excess,  if any, of
the Note's "stated  redemption  price at maturity" over its "issue price." Under
the OID Regulations,  a debt instrument's stated redemption price at maturity is
the sum of all payments  provided by the instrument other than "qualified stated
interest" ("Deemed Principal Payments").  Qualified stated interest, in general,
is stated  interest that is  unconditionally  payable in cash or property (other
than debt  instruments  of the Issuer) at least  annually at (i) a single  fixed
rate or (ii) a variable rate that meets certain  requirements set out in the OID
Regulations.  See "-- Variable Rate Notes" herein. Thus, in the case of any Note
providing  for such stated  interest  other than an Accretion  Note,  the stated
redemption price at maturity generally will equal the total amount of all Deemed
Principal  Payments due on that Note.  Because an Accretion  Note generally does
not require  unconditional  payments of interest at least  annually,  the stated
redemption  price at  maturity  of such a Note will equal the  aggregate  of all
payments due,  whether  designated as principal,  accrued  interest,  or current
interest.  The issue price of a Note  generally  will equal the initial price at
which a substantial amount of such Notes is sold to the public.

Under a de minimis  rule, a Note will be  considered  to have no original  issue
discount  if the amount of  original  issue  discount  is less than 0.25% of the
Note's stated  redemption  price at maturity  multiplied by the weighted average
maturity ("WAM") of the Note. For that purpose,  the WAM of a Note is the sum of
the amounts obtained by multiplying the amount of each Deemed Principal  Payment
by a fraction,  the numerator of which is the number of complete  years from the
Note `s issue date until the payment is made,  and the  denominator  of which is
the Note's stated redemption price at maturity. Although no Treasury regulations
have been issued with respect to computing the WAM of  instruments  like a Note,
it is  expected  that  the WAM of a Note  will be  computed  using  the  Pricing
Prepayment  Assumptions.  A Noteholder  will include de minimis  original  issue
discount in income on a pro rata basis as stated principal  payments on the Note
are received or, if earlier, upon disposition of the Note, unless the Noteholder
makes an "All OID Election" (as defined below).

Notes of certain  Series may bear interest under terms that provide for a teaser
rate period, interest holiday, or other period during which the rate of interest
payable on the Notes is lower than the rate payable  during the remainder of the
life of the Notes ("Teaser Notes"). The OID Regulations provide a more expansive
test under which a Teaser Note may be considered to have a de minimis  amount of
original issue discount even though the amount of the original issue discount on
the Note would be more than de minimis as determined under the regular test. The
expanded test applies to a Teaser Note only if the stated  interest on such Note
would be  qualified  stated  interest  but for the fact that  during one or more
accrual periods its interest rate is below the rate applicable for the remainder
of its term. Under the expanded test, the amount of original issue discount on a
Teaser Note that is measured  against  the de minimis  amount of original  issue
discount  allowable  on the Note is the  greater of (i) the excess of the stated
principal amount of the Note over its issue price ("True Discount") and (ii) the
amount of interest  that would be  necessary  to be payable on the Note in order
for all  stated  interest  to be  qualified  stated  interest  (the  "Additional
Interest Amount").

The holder of a Note  generally  must  include in gross  income the sum, for all
days during his taxable year on which he holds the Note, of the "daily portions"
of the original issue  discount on such Note. In the case of an original  holder
of a Note,  the daily  portions of original  issue discount with respect to such
Note  generally  will be  determined  by  allocating  to each day in any accrual
period the Note's ratable  portion of the excess,  if any, of (i) the sum of (a)
the present  value of all  payments  under the Note yet to be received as of the
close  of such  period  and (b) the  amount  of any  Deemed  Principal  Payments
received on the Note during  such  period over (ii) the Note's  "adjusted  issue
price" at the beginning of such period.  The present value of payments yet to be
received on a Note is computed by using the Pricing  Prepayment  Assumptions and
the Note's original yield to maturity  (adjusted to take into account the length
of the particular  accrual  period),  and taking into account  Deemed  Principal
Payments actually received on the Note prior to the close of the accrual period.
The adjusted  issue price of a Note at the beginning of the first accrual period
is its issue price. The adjusted issue price at the beginning of each subsequent
period is the adjusted issue price of the Note at the beginning of the preceding
period  increased  by the amount of original  issue  discount  allocable to that
period and  decreased by the amount of any Deemed  Principal  Payments  received
during that  period.  Thus,  an increased  (or  decreased)  rate of  prepayments
received  with  respect  to a Note  will  be  accompanied  by a  correspondingly
increased (or  decreased)  rate of recognition of original issue discount by the
holder of such Note.

The  yield  to  maturity  of a Note  is  calculated  based  on (i)  the  Pricing
Prepayment Assumptions and (ii) any contingencies not already taken into account
under the Pricing  Prepayment  Assumptions  that,  considering all the facts and
circumstances  as of the  issue  date,  are  more  likely  than  not  to  occur.
Contingencies,  such as the exercise of "mandatory  redemptions," that are taken
into  account by the parties in pricing the Note  typically  will be subsumed in
the Pricing  Prepayment  Assumptions  and thus will be  reflected  in the Note's
yield  to  maturity.   The  Tax  Administrator's   determination  of  whether  a
contingency  relating  to a Class of Notes is more  likely  than not to occur is
binding  on each  holder of a Note of such Class  unless  the holder  explicitly
discloses on its federal income tax return that its  determination  of the yield
and maturity of the Note is different from that of the Tax Administrator.

The Notes of a Series may be subject to optional redemption by the Issuer before
their  stated  maturity  dates.  Under the OID  Regulations,  the Issuer will be
presumed to exercise its option to redeem for purposes of computing  the accrual
of original  issue  discount if, and only if, by using the  optional  redemption
date as the  maturity  date and the  optional  redemption  price  as the  stated
redemption  price at maturity,  the yield to maturity of the Notes is lower than
it would be if the Notes were not redeemed  early.  If the Issuer is presumed to
exercise its option to redeem the Notes,  original  issue discount on such Notes
will be  calculated  as if the  redemption  date were the maturity  date and the
optional redemption price were the stated redemption price at maturity. In cases
in which  all of the  Notes of a  particular  Series  are  issued at par or at a
discount,  the Issuer will not be presumed to exercise  its option to redeem the
Notes  because a redemption  by the Issuer would not lower the yield to maturity
of the Notes.  If,  however,  some Notes of a particular  Series are issued at a
premium,  the Issuer may be able to lower the yield to  maturity of the Notes by
exercising its  redemption  option.  In  determining  whether the Issuer will be
presumed to exercise  its option to redeem Notes when one or more Classes of the
Notes are issued at a premium,  the Tax Administrator will take into account all
Classes of Notes that are subject to the optional  redemption to the extent that
they are  expected to remain  outstanding  as of the optional  redemption  date,
based on the  Pricing  Prepayment  Assumptions.  If,  determined  on a  combined
weighted average basis, the Notes of such Classes were issued at a premium,  the
Tax  Administrator  will  presume  that the Issuer  will  exercise  its  option.
However,  the OID Regulations  are unclear as to how the redemption  presumption
rules  should  apply to  instruments  such as the  Notes,  and  there  can be no
assurance that the Service will agree with the Tax Administrator's position.

The OID Regulations provide that a Noteholder generally may make an election (an
"All OID  Election")  to include in gross income all stated  interest,  original
issue  discount,  de  minimis  original  issue  discount,  market  discount  (as
described below under "-- Market Discount"), and de minimis market discount that
accrues on the Note (as reduced by any amortizable  premium,  as described below
under "Amortizable  Premium," or acquisition  premium, as described below) under
the constant yield method used to account for original issue  discount.  To make
an All OID  Election,  the  holder of the Note must  attach a  statement  to its
timely filed federal  income tax return for the taxable year in which the holder
acquired the Note.  The  statement  must identify the  instruments  to which the
election applies.  An All OID Election is irrevocable  unless the holder obtains
the consent of the Service. If an All OID Election is made for a debt instrument
with market  discount,  the holder is deemed to have made an election to include
in income  currently  the  market  discount  on all of the  holder's  other debt
instruments with market discount, as described in "-- Market Discount" below. In
addition,  if an All OID Election is made for a debt instrument with amortizable
premium,  the holder is deemed to have made an election to amortize  the premium
on all of the holder's other debt instruments with amortizable premium under the
constant yield method. See "-- Amortizable Premium." Noteholders should be aware
that the law is unclear as to whether an All OID  Election  is  effective  for a
Note that is subject to the  contingent  payment  rules.  See "-- Variable  Rate
Notes" herein.

A  Note  having  original  issue  discount  may  be  acquired  in a  transaction
subsequent  to its  issuance  for more than its  adjusted  issue  price.  If the
subsequent  holder's  adjusted  basis  in such a  Note,  immediately  after  its
acquisition,  exceeds the sum of all Deemed Principal Payments to be received on
the Note after the acquisition date, the Note will no longer have original issue
discount, and the holder may be entitled to reduce the amount of interest income
recognized on the Note by the amount of amortizable premium. See "-- Amortizable
Premium"  herein.  If  the  subsequent  holder's  adjusted  basis  in  the  Note
immediately after the acquisition  exceeds the adjusted issue price of the Note,
but is less  than or equal to the sum of the  Deemed  Principal  Payments  to be
received under the Note after the acquisition date, the amount of original issue
discount on the Note will be reduced by a fraction,  the  numerator  of which is
the excess of the Note's adjusted basis  immediately  after its acquisition over
the adjusted issue price of the Note and the  denominator of which is the excess
of the sum of all Deemed Principal Payments to be received on the Note after the
acquisition  date over the adjusted  issue price of the Note.  For that purpose,
the adjusted basis of a Note generally is reduced by the amount of any qualified
stated  interest  that  is  accrued  but  unpaid  as of  the  acquisition  date.
Alternately,  the subsequent  purchaser of a Note having original issue discount
may make an All OID Election with respect to the Note.

If the interval between the issue date of a Note that pays interest at the Class
Interest  Rate on a current  basis (a  "Current  Interest  Note")  and the first
Distribution Date (the "First Distribution  Period") contains more days than the
number of days of stated  interest  that are  payable on the first  Distribution
Date, the effective  interest rate received by the  Noteholder  during the first
Distribution  Period will be less than the Note's  stated  interest  rate making
such Note a Teaser Note.  If the amount of original  issue  discount on the Note
measured  under the expanded de minimis  test  exceeds the de minimis  amount of
original  issue  discount  allowable on the Note, the amount by which the stated
interest on the Note exceeds the  interest  that would be payable on the Note at
the  effective  rate  of  interest  for  the  First  Distribution   Period  (the
"Nonqualified  Interest  Amount")  would be treated as part of the Note's stated
redemption  price at maturity.  Accordingly,  the holder of a Teaser Note may be
required to recognize  ordinary  income  arising from  original  issue  discount
attributable  to the First  Distribution  Period in  addition  to any  qualified
stated interest that accrues in that period.

Similarly, if the First Distribution Period is shorter than the interval between
subsequent  Distribution Dates, the effective rate of interest payable on a Note
during the First  Distribution  Period  will be higher  than the stated  rate of
interest if a Noteholder  receives interest on the first Distribution Date based
on a full  accrual  period.  Unless the  "Pre-Issuance  Accrued  Interest  Rule"
described  below applies,  such Note (a "Rate Bubble Note") would be issued with
original  issue  discount  unless the amount of  original  issue  discount is de
minimis.   The  amount  of  original  issue  discount  on  a  Rate  Bubble  Note
attributable to the First  Distribution  Period would be the amount by which the
interest  payment  due on the first  Distribution  Date  exceeds the amount that
would have been payable had the effective rate for that Period been equal to the
stated interest rate. However,  under the Pre-Issuance Accrued Interest Rule, if
(i) a portion of the initial  purchase  price of a Rate Bubble Note is allocable
to interest that has accrued under the terms of the Note prior to its issue date
("Pre-Issuance  Accrued  Interest")  and (ii) the Note provides for a payment of
stated interest on the first payment date within one year of the issue date that
equals or exceeds the amount of the Pre-Issuance  Accrued  Interest,  the Note's
issue price may be computed  by  subtracting  from the issue price the amount of
Pre-Issuance Accrued Interest.  If the Noteholder opts to apply the Pre-Issuance
Accrued  Interest  Rule,  the  portion  of the  interest  received  on the first
Distribution Date equal to the Pre-Issuance Accrued Interest would be treated as
a return of such  interest  and would not be  treated  as a payment on the Note.
Thus, where the Pre-Issuance  Accrued Interest Rule applies,  a Rate Bubble Note
will not have original issue  discount  attributable  to the First  Distribution
Period,  provided that the increased  effective interest rate for that Period is
attributable solely to Pre-Issuance  Accrued Interest,  as typically will be the
case. The Tax Administrator  intends to apply the Pre-Issuance  Accrued Interest
Rule to each Rate  Bubble Note for which it is  available  if the Note `s stated
interest  otherwise would be qualified stated interest.  If, however,  the First
Distribution Period of a Rate Bubble Note is longer than subsequent Distribution
Periods,  the application of the  Pre-Issuance  Accrued  Interest Rule typically
will not prevent  disqualification  of the Note's  stated  interest  because its
effective interest rate during the First  Distribution  Period typically will be
less than its stated interest rate. Thus, a Note with a long First  Distribution
Period  typically will be a Teaser Note, as discussed  above.  The  Pre-Issuance
Accrued  Interest  Rule will not apply to any amount paid at issuance for such a
Teaser Note that is normally  allocable to interest  accrued  under the terms of
such Note  before its issue  date.  All  amounts  paid for such a Teaser Note at
issuance,  regardless of how designated,  will be included in the issue price of
such Note for federal income tax accounting purposes.

In view of the  complexities  and  current  uncertainties  as to the  manner  of
inclusion  in income of  original  issue  discount on the Notes,  each  investor
should  consult  his own tax advisor to  determine  the  appropriate  amount and
method of  inclusion  in  income of  original  issue  discount  on the Notes for
federal income tax purposes.

Variable Rate Notes

A Note may pay interest at a variable rate (a "Variable Rate Note").  A Variable
Rate Note that  qualifies as a "variable  rate debt  instrument" as that term is
defined  in the OID  Regulations  (a  "VRDI")  will  be  governed  by the  rules
applicable  to  VRDIs in the OID  Regulations,  which  are  described  below.  A
Variable Rate Note qualifies as a VRDI under the OID Regulations if (i) the Note
is not issued at a premium to its  noncontingent  principal  amount in excess of
the lesser of (a) .015 multiplied by the product of such noncontingent principal
amount and the WAM (as that term is defined  above in the  discussion  of the de
minimis  rule) of the Note or (b) 15  percent  of such  noncontingent  principal
amount (an "Excess  Premium");  (ii) stated interest on the Note compounds or is
payable  unconditionally at least annually at (a) one or more qualified floating
rates,  (b) a single fixed rate and one or more qualified  floating rates, (c) a
single  "objective rate," or (d) a single fixed rate and a single objective rate
that is a "qualified  inverse  floating rate," and (iii) the qualified  floating
rate or the  objective  rate in  effect  during  an  accrual  period is set at a
current  value of that rate  (i.e.,  the value of the rate on any day  occurring
during the  interval  that begins  three  months prior to the first day on which
that value is in effect  under the Note and ends one year  following  that day).
However,  if the Variable Rate Note provides for any contingent  payments (which
do not include  qualified stated  interest),  the Tax  Administrator  intends to
account for the income thereon as described below.

Under the OID Regulations,  a rate is a qualified floating rate if variations in
the rate reasonably can be expected to measure contemporaneous variations in the
cost of newly  borrowed  funds in the currency in which the debt  instrument  is
denominated. A qualified floating rate may measure contemporaneous variations in
borrowing  costs for the  Issuer of the debt  instrument  or for  Depositors  in
general.  A multiple  of a qualified  floating  rate is  considered  a qualified
floating rate only if the rate is equal to either (a) the product of a qualified
floating  rate and a fixed  multiple that is greater than 0.65 but not more than
1.35 or (b) the product of a qualified  floating rate and a fixed  multiple that
is greater  than 0.65 but not more than 1.35,  increased or decreased by a fixed
rate.  If a Note  provides  for  two  or  more  qualified  floating  rates  that
reasonably can be expected to have  approximately the same values throughout the
term of the Note, the qualified floating rates together will constitute a single
qualified  floating rate. Two or more qualified floating rates conclusively will
be presumed to have approximately the same values throughout the term of a Note,
if the  values  of all such  rates on the issue  date of the Note are  within 25
basis points of each other.

A variable rate will be considered a qualified floating rate if it is subject to
a restriction or restrictions  on the maximum stated interest rate (a "Cap"),  a
restriction or restrictions  on the minimum stated interest rate (a "Floor"),  a
restriction or  restrictions on the amount of increase or decrease in the stated
interest rate (a "Governor"), or other similar restriction only if: (a) the Cap,
Floor,  or Governor is fixed  throughout the term of the related Note or (b) the
Cap, Floor,  Governor,  or similar restriction is not reasonably expected, as of
the  issue  date,  to cause the  yield on the Note to be  significantly  less or
significantly  more than the expected yield on the Note determined  without such
Cap, Floor,  Governor, or similar restriction,  as the case may be. Although the
OID Regulations are unclear, it appears that a VRDI, the principal rate on which
is subject to a Cap,  Floor,  or Governor  that  itself is a qualified  floating
rate, bears interest at an objective rate.

Under the OID  Regulations,  an objective rate is a rate (other than a qualified
floating  rate) that (i) is  determined  using a single fixed  formula,  (ii) is
based on objective financial or economic information,  and (iii) is not based on
information that either is within the control of the Issuer (or a related party)
or is unique to the  circumstances  of the Issuer (or  related  party),  such as
dividends,  profits,  or the value of the Issuer's (or related  party's)  stock.
That  definition  would  include  a rate that is based on  changes  in a general
inflation  index.  In addition,  a rate would not fail to be an  objective  rate
merely because it is based on the credit quality of the Issuer.

Under the OID  Regulations  if interest  on a Variable  Rate Note is stated at a
fixed rate for an initial  period of less than one year  followed  by a variable
rate  that is  either  a  qualified  floating  rate or an  objective  rate for a
subsequent  period,  and the value of the  variable  rate on the  issue  date is
intended to  approximate  the fixed rate,  the fixed rate and the variable  rate
together  constitute  a single  qualified  floating  rate or  objective  rate. A
variable rate conclusively will be presumed to approximate an initial fixed rate
if the value of the  variable  rate on the issue date does not  differ  from the
value of the fixed rate by more than 25 basis points.

Under the OID  Regulations,  all interest  payable on a Variable  Rate Note that
qualifies as a VRDI and provides for stated interest  unconditionally payable in
cash or property  at least  annually at a single  qualified  floating  rate or a
single objective rate (a "Single Rate VRDI Note") is treated as qualified stated
interest.  The  amount  and  accrual  of OID  on a  Single  Rate  VRDI  Note  is
determined,  in general,  by converting such Note into a hypothetical fixed rate
Note and  applying  the rules  applicable  to fixed rate Notes  described  under
"Original Issue Discount" above to such hypothetical fixed rate Note.  Qualified
stated  interest or original issue discount  allocable to an accrual period with
respect to a Single Rate VRDI Note also must be increased (or  decreased) if the
interest actually accrued or paid during such accrual period exceeds (or is less
than) the  interest  assumed to be accrued or paid  during such  accrual  period
under the related hypothetical fixed rate Note.

Except as provided below,  the amount and accrual of OID on a Variable Rate Note
that  qualifies as a VRDI but is not a Single Rate VRDI Note (a  "Multiple  Rate
VRDI Note") is determined by converting such Note into a hypothetical equivalent
fixed rate Note that has terms that are  identical to those  provided  under the
Multiple Rate VRDI Note,  except that such  hypothetical  equivalent  fixed rate
Note will provide for fixed rate  substitutes in lieu of the qualified  floating
rates or  objective  rates  provided  for under the  Multiple  Rate VRDI Note. A
Multiple Rate VRDI Note that provides for a qualified  floating rate or rates or
a qualified  inverse  floating  rate is converted to a  hypothetical  equivalent
fixed rate Note by assuming that each  qualified  floating rate or the qualified
inverse  floating rate will remain at its value as of the issue date. A Multiple
Rate VRDI Note that  provides for an  objective  rate or rates is converted to a
hypothetical  equivalent  fixed rate Note by assuming that each  objective  rate
will equal a fixed rate that reflects the yield that  reasonably is expected for
the  Multiple  Rate VRDI Note.  Qualified  stated  interest  or  original  issue
discount  allocable to an accrual  period with  respect to a Multiple  Rate VRDI
Note must be increased (or decreased) if the interest  actually  accrued or paid
during such accrual period exceeds (or is less than) the interest  assumed to be
accrued or paid during such  accrual  period under the  hypothetical  equivalent
fixed rate Note.

Under the OID Regulations, the amount and accrual of OID on a Multiple Rate VRDI
Note that provides for stated interest at either one or more qualified  floating
rates or at a  qualified  inverse  floating  rate and in addition  provides  for
stated interest at a single fixed rate (other than an initial fixed rate that is
intended to approximate  the subsequent  variable rate) is determined  using the
method  described above for all other Multiple Rate VRDI Notes except that prior
to its conversion to a hypothetical  equivalent  fixed rate Note,  such Multiple
Rate VRDI Note is treated as if it provided for a qualified  floating rate (or a
qualified  inverse  floating  rate),  rather than the fixed rate.  The qualified
floating rate (or qualified inverse floating rate) replacing the fixed rate must
be such  that the fair  market  value of the  Multiple  Rate VRDI Note as of its
issue  date  would be  approximately  the same as the  fair  market  value of an
otherwise  identical debt  instrument  that provides for the qualified  floating
rate (or qualified inverse floating rate), rather than the fixed rate.

Notes of certain  Series may  provide  for the  payment  of  interest  at a rate
determined as the difference between two interest rate parameters,  one of which
is a  variable  rate  and the  other of  which  is a fixed  rate or a  different
variable rate ("Inverse  Floater  Notes").  Under the OID  Regulations,  Inverse
Floater Notes  generally  bear  interest at objective  rates because their rates
either constitute "qualified inverse floating rates" under those Regulations or,
although  not  qualified  floating  rates  themselves,  are based on one or more
qualified  floating  rates.  Consequently,  if such  Notes are not  issued at an
Excess Premium and their  interest  rates  otherwise meet the test for qualified
stated interest,  the income on such Notes will be accounted for under the rules
applicable to VRDIs described above.

The OID Regulations  contain provisions (the "Contingent  Payment  Regulations")
that address the federal  income tax treatment of debt  obligations  with one or
more  contingent  payments   ("Contingent  Payment   Obligations").   Under  the
Contingent Payment Regulations,  any variable rate debt instrument that is not a
VRDI is classified as a Contingent Payment Obligation.  However,  the Contingent
Payment  Regulations,  by their terms, do not apply to debt instruments that are
subject to Section  1272(a)(6) of the Code. In the absence of further  guidance,
the Tax  Administrator  will  account  for  Notes  that are  Contingent  Payment
Obligations in accordance with Code Section  1272(a)(6).  Income will be accrued
on such Notes based on a constant yield that is derived from a projected payment
schedule as of the Closing Date. The projected  payment  schedule will take into
account the Pricing  Payment  Assumptions  and the  interest  payments  that are
expected  to be made  based on the value of any  relevant  indices  on the issue
date. To the extent that actual  payments  differ from projected  payments for a
particular taxable year, appropriate  adjustments to interest income and expense
accruals will be made for that year.

The method  described in the foregoing  paragraph for  accounting for Notes that
are Contingent  Payment  Obligations is consistent with Code section  1272(a)(6)
and the legislative history thereto.  Because of the uncertainty with respect to
the treatment of such Notes under the OID Regulations,  however, there can be no
assurance  that the  Service  will not assert  successfully  that a method  less
favorable to Noteholders will apply. In view of the complexities and the current
uncertainties as to income  inclusions with respect to Notes that are Contingent
Payment  Obligations,  each  investor  should  consult  his own tax  advisor  to
determine the  appropriate  amount and method of income  inclusion on such Notes
for federal income tax purposes.

Anti-Abuse Rule

Concerned  that  taxpayers  might  be  able to  structure  debt  instruments  or
transactions,  or to  apply  the  bright-line  or  mechanical  rules  of the OID
Regulations in a way that produces unreasonable tax results, the Treasury issued
regulations  containing an anti-abuse rule. Those regulations  provide that if a
principal  purpose in structuring a debt instrument,  engaging in a transaction,
or applying the OID  Regulations is to achieve a result that is  unreasonable in
light of the  purposes  of the  applicable  statutes,  the  Service can apply or
depart  from the OID  Regulations  as  necessary  or  appropriate  to  achieve a
reasonable  result. A result is not considered  unreasonable  under regulations,
however,  in the  absence  of a  substantial  effect on the  present  value of a
taxpayer's tax liability.

Market Discount

A subsequent  purchaser of a Note at a discount from its  outstanding  principal
amount (or, in the case of a Note having original issue discount,  its "adjusted
issue  price")  will  acquire  such Note with  market  discount.  The  purchaser
generally will be required to recognize the market  discount (in addition to any
original issue discount  remaining with respect to the Note) as ordinary income.
A person who  purchases  a Note at a price  lower  than the  Note's  outstanding
principal  amount but higher than its adjusted  issue price does not acquire the
Note  with  market  discount,  but will be  required  to report  original  issue
discount,  appropriately  adjusted  to reflect the excess of the price paid over
the adjusted  issue price.  See  "Original  Issue  Discount." A Note will not be
considered to have market  discount if the amount of such market  discount is de
minimis,  i.e.,  less than the product of (i) 0.25% of the  remaining  principal
amount (or, in the case of a Note having original issue  discount,  the adjusted
issue price of such Note), multiplied by (ii) the WAM of the Note (determined as
for original issue discount) remaining after the date of purchase. Regardless of
whether the subsequent purchaser of a Note with more than a de minimis amount of
market  discount is a cash-basis  or  accrual-basis  taxpayer,  market  discount
generally  will be taken into income as principal  payments  (including,  in the
case of a Note having original issue discount,  any Deemed  Principal  Payments)
are  received,  in an  amount  equal  to the  lesser  of (i) the  amount  of the
principal  payment  received  or (ii) the  amount  of market  discount  that has
"accrued"  (as described  below),  but that has not yet been included in income.
The purchaser may make a special election, which generally applies to all market
discount  instruments  held or acquired by the  purchaser in the taxable year of
election or thereafter,  to recognize  market discount  currently on an uncapped
accrual basis (the "Current Recognition  Election").  In addition, the purchaser
may make an All OID  Election  with  respect  to a Note  purchased  with  market
discount. See "-- Original Issue Discount" herein.

Until the Treasury promulgates applicable  regulations,  the purchaser of a Note
with market discount  generally may elect to accrue the market discount  either:
(i) on the basis of a  constant  interest  rate;  (ii) in the case of a Note not
issued with original issue discount,  in the ratio of stated interest payable in
the relevant period to the total stated  interest  remaining to be paid from the
beginning  of such period;  or (iii) in the case of a Note issued with  original
issue discount, in the ratio of original issue discount accrued for the relevant
period to the total  remaining  original issue discount at the beginning of such
period.   Regardless  of  which  computation  method  is  elected,  the  Pricing
Prepayment Assumptions must be used to calculate the accrual of market discount.

A Noteholder  who has acquired any Note with market  discount  generally will be
required  to treat a portion  of any gain on a sale or  exchange  of the Note as
ordinary  income to the  extent of the  market  discount  accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously  reported  as  ordinary  income as partial  principal  payments  were
received.  Moreover,  such Noteholder  generally must defer interest  deductions
attributable to any indebtedness  incurred or continued to purchase or carry the
Note to the extent they exceed income on the Note.  Any such  deferred  interest
expense,  in general, is allowed as a deduction not later than the year in which
the related  market  discount  income is  recognized.  If a  Noteholder  makes a
Current Recognition Election or an All OID Election,  the interest deferral rule
will not apply.  Under the Contingent  Payment  Regulations,  a secondary market
purchaser of a  Contingent  Payment  Obligation  at a discount  generally  would
continue to accrue interest and determine  adjustments on such Note based on the
original  projected payment schedule devised by the Issuer of such Note. See "--
Original Issue  Discount"  herein.  The holder of such a Note would be required,
however, to allocate the difference between the adjusted issue price of the Note
and its basis in the Note as positive  adjustments  to the accruals or projected
payments  on the Note over the  remaining  term of the Note in a manner  that is
reasonable (e.g., based on a constant yield to maturity).

Treasury  regulations  implementing  the market discount rules have not yet been
issued,  and uncertainty exists with respect to many aspects of those rules. For
example,  the  treatment  of a Note subject to  redemption  at the option of the
Issuer  that is acquired at a market  discount  is unclear.  It appears  likely,
however,  that the  market  discount  rules  applicable  in such a case would be
similar  to  the  rules  pertaining  to  original  issue  discount.  Due  to the
substantial  lack of  regulatory  guidance  with respect to the market  discount
rules,  it is unclear  how those  rules will  affect any  secondary  market that
develops for a given Class of Notes.  Prospective investors should consult their
own tax advisors  regarding the  application of the market discount rules to the
Notes.

Amortizable Premium

A purchaser of a Note who  purchases the Note at a premium over the total of its
Deemed  Principal  Payments may elect to amortize  such premium under a constant
yield method that reflects compounding based on the interval between payments on
the Notes. The legislative  history of the 1986 Act indicates that premium is to
be accrued in the same manner as market discount.  Accordingly,  it appears that
the accrual of premium on a Note will be calculated using the Pricing Prepayment
Assumptions.  Amortized  premium  generally  would be  treated  as an  offset to
interest  income on a Note and not as a  separate  deduction  item.  If a holder
makes an election to amortize premium on a Note, such election will apply to all
taxable  debt  instruments  (including  all  Notes)  held by the  holder  at the
beginning of the taxable year in which the election is made,  and to all taxable
debt  instruments  acquired  thereafter by such holder,  and will be irrevocable
without the consent of the Service.  Purchasers  who pay a premium for the Notes
should consult their tax advisors regarding the election to amortize premium and
the method to be employed.

Amortizable premium on a Note that is subject to redemption at the option of the
Issuer generally must be amortized as if the optional  redemption price and date
were the Note's principal amount and maturity date if doing so would result in a
smaller  amount of  premium  amortization  during  the  period  ending  with the
optional  redemption  date. Thus, a Noteholder would not be able to amortize any
premium on a Note that is subject to optional  redemption at a price equal to or
greater than the Noteholder's  acquisition price unless and until the redemption
option  expires.  In cases where  premium  must be amortized on the basis of the
price and date of an  optional  redemption,  the Note will be  treated as having
matured on the  redemption  date for the  redemption  price and then having been
reissued on that date for that price.  Any premium  remaining on the Note at the
time of the deemed reissuance will be amortized on the basis of (i) the original
principal  amount and maturity date or (ii) the price and date of any succeeding
optional redemption, under the principles described above.

Under the Contingent  Payment  Regulations,  a secondary  market  purchaser of a
Contingent  Payment  Obligation at a premium  generally would continue to accrue
interest and determine  adjustments on such Note based on the original projected
payment  schedule  devised by the Issuer of such Note.  See "--  Original  Issue
Discount"  herein.  The  holder of such a Note  would  allocate  the  difference
between  its  basis  in the  Note and the  adjusted  issue  price of the Note as
negative  adjustments to the accruals or projected payments on the Note over the
remaining  term of the Note in a manner  that is  reasonable  (e.g.,  based on a
constant yield to maturity).

Gain or Loss on Disposition

If a Note is sold,  the  Noteholder  will  recognize  gain or loss  equal to the
difference between the amount realized on the sale and his adjusted basis in the
Note.  The adjusted basis of a Note generally will equal the cost of the Note to
the  Noteholder,  increased by any original  issue  discount or market  discount
previously  includible in the Noteholder's gross income with respect to the Note
and reduced by the portion of the basis of the Note allocable to payments on the
Note  (other  than  qualified  stated  interest)   previously  received  by  the
Noteholder and by any amortized premium.  Similarly, a Noteholder who receives a
scheduled or prepaid  principal  payment  with respect to a Note will  recognize
gain or loss equal to the  difference  between the amount of the payment and the
allocable  portion of his adjusted basis in the Note.  Except to the extent that
the market discount rules apply and except as provided  below,  any gain or loss
on the sale or other  disposition  of a Note  generally  will be capital gain or
loss.  Such gain or loss will be long-term gain or loss if the Note is held as a
capital asset for the applicable long term holding period.

If the holder of a Note is a bank, thrift, or similar  institution  described in
Section  582 of the Code,  any gain or loss on the sale or  exchange of the Note
will  be  treated  as  ordinary  income  or loss. In addition, a portion  of any
gain from the sale of a Note that might   otherwise   be  capital  gain  may  be
treated  as   ordinary  income to the extent that such Note is held as part of a
"conversion  transaction"  within the meaning of Section  1258 of  the  Code.  A
conversion   transaction generally is one in which the taxpayer has taken two or
more  positions  in Notes or similar  property  that reduce or  eliminate market
risk,  if   substantially   all of the taxpayer's  return is attributable to the
time value of the taxpayer's net investment in such transaction.  The amount  of
gain  realized  in  a conversion transaction that is recharacterized as ordinary
income  generally will not exceed the amount of interest that would have accrued
on the taxpayer's net investment at 120% of the appropriate  "applicable federal
rate" (which rate is computed and published  monthly by the Service) at the time
the taxpayer  entered into the  conversion  transaction,  subject to appropriate
reduction  for prior  inclusion of interest and other  ordinary  income from the
transaction.

The highest  marginal  individual  income tax bracket is 39.6%.  The alternative
minimum tax rate for individuals is 26% with respect to alternative  minimum tax
income up to $175,000  and 28% with  respect to  alternative  minimum tax income
over $175,000.  The recently  enacted  Taxpayer  Relief Act of 1997 (the "Relief
Act")  established a three-tier  rate  structure with respect to the net capital
gain of individuals. Under the Relief Act, the highest marginal federal tax rate
on net capital gains for  individuals  with respect to assets held for more than
one year but not more than 18 months is 28%. However, the Relief Act reduces the
highest  marginal  federal tax rate with  respect to net capital  gain on assets
held by  individuals  for more than 18 months from 28% to 20%,  and, for taxable
years beginning after, and for assets acquired after, December 31, 2000 and with
respect to assets held for more than 5 years, to 18%. Accordingly,  there can be
a  significant  marginal  tax rate  differential  between net capital  gains and
ordinary income for individuals.  The highest marginal corporate tax rate is 35%
for  corporate  taxable  income over $10  million,  and the marginal tax rate on
corporate net capital gains is 35%,  although the  distinction  between  capital
gains and ordinary income remains relevant for other purposes.  Investors should
note that the deductibility of capital losses is subject to certain limitations.

Miscellaneous Tax Aspects

Backup  Withholding.  A Note may,  under  certain  circumstances,  be subject to
"backup  withholding" at the rate of 31% with respect to "reportable  payments,"
which include interest payments and principal  payments to the extent of accrued
original  issue  discount as well as  distributions  of proceeds  from a sale of
Notes. This withholding  generally applies if the Noteholder of a Note (i) fails
to furnish the Trustee with its taxpayer  identification  number  ("TIN");  (ii)
furnishes  the  Trustee or the Issuer an  incorrect  TIN;  (iii) fails to report
properly  interest,  dividends or other "reportable  payments" as defined in the
Code; or (iv) under certain  circumstances,  fails to provide the Trustee or the
Issuer or such Noteholder's securities broker with a certified statement, signed
under  penalty  of  perjury,  that the TIN is its  correct  number  and that the
Noteholder is not subject to backup  withholding.  Backup  withholding  will not
apply, however, with respect to certain payments made to Noteholders,  including
payments to certain  exempt  recipients  (such as exempt  organizations)  and to
certain  Nonresidents (as defined below) complying with requisite  certification
procedures.   Noteholders   should  consult  their  tax  advisors  as  to  their
qualification  for  exemption  from backup  withholding  and the  procedure  for
obtaining the exemption.

The Trustee will report to the Noteholders  and to the Internal  Revenue Service
each calendar year the amount of any "reportable  payments" during such year and
the amount of tax withheld, if any, with respect to payments on the Notes within
a reasonable time after the end of each calendar year.

Foreign Noteholders. Under the Code, interest and original issue discount income
(including  accrued  interest or original issue  discount  recognized on sale or
exchange)  paid or accrued  with  respect to Notes held by  Noteholders  who are
nonresident alien individuals,  foreign  corporations,  foreign  partnerships or
certain foreign estates and trusts  ("Nonresidents")  or Noteholders  holding on
behalf of a Nonresident  generally  will be treated as "portfolio  interest" and
therefore  will not be subject to any United  States tax provided  that (i) such
interest  is not  effectively  connected  with a trade or business in the United
States  of the  Noteholder  and (ii) the  Issuer  (or  other  person  who  would
otherwise  be required to withhold tax from such  payments) is provided  with an
appropriate  statement  that the  beneficial  owner of a Note is a  Nonresident.
Interest  (including  original issue  discount) paid on Notes to Noteholders who
are  foreign  persons  will not be subject to  withholding  if such  interest is
effectively connected with a United States business conducted by the Noteholder.
Such interest (including  original issue discount) will,  however,  generally be
subject to the regular United States income tax.  Effective January 1, 2000, any
foreign  investor that seeks the protection of an income tax treaty with respect
to the imposition of United States withholding tax will generally be required to
obtain a TIN from the  Service in advance  and  provide  verification  that such
investor is entitled to the  protection  of the relevant  income tax treaty.  In
addition,  foreign  tax-exempt  investors  will generally be required to provide
verification of their tax-exempt status.  Foreign investors are urged to consult
with their tax advisors with respect to these new withholding rules.

DUE TO THE COMPLEXITY OF THE FEDERAL INCOME TAX RULES  APPLICABLE TO NOTEHOLDERS
AND THE  CONSIDERABLE  UNCERTAINTY  THAT EXISTS WITH  RESPECT TO MANY ASPECTS OF
THOSE RULES, POTENTIAL INVESTORS SHOULD CONSULT THEIR OWN TAX ADVISORS REGARDING
THE TAX TREATMENT OF THE ACQUISITION, OWNERSHIP, AND DISPOSITION OF THE NOTES.

                            STATE TAX CONSIDERATIONS

In addition to the federal income tax consequences described in "Certain Federal
Income Tax Consequences,"  potential  investors should consider the state income
tax  consequences of the acquisition,  ownership,  and disposition of the Notes.
State income tax law may differ  substantially  from the  corresponding  federal
law, and this  discussion  does not purport to describe any aspect of the income
tax laws of any state.  Therefore,  potential investors should consult their own
tax advisors with respect to the various state tax consequences of an investment
in the Notes.

                              ERISA CONSIDERATIONS

Fiduciaries  of employee  benefit plans and certain other  retirement  plans and
arrangements that are subject to the Employee  Retirement Income Security Act of
1974, as amended  ("ERISA") or corresponding  provisions of the Code,  including
individual  retirement  accounts  and  annuities,  Keogh  plans  and  collective
investment  funds in which such plans,  accounts,  annuities or arrangements are
invested (any of the foregoing,  a "Plan"),  persons acting on behalf of a Plan,
or  persons  using  the  assets  of a Plan  ("Plan  Investors"),  should  review
carefully with their legal advisors  whether the purchase or holding of a Series
of Notes could either give rise to a transaction  that is prohibited under ERISA
or the Code or cause the assets of the Trust to be  treated  as plan  assets for
purposes  of  regulations  of the  Department  of Labor  set  forth in 29 C.F.R.
2510.3-101 (the "Plan Asset Regulations"). Prospective investors should be aware
that,  although  certain  exceptions  from  the  application  of the  prohibited
transaction  rules  and  the  Plan  Asset  Regulations  exist,  there  can be no
assurance that any such exception will apply with respect to the  acquisition of
a Note.

Under the Plan Asset Regulations, if the Notes of a Series are treated as having
substantial equity features,  the purchaser of a Note could be treated as having
acquired a direct  interest  in the Trust  assets  securing  the Notes.  In that
event,  the  purchase,  holding,  or  resale  of the  Notes  could  result  in a
transaction that is prohibited under ERISA or the Code. It is expected that each
Series of Notes will be treated as debt obligations  without  significant equity
features for purposes of the Plan Asset  Regulations.  Accordingly,  a Plan that
acquires a Note  should not be treated as having  acquired a direct  interest in
the Trust assets.  However, there can be no complete assurance that the Notes of
a Series will be treated as debt obligations without significant equity features
for purposes of the Plan Asset  Regulations.  The  Prospectus  Supplement  for a
Series of Notes will indicate whether,  and to what extent a Class or Classes of
Notes of a Series would be treated as debt obligations  with significant  equity
features for purposes of the Plan Asset Regulations.  The Prospectus  Supplement
for any Class or Classes  of Notes so treated  will  indicate  whether  any such
Class or Classes will be restricted in their availability to Plan Investors.

Regardless  whether  the Notes are  treated  as debt or equity for  purposes  of
ERISA,  however, the  acquisition or holding of the Notes by or on behalf of a
Plan could still be considered to give rise to a prohibited  transaction  if the
parties to the issuance transaction,  or any of their respective affiliates is
or becomes a party in interest or a disqualified  person with respect to such
Plan.  However, one or more  exemptions  may be  available  with  respect to
certain  prohibited transaction  rules of ERISA and might  apply in connection
with the  initial purchase,  holding and resale of the Notes,  depending  in
part upon the type of Plan fiduciary making the decision to acquire Notes and
the circumstances  under which such decision is made. Those exemptions  include,
but are not limited to: (i) Prohibited Transaction Class Exemption ("PTCE")
95-60, regarding investments by insurance company pooled accounts;  (ii) PTCE
91-38, regarding investments by bank collective  investment  funds;  (iii) PTCE
90-1,  regarding  investments by insurance  company  pooled  separate  accounts;
or (iv) PTCE  84-14,  regarding transactions  negotiated  by  qualified
professional  asset  managers.   Before purchasing Notes, a Plan subject to the
fiduciary  responsibility  provisions of ERISA or described in Section
4975(e)(1) (and not exempt under Section 4975(g)) of the Code should consult
with its counsel to determine  whether the conditions of any exemption  would be
met. A purchaser of a Note should be aware,  however, that even if the
conditions  specified in one or more  exemptions  are met, the scope of the
relief provided by an exemption might not cover all acts that might be construed
as prohibited transactions.

                              AVAILABLE INFORMATION

The Depositor has filed with the Commission a registration  statement  (together
with all amendments and exhibits thereto,  the  "Registration  Statement") under
the Securities Act with respect to the Notes offered hereby. This Prospectus and
the  accompanying  Prospectus  Supplement,  which forms part of the Registration
Statement,  does not contain all the information  contained therein. For further
information,  reference  is  made to the  Registration  Statement  which  may be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission  at  450  Fifth  Street,  N.W.,  Washington  D.C.  20549;  and at the
Commission's regional offices at Seven World Trade Center, Suite 1300, New York,
New York 10048;  and 500 West  Madison  Street,  Suite 1400,  Chicago,  Illinois
60661,  and copies of all or any part  thereof may be  obtained  from the Public
Reference Branch of the Commission,  450 Fifth Street,  N.W.,  Washington,  D.C.
20549  upon the  payment  of  certain  fees  prescribed  by the  Commission.  In
addition, the Registration Statement may be accessed  electronically through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's site on the World Wide Web located at http:/ /www.sec.gov.

                             REPORTS TO NOTEHOLDERS

Unless  Definitive Notes are issued for any Series of Notes,  monthly  unaudited
reports and annual  unaudited  reports  containing  information  concerning  the
Financed Student Loans will be prepared by the  Administrator and sent on behalf
of each Trust only to Cede, as nominee of DTC and registered holder of the Notes
but will not be sent to any  beneficial  holder of the Notes.  Such reports will
not  constitute  financial  statements  prepared in  accordance  with  generally
accepted  accounting  principles.  See  "Description  of the Notes -- Book-Entry
Registration"  and "-- Reports to Noteholders"  herein Each Trust will file with
the Commission such periodic reports as are required under the Exchange, and the
rules and  regulations  of the  Commission  thereunder.  Each  Trust  intends to
suspend the filing of such reports under the Exchange Act when and if the filing
of such reports is no longer statutorily required.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

All reports and other  documents  filed by the  Administrator,  on behalf of the
Trust,  pursuant to  Sections  13(a),  13(c),  14 or 15(d) of the  Exchange  Act
subsequent to the date of this  Prospectus  and prior to the  termination of the
offering of any Series of Notes shall be deemed to be  incorporated by reference
into this Prospectus and the accompanying Prospectus Supplement and to be a part
hereof.  After the initial  distribution of the Notes by the Underwriters and in
connection with market making  transactions by Crestar  Securities  Corporation,
this  Prospectus  will be  distributed  together  with,  and  should  be read in
conjunction with, an accompanying supplement to the Prospectus.  Such supplement
will  contain  the  reports  described  above and  generally  will  include  the
information contained in the quarterly statements furnished to Noteholders.  See
"Description  of the Notes -- Reports to  Noteholders"  and  "Description of the
Agreements -- Statements to Indenture Trustee" herein.  Any statement  contained
herein or in a document  incorporated  or deemed to be incorporated by reference
herein  shall be  deemed to be  modified  or  superseded  for  purposes  of this
Prospectus  and the  accompanying  Prospectus  Supplement  to the extent  that a
statement contained herein or therein or in any subsequently filed document that
also is or is deemed to be incorporated by reference  herein or therein modifies
or supersedes such statement. Any such statement so modified or superseded shall
not be deemed, except as so modified or superseded, to constitute a part of this
Prospectus and the accompanying Prospectus Supplement.

The  Administrator  will provide without charge to each person to whom a copy of
this Prospectus and the accompanying Prospectus Supplement are delivered, on the
written  or  oral  request  of any  such  person,  a  copy  of any or all of the
documents  incorporated  herein  by  reference,  except  the  exhibits  to  such
documents  (unless such exhibits are  specifically  incorporated by reference in
such  documents).  Written  requests  for such copies  should be directed to Mr.
Eugene S.  Putnam,  Jr.,  Senior Vice  President - Investor  Relations,  Crestar
Financial  Corporation,  919 East Main  Street,  P.O.  Box 26665,  Richmond,  VA
23261-6665 or  "[email protected]"  on the Internet.  Telephone requests
for such copies should be directed to (804) 782-7821.

                              PLAN OF DISTRIBUTION

The Notes will be offered in one or more Series and one or more Classes  through
one or more underwriters or underwriting syndicates ("Underwriters"),  which may
include Crestar  Securities  Corporation,  an affiliate of the  Transferor.  The
Prospectus  Supplement  for each Series of Notes will set forth the terms of the
offering of such Series and of each Class within such Series, including the name
or names of the  Underwriters,  the  proceeds to the  Depositor,  and either the
initial public offering price, the discounts and commissions to the Underwriters
and any discounts or concessions allowed or reallowed to certain dealers, or the
method by which the price at which the Underwriters  will sell the Notes will be
determined.

The Notes may be  acquired  by  Underwriters  for their own  account  and may be
resold  from  time to time in one or  more  transactions,  including  negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of sale.  The  obligations  of any  Underwriters  will be subject to
certain conditions precedent,  and such Underwriters will be severally obligated
to  purchase  all of a  Series  of Notes  described  in the  related  Prospectus
Supplement,  if any are  purchased.  If Notes of a Series are offered other than
through Underwriters, the related Prospectus Supplement will contain information
regarding  the nature of such  offering  and any  agreements  to be entered into
between the seller and purchasers of Notes of such Series.

The time of  delivery  for the  Notes  of a  Series  in  respect  of which  this
Prospectus is delivered will be set forth in the related Prospectus Supplement.

                              FINANCIAL INFORMATION

The Depositor has determined  that its financial  statements are not material to
the offering  made hereby.  A Trust will engage in no  activities  other than as
described herein. Accordingly, no financial statements with respect to any Trust
are included in this Prospectus.

                                     RATING

It is a  condition  to the  issuance  and sale of each Series and Class of Notes
that they each be rated by at least one nationally recognized statistical rating
organization in one its four highest applicable rating categories.  A securities
rating  is not a  recommendation  to buy,  sell or  hold  securities  and may be
subject to revision or withdrawal at any time by the  assigning  Rating  Agency.
See "Rating" in the accompanying Prospectus Supplement.



<PAGE>

                                                                      APPENDIX I

                       GLOSSARY OF PRINCIPAL DEFINITIONS

Set forth  below is a  glossary  of the  principal  defined  terms  used in this
Prospectus.

         "Additional  Student  Loans" means  additional  Financed  Student Loans
conveyed by the Depositor to the related Trust during the Pre-Funding Period.

         "Adjustment  Payment" means an amount equal to the  difference  between
the aggregate  principal  balance of any Subsequent  Financed Student Loans that
are being exchanged into the related Trust and the aggregate  principal  balance
of the Financed Student Loans they are replacing.

         "Administration Agreement" means the agreement among the Administrator,
the Eligible Lender Trustee and the Indenture Trustee.

         "Administration Fee" means the fee to be payable to the Administrator.

         "Administrator" means one who performs administrative duties concerning
the Trust and the Financed Student Loans under the Administration Agreement.

         "Administrator  Default"  means any  failure  by the  Administrator  to
perform in any material respect its duties under an Administration Agreement.

         "Accrual  Notes"  means any Class of Notes on which all or a portion of
the interest  thereon  accrues and is  capitalized  and not payable until a date
certain or until one or more other Classes are paid in full.

         "Accrual Period" means the period of time during which interest accrues
but is not payable with respect to a Class of Accrual Notes.

         "Advance Account" means the account maintained by the Indenture Trustee
into which Advances from the Master Servicer are to be deposited.

         "Advances"  means deposits made by the Master  Servicer with respect to
anticipated future collections on the Financed Student Loans.

         "Auction  Agent"  is the  party  identified  as such in the  Prospectus
Supplement.

         "Auction Period" means, with respect to each Note, the Interest Accrual
Period  applicable to such Note during which time the applicable  Class Interest
Rate is determined pursuant to the related Indenture.

         "Auction  Period  Adjustment"  means,  with respect to the Auction Rate
Notes,  the  ability  of the  Administrator  to change the length of one or more
Auction  Periods to conform with then  current  market  practice or  accommodate
other economic or financial factors that may affect or be relevant to the length
of the Auction Period or any Class Interest Rate.

         "Auction  Procedures"  shall mean the auction  procedures  that will be
used in determining  the interest rates on the Auction Rate Notes,  as set forth
in this Prospectus and in an Appendix to any Prospectus Supplement relating to a
Class of Auction Rate Notes.

         "Auction  Rate Notes" means any Class of Notes  bearing  interest at an
Auction Rate, as identified in the Prospectus Supplement.

         "Available Funds" means the sum, without duplication,  of the following
amounts  with  respect to the related  Collection  Period:  (i) all  collections
received by the Master  Servicer or any Servicer on the Financed  Student  Loans
(including  any  Guarantee  Payments   (including  payments  received  from  any
guarantor under any Private Loan Program) and Insurance  Payments  received with
respect to the Financed Student Loans during such Collection  Period);  (ii) any
payments,  including without  limitation,  Interest Subsidy Payments and Special
Allowance   Payments  received  by  the  Eligible  Lender  Trustee  during  such
Collection Period with respect to the Financed Student Loans; (iii) all proceeds
from any sales of Financed  Student  Loans by the Trust  during such  Collection
Period;  (iv) any payments of or with respect to interest received by the Master
Servicer or a Servicer during such Collection  Period with respect to a Financed
Student  Loan for  which a  Realized  Loss  was  previously  allocated;  (v) the
aggregate  Purchase  Amounts received for those Financed Student Loans purchased
by the Depositor or the Master  Servicer during the related  Collection  Period;
(vi) the aggregate  amounts,  if any,  received from the Depositor or the Master
Servicer as reimbursement of non-guaranteed or uninsured interest amounts (which
shall not  include,  with respect to Financed  FFELP Loans,  the portion of such
interest  amounts  (i.e.,  2%) for which the  Guarantee  Agency  did not have an
obligation to make a Guarantee  Payment),  or lost Interest Subsidy Payments and
Special  Allowance  Payments with respect to the Financed Student Loans pursuant
to the Transfer and Servicing Agreement;  (vii) net Adjustment Payments, if any,
during such Collection  Period;  (viii) investment  earnings for such Collection
Period; and (ix) any other sums identified in the related Prospectus Supplement;
provided,  however,  that Available Funds will exclude all payments and proceeds
of any Financed  Student Loans the Purchase Amount of which has been included in
Available Funds for a prior Collection Period (which payments and proceeds shall
be paid to the Depositor), and amounts used to reimburse the Master Servicer for
Advances  pursuant  to  the  terms  of the  applicable  Transfer  and  Servicing
Agreement.

         "BHCA" means the Bank Holding Company Act of 1956, as amended.

         "Carryover  Interest"  means the  difference  between the interest that
would accrue on any Class of Notes or  Certificates  at the Formula Rate and the
interest that accrues at the Net Loan Rate,  together with interest thereon from
the Payment Date or Quarterly  Payment Date on which it is due until paid at the
Formula Rate.

         "Cede" means Cede & Co., the Depository  Trust  Company's  nominee with
respect to book-entry Notes.

         "Cedel" means a professional  depository incorporated under the laws of
Luxembourg  which  holds  securities  for its  participating  organizations  and
facilitates  the clearance and  settlement  of securities  transactions  between
Cedel Participants through electronic book-entry.

         "Cedel Participants" means recognized financial institutions around the
world that utilize the  services of Cedel,  including  underwriters,  securities
brokers and dealers,  banks, trust companies,  clearing corporations and certain
other organizations and may include the underwriters of any Series of Notes.

         "Certificates" means the certificated equity interest in any Trust.

         "Claims  Rates" means those rates  determined by dividing total default
claims since the previous September 30 by the total original principal amount of
the Guarantee Agency's guaranteed loans in repayment on such September 30.

         "Class"  means any class of the Notes of a Series as  specified  in the
related Prospectus Supplement.

         "Class  Interest  Rate"  means  with  respect to any Class of Notes the
annual rate at which interest  accrues on the Notes of such Class,  as specified
in the related Prospectus Supplement.

         "Closing Date" means, for any Series,  the date on which such Series is
issued, which will be specified in the related Prospectus Supplement.

         "Code" means the Internal Revenue Code of 1986, as amended.

         "Collection  Account"  means the account  maintained  by the  Indenture
Trustee  into which all  collections  on the  Financed  Student  Loans are to be
deposited.

         "Collection  Period"  means,  unless  otherwise  provided  in a related
Prospectus Supplement, any calendar month.

         "Commission" means the United States Securities and Exchange
Commission.

         "Consolidation Loan Fees" means, as to any Collection Period, an amount
equal to the per annum rate identified in the related  Prospectus  Supplement of
the outstanding  principal balances of and accrued interest on the Consolidation
Loans owned by the related Trust as of the last day of such Collection Period.

         "Cooperative"   means  Societe   Cooperative,   a  Belgian  cooperative
corporation.

         "Credit  Enhancement" means the credit support available to one or more
Classes  of a Series  of  Notes,  including  overcollateralization,  letters  of
credit, liquidity facilities,  insurance policies,  spread accounts, one or more
Classes of subordinate securities,  derivative products or other forms of credit
enhancement including but not limited to third party guarantees.

         "Crestar  Subsidiary" means Crestar Bank and certain other subsidiaries
of Crestar Financial Corporation.

         "Cut-off Date" means, for any Series, the date specified in the related
Prospectus  Supplement  as the date on or after  which  principal  and  interest
payments on the related Financed Student Loans are to be included in the related
Trust Estate.

         "Default" means with respect to a HEAL Loan, the persistent  failure of
the  borrower of a HEAL Loan to make a payment when due, or to comply with other
terms  of  the  note  or  other  written  agreement   evidencing  a  loan  under
circumstances  where the  Secretary of HHS finds it  reasonable to conclude that
the borrower no longer intends to honor the obligation to repay.  In the case of
a loan repayable (or on which interest is payable) in monthly installments, this
failure must have persisted for 120 days. In the case of a loan repayable (or on
which interest is payable) in less frequent installments, this failure must have
persisted for 180 days.

         "Deferment  Period" means certain periods when no principal  repayments
need be made on certain Financed Student Loans.

         "Definitive  Notes"  means  Notes to be  issued  in  fully  registered,
certificated  form to Note  Owners or their  nominees  rather than to DTC or its
nominee.

         "Delaware  Trustee"  means  the  entity  so  specified  in the  related
Prospectus  Supplement  serving as Delaware  Trustee of the Trust  offering  the
Notes.

         "Delaware Trustee Fee" means the fees payable to the Delaware Trustee.

         "Department of Education" means the U.S. Department of Education.

         "Department of HHS" means the U.S. Department of Health and Human
Services.

         "Depositor"  means  Crestar  Securitization,  LLC, a  Virginia  limited
liability company.

         "Depositories" means DTC, Cedel and Euroclear, collectively.

         "Depository"  means  DTC or any  successor  or  other  Clearing  Agency
selected by the Company as depository for any Book-Entry Certificates.

         "Directing  Notes"  means those Notes  entitled to direct the action of
the Indenture Trustee under certain specified conditions.

         "DTC" means the Depository Trust Company.

         "DTC Participants"  means the participating  organizations that utilize
the services of DTC,  including  securities  brokers and dealers,  banks,  trust
companies, clearing corporations and certain other organizations.

         "Effective  Interest Rate" means,  with respect to any Financed Student
Loan,  the  interest  rate on such Loan after  giving  effect to all  applicable
Interest  Subsidy  Payments,   Special  Allowance   Payments,   rebate  fees  on
Consolidation  Loans and reductions  pursuant to borrower  incentives.  For this
purpose,  the Special  Allowance  Payment  rate will be computed  based upon the
average of the bond equivalent  rates of 91-day Treasury bills auctioned  during
that portion of the current  calendar  quarter that ends on the date as of which
the Effective Interest Rate is determined,  or some other method as described in
the Prospectus Supplement.

         "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  thereof or the  District  of
Columbia (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" is generally a depository institution organized
under the federal or any state  banking  laws whose  deposits are insured by the
Federal  Deposit  Insurance  Corporation  and  whose  unsecured  long-term  debt
obligations or short-term debt ratings are acceptable to the Rating Agencies.

         "Eligible  Investments" means one or more of the investments  specified
in the Transfer and Servicing  Agreement in which moneys in the related  Payment
Account and certain other accounts are permitted to be invested.

         "Eligible  Lender  Trustee"  means the trustee  under the related Trust
Agreement, so specified in the related Prospectus Supplement serving as eligible
lender trustee of the Trust offering the Notes.

         "Eligible  Lender  Trustee  Fee" means the fee payable to the  Eligible
Lender Trustee.

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

         "Euroclear  Operator"  means Morgan Guaranty Trust Company of New York,
Brussels, Belgium office.

         "Euroclear  Participants"  means the participating  organizations  that
utilize the  services of  Euroclear,  including  banks,  securities  brokers and
dealers  and other  professional  financial  intermediaries  and may include the
underwriters of any Series of Notes.

         "Event of Default" with respect to the Notes of a Series, as defined in
the Indenture,  consists of: (i) a default for five business days or more in the
payment of any Class  Interest  Rate or  Principal  Payment  Amount on the Notes
after the same  becomes due and  payable;  (ii) a default in the  observance  or
performance  of any covenant or agreement  of the  applicable  Trust made in the
Indenture or the Transfer and Servicing  Agreement and the  continuation  of any
such default for a period of 30 days after notice thereof is given to such Trust
by the  Indenture  Trustee  or to such  Trust and the  Indenture  Trustee by the
holders of at least 25% in aggregate  principal  amount of the  Directing  Notes
then  outstanding;  (iii) any  representation or warranty made by a Trust in the
Indenture or in any  certificate  delivered  pursuant  thereto or in  connection
therewith  having been incorrect in a material  respect as of the time made, and
such breach not having been cured within 30 days after  notice  thereof is given
to the Trust by the Indenture  Trustee or to the Trust and the Indenture Trustee
by the holders of at least 25% in aggregate  principal  amount of the  Directing
Notes  then  outstanding;  or (iv)  certain  events of  bankruptcy,  insolvency,
receivership or liquidation of a Trust.

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

         "Expense  Account" means an account  established  and maintained by the
Indenture Trustee to pay Consolidation Loan Fees and Transaction Fees.

         "FDIA" means the Federal Deposit Insurance Act, as amended.

         "FDIC" means the Federal Deposit Insurance Corporation.

         "FFEL  Program"  means  the  Federal  Family   Education  Loan  Program
established  by the Higher  Education  Act  pursuant  to which loans are made to
borrowers  pursuant to certain  guidelines,  and the  repayment of such loans is
guaranteed by a Guarantee Agency, and any predecessor or successor program.

         "FFELP Loans" means student loans made under the FFEL Program.

         "Financed  FFELP Loans" means those FFELP Loans that secure one or more
Series of Notes.

         "Financed  HEAL  Loans"  means those HEAL Loans that secure one or more
Series of Notes.

         "Financed  Private  Loans" means those Private Loans that secure one or
more Series of Notes.

         "Financed  Student  Loans" means  Financed  FFELP Loans,  Financed HEAL
Loans and Financed Private Loans, as applicable.

         "FIRREA" means Financial Institutions Reform,  Recovery and Enforcement
Act of 1989, as amended.

         "Fitch" means Fitch IBCA, Inc.

         "Forbearance Period" means a period of time during which a borrower, in
case of temporary financial hardship, may defer the repayment of principal.

         "Formula  Rate" means,  with respect to any Class of a Series of Notes,
the lesser of (a) the rate  established  pursuant to an index or market  (LIBOR,
T-Bill or  Auction),  and (b) a cap,  if any,  all as  specified  in the related
Prospectus Supplement for such Series.

         "Grace Period" means a period of time,  following a borrower's  ceasing
to pursue at least a half-time  course of study and prior to the commencement of
a repayment period,  during which principal need not be paid on certain Financed
Student Loans.

         "Guarantee   Agency"   means  a  state  agency  or  private   nonprofit
corporation  which  guarantees  certain  payments of  principal  and interest on
Financed FFELP Loans pursuant to a Guarantee Agreement.

         "Guarantee  Agreements" means agreements between a Guarantee Agency and
a financial institution.

         "Guarantee  Fund"  means cash and  reserves  used for the  purchase  of
defaulted student loans by a Guarantee Agency.

         "Guarantee  Payments"  means those payments made by a Guarantee  Agency
with respect to a Financed Student Loan.

         "HEAL Act" means the Public  Health  Service Act,  Title VII,  Sections
701-720,  as  amended,  together  with all  rules  and  regulations  promulgated
thereunder.

         "HEAL  Consolidation  Loan" means a loan that combines two or more HEAL
Loans made to the same borrower.

         "HEAL  Insurance   Contract"  means  an  insurance  contract  with  the
Department of HHS with respect to Financed HEAL Loans.

         "HEAL Loans" means loans made under the HEAL Program.

         "HEAL Program" is a loan program established under the HEAL Act.

         "Higher  Education  Act" means the  Higher  Education  Act of 1965,  as
amended.

         "Indenture"  means the  indenture  between the Issuer and the Indenture
Trustee, pursuant to which a Series of Notes is issued, as such indenture may be
supplemented or amended from time to time by a Series Supplement.

         "Indenture Trustee" means the trustee under the related Indenture.

         "Indenture  Trustee Fee" means the amount  allocated  to the  Indenture
Trustee, as specified in the related Indenture.

         "Index  Maturity"  means,  with respect to a LIBOR Rate Class of Notes,
the offered rate for deposits  having a maturity  equal to the related  Interest
Accrual Period.

          "Indirect Participants" means organizations which have indirect access
to a Clearing Agency,  such as securities brokers and dealers,  banks, and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Participant, either directly or indirectly.

         "Initial  Pool  Balance"  generally  will mean the Pool  Balance of the
Financed Student Loans as of the Cut-off Date.

         "Insurance  Payments"  means with respect to any  Financed  HEAL Loans,
payments of insurance with respect thereto.

         "Interest  Accrual Period" means, with respect to a Class of Notes, the
period  of time in which  Interest  may  accrue,  as set  forth  in the  related
Prospectus Supplement.

         "Interest Determination Date" means the date preceding the commencement
of each Interest Accrual Period on which the Class Interest Rate is determined.

         "Interest  Payment  Period" means,  with respect to any Class of Notes,
the period set forth in the related Prospectus Supplement.

         "Interest  Subsidy  Agreement"  means,  with  respect  to any  Financed
Student  Loans,  the agreement  between a Guarantee  Agency and the Secretary of
Education  pursuant to Section  428(b) of the Higher  Education Act, as amended,
which entitles the holders of eligible loans  guaranteed by the Guarantee Agency
to receive  Interest  Subsidy Payments from the Secretary of Education on behalf
of certain students while the student is in school, during a six to twelve month
Grace Period  after the student  leaves  school,  and during  certain  Deferment
Periods,  subject to the holders' compliance with all requirements of the Higher
Education Act.

         "Interest  Subsidy Payments" are interest payments paid with respect to
an  eligible  loan  during  the  period  prior to the time that the loan  enters
repayment and during Grace and Deferment Periods.

         "Issuer" means the particular Trust issuing the Notes.

         "Legal Final  Maturity"  means the Payment Date on which the  aggregate
outstanding  principal amount of each Class of Notes will be payable in full, as
identified in the related Prospectus Supplement.

         "LIBOR"  means  the  London  Interbank   Offered  Rate  that  the  most
creditworthy  international  banks dealing in Eurodollars  charge each other for
large loans.

         "LIBOR Rate Notes" means any Class of Notes the Class  Interest Rate of
which is based upon LIBOR.

         "London Banking Day" means a business day on which dealings in deposits
in United States dollars are transacted in the London interbank market.

         "Manager" means Crestar SP Corporation, a Virginia corporation.

         "Master  Servicer"  means  Crestar Bank or the entity  specified in the
Prospectus  Supplement  for a Series  that will  administer  and  supervise  the
performance  by  the  Servicers  of  their  duties  and  responsibilities  under
Servicing Agreements in respect to Notes securing a Series.

         "Master Servicer Default" under a Transfer and Servicing Agreement will
consist of: (i) any failure by the Master  Servicer to deliver to the  Indenture
Trustee for deposit in any of the Trust  Accounts at the time  required for such
deposit any collections, Guarantee Payments, Insurance Payments, any payments by
a guarantor  under a guarantee  agreement  for a Private  Loan or other  amounts
received by the Master  Servicer  with  respect to the Financed  Student  Loans,
which failure continues  unremedied for three Business Days after written notice
from the Indenture Trustee,  the Administrator or the Eligible Lender Trustee is
received by the Master Servicer or after discovery by the Master Servicer;  (ii)
any failure by the Master  Servicer  duly to observe or perform in any  material
respect any other  covenant or agreement of the Master  Servicer in the Transfer
and Servicing  Agreement  which  failure  materially  and adversely  affects the
rights of  Noteholders  and which  continues  unremedied  for 60 days  after the
giving of  written  notice of such  failure  (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 holders of Directing Notes  evidencing not less than 25% in principal  amount
of  the  outstanding  Directing  Notes;  (iii)  certain  events  of  insolvency,
readjustment  of  debt,  marshaling  of  assets  and  liabilities,   or  similar
proceedings  with  respect to the Master  Servicer  and  certain  actions by the
Master Servicer indicating its Insolvency, reorganization pursuant to bankruptcy
proceedings  or  inability  to pay its  obligations;  and (iv)  any  limitation,
suspension or  termination  by the  Department of Education or the Department of
HHS or by a  guarantor  of  Financed  Private  Loans  of the  Master  Servicer's
eligibility to service Student Loans which materially and adversely  affects the
Master Servicer's ability to service Financed Student Loans.

         "Net Loan Rate" for any Interest Accrual Period will equal the weighted
average  Effective  Interest  Rate as of the last day of the  Collection  Period
immediately  preceding such Interest  Accrual Period less the Operating  Expense
Percentage.

         "New Borrower"  means a borrower who, on the date the  promissory  note
was signed,  did not have an  outstanding  balance on a previous  loan which was
made, insured or guaranteed under the FFEL Program.

         "Nonresidents"  means holders who are  nonresident  alien  individuals,
foreign  corporations,  foreign  partnerships  or certain  foreign  estates  and
trusts.

         "Noteholder" means a holder of a Note.

         "Notes" means a manually  executed  written  instrument  evidencing the
Borrower's  promise  to repay a  stated  sum of  money,  plus  interest,  to the
Noteholder by a specific date.

         "Note Owner" means the registered owner of a Note.

         "Note Payment  Account"  means the account  maintained by the Indenture
Trustee  from which  distributions  of  principal  and  interest are made to the
Noteholders.

         "Obligor" means a person who is indebted under a Financed Student Loan.

         "Parity  Percentage"  means with  respect  to any Series of Notes,  the
percentage set forth in the related Prospectus Supplement,  which percentage for
any Payment Date or Quarterly  Payment  Date is  determined  by dividing (i) the
applicable Pool Balance as of the end of the preceding  Collection Period,  plus
accrued  interest  thereon,  accrued  Special  Allowance  Payments  and Interest
Subsidy Payments as of the end of such Collection  Period and all amounts in the
Collection  Account and Reserve  Account as of the end of the Collection  Period
(adjusted for payments made on such Payment Date or Quarterly Payment),  by (ii)
the sum of the  principal  balance of the Notes (after  payment  thereon on such
Payment Date or Quarterly Payment Date),  accrued interest thereon,  and accrued
and unpaid Transaction Fees and Consolidation Loan Fees.

         "Parity  Payment" means those principal  amounts required to be paid on
the  Notes  until  the  Parity  Percentage  is  achieved,  as  specified  in the
Prospectus Supplement.

         "Participants"  means the participating  organizations that utilize the
services of the Depository.

         "Payment  Date"  means with  respect to any Class of Notes of a Series,
the date specified in the related Prospectus Supplement for payment on the Notes
of such Series.

         "Payment  Determination  Date" means with respect to any Payment  Date,
the date set forth in the related  Prospectus  Supplement when the Administrator
is obligated to determine the amounts to be  distributed  to the  Noteholders on
such Payment Date.

         "Plan"  means any  employee  benefit  plan or  retirement  arrangement,
including  individual  retirement  accounts  and  annuities,  Keogh  plans,  and
collective  investment  funds  in  which  such  plans,  accounts,  annuities  or
arrangements  are  invested,  that are described in or subject to the Plan Asset
Regulations, ERISA, or corresponding provisions of the Code.

         "Plan Asset  Regulations" means the Department of Labor regulations set
forth in 29 C.F.R. ss. 2510.3-101, as amended from time to time.

         "Plan  Investors"  are persons  acting on behalf of a Plan,  or persons
using the assets of a Plan.

         "PLUS  Loans" are loans made only to  borrowers  who are parents  (and,
under  certain  circumstances,   spouses  of  remarried  parents)  of  dependent
undergraduate students.

         "Pool Balance" means,  with respect to the end of any Collection Period
with  respect  to  Financed  Student  Loans,  an amount  equal to the  aggregate
principal  balance of the Financed  Student Loans  (including  accrued  interest
thereon  capitalized  through such date) as of the end of the Collection Period,
after  giving  effect to all  payments in respect of  principal  received by the
Trust during such Collection Period.

         "Pre-Funding  Account" means an account  established for the purpose of
enabling a Trust to purchase  Additional  Student  Loans during the  Pre-Funding
Period.

         "Pre-Funding Period" means any period specified as such in a Prospectus
Supplement  during which the related Trust may acquire  Pre-Funded  Assets using
funds on deposit in the related Pre-Funding Account.

         "Pre-Funding Account Deposit" means for any Series of Notes, the amount
specified in the related Prospectus Supplement.

         "Principal  Factor" means the seven digit number that,  when multiplied
by the initial  principal amount of a Note,  produces its outstanding  principal
balance.

         "Principal  Payment  Amount" means the amount  required to be paid on a
Series of Notes on any  Payment  Date,  as set forth in the  related  Prospectus
Supplement.

         "Principal  Shortfall"  means with  respect to any  Payment  Date,  the
difference  between the Principal  Payment  Amount for such Payment Date and the
amount of Available Funds remaining after payment of prior obligations.

         "Private  Loans"  means loans that are  originated  under  Private Loan
Programs.

         "Private Loan  Programs"  mean one or more of the Private Loan Programs
that are identified in the related Prospectus Supplement.

         "Purchase  Amount" means, as of the end of any Collection  Period,  the
principal amount of a Financed Student Loan (including any interest  required to
be  capitalized  through such date),  together with accrued and unpaid  interest
thereon.

         "Quarterly Payment Date" means every fourth Payment Date as provided in
the related Prospectus Supplement.

         "Rating  Agency"  means  a  nationally  recognized  statistical  rating
organization  identified  in the  related  Prospectus  Supplement  that has been
requested  by the  Depositor  to provide a credit  rating with respect to one or
more Classes of a Series of Notes as of the Closing Date for such Series.

         "Realized Loss" means the excess,  if any, of (i) the unpaid  principal
balance  of such  Financed  FFELP Loan on the date it was first  submitted  to a
Guarantee  Agency for a Guarantee  Payment over (ii) all amounts  received on or
with respect to principal on such Financed  FFELP Loan up through the earlier to
occur of (A) the date a related Guarantee Payment is made or (B) the last day of
the  Collection  Period  occurring  12 months  after the date the claim for such
Guarantee Payment is first denied.  With respect to any Private Loan,  "Realized
Loss" shall have the definition assigned thereto in the Prospectus Supplement.

         "Record  Date"  means,  for any  Payment  Date,  the date on which  the
identities of the Noteholders  entitled to distributions on the related Notes on
such Payment Date are fixed, as specified in the related Prospectus Supplement.

         "Reference  Bank"  means four  leading  banks,  selected  by the Master
Servicer,  or by the Trustee,  as  applicable,  (i) engaged in  transactions  in
Eurodollar  deposits  in  the  international   Eurocurrency   market,  (ii)  not
controlling, controlled by or under common control with the Administrator or the
Transferor and (iii) having an established place of business in London.

         "Registration  Statement" means a registration statement (together with
all amendments and exhibits  thereto) filed by the Depositor with the Commission
under the Securities Act with respect to the Notes offered hereby.

         "Relief Act" means the Taxpayer Relief Act of 1997, as amended.

         "Repayment  Phase"  means,  with respect to any Financed  Student Loan,
that period of time during which principal is repayable.

          "Repeat  Borrower"  means a borrower  who, on the date the  promissory
  note evidencing the loan was signed, had an outstanding  balance on a previous
  loan made, insured or guaranteed under the FFEL Program.

         "Reserve  Account"  means  an  Eligible  Account  established  with the
Indenture Trustee for a Series, the balance of which may be used to fund certain
payments by the Trust.

         "Reserve  Account  Deposit" means the Initial  deposit into the Reserve
Fund on the Closing Date for a Series.

         "Reuters  Screen  LIBOR  Page"  means the  display  designated  as page
"LIBOR" on the Reuters  Monitor  Money Rates  Service (or such other page as may
replace the LIBOR page for the purposes of displaying  London interbank  offered
rates of major banks).

         "Sales  Agreement" means any sales agreement among the Transferor,  the
Depositor and the Eligible Lender Trustee,  whereby the Transferor will transfer
Financed Student Loans for the benefit of the Depositor.

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

         "Serial  Loan"  means a loan made to the same  borrower  under the same
loan program and  guaranteed  by the same  Guarantee  Agency (or a successor) or
insured by the Department of HHS.

         "Service" means the Internal Revenue Service.

         "Servicer"  means any servicer of Financed  Student Loans, as specified
in a related Prospectus Supplement.

         "Servicing  Fee"  means  the fee  payable  to the  Master  Servicer  or
Servicer  in  respect  of a  Series,  as  specified  in the  related  Prospectus
Supplement.

         "SLS Loans" are loans that were limited to (a) graduate or professional
students,  (b)  independent   undergraduate  students,  and  (c)  under  certain
circumstances,  dependent undergraduate students, if such students' parents were
unable  to obtain a Plus Loan and were also  unable to  provide  such  students'
expected family contribution.

         "Special Allowance  Payments" means payments designated as such made by
the  Department  of Education  with respect to certain  FFELP Loans  pursuant to
Section 438 of the Higher Education Act.

         "Special  Tax  Counsel"  means  Hunton & Williams,  in its  capacity as
special tax counsel to a Trust.

         "Specified Reserve Account Balance" means, with respect to any Trust or
Series of Notes, the required amount of the Reserve Fund Account.

         "Stafford  Loans" means loans that are  generally  made only to student
borrowers  who meet certain  needs tests,  as set forth in the Higher  Education
Act.

         "Subsequent  Cut-off  Date"  means  the date  specified  in a  transfer
agreement with respect to Subsequent  Financed  Student Loans as the date on and
after which  payments on  Subsequent  Financed  Student Loans will belong to the
Trust.

         "Subsequent  Finance Period" means the period from the Closing Date for
any  Series to a  subsequent  date  identified  in the  accompanying  Prospectus
Supplement,  if any, when Subsequent Financed Student Loans may be conveyed to a
Trust.

         "Subsequent  Financed Student Loans" means those Financed Student Loans
that are  conveyed to a Trust after the Closing Date with respect to a Series of
Notes in exchange  for Financed  Student  Loans,  and do not include  Additional
Student Loans.

         "Surety  Bond"  means a bond that  insures  the  timely  payment of all
interest  and  ultimate  payment  of all  principal  due on a Series  of  Notes;
provided,  however,  that a Surety Bond will not insure payment of any Carryover
Interest.

         "T-Bill  Rate"  means the average of the bond  equivalent  rates of the
91-day  Treasury  bills  auctioned  during  the  calendar  quarter   immediately
preceding any date of determination.

         "Telerate Page 5" means the display page so designated on the Dow Jones
Telerate  Service (or such other page as may replace  that page on that  service
for the purpose of displaying comparable rates or prices).

         "Terms and Conditions" means the Terms and Conditions  Governing Use of
Euroclear and the related Operating Procedures of the Euroclear System.

         "TIN" means  taxpayer  identification  number  assigned by the Internal
Revenue Service.

         "TP  Program"  means the Crestar  Bank Top  Performer  Program  whereby
borrowers with satisfactory payment records receive a reduced interest rate.

         "TP  Loans"  means  those  Financed  Student  Loans  covered  by the TP
Program.

         "Transaction  Fees"  means  the  Servicing  Fee,   Administration  Fee,
Eligible Lender Trustee Fee, Indenture Trustee Fee and Delaware Trustee Fee.

         "Transfer  Agreement" means an agreement  between the Depositor and the
Eligible  Lender Trustee  whereby the Depositor  conveys the Additional  Student
Loans to the Eligible Lender Trustee on behalf of the Trust.

         "Transfer  and  Servicing  Agreement"  means any transfer and servicing
agreement among the Depositor,  the Trust, the Eligible Lender Trustee,  and the
Master Servicer,  pursuant to which the Depositor will transfer Financed Student
Loans to the Trust.

         "Transferor" means Crestar Bank, a Virginia banking corporation.

         "Transferor  Trusts" means the separate  trusts created under the Trust
Agreement and the indentures or trust agreements under which the Eligible Lender
Trustee may separately  hold student loans that share the lender  identification
number.

         "Trust" means a trust that issues one or more Series of Notes.

         "Trust  Accounts" means the Collection  Account,  Note Payment Account,
Expense Account,  Reserve Account Advance Account and Pre-Funding Account,  each
established   and  maintained  by  the  Indenture   Trustee  on  behalf  of  the
Noteholders,  and the  Certificate  Distribution  Account  and  the  Certificate
Advance Account,  each established and maintained by the Eligible Lender Trustee
on behalf of the Certificateholders.

         "Trust  Agreement"  means the  agreement  pursuant  to which a trust is
formed,  by and  among the  Depositor,  Eligible  Lender  Trustee  and  Delaware
Trustee.

         "U.S.  Person"  means (i) a citizen or resident  of the United  States,
(ii) a corporation or  partnership  organized in or under the laws of the United
States or any political subdivision thereof, (iii) an estate the income of which
is includable in gross income for United States tax purposes,  regardless of its
source,  or (iv) a trust if a court within the United States is able to exercise
primary  jurisdiction over the  administration of the trust and one or more U.S.
fiduciaries  have the  authority  to control all  substantial  decisions  of the
trust.

         "UCC" means the Uniform Commercial Code, as amended.

         "Underwriters"  means any firm  that  agrees  to  purchase  one or more
Classes of Notes of a Series from the Depositor.

         "Underwriting  Agreement" means an agreement among the Transferor,  the
Depositor and the Underwriter(s) for purchase of the Notes of a Series.

<PAGE>
NO  DEALER,  SALESMAN  OR  OTHER  INDIVIDUAL  HAS  BEEN  AUTHORIZED  TO GIVE ANY
INFORMATION OR TO MAKE ANY  REPRESENTATIONS  OTHER THAN THOSE  CONTAINED IN THIS
PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR  REPRESENTATIONS  MUST NOT
BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE TRANSFEROR, THE DEPOSITOR OR THE
UNDERWRITERS.  THIS  PROSPECTUS  DOES  NOT  CONSTITUTE  AN  OFFER  TO  SELL OR A
SOLICITATION  OF AN OFFER TO BUY ANY  SECURITIES  OTHER  THAN THE NOTES  OFFERED
HEREBY  NOR AN  OFFER  OF  SUCH  NOTES  TO ANY  PERSON  IN ANY  STATE  OR  OTHER
JURISDICTION  IN WHICH  SUCH  OFFER  WOULD BE  UNLAWFUL.  THE  DELIVERY  OF THIS
PROSPECTUS AT ANY TIME DOES NOT IMPLY THAT  INFORMATION  HEREIN IS CORRECT AS OF
ANY TIME SUBSEQUENT TO ITS DATE.

                                TABLE OF CONTENTS

PROSPECTUS SUPPLEMENT
     SUMMARY OF TERMS....................................S-1
     THE TRUST...........................................S-7
     USE OF PROCEEDS.....................................S-7
     THE FINANCED STUDENT LOANS..........................S-7
     MATURITY AND PREPAYMENT
       CONSIDERATIONS...................................S-13
     THE SERVICERS......................................S-14
     THE GUARANTEE AGENCIES.............................S-15
     DESCRIPTION OF THE NOTES...........................S-15
     UNDERWRITING.......................................S-21
     LEGAL MATTERS......................................S-22
     RATING.............................................S-22

PROSPECTUS
     PROSPECTUS SUMMARY....................................1
     RISK FACTORS..........................................5
     FORMATION OF THE TRUSTS..............................11
     USE OF PROCEEDS......................................12
     THE TRANSFEROR.......................................12
     THE DEPOSITOR........................................13
     THE FINANCED STUDENT LOAN POOL.......................13
     MATURITY AND PREPAYMENT
       CONSIDERATIONS.....................................14
     DESCRIPTION OF THE FFEL PROGRAM......................15
     DESCRIPTION OF THE GUARANTEE AGENCIES................26
     DESCRIPTION OF THE HEAL PROGRAM......................29
     THE PRIVATE LOAN PROGRAMS............................32
     DESCRIPTION OF THE AGREEMENTS........................33
     SERVICING............................................44
     DESCRIPTION OF THE NOTES.............................47
     FEDERAL INCOME TAX CONSEQUENCES......................56
     STATE TAX CONSIDERATIONS.............................65
     ERISA CONSIDERATIONS.................................65
     AVAILABLE INFORMATION................................66
     REPORTS TO NOTEHOLDERS...............................66
     INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE......67
     PLAN OF DISTRIBUTION.................................67
     FINANCIAL INFORMATION................................68
     RATING...............................................68
     GLOSSARY OF PRINCIPAL TERMS.........................I-1







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


                              CRESTAR STUDENT LOAN
                                  TRUST 1998-__




                                  STUDENT LOAN
                               ASSET BACKED NOTES




                                SENIOR LIBOR RATE
                                  CLASS A NOTES

                             SUBORDINATE LIBOR RATE
                                  CLASS B NOTES



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

                                   PROSPECTUS
                                 --------------




                              SALOMON SMITH BARNEY

                         CRESTAR SECURITIES CORPORATION









                              ____________ __, 1998






<PAGE>


                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14.    Other Expenses of Issuance and Distribution.

     The following table sets forth the estimated expenses in connection with
the offering of $1,000,000 of the Student Loan Asset Backed Notes being
registered under this Registration Statement, other than underwriting discounts
and commission:

            SEC Registration......................................$   295.00
            Printing and Engraving.........................................*
            Legal Fees and Expenses........................................*
            Accounting Fees and Expenses...................................*
            Trustee Fees and Expenses......................................*
            Blue Sky Fees and Expenses.....................................*
            Rating Agency Fees.............................................*
            Miscellaneous..................................................*

                           TOTAL..........................................$*

*   To be provided by amendment


Item 15.    Indemnification of Directors and Officers.

    The Registrant's Operating Agreement implements the provisions of the
Virginia Limited Liability Company Act ("VLLCA"), which permit the limitation of
liability of the Registrant's Manager (as defined below) and Members in a
variety of circumstances, which may include liabilities under the Securities Act
of 1933. Under Section 13.1-1025 of the VLLCA, a Virginia limited liability
company generally is authorized to limit the liability of its Members and
Manager if specified in writing in its Articles of Organization or Operating
Agreement. The Registrant's Operating Agreement limits the liability of its
Members and Manager to the fullest extent permitted under the VLLCA. The
liability of the Registrant's Members or Manager shall not be limited if such
persons engage in willful misconduct or a knowing violation of the criminal law
or any federal or state securities law.

    The Articles of Incorporation of Crestar SP Corporation, the Registrant's
manager (the "Manager") implement the provisions of the Virginia State
Corporation Act ("VSCA"), which provide for the indemnification of the Manager's
directors and officers in a variety of circumstances, which may include
indemnification for liabilities under the Securities Act of 1933. Under Sections
13.1-697 and 13.1-702 of the VSCA, a Virginia corporation generally is
authorized to indemnify its directors and officers in civil and criminal actions
if they acted in good faith and believed their conduct to be in the best
interests of the corporation and, in the case of criminal actions, had no
reasonable cause to believe that their conduct was unlawful. The Manager's
Articles of Incorporation require indemnification of directors and officers with
respect to certain liabilities, expenses and other amounts imposed upon them by
reason of having been a director or officer, except in the case of willful
misconduct or a knowing violation of criminal law. In addition, the VSCA and the
Manager's Articles of Incorporation eliminate the liability of a director or
officer in a stockholder or derivative proceeding. This elimination of liability
will not apply in the event of willful misconduct or a knowing violation of the
criminal law or any federal or state securities law.

    Reference is made to the Underwriting Agreement filed as an exhibit hereto
for provisions relating to the indemnification of directors, officers and
controlling persons of the Registrant and the Manager against certain
liabilities, including liabilities under the Securities Act of 1933, as amended.

    Crestar Financial Corporation, the parent of the Registrant and the Manager,
carries an insurance policy providing directors' and officers' liability
insurance for any liability its directors or officers or the directors or
officers of any of its subsidiaries, including the Registrant and the Manager,
may incur in their capacities as such.

Item 16.    Exhibits.

    All financial statements, schedules and historical financial information
have been omitted as they are not applicable.

1.1      Form of Underwriting Agreement*
3.1      Articles of Organization of Registrant
3.2      Operating Agreement of Registrant
3.3      Form of Trust Agreement among the Registrant, the Eligible Lender
         Trustee and the Delaware Trustee*
4.1      Form of Indenture between the Trust and the Indenture Trustee*
4.2      Form of First Terms Supplement to Indenture between the Trust and the
         Indenture Trustee*
4.4      Form of Transfer and Servicing Agreement among the Trust, the Master
         Servicer and the Eligible Lender Trustee*
4.5      Form of Administration Agreement among the Administrator, the Eligible
         Lender Trustee and the Indenture Trustee*
5.1      Opinion of Hunton & Williams*
8.1      Opinion of Hunton & Williams with respect to tax matters*
23.1     Consent of Hunton & Williams is contained in their opinions filed as
         Exhibits 5.1 and 8.1*
24.1     Power of Attorney (contained on the signature page hereof)
99.1     Form of Auction Procedures Appendices

*        To be filed by amendment


Item 17.  Undertakings.

         (a) The undersigned Registrant hereby undertakes:

             (1)   To file, during any period in which offers or sales are being
         made, a post-effective amendment to this Registration Statement:

                     (i)   To include any prospectus required by Section
             10(a)(3) of the Securities Act of 1933;

                     (ii)  To reflect in the Prospectus any facts or events
             arising after the effective date of the Registration Statement (or
             the most recent post-effective amendment thereof) which,
             individually or in the aggregate, represent a fundamental change in
             the information set forth in the Registration Statement;

                     (iii) To include any material information with respect to
             the plan of distribution not previously disclosed in the
             Registration Statement or any material change of such information
             in the Registration Statement;

<PAGE>


             provided, however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not
             apply if the information required to be included in the
             post-effective amendment by those paragraphs is contained in
             periodic reports filed by the Registrant pursuant to Section 13 or
             Section 15(d) of the Securities Exchange Act of 1934 that are
             included by reference in the Registration Statement.

             (2) That, for the purpose of determining any liability under the
         Securities Act of 1933, each such post-effective amendment 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;

             (3) To remove from registration by means of a post-effective
         amendment any of the securities being registered which remain unsold at
         the termination of the offering;

         (b) The undersigned Registrant hereby undertakes that, for purposes of
determining any liability under the Securities Act of 1933, each filing of the
Registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable, each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the registration statement shall be
deemed to be a new registration statement relating to the securities offered
therein, and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

         (c) The undersigned Registrant hereby undertakes to file an application
for the purpose of determining the eligibility of the trustee to act under
subsection (a) of Section 310 of the Trust Indenture Act in accordance with the
rules and regulations prescribed by the Commission under Section 305(b)(2) of
the Act.

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


<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 (including, without limitation, the security rating requirement at
time of sale) for filing on Form S-3 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Richmond, Commonwealth of Virginia, on May 1, 1998.


                                      CRESTAR SECURITIZATION, LLC
                                      (Registrant)


                                      By:   CRESTAR SP CORPORATION, as
                                            Manager

                                            By: /s/ Eugene S. Putnam
                                               ----------------------

                                               Eugene S. Putnam, President and
                                               Chief Executive Officer


                               POWER OF ATTORNEY

      Each person whose signature appears below constitutes and appoints Eugene
S. Putnam, Linda F. Rigsby, Jack A. Molenkamp and Randolph F. Totten his true
and lawful attorneys-in-fact and agents, each acting alone, with full powers of
substitution and resubstitution, for him and in his name, place and stead, in
any and all capacities, to sign any and all amendments (including post-effective
amendments) to this Registration Statement, and to file the same, with all
exhibits thereto, and other documents in connection therewith, with the
Securities and Exchange Commission, granting unto said attorneys-in-fact and
agents, each acting alone, full power and authority to do and perform each and
every act and thing requisite and necessary to be done in and about the
premises, as fully to all intents and purposes as he might or could do in
person, hereby ratifying and confirming all that said attorneys-in-fact and
agents, each acting alone, or his substitute or substitutes, may lawfully do or
cause to be done by virtue hereof.

      Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement has been signed by the following persons in the
capacities and on the dates indicated.

<TABLE>
<CAPTION>


              Signature                               Capacity                                 Date
              ---------                               --------                                 -----
<S> <C>


/s/ Eugene S. Putnam
- ----------------                               Director, Chief Executive                  May 1, 1998
Eugene S. Putnam                                 Officer and President
                                              (Principal Executive Officer)

/s/ Mark Smith
- ----------------                            Chief Financial/Accounting Officer            May 1, 1998
Mark Smith                                      (Principal Financial Officer
                                              and Principal Accounting Officer)


/s/ Richard F. Katchuk
- ------------------                                   Director                             May 1, 1998
Richard F. Katchuk


/s/ James D. Barr
- ------------------                                   Director                             May 1, 1998
James D. Barr








</TABLE>


                                                                   EXHIBIT 3.1



                            COMMONWEALTH OF VIRGINIA
                          STATE CORPORATION COMMISSION
                            ARTICLES OF ORGANIZATION

Pursuant to Chapter 12 of Title 13.1 of the Code of Virginia the undersigned
states as follows:

1.       The name of the limited liability company is Crestar Securitization,
         LLC (hereinafter referred to as the "Company").

2.       The address of the initial registered office in Virginia is 919 East
         Main Street, Richmond, Virginia 23219, located in the City of Richmond.

3.       A. The registered agent's name is Linda F. Rigsby, Esq., whose business
         address is identical with the registered office.

         B.       The registered agent is (mark appropriate box)
                  (1)      an INDIVIDUAL who is a resident of Virginia and
                           [ ]      a member/manager of the limited liability
                                    company
                           [X]      an officer/director of a corporate
                                    member/manager of the limited liability
                                    company

                           [ ]      a general partner of a general or limited
                                    partnership member/manager of the limited
                                    liability company
                           [X]      a member of the Virginia State Bar
                                                    OR
                  (2)      [ ]      a professional corporation or a
                                    professional limited liability company of
                                    attorneys registered under Virginia Code ss.
                                    54.1-3902

4.       The post office address of the principal office where the records will
         be maintained pursuant to Virginia Code ss. 13.1-1028 is 919 East Main
         Street, Richmond, Virginia 23219, located in the City of Richmond.

5.       The purpose of the Company shall be strictly limited to the issuance of
         Securities (as defined in the Company's Operating Agreement) secured
         primarily by Collateral (as defined in the Company's Operating
         Agreement) and in connection therewith to acquire, own, hold, sell,
         transfer, assign, pledge, finance, refinance and otherwise deal with
         Collateral; to engage in the establishment of one or more trusts to
         hold pools of Collateral deposited by the Company in such trusts and in
         consideration of such deposits, to deliver to the Company Securities
         evidencing ownership interests in such pools of Collateral; to acquire,
         own, hold, sell, transfer, assign, pledge, finance, refinance and
         otherwise deal in or with Securities; to acquire, own, hold, sell,
         transfer, assign, pledge and otherwise deal in or with Collateral; and
         to acquire, own, hold, sell, transfer, assign, pledge and otherwise
         deal in or with any or all of the ownership interests in trusts
         established


<PAGE>


         by other entities, institutions or individuals. Subsequent to the
         issuance of any series of Securities, the Company may sell the
         Collateral securing Securities to a limited-purpose trust, partnership
         or corporation, subject to the lien in favor of such Securities.
         Subject to the limitations contained herein and in the Company's
         Operating Agreement, as amended from time to time, the Company may
         engage in any activity that is incidental to or that renders convenient
         the accomplishment of any or all of the foregoing and that is not
         prohibited by law or required to be set forth specifically herein or in
         the Company's Operating Agreement. The Company shall not engage in any
         other business. In addition, the Company shall not incur any
         indebtedness other than (a) indebtedness evidenced by Securities, (b)
         expenses incidental to the issuance of Securities, and (c) indebtedness
         that (i) carries a rating equal to or higher than the lowest rating
         assigned to any outstanding Securities by a nationally recognized
         statistical credit rating agency, (ii) is fully subordinate to any
         outstanding Securities and does not constitute a claim against the
         Company for any purpose, including without limitation for purposes of
         commencing an involuntary petition against the Company under any
         Chapter of the United States Bankruptcy Code, for so long as the
         Securities are outstanding or (iii) is nonrecourse, payable only from
         cash in excess of that required to make payments on the Securities, and
         does not constitute a claim against the Company for any purpose to the
         extent such excess cash flow is insufficient to pay the additional
         debt. In the event of any dissolution of the Company pursuant to
         Article 9 of the Virginia Limited Liability Company Act, the Company
         shall not liquidate any Collateral without the consent of the holders
         of any then-outstanding Securities, and such holders of Securities
         shall retain all rights with respect to such Collateral under any
         related security agreement.

6.       Signature:

         By: /s/ David B. Rich, III
             ----------------------
                 David B. Rich, III, Esq.
                 Organizer







                                                                    EXHIBIT 3.2









                              OPERATING AGREEMENT

                                       OF

                          CRESTAR SECURITIZATION, LLC




<PAGE>



<TABLE>
<CAPTION>

                                TABLE OF CONTENTS
<S> <C>



         SECTION I         DEFINITIONS..........................................................................  1

         SECTION II        NAME AND TERM........................................................................  4

         SECTION III       BUSINESS OF COMPANY..................................................................  6

         SECTION IV        RIGHTS AND OBLIGATIONS OF THE MANAGER AND THE
                           MEMBERS..............................................................................  6

         SECTION V         CAPITAL CONTRIBUTIONS AND FINANCIAL OBLIGATIONS OF
                           MEMBERS.............................................................................. 10

         SECTION VI        ALLOCATIONS; DISTRIBUTIONS........................................................... 11

         SECTION VII       RESTRICTIONS ON TRANSFERS............................................................ 14

         SECTION VIII      INDEMNIFICATION...................................................................... 14

         SECTION IX        MEMBER REPRESENTATIONS, WARRANTIES AND
                           COVENANTS............................................................................ 16

         SECTION X         MISCELLANEOUS PROVISIONS............................................................. 18
</TABLE>



                                      -i-


<PAGE>



                 LIMITED LIABILITY COMPANY OPERATING AGREEMENT

                                       OF

                          CRESTAR SECURITIZATION, LLC

                      a Virginia limited liability company


             THIS LIMITED LIABILITY COMPANY OPERATING AGREEMENT (this
"Agreement"), dated as of the 30th day of April, 1998, between Crestar Bank, a
Virginia banking corporation (the "Bank"), and Crestar SP Corporation, a
Virginia corporation (the "Manager"), for the regulation of the affairs and the
conduct of the business of Crestar Securitization LLC, a Virginia limited
liability company (the "Company"), recites and provides as follows:


                                   RECITALS:

             1. The Company is being formed as a special purpose limited
liability company under the laws of the Commonwealth of Virginia pursuant to
articles of organization filed with the Virginia State Corporation Commission on
April 30th, 1998.

             2. The Members desire to enter into this Agreement for the purpose
of setting forth the terms upon which the Company will be operated.

             NOW, THEREFORE, in consideration of the mutual promises of the
parties hereto, and of other good and valuable consideration, the receipt and
sufficiency of which are hereby acknowledged, the parties hereto agree as
follows:


                                   AGREEMENT:

                                   SECTION I

                                  DEFINITIONS

             1.01    Act shall mean the Virginia Limited Liability Company Act,
Chapter 12 of Title 13.1 of the Code of Virginia, as amended from time to time.

             1.02    Affiliate shall mean any Person that directly, or
indirectly through one or more intermediaries, controls, or is controlled by, or
is under common control with, the Person specified. The term "control"
(including the terms "controlling", "controlled by" and "under common control
with") means the possession, direct or indirect, of the power to direct or cause
the direction of the management and policies of a Person, whether through the
ownership of at least 50% of the voting securities, by contract or otherwise.

             1.03    Agreement shall mean this Operating Agreement of the
Company, as it may be amended from time to time.

             1.04    Annual Tax Reports shall have the meaning set forth in
Section 10.03 hereof.

             1.05    Bankruptcy Code shall mean the United States Bankruptcy
Code, 11 U.S.C. ss.ss. 101-1330, as amended from time to time.

             1.06    Capital Account shall have the meaning set forth in Section
5.03 hereof.

             1.07    Capital Contribution shall mean the amount of money or the
fair market value of other property contributed to the Company by each Member,
pursuant to the terms of this Agreement.

             1.08    Capital Transaction shall mean the sale, exchange or other
disposition outside the ordinary course of business of all or any substantial
part of the assets of the Company, except for any Terminating Capital
Transaction.

             1.09    Cash Available for Distribution shall mean, for any period,
the excess, if any, of (i) the cash receipts of the Company (other than from a
Capital Transaction or a Terminating Capital Transaction), over (ii)
disbursements of cash by the Company (other than distributions to Members, and
amounts paid with receipts from a Capital Transaction or a Terminating Capital
Transaction), including the payment of operating expenses, debt service on loans
from both Members and third parties, and capital expenditures, and amounts
deposited in reserves.

             1.010   Code shall mean the Internal Revenue Code of 1986, as
amended, or any successor provision of law.

             1.10    Collateral shall mean one or more financial assets,
including, without limitation, student loans, residential mortgage loans,
commercial mortgage loans, home equity loans, consumer finance loans,
manufactured housing installment sales contracts, credit card receivables,
automobile loans, notes, securities, leases, and pass-through certificates or
debt securities collateralized by any of the preceding.

             1.11    Company shall mean Crestar Securitization, LLC, a Virginia
limited liability company.

             1.12    Company Minimum Gain shall have the meaning set forth in
Treasury Regulations Section 1.704-2(d).  In accordance with Treasury
Regulations Section 1.704-2(d), the amount of Company Minimum Gain is determined
by first computing, for each nonrecourse liability of the Company, any gain the
Company would realize if it disposed of the property subject to that liability
for no consideration other than full satisfaction of the liability, and then by
aggregating the separately computed gains. A Member's share of Company Minimum
Gain shall be determined in accordance with Treasury Regulations Section
1.704-2(g)(1).

             1.13    Fiscal Year shall have the meaning provided in Section
10.01 hereof.


             1.14    Fee shall have the meaning provided in Section 5.07 hereof.


             1.15    Independent Director shall have the meaning provided in the
Manager's Articles of Incorporation.



                                      -2-

<PAGE>
             1.16    IRS shall mean the Internal Revenue Service.

             1.17    Majority in Interest shall mean a majority of Membership
Interests in Company capital and profits as determined applying the principles
of Rev. Proc. 94-46, 1994-28 I.R.B. 129.

             1.18    Manager shall mean Crestar SP Corporation, or any successor
thereto.

             1.19    Member or Members shall mean any and all of those Persons
listed as Members in Exhibit A hereto or any Persons who replace them as
substitute Members as provided herein, in each such Person's capacity as a
Member of the Company.

             1.20    Membership Interest shall mean a Member's ownership
interest in the Company, which includes (i) such Member's interest in the
income, gains, profits, deductions, losses, credits or distributions of the
Company, (ii) all benefits to which such Member may be entitled hereunder, and
(iii) all obligations of such Member to comply with the terms and provisions of
this Agreement. The Members' Membership Interests shall be as set forth in
Exhibit A.

             1.21    Member Nonrecourse Debt Minimum Gain shall have the meaning
set forth in Treasury Regulations Section 1.704-2(i). A Member's share of Member
Nonrecourse Debt Minimum Gain shall be determined in accordance with Treasury
Regulations Section 1.704-2(i)(5).

             1.22    Person shall mean and include an individual,
proprietorship, trust, estate, partnership, joint venture, association, company,
corporation, limited liability company or other entity.

             1.23    Sale Proceeds shall mean the proceeds from a Capital
Transaction net of expenses related thereto after payment, or adequate provision
for, debts of the Company and any Company reserves; provided, however, that Sale
Proceeds shall not include proceeds from any Terminating Capital Transaction.

             1.24    Securities shall mean either (i) bonds, notes, or other
debt instruments issued by the Company secured primarily by Collateral or (ii)
pass-through certificates evidencing ownership interests in one or more trusts
established by the Company, into which trusts the Company has deposited one or
more pools of Collateral.

             1.25    State shall mean the Commonwealth of Virginia.

             1.26    Taxable Year shall have the meaning set forth in Section
10.01 hereof.


             1.27    Terminating Capital Transaction shall mean the sale,
exchange or other disposition of all or substantially all of the assets of the
Company, after which transaction the Company is dissolved and terminated.




                                      -3-

<PAGE>


             1.28    Treasury Regulations shall mean the Treasury regulations
issued under the Code, as amended and as hereafter amended from time to time.
Reference to any particular provision of the Treasury Regulations shall mean
that provision of the Treasury Regulations on the date hereof and any successor
provision of the Treasury Regulations.


                                   SECTION II

                                  NAME AND TERM

             2.01    Name, Office and Registered Agent.

             (a)     The name of the Company shall be "Crestar Securitization,
LLC". The principal office and place of business of the Company shall be 919
East Main Street, Richmond, Virginia 23219. The Manager may at any time change
the location of such office to another location, provided that the Manager gives
notice of any such change to the registered agent of the Company.

             (b)     The initial registered office of the Company for purposes
of the Act shall be 919 East Main Street, Richmond, Virginia 23219. The initial
registered agent of the Company for purposes of the Act shall be Linda F.
Rigsby, Esq., whose business office is identical with the Company's registered
office. The registered office and registered agent may be changed by the Members
or the Manager at any time in accordance with the Act. The registered agent's
sole duty as such is to forward to the Company at its principal office and place
of business any notice that is served on him as registered agent.

             2.02    Governing Law.  This Agreement and all questions with
respect to the rights and obligations of the Members and the Manager, the
construction, enforcement and interpretation hereof, and the formation,
administration and termination of the Company shall be governed by the
provisions of the Act and other applicable laws of the State.

             2.03    Term.

             (a)     The Company shall have perpetual existence, except that,
subject to the restrictions of Subsection 4.04, the Company shall be dissolved
and terminated upon the first to occur of any of the following events:

                         (i)         The determination in writing of all of the
             Members to dissolve and terminate the Company; or

                         (ii)        The entry of a decree of judicial
             dissolution under ss. 13.1-1047 of the Act or the automatic
             cancellation of its certificate pursuant to ss. 13.1-1064 of the
             Act.

             (b)     Upon the dissolution of the Company for any reason, the
Manager and Members shall proceed promptly to wind up the affairs of and
liquidate the Company; provided, however, that if any Securities are
outstanding, the Manager and Members shall not liquidate the assets of the
Company securing the Securities, except as permitted by the security agreement
pursuant to which such assets were pledged, without the consent of the secured
party under such agreement, which may continue to exercise all of its rights
under such security agreement and shall have complete and independent ability to
retain such assets until the Securities have been paid in full or otherwise
completely discharged. Subject to the foregoing, the Manager and Members shall
have reasonable discretion to determine the time, manner and terms of any sale
or sales of the Company's property pursuant to such liquidation.




                                      -4-

<PAGE>

                                  SECTION III

                              BUSINESS OF COMPANY

             To issue securities secured primarily by Collateral and in
connection therewith to acquire, own, hold, sell, transfer, assign, pledge,
finance, refinance and otherwise deal with Collateral; to engage in the
establishment of one or more trusts to hold pools of Collateral deposited by the
Company in such trusts and in consideration of such deposits, to deliver to the
Company securities evidencing ownership interests in such pools of Collateral;
to acquire, own, hold, sell, transfer, assign, pledge, finance, refinance and
otherwise deal in or with the Securities; to acquire, own, hold, sell, transfer,
assign, pledge and otherwise deal in or with Collateral; and to acquire, own,
hold, sell, transfer, assign, pledge and otherwise deal in or with any or all of
the ownership interests in trusts established by other entities, institutions or
individuals. Subsequent to the issuance of any series of bonds, the Company may
sell the Collateral securing such bonds to a limited-purpose trust, partnership
or corporation, subject to the lien in favor of such bonds. Subject to the
limitations contained in the Company's Articles of Organization, as amended from
time to time, and this Section III, the Company may engage in any activity that
is incidental to or that renders convenient the accomplishment of any or all of
the foregoing and that is not prohibited by law or required to be set forth
specifically in this Agreement. The Company shall not engage in any other
business. In addition, the Company shall not incur any indebtedness other than
(a) indebtedness evidenced by Securities, (b) expenses incidental to the
issuance of Securities, and (c) indebtedness that (i) carries a rating equal to
or higher than the lowest rating assigned to any outstanding Securities by a
nationally recognized statistical credit rating agency, (ii) is fully
subordinate to any outstanding Securities and does not constitute a claim
against the Company for any purpose, including without limitation for purposes
of commencing an involuntary petition against the Company under any Chapter of
the Bankruptcy Code, for so long as the Securities are outstanding or (iii) is
nonrecourse, payable only from cash in excess of that required to make payments
on the Securities, and does not constitute a claim against the Company for any
purpose to the extent such excess cash flow is insufficient to pay the
additional debt.

                                   SECTION IV

              RIGHTS AND OBLIGATIONS OF THE MANAGER AND THE MEMBERS

             4.01    Members. The Members of the Company are the Bank and the
Manager, and the business and notice address, telephone number and facsimile
number of each such Member are set forth opposite each Member's name on exhibit
A attached hereto.


                                      -5-

<PAGE>

             4.02    Management Rights.

             (a)     The management of the Company is vested in the Manager
exclusively, and the decisions of the Manager are controlling. Except as
otherwise provided herein, the Manager shall have no duty or obligation to
consult with or seek advice of the Members in connection with the conduct of the
business of the Company.

             (b)     The Manager may transact business for the Company, and
shall have the power to sign for and to bind the Company.

             (c)     No management rights are vested in any Member solely
because of such person's status as a Member.

             4.03    Other Activities. Any Member or the Manager may engage in
or possess any interest in another business or venture of any nature and
description, independently or with others.

             4.04    Major Decisions. For so long as any Securities are
outstanding, without the express prior written consent of 100% of the Members
and each Independent Director thereof, the Company shall not, and no Member
shall have any right, power or authority to cause the Company to, do any of the
following:


             (a)     commit any act in contravention of this Agreement;

             (b)     amend, modify or waive any of the terms or conditions of
this Agreement;

             (c)     admit any Person to the Company as a Member;

             (d)     authorize, issue, sell, redeem or otherwise purchase any
Membership Interests;

             (e)     declare or make a distribution other than as required or
specifically permitted in this Agreement;

             (f)     settle on behalf of the Company any suit, proceeding or
arbitration before any court or arbitrator or any governmental agency, authority
or official where the terms of such settlement could reasonably be expected to
affect materially and adversely the business, financial position, results of
operations, properties or prospects of the Company; or

             (g)     file or otherwise initiate on behalf of the Company (i) a
voluntary or involuntary petition for relief under any Chapter of the Bankruptcy
Code, (ii) a receivership, conservatorship or custodianship, (iii) an assignment
for the benefit of creditors or (iv) any other bankruptcy or insolvency related
proceeding;

             (h)     dissolve or liquidate, in whole or in part, consolidate or
merge with or into any other entity, or convey, sell or transfer all or
substantially all of the Company's assets; or

             (i)     consent to or acquiesce in (i) the filing or other
initiation of an involuntary petition for relief against the Company under any
Chapter of the Bankruptcy Code or (ii) the appointment of any trustee, receiver,
conservator, assignee, sequestrator, custodian, liquidator (or other similar
official) for the Company or all or substantially all of its assets.


                                      -6-

<PAGE>


             4.05    No Right to Withdraw. No Member shall have any right to
voluntarily resign or otherwise withdraw from the Company, or to receive any
distribution to which such Member is otherwise entitled to receive upon
withdrawal, without the written consent of all remaining Members of the Company.

             4.06    Places of Meetings. All meetings of the Members shall be
held at such place within or without the State as from time to time may be fixed
by the Members. Meetings of the Members may be held telephonically or by video
conference provided that all of the Members participating in such meetings can
hear and, in the case of a video conference, see each other at the same time. In
addition, notwithstanding any provision hereof, the Members may act by unanimous
written consent in the absence of a meeting.



<PAGE>



             4.07    Annual Meetings. The annual meeting of the Members shall be
held on the first Monday in March of each year commencing in 1999 or on such
other date as may be selected by the Members.

             4.08    Special Meetings. A special meeting of the Members for any
purpose or purposes may be called at any time by any Member. At a special
meeting no business shall be transacted and no action shall be taken other than
that stated in the notice of the meeting, except with the unanimous consent of
the Members present or represented by proxy.

             4.09    Notice of Meetings. Notice of every meeting of the Members
shall be given by letter, telegraph, telephone or facsimile and shall be sent
not less than 48 hours nor more than 30 days before the date of such meeting to
each Member entitled to vote at such meeting at its address, telephone number or
facsimile number on Exhibit A hereto or such other address, telephone number or
facsimile number as a Member may have provided in writing to the other Members.
Notice of every meeting of the Members shall state the place, day and hour of
the meeting and, in case of a special meeting, the purpose or purposes for which
the meeting is called. Such further notice shall be given as may be required by
law, but meetings may be held without notice if all the Members entitled to vote
at the meeting are present in person or by proxy or if notice is waived in
writing by those not present, either before or after the meeting.

             4.10    Quorum. Any number of Members together holding at least a
majority of the Membership Interests entitled to vote with respect to the
business to be transacted, who shall be present in person or represented by
proxy at any meeting duly called, shall constitute a quorum for the transaction
of business. If less than a quorum shall be in attendance at the time for which
a meeting shall have been called, the meeting may be adjourned from time to time
by a majority of the Members present or represented by proxy without notice
other than by announcement at the meeting.

             4.11    Voting. At any meeting of the Members, each Member entitled
to vote on any matter coming before the meeting shall, as to such matter, have a
vote, in person or by proxy, equal to its Membership Interest in its name on the
date, not more than 35 days prior to such meeting, fixed by the Members as the
record date for the purpose of determining Members entitled to vote. If the
Members do not fix a record date, the record date shall be deemed to be the date
that notice of the meeting is sent. Every proxy shall be in writing, dated and
signed by the Member entitled to vote or its duly authorized attorney-in-fact.





                                      -7-

<PAGE>



             4.12    Transactions with Members and Affiliates. Subject to
obtaining any consent expressly required hereunder, the Members may appoint,
employ, contract or otherwise deal with any Person, including Affiliates of a
Member, individuals with whom a Member is related, and with Persons that have a
financial interest in a Member or in which a Member has a financial interest,
for transacting the Company's business provided that (i) the terms of each such
agreement are no less favorable than the terms obtainable by the Company from a
comparable unaffiliated third party, and (ii) notice of each such agreement,
including the identity of such Person and the terms thereof, is given to the
other Members.

             4.13    Personal Services. No Member shall be required to perform
services for the Company solely by virtue of being a Member. Unless approved by
the Members, no Member shall perform services for the Company or be entitled to
compensation for services performed for the Company.

             When voting on the matters subject to a vote of the Members,
including without limitation the matters set forth in this Section IV, the
Members, and each Independent Director thereof, shall take into account the
interests of the holders of any outstanding Securities, regardless of whether
the Company is insolvent on either a balance sheet or equitable basis.

                                   SECTION V

                           CAPITAL CONTRIBUTIONS AND
                        FINANCIAL OBLIGATIONS OF MEMBERS

             5.01    Initial Capital Contributions. Each of the Bank and the
Manager shall contribute cash to the capital of the Company in the amount set
forth opposite its name on Exhibit A hereto.

             5.02    Additional Capital Contributions. Except as otherwise
required herein, no additional Capital Contributions shall be required unless
all of the Members consent thereto in writing. The Membership Interest of each
Member shall be adjusted on Exhibit A hereto upon any additional Capital
Contribution made by a Member, with the written consent of all Members, to
reflect the aggregate amount of Capital Contributions made by each Member.

             5.03    Capital Accounts. A separate capital account (each, a
"Capital Account") shall be established and maintained for each Member in
accordance with Treasury Regulations Sections 1.704-1(b)(2)(iv) and 1.704-2.

             5.04    No Interest on Contributions.  No Member shall be entitled
to interest on its Capital Contribution.

             5.05    Return of Capital Contributions. No Member shall be
entitled to withdraw any part of its Capital Contribution or its Capital Account
or to receive any distribution from the Company, except as specifically provided
in this Agreement. Except as otherwise provided herein, there shall be no
obligation to return to any Member or withdrawn Member any part of such Member's
Capital Contribution to the Company for so long as the Company continues in
existence.

                                      -8-

<PAGE>







                                   SECTION VI

                           ALLOCATIONS; DISTRIBUTIONS

             6.01        Allocations.

             ( )(a)  Except as otherwise provided in this Section 6.01, profit
or loss of the Company that is not attributable to a Capital Transaction or a
Terminating Capital Transaction for each Fiscal Year shall be allocated to the
Members in accordance with their Membership Interests.

             ( )(b)  Except as otherwise provided in this Section 6.01, profit
or loss of the Company that is attributable to a Capital Transaction or a
Terminating Capital Transaction for each Fiscal Year shall be allocated to the
Members in accordance with their Membership Interests.

             (c)     Except as otherwise provided in this Section 6.01,
depreciation and amortization deductions of the Company for each Fiscal Year
shall be allocated to the Members in accordance with their Membership Interests.

             (d)     Except as otherwise provided in this Section 6.01, credits
of the Company for each Fiscal Year shall be allocated to the Members in
accordance with their Membership Interests.

             (e)( )  Notwithstanding any provision to the contrary, (i) any
expense of the Company that is a "nonrecourse deduction" within the meaning of
Treasury Regulations Section 1.704-2(b)(1) shall be allocated to the Members in
accordance with their Membership Interests, (ii) any expense of the Company that
is a "partner nonrecourse deduction" within the meaning of Treasury Regulations
Section 1.704-2(i)(2) shall be allocated in accordance with Treasury Regulations
Section 1.704-2(i)(1), (iii) if there is a net decrease in Company Minimum Gain
within the meaning of Treasury Regulations Section 1.704-2(f)(1) for any Taxable
Year, items of gain and income shall be allocated among the Members in
accordance with Treasury Regulations Section 1.704-2(f) and the ordering rules
contained in Treasury Regulations Section 1.704-2(j), and (iv) if there is a net
decrease in Member Nonrecourse Debt Minimum Gain within the meaning of Treasury
Regulations Section 1.704-2(i)(4) for any Taxable Year, items of gain and income
shall be allocated among the Members in accordance with Treasury Regulations
Section 1.704-2(i)(4) and the ordering rules contained in Treasury Regulations
Section 1.704-2(j). A Member's "interest in partnership profits" for purposes of
determining its share of the nonrecourse liabilities of the Company within the
meaning of Treasury Regulations Section 1.752-3(a)(3) shall be based on its
respective Membership Interest.


                                                      -9-



<PAGE>



             (f)     Notwithstanding any provision to the contrary, if a Member
receives in any Taxable Year an adjustment, allocation, or distribution
described in subparagraphs (4), (5), or (6) of Treasury Regulations Section
1.704-1(b)(2)(ii)(d) that causes or increases a negative balance in such
Member's Capital Account that exceeds the sum of (i) such Member's shares of
Company Minimum Gain and Member Nonrecourse Debt Minimum Gain, as determined in
accordance with Treasury Regulations Sections 1.704-2(g) and 1.704-2(i) and (ii)
any amounts that such Member is obligated to contribute to the Company pursuant
to Section 5.02 hereof, such Member shall be allocated specially for such
Taxable Year (and, if necessary, later Taxable Years) items of income and gain
in an amount and manner sufficient to eliminate such negative Capital Account
balance as quickly as possible as provided in Treasury Regulations Section
1.704-1(b)(2)(ii)(d). After the occurrence of an allocation of income or gain to
a Member in accordance with this Section 6.01(f), to the extent permitted by
Regulations Section 1.704-1(b), items of expense or loss shall be allocated to
such Member in an amount necessary to offset the income or gain previously
allocated to such Member under this Section 6.01(f).

             (g)     Loss, expense or deduction shall not be allocated to a
Member to the extent that such allocation would cause a deficit in such Member's
Capital Account (after reduction to reflect the items described in Treasury
Regulations Section 1.704-1(b)(2)(ii)(d)(4), (5) and (6)) to exceed the sum of
(i) such Member's shares of Company Minimum Gain and Member Nonrecourse Debt
Minimum Gain and (ii) any amounts that such Member is obligated to contribute to
the Company pursuant to Section 5.02 hereof. Any loss, expense or deduction in
excess of that limitation shall be allocated to the other Member. After the
occurrence of an allocation of loss, expense or deduction to a Member in
accordance with this Section 6.01(g), to the extent permitted by Treasury
Regulations Section 1.704-1(b), profit or income shall be allocated to such
Member in an amount necessary to offset the loss, expense or deduction
previously allocated to such Member under this Section 6.01(g).

             (h)     If a Member transfers part or all of its Membership
Interest and the transferee is admitted as provided herein (a "Transferee
Member"), the distributive shares of the various items of profit and loss
allocable among the Members during such Fiscal Year shall be allocated between
the transferor and the Transferee Member (at the election of the Manager) either
(i) as if the Fiscal Year had ended on the date of the transfer or (ii) based on
the number of days of such Fiscal Year that each was a Member without regard to
the results of Company activities in the respective portions of such Fiscal Year
in which the transferor and Transferee Member were Members.

             (i)     The interest of each of the Bank and the Manager in each
material item of Partnership income, gain, loss, deduction, or credit shall be
equal to at least 1% of each such item at all times. The Bank and the Manager
shall each at all times maintain Capital Account balances at least equal in the
aggregate to 1% of the total positive Capital Account balances of the Members.
Whenever a capital contribution is made by Members to the Company, such
contribution shall be made by the Members that will result in the Bank and the
Manager each maintaining Capital Account balances at least equal in the
aggregate to 1% of the total positive Capital Account balances of the Members.

                                      -10-


<PAGE>




             (j)    "Profit" and "loss" and any items of income, gain, expense
or loss referred to in this Section 6.01 shall be determined in accordance with
federal income tax accounting principles as modified by Treasury Regulations
Section 1.704-1(b)(2)(iv), except that profit and loss shall not include items
of income, gain, and expense that are specially allocated pursuant to Sections
6.01(e), 6.01(f) or 6.01(g) hereof. All allocations of income, profits, gains,
expenses, and losses (and all items contained therein) for federal income tax
purposes shall be identical to all allocations of such items set forth in this
Section 6.01, except as otherwise required by Section 704(c) of the Code and
Section 1.704-1(b)(4) of the Treasury Regulations.

             6.02    Distribution of Cash Available for Distribution. Within 30
days after the end of each calendar quarter during a Fiscal Year, Cash Available
for Distribution shall be distributed to the Members in accordance with their
Membership Interests.

             6.03    Distribution of Sale Proceeds. The Members may, within 90
days after a Capital Transaction, make a special distribution to the Members in
accordance with their Membership Interests in an aggregate amount not to exceed
the cash portion of the Sale Proceeds from such Capital Transaction.

             6.04    Distribution of Proceeds from a Terminating Capital
Transaction. The net proceeds of a Terminating Capital Transaction shall be
distributed in the following order of priority:

             (a)     First, toward satisfaction of all outstanding debts and
other obligations of the Company other than those specified in Section 6.04(b)
hereof;

             (b)     Second, toward satisfaction of outstanding loans, if any,
made by Members to the Company; and

             (c)     Thereafter, the balance, if any, to the Members in
accordance with their respective positive Capital Account balances.

For purposes of Section 6.04(c), the Capital Account of each Member shall be
determined after all adjustments made in accordance with Sections 6.01, 6.02,
6.03, and 6.04 hereof resulting from the Company's operations and from all the
Company's operations and all sales and dispositions of all or any part of the
Company's assets. Any distributions pursuant to this Section 6.04 should be made
by the end of the Taxable Year in which the liquidation occurs (or, if later,
within 90 days after the date of the liquidation). To the extent deemed
advisable by the Members, appropriate arrangements (including the use of a
liquidating trust) may be made to assure that adequate funds are available to
pay any contingent debts or obligations.

             6.05    Substantial Economic Effect. It is the intent of the
Members that the allocations of profit and loss under this Agreement have
substantial economic effect (or be consistent with the Members' interests in the
Company in the case of the allocation of losses attributable to nonrecourse
debt) within the meaning of Section 704(b) of the Code as interpreted by the
Treasury Regulations promulgated pursuant thereto. Article VI and other relevant
provisions of this Agreement shall be interpreted in a manner consistent with
such intent.



                                      -11-


<PAGE>




             6.06    Liability of Members. Notwithstanding any provision to the
contrary, the liability of each Member for Company losses shall in no event
exceed the aggregate amount of the Capital Contributions that such Member is
required hereunder to make to the Company, plus such Member's share of
undistributed Company profits, and in no event shall each Member be obligated
under any circumstances to make any additional Capital Contributions for the
purpose of restoring a negative balance in a Capital Account, or for any other
purpose whatsoever, except as expressly provided in Section 5.02.

                                   SECTION VII

                            RESTRICTIONS ON TRANSFERS

             7.01    Prohibition Against Transfer.

                     (a)         No Member shall sell, assign, encumber,
transfer or otherwise dispose of all, or any part of, its Membership Interest
(or take or omit to take any action, filing, election or other action that could
result in a deemed sale, assignment, encumbrance, transfer or other disposition)
without the prior written consent of the other Member, which consent may be
withheld in its sole discretion. Any attempted transfer not in accordance with
this Agreement shall be void.

                     (b)         Upon consent to a transfer and admission of an
additional Member, this Agreement shall be amended to reflect the admission of
the substitute Member, and the Members shall take any action required of record
to reflect such admission.

                                  SECTION VIII

                                 INDEMNIFICATION

             8.01    Indemnification of Members and Manager. Unless otherwise
prohibited by law, the Company shall indemnify and hold harmless the Members and
the Manager, the respective officers, directors, and employees of the Members
and the Manager, and their respective successors (individually, an "Indemnitee")
from any claim, loss, expense, liability, action or damage resulting from any
act or omission performed by or on behalf of or omitted by the Indemnitee in its
capacity as Manager or a Member, including, without limitation, reasonable costs
and expenses of its attorneys engaged in defense of any such act or omission;
provided, however, that the Indemnitees shall not be indemnified or held
harmless for any act or omission that is in violation of any of the provisions
of this Agreement or that constitutes fraud, gross negligence, willful
misconduct, a knowing violation of the criminal law, or a knowing violation of
any federal or state securities law. Any indemnification pursuant to this
Section 8.01 shall be made only out of the assets of the Company.
Notwithstanding the foregoing or any other Section, subsection or provision
herein or in applicable law to the contrary, for so long as any Securities are
outstanding, any obligation of the Company to indemnify and/or hold harmless its
Members or Manager and/or their respective officers, directors and employees
shall be fully subordinate to all outstanding Securities and shall not
constitute a claim against the Company for any purpose, including without
limitation for purposes of commencing an involuntary petition against the
Company under any Chapter of the Bankruptcy Code.


                                      -12-

<PAGE>

             8.02    Expenses. To the fullest extent permitted by law, expenses
(including legal fees) incurred by an Indemnitee in defending any claim, demand,
action, suit or proceeding with respect to which such Indemnitee is entitled to
indemnification under Section 8.01 hereof shall, from time to time, be advanced
by the Company prior to the final disposition of such claim, demand, action,
suit or proceeding upon receipt by the Company of an undertaking by or on behalf
of the Indemnitee, secured by adequate collateral, to repay such amount if it
shall be determined that the Indemnitee is not entitled to be indemnified as
authorized in this Section VIII.

             8.03    Insurance. The Company may purchase and maintain insurance
coverage to the extent and in such amounts as the Manager shall, in its sole
discretion, deem reasonable, on behalf of Indemnitees against any liability that
may be asserted against or expense that may be incurred by any Indemnitees in
connection with activities of the Company or such Indemnitees with respect to
which the Company would have the power to indemnity such Indemnitee against such
liability under the provisions of this Agreement.

             8.04    Miscellaneous. In no event may an Indemnitee subject a
Member or Manager to personal liability by reason of these indemnification
provisions. An Indemnitee shall not be denied indemnification in whole or in
part under this Section VIII because the Indemnitee had an interest in the
transaction with respect to which the indemnification applies if the transaction
was otherwise permitted by the terms of this Agreement. The provisions of this
Section VIII are for the benefit of the Indemnitees and their heirs, successors,
assigns, administrators and personal representatives and shall not be deemed to
create any rights for the benefit of any other Persons.

             8.05    Notice of Claims. With respect to any claim made or
threatened against a Member, the Manager or any of their officers, directors or
employees, or their respective successors for which such Indemnitee is or may be
entitled to indemnification under this Section VIII, the Company shall, or shall
cause such Indemnitee to:

             (a)     give written notice to the other potential Indemnitees of
such claim promptly after such claim is made or threatened, which notice shall
specify in reasonable detail the nature of the claim and the amount (or an
estimate of the amount) of the claim;

             (b)     provide the other potential Indemnitees with such
information and cooperation with respect to such claim as the other potential
Indemnitees may require, including, without limitation, making appropriate
personnel available at such times as the other potential Indemnitees shall
request;

             (c)     cooperate and take all such steps as the other potential
Indemnitees may request to preserve and protect any defense to such claim;

             (d)     in the event suit is brought with respect to such claim,
upon prior notice, afford the other potential Indemnitees the right, which the
other potential Indemnitees may exercise in their sole discretion and at their
expense, to participate in the investigation, defense and settlement of such
claim; and

             (e)     neither incur any material expense to defend against nor
release or settle such claim or make any admission with respect thereto without
the prior written consent of the other potential Indemnitees.

                                      -13-



<PAGE>

                                   SECTION IX

                MEMBER REPRESENTATIONS, WARRANTIES AND COVENANTS

             9.01    Representations and Warranties. Each Member represents and
warrants to the Company and each other Member that, on the date of this
Agreement (or such later date as such Member shall become admitted as a Member
of the Company):

             (a)     Organization and Existence. Such Member is duly organized,
validly existing and in good standing under the laws of the state of its
organization.

             (b)     Power and Authority. Such Member has the full power and
authority to execute, to deliver and to perform this Agreement, and to own and
to lease its properties and to carry on its business as now conducted and to
carry out the transactions contemplated hereby.

             (c)     Authorization and Enforceability. The execution and
delivery of this Agreement by such Member and the carrying out by such Member of
the transactions contemplated hereby have been duly authorized by all requisite
action on the part of such Member, and this Agreement has been duly executed and
delivered by such Member and constitutes the legal, valid and binding obligation
of such Member, enforceable against it in accordance with the terms hereof,
subject, as to enforceability of remedies, to limitations imposed by bankruptcy,
insolvency, reorganization, moratorium or other similar laws relating to or
affecting the enforcement of creditors' rights generally and to general
principles of equity.

             (d)     No Consents. No authorization, consent, approval or order
of, notice to or registration, qualification, declaration or filing with, any
governmental authority or other third parties is required for the execution,
delivery and performance by such Member of this Agreement or the carrying out by
such Member of the transactions contemplated hereby, except those previously
obtained.

             (e)     No Conflict or Breach. None of the execution, delivery and
performance by such Member of this Agreement, the compliance with the terms and
provisions hereof and the carrying out of the transactions contemplated hereby,
conflicts or will conflict with or will result in a breach or violation of any
of the terms, conditions or provisions of any law, governmental rule or
regulation or the charter documents or bylaws of such Member or any applicable
order, writ, injunction, judgment or decree of any court or governmental
authority against such Member or by which it or any of its properties (other
than its Membership Interest in the Company), is bound, or any loan agreement,
indenture, mortgage, bond, note, resolution, contract or other agreement or
instrument to which such Member is a party or by which it or any of its
properties is bound, or constitutes or will constitute a default thereunder or
will result in the imposition of any lien upon any of its properties.



                                      -14-

<PAGE>


             (f)     No Proceedings. There is no suit, action, hearing, inquiry,
investigation or proceeding, at law or in equity, pending, or, to the knowledge
of such Member, threatened, before, by, or in any court or before any regulatory
commission, board or other governmental administrative agency against or
affecting such Member which could have a material adverse effect on the
business, affairs, financial position, results of operations, property or
assets, or condition, financial or otherwise, of such Member or on its ability
to fulfill its obligations hereunder.

             (g)     Investment Representation. Such Member has acquired its
Membership Interest in the Company for its own account, for investment, and not
with (i) a view to, or for sale in connection with, any distribution thereof or
(ii) any present intention of distributing or selling such interest.

             9.02    Survival. All representations and warranties contained in
this Section IX shall survive the execution and delivery of this Agreement.

             9.03    Separateness Covenants.

             (a)     Affirmative Covenants. For so long as any Securities are
outstanding, the Company shall, and the Manager shall cause the Company to, at
all times (i) observe all organizational, corporate and other applicable
formalities, (ii) maintain separate books, records and bank accounts, (iii)
maintain separate financial statements and cause its financial statements to be
prepared and maintained in accordance with generally accepted accounting
principles in a manner that indicates the separate existence of the Company and
its assets and liabilities, (iv) pay all of its liabilities out of its own funds
(including the salaries of its own employees) and allocate fairly and reasonably
pursuant to written agreement(s) any shared overhead expenses, such as office
space, (v) maintain and use its own separate stationary, invoices and checks,
(vi) in all dealings with the public identify itself and conduct its own
business under its own name as a separate and distinct legal entity, (vi) deal
with its affiliates only on arm's length bases and on commercially reasonable
terms, and (vii) independently make decisions with respect to its business and
daily operations.

             (b)     Negative Covenants. For so long as any Rated Securities are
outstanding, the Company shall not, and the Manager shall not cause the Company
to, at any time (i) pledge its assets for the benefit of any other person, (ii)
commingle its assets with those of any other person, (iii) assume or guarantee
the liabilities or obligations of any other person or otherwise hold out its
credit as being available or able to satisfy the liabilities or obligations of
any other person, (iv) acquire obligations or securities of, or make loans or
advances to, any affiliate, or (v) incur any indebtedness, liabilities or
obligations except as expressly permitted in Section III of this Agreement.


                                    SECTION X

                            MISCELLANEOUS PROVISIONS

             10.01   Fiscal and Taxable Year. The Fiscal Year and Taxable Year
of the Company shall be the calendar year or such other taxable year as may be
required by Section 706(b) of the Code.

                                      -15-

<PAGE>


             10.02   Accounting Method. For Company accounting purposes and for
federal income tax accounting purposes, the Company shall use the accrual method
of accounting.

             10.03   Reports. At the Company's expense, the Manager shall
prepare or cause to be prepared, no later than 75 days after the close of each
Fiscal Year, a Schedule K-1, a copy of the Company's informational tax return
(IRS Form 1065), and such other reports (collectively, the "Annual Tax Reports")
setting forth in sufficient detail all such information and data with respect to
the transactions effected by or involving the Company during such Fiscal Year as
shall enable the Company and each Manager to prepare its federal, state, and
local income tax returns in accordance with the laws, rules, and regulations
then prevailing.

             10.04   Bank Accounts; Checks, Notes and Drafts.

             (a)     Funds of the Company shall be deposited in an account or
accounts of a type, in form and name and in a bank(s) or other financial
institution(s) which are participants in federal insurance programs as selected
by the Manager. The Manager shall arrange for the appropriate conduct of such
accounts. Company funds shall be deposited and held in accounts which are
separate from all other accounts maintained by the Manager and the Members, and
the Company's funds shall not be commingled with any other funds of the Manager,
any Member or any Affiliate (other than the Company itself) of a Member. Funds
may be withdrawn from such accounts only for bona fide and legitimate Company
purposes.


             (b)     Company funds may be maintained in accounts, money market
funds, certificates of deposit, other liquid assets in excess of the insurance
provided by the Federal Deposit Insurance Corporation, or other depository
insurance institutions.

             (c)     Checks, notes, drafts and other orders for the payment of
money shall be signed by such persons as the Manager from time to time may
authorize. When the Manager so authorizes, the signature of any such person may
be a facsimile.

             10.05   Books and Records.

             (a)     The Manager shall keep, or cause to be kept, full and
accurate books of account, financial records and supporting documents, which
shall reflect, completely, accurately and in reasonable detail, each transaction
of the Company, which books of account, financial records and supporting
documents shall be kept and maintained at the principal office of the Company.
The Manager shall keep, or cause to be kept, all other documents and writings of
the Company, which documents and writings shall be kept and maintained at the
principal office of the Company. The Manager or its designated representative
shall have access to such books, records and documents during reasonable
business hours and may inspect and make copies of any of them at its own
expense.

             (b)     The Manager shall also keep, or cause to be kept, at the
principal office of the Company the following:

                         (i)         true and full information regarding the
             status of the business and financial condition of the Company;


                                      -16-

<PAGE>


                         (ii)        promptly after becoming available, a copy
             of the Company's federal, state, and local income tax returns for
             each year;

                         (iii)       a current list of the name and last known
             business, residence or mailing address of each Member;

                         (iv)        a copy of this Agreement and the Company's
             certificate of formation, and all amendments thereto, together with
             executed copies of any written powers of attorney pursuant to which
             this Agreement and such certificate of formation and all amendments
             thereto have been executed;

                         (v)         true and full information regarding the
             amount of cash and a description and statement of the agreed value
             of any other property or services contributed by each Member and
             which each Member has agreed to contribute in the future, and the
             date on which each became a Member; and

                         (vi)        other information regarding the affairs of
             the Company as is just and reasonable.



             10.06   Tax Matters Partner. The Bank shall be the Tax Matters
Partner for the Company within the meaning of Section 6231(a)(7) of the Code.
The Tax Matters Partner shall have the right and obligation to take all actions
authorized and required, respectively, by the Code for the Tax Matters Partner.
In the event the Tax Matters Partner receives notice of a final partnership
adjustment under Section 6223(a)(2) of the Code, the Tax Matters Partner shall
either (i) file a court petition for judicial review of such final adjustment
within the period provided under Section 6226(a) of the Code, a copy of which
petition shall be mailed to all other Members on the date such petition is
filed, or (ii) mail a written notice to all other Members, which such period,
that describes the Tax Matters Partner's reasons for determining not to file
such a petition.

             10.07   Tax Elections.

             (a)     The Tax Matters Partner shall make any available elections
under the Code or any applicable state or local tax law on behalf of the
Company.

             (b)     If requested by a Member, the Tax Matters Partner shall
cause the Company to make an election under Section 754 of the Code in
connection with any transfer by the Member of all or any part of its Membership
Interest.

             (c)     No election shall be made by the Company or any Member for
the Company to be excluded from the application of any of the provisions of
Subchapter K, Chapter 1 of Subtitle A of the Code or from any similar provisions
of any state or local tax laws.

             (d)     Each Member hereby grants the Tax Matters Partner an
irrevocable power of attorney to make any federal income tax election as may be
required or appropriate to cause the Company to be classified as a "partnership"
for federal income tax purposes, or to maintain such classification. If
requested by a Member, the Tax Matters Partner shall make any such election on
behalf of all the Members pursuant to the power of attorney, or shall cause the
Company to make any such election on its own behalf. The Tax Matters Partner
shall not make any affirmative election to have the Company treated as an
association taxable as a corporation for federal income tax purposes.

                                      -17-

<PAGE>


             10.08   Notices. Unless otherwise provided herein, any offer,
acceptance, election, approval, consent, certification, request, waiver, notice
or other communication required or permitted to be given hereunder (hereinafter
collectively referred to as a "Notice"), shall be given by delivering the same
by facsimile or reliable courier or by enclosing the same in an envelope
addressed to the Manager or the Member to whom the Notice is to be given at the
appropriate address set forth on Exhibit A hereto or at such other address as
any Member hereafter may designate to the others in accordance with the
provisions of this Section 10.08, and deposited in the U.S. Mail postage
prepaid. In addition, the other Members shall be sent a copy of all such
Notices, by registered or certified mail, return receipt requested. The date at
which notice shall be deemed received shall be the last date of the receipt of
the copy of such notice by the other Members.


             10.09   Entire Agreement. This Agreement, including the Exhibits
attached hereto or incorporated herein by reference, constitutes the entire
agreement of the Members with respect to the matters covered herein. This
Agreement supersedes all prior and contemporaneous agreements and oral
understandings among the Members with respect to such matters. In the event
there is any litigation between the Members over the interpretation of any
provision of this Agreement, the prevailing Member in such litigation shall be
entitled to recover reasonable attorney's fees from the nonprevailing Member in
such litigation.

             10.10   Amendment. Except as provided by law, in the Company's
certificate of formation or otherwise set forth herein, this Agreement may be
amended or altered only by the unanimous vote of the Members.

             10.11   Interpretation. Wherever the context may require, any noun
or pronoun used herein shall include the corresponding masculine, feminine or
neuter forms. The singular form of nouns, pronouns and verbs shall include the
plural and vice versa.

             10.12   Severability. Each provision of this Agreement shall be
considered severable and if for any reason any provision or provisions hereof
are determined to be invalid and contrary to existing or future law, such
invalidity shall not impair the operation or affect those portions of this
Agreement which are valid, and this Agreement shall remain in full force and
effect and shall be construed and enforced in all respects, and such invalid or
unenforceable provision or provisions shall be replaced with alternative valid
and enforceable provision or provisions which otherwise give effect to the
original intent of such invalid or unenforceable provision or provisions as
agreed upon by the Members pursuant to Section 10.10 hereof.

             10.13   Successors. Except as expressly otherwise provided herein,
this Agreement is binding upon, and inures to the benefit of, the parties hereto
and their respective heirs, executors, administrators, personal and legal
representatives, successors and assigns.

             10.14   Further Assurances. Each Member hereby agrees that it shall
hereafter execute and deliver such further instruments, provide all information
and take or forbear such further acts and things as may be reasonably required
or useful to carry out the intent and purpose of this Agreement and as are not
inconsistent with the terms hereof.

             10.15   Counterparts. This Agreement may be executed in any number
of counterparts, each of which shall be an original but all of which together
will constitute one instrument, binding upon all parties hereto, notwithstanding
that all of such parties may not have executed the same counterpart.

                                      -18-

<PAGE>





                        [Signatures Appear on Next Page;
                Remainder of This Page Intentionally Left Blank]

                                      -19-


<PAGE>




             IN WITNESS WHEREOF, the parties have executed this Agreement as of
the date and year first above written.




                                                  MEMBERS:

                                                  CRESTAR BANK

                                                  By:   /s/ Eugene S. Putnam
                                                        ---------------------
                                                  Name:  Eugene S. Putnam
                                                  Title: Senior Vice President


                                                  CRESTAR SP CORPORATION

                                                  By:   /s/ Eugene S. Putnam
                                                        ----------------------

                                                  Name:  Eugene S. Putnam
                                                  Title: President


                                      -20-

<PAGE>


                                                                      EXHIBIT A


                  MEMBERS, INTERESTS AND INITIAL CONTRIBUTIONS




                                                                     Initial
                                                Membership           Capital
          Members                               Interests         Contributions
          -------                               ----------        -------------
[S] [C]

CRESTAR BANK                                         99%              $ 9,900
919 East Main Street
Richmond, Virginia  23219
Telephone number:  (804) 782-5000
Facsimile number:  (804) 287-9428



CRESTAR SP CORPORATION                                1%             $    100
919 East Main Street
Richmond, Virginia  23219
Telephone number:  (804) 782-5000
Facsimile number:  (804) 287-9428


TOTALS                                              100%             $ 10,000
                                                    ====             ========


                                      -21-





                [Only for transactions with Auction Rate Notes]


                                   APPENDIX I


General

The following  description  of the Auction  Procedures  applies to each Class of
Auction Rate Notes (to the extent set forth in the Prospectus  Supplement).  The
term  "Note," as used in this  Appendix,  refers to each  Class of Auction  Rate
Notes,  and the term  "Noteholder"  refers to Noteholders  holding  Auction Rate
Notes.

Definitions

Capitalized  terms  used  herein and not  otherwise  defined  have the  meanings
ascribed in the accompanying Prospectus and Prospectus Supplement. Additionally,
the following terms have the meanings ascribed to them:

"All Hold Rate" means 90% of One-Month LIBOR.

"Auction" means the implementation of the Auction Procedures on an Auction Date.

"Auction  Agent" means the initial auction agent under the initial Auction Agent
Agreement  unless  and  until  a  substitute  Auction  Agent  Agreement  becomes
effective, after which "Auction Agent" shall mean the substitute auction agent.

"Auction Agent  Agreement"  means the initial Auction Agent Agreement unless and
until a substitute Auction Agent Agreement is entered into, after which "Auction
Agent Agreement" shall mean such substitute Auction Agent Agreement.

"Auction Agent Fee" has the meaning set forth in the Auction Agent Agreement.

"Auction Agent Fee Rate" has the meaning set forth in the Auction Agent
Agreement.

"Auction  Date"  means,  with  respect to the  Initial  Period for each Class of
Notes, the date set forth in the related Prospectus Supplement,  and thereafter,
the Business Day immediately  preceding the first day of each Auction Period for
each Note, other than:

                  (i) each Auction Period  commencing after the ownership of the
         Notes is no longer maintained in book-entry form by the Depository;

                  (ii) each  Auction  Period  commencing  after and  during  the
         continuance of an Event of Default; or

                  (iii) each Auction  Period  commencing  less than two Business
         Days after the cure or waiver of an Event of Default.

Notwithstanding the foregoing,  the Auction Date for one or more Auction Periods
may be changed pursuant to the Indenture, as described herein.

"Auction  Period" means,  with respect to each Note, the Interest Accrual Period
applicable to such Note during which time the applicable  Class Interest Rate is
determined  pursuant to the related  Indenture,  which Auction Period (after the
Initial Period for such Note)  initially shall consist of between seven days and
one year (as set forth in the related Prospectus Supplement), as the same may be
adjusted pursuant to such Indenture.

"Auction  Period  Adjustment"  means an  adjustment  to the  Auction  Period  as
provided in the related Indenture, as described herein.

"Auction  Procedures"  means the procedures set forth in the related  Indenture,
and  described  herein  by  which  the  Auction  Rate  applicable  to a Note  is
determined.

"Auction  Rate" means,  with respect to any Note, the rate of interest per annum
that results from the implementation of the Auction Procedures and is determined
as described in the Indenture and this Appendix I.

"Authorized  Denominations"  means, with respect to any Note,  [$50,000] and any
integral multiple in excess thereof.

"Broker-Dealer"  means the initial broker-dealer under the initial Broker-Dealer
Agreement or any other  broker or dealer (each as defined in the Notes  Exchange
Act of 1934, as amended),  commercial  bank or other entity  permitted by law to
perform  the  functions  required  of a  Broker-Dealer  set forth in the Auction
Procedures that (a) is a Participant (or an affiliate of a Participant), (b) has
been  appointed  as  such  by  the  Trust  pursuant  to  the  Indenture  or  the
Administrator  on behalf of the Eligible  Lender  Trustee  pursuant to the Trust
Agreement and (c) has entered into a  Broker-Dealer  Agreement that is in effect
on the date of reference.

"Broker-Dealer  Agreement" means each agreement  between the Auction Agent and a
Broker- Dealer,  and approved by the Trust,  pursuant to which the Broker-Dealer
agrees to  participate  in Auctions as set forth in the Auction  Procedures,  as
from time to time amended or supplemented.

"Broker-Dealer Fee" has the meaning set forth in the Auction Agent Agreement.

"Broker-Dealer Fee Rate" has the meaning set forth in the Auction Agent
Agreement.

"Effective  Interest  Rate"  means,  for  any  Financed  Student  Loan  and  any
Collection  Period,  the per annum  rate at which  such  Financed  Student  Loan
accrues interest during such Collection Period and, in the case of a FFELP Loan,
after giving  effect to all  applicable  Interest  Subsidy  Payments and Special
Allowance Payments due with respect to such FFELP Loan.

"Existing  Noteholder"  means (i) with respect to and for the purpose of dealing
with the  Auction  Agent  in  connection  with an  Auction,  a  Person  who is a
Broker-Dealer  listed  in the  Existing  Noteholder  Registry  at the  close  of
business on the Business Day  immediately  preceding  such Auction and (ii) with
respect to and for the purpose of dealing with the  Broker-Dealer  in connection
with an Auction, a Person who is a beneficial owner of any Note.

"Existing  Noteholder  Registry" means the registry of Persons who are owners of
the Notes,  maintained  by the Auction  Agent as  provided in the Auction  Agent
Agreement.

"Federal  Funds Rate" means,  for any date of  determination,  the federal funds
(effective)  rate as published on page [118] of the Dow Jones  Telerate  Service
(or such other page as may replace  that page on that service for the purpose of
displaying  comparable  rates or prices) on the immediately  preceding  Business
Day.  If no such rate is  published  on such page on such date,  "Federal  Funds
Rate" shall mean for any date of  determination,  the Federal funds  (effective)
rate as published  by the Federal  Reserve  Board in the most recent  edition of
Federal  Reserve  Statistical  Release No. H.15 (519) that is  available  on the
Business Day immediately preceding such date.

"Initial  Period" means,  as to any Note,  the period  commencing on the Closing
Date of such Note and continuing through the day immediately  preceding the Note
Initial Interest Adjustment Date for such Note.

"Initial Rate" means, with respect to any Class of Notes, the rate identified as
such in the related Prospectus Supplement.

"Initial Rate Adjustment  Date" means,  with respect to any Class of Notes,  the
date identified as such in the related Prospectus Supplement.

"Interest  Adjustment Date" means,  with respect to each Note, the date on which
the applicable Class Interest Rate is effective and means,  with respect to each
such Note, the date of commencement of each Auction Period.

"Interest Determination Date" means, with respect to any Note, the Auction Date,
or if no Auction Date is applicable to such Series, the Business Day immediately
preceding the date of commencement of an Auction Period.

"Interest  Accrual Period" means, with respect to a Note, the Initial Period for
such Note and each period  commencing on the Interest  Adjustment  Date for such
Note and ending on the day before (i) the next Interest Adjustment Date for such
Note or (ii) the Legal Final Maturity of such Note, as applicable.

"Market  Agent" means the entity named as market agent under the  Indenture,  or
any successor to it in such capacity thereunder.

"Maximum  Auction Rate"  generally  means (i) for Auction  Periods of 34 days or
less,  either (A) the  greater of (1)  One-Month  LIBOR plus  [0.60]% or (2) the
Federal Funds Rate plus [0.60]% (if both ratings assigned by the Rating Agencies
to the applicable Note are "Aa3" or "AA-" or better) or (B) One-Month LIBOR plus
[1.50]% (if any one of the ratings  assigned by the Rating  Agencies to the Note
is less than "Aa3" or "AA-") or (ii) for  Auction  Periods  of  greater  than or
equal to 35 days,  either (A) the  greater  of  One-Month  LIBOR or  Three-Month
LIBOR,  plus in either  case,  [0.60]% (if both of the  ratings  assigned by the
Rating  Agencies to the applicable Note are "Aa3" or "AA-" or better) or (B) the
greater of One-Month LIBOR or Three-Month  LIBOR,  plus in either case,  [1.50]%
(if any one of the  ratings  assigned by the Rating  Agencies to the  applicable
Note is less than  "Aa3" or "AA-") or such other rate as may be set forth in the
related Prospectus Supplement. For purposes of the Auction Agent and the Auction
Procedures, the ratings referred to in this definition shall be the last ratings
of which the Auction  Agent has been given notice  pursuant to the Auction Agent
Agreement.

"Net Loan Rate" for any Interest  Accrual Period will equal the weighted average
Effective  Interest Rate for the Collection  Period  immediately  preceding such
Interest  Accrual  Period  less the amount set forth in the  related  Prospectus
Supplement.

"Non-Payment  Rate"  means  One-Month  LIBOR  plus  [1.50]%,  as the same may be
adjusted pursuant to an Indenture or a Trust Agreement.

"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.

"Potential  Noteholder" means any Person (including an Existing  Noteholder that
is (i) a Broker-Dealer  when dealing with the Auction Agent and (ii) a potential
beneficial  owner when dealing with a  Broker-Dealer)  who may be  interested in
acquiring  Notes  (or,  in  the  case  of an  Existing  Noteholder  thereof,  an
additional principal amount of Notes).

"Three-Month LIBOR" means the London interbank offered rate for deposits in U.S.
dollars  having a maturity  of three  months  commencing  on the  related  LIBOR
Determination Date (the "Three- Month Index Maturity") which appears on Telerate
Page 5 as of 11:00 a.m., London time, on such LIBOR  Determination Date. If such
rate  does  not  appear  on  Telerate  Page 5,  the  rate  for  that day will be
determined on the basis of the rates at which deposits in U.S.  dollars,  having
the Three Month Index  Maturity and in a principal  amount of not less than U.S.
$1,000,000,  are offered at approximately 11:00 a.m., London time, on such LIBOR
Determination  Date  to  prime  banks  in the  London  interbank  market  by the
Reference  Banks.  The Auction Agent will request the principal London office of
each of such Reference Banks to provide a quotation of its rate. If at least two
such quotations are provided,  the rate for that day will be the arithmetic mean
of the quotations.  If fewer than two quotations are provided, the rate for that
day will be the  arithmetic  mean of the rates quoted by major banks in New York
City,  selected by the Auction Agent, at approximately 11:00 a.m., New York City
time,  on such  LIBOR  Determination  Date for loans in U.S.  dollars to leading
European banks having the Three Month Index  Maturity and in a principal  amount
equal to an amount of not less than U.S. $1,000,000;  provided that if the banks
selected as aforesaid are not quoting as mentioned in this sentence, Three-Month
LIBOR in effect for the applicable  Interest  Accrual Period will be Three-Month
LIBOR in effect for the previous Interest Accrual Period.

Existing Noteholders and Potential Noteholders

Participants  in each Auction will include:  (1) "Existing  Noteholders,"  which
shall mean any  Noteholder  according to the records of the Auction Agent at the
close of business on the Business Day  preceding  each  Auction  Date;  and (ii)
"Potential  Noteholders,"  which shall mean any Person,  including  any Existing
Noteholder or a Broker/Dealer,  who may be interested in acquiring Notes (or, in
the case of an Existing Noteholder,  an additional principal amount of the Notes
such Noteholder then holds). See "- Broker-Dealer" herein.

By  purchasing  a Note,  whether in an Auction or  otherwise,  each  prospective
purchaser  of Notes or its  Broker-Dealer  must agree and will be deemed to have
agreed:  (i) to participate in Auctions on the terms described  herein;  (ii) so
long as the beneficial  ownership of the Notes is maintained in book-entry  form
to sell,  transfer or otherwise  dispose of the Notes only pursuant to a Bid (as
defined  below) or a Sell  Order (as  defined  below)  in an  Auction,  or to or
through a  Broker-Dealer,  provided that in the case of all transfers other than
those  pursuant  to  an  Auction,  the  Existing  Noteholder  of  the  Notes  so
transferred,  its Participant or Broker-Dealer advises the Auction Agent of such
transfer;  (iii) to have its  beneficial  ownership of Notes  maintained  at all
times in book-entry form for the account of its Participant,  which in turn will
maintain records of such beneficial ownership, and to authorize such Participant
to  disclose  to the  Auction  Agent  such  information  with  respect  to  such
beneficial  ownership as the Auction  Agent may request;  (iv) that a Sell Order
placed by an Existing  Noteholder will  constitute an irrevocable  offer to sell
the principal  amount of the Note  specified in such Sell Order;  (v) that a Bid
placed by an Existing  Noteholder will  constitute an irrevocable  offer to sell
the principal  amount of the Note specified in such Bid if the rate specified in
such Bid is greater than, or in some cases equal to, the Class  Interest Rate of
such  Note,  determined  as  described  herein;  and (vi) that a Bid placed by a
Potential  Noteholder  will  constitute  an  irrevocable  offer to purchase  the
amount,  or a lesser principal  amount, of the Note specified in such Bid if the
rate  specified  in such Bid is,  respectively,  less than or equal to the Class
Interest Rate of the specified Note, determined as described herein.

The principal  amount of the Notes purchased or sold may be subject to probation
procedures  on the Auction  Date.  Each purchase or sale of Notes on the Auction
Date will be made for settlement on the first day of the Interest Accrual Period
immediately  following  such  Auction  Date  at a  price  equal  to  100% of the
principal amount thereof,  plus accrued but unpaid interest thereon. The Auction
Agent is  entitled  to rely  upon the terms of any  Order  submitted  to it by a
Broker-Dealer.

Auction Agent

An entity  named in the  related  Prospectus  Supplement  will be  appointed  as
Auction Agent to serve as agent for a Trust in  connection  with  Auctions.  The
Indenture  Trustee and the Trust will enter into the Auction  Agreement with the
Auction Agent. Any Auction Agent or Substitute Auction Agent will be (i) a bank,
national  banking  association or trust company duly organized under the laws of
the  United  States of  America  or any state or  territory  thereof  having its
principal place of business in the Borough of Manhattan, New York, or such other
location as approved by the  Indenture  Trustee and the Market  Agent in writing
and having a combined capital stock or surplus of at least $50,000,000,  or (ii)
a  member  of  the  National  Association  of  Notes  Dealers,   Inc.  having  a
capitalization of at least $50,000,000,  and, in either case,  authorized by law
to perform  all the duties  imposed  upon it under the  Indenture  and under the
Auction  Agent  Agreement.  The  Auction  Agent  may at any time  resign  and be
discharged of the duties and  obligations  created by the Indenture by giving at
least 90 days notice to the Indenture  Trustee,  the Trust and the Market Agent.
The Auction Agent may be removed at any time by the  Indenture  Trustee upon the
written direction of any provider of Credit Enhancement, if applicable, or, with
the  consent  of  the  providers  of  Credit  Enhancement,  if  applicable,  the
Noteholders  of  66-2/3%  of the  aggregate  principal  amount of the Notes then
outstanding,  by an instrument signed by the providers of Credit Enhancement, if
applicable,  or such  Noteholders or their  attorneys and filed with the Auction
Agent,  the Trust,  the Indenture  Trustee and the Market Agent upon at least 90
days' notice.  Neither  resignation nor removal of the Auction Agent pursuant to
the  preceding  two  sentences  will be effective  until and unless a Substitute
Auction Agent has been appointed and has accepted such appointment.  If required
by the Trust or by the Market  Agent,  with the Trust's  consent,  a  Substitute
Auction Agent Agreement  shall be entered into with a Substitute  Auction Agent.
Notwithstanding the foregoing, the Auction Agent may terminate the Auction Agent
Agreement if, within 25 days after notifying the Indenture  Trustee,  the Trust,
the  providers of Credit  Enhancement,  if  applicable,  and the Market Agent in
writing  that it has not  received  payment of any  Auction  Agent Fee due it in
accordance with the terms of the Auction Agent Agreement, the Auction Agent does
not receive such payment.

If the Auction  Agent  should  resign or be removed or be  dissolved,  or if the
property or affairs of the Auction Agent shall be taken under the control of any
state  or  federal  court  or  administrative  body  because  of  bankruptcy  or
insolvency,  or for any other reason, the Indenture Trustee, at the direction of
the  related  Trust  (after  receipt  of a  certificate  from the  Market  Agent
confirming  that any proposed  Substitute  Auction Agent meets the  requirements
described in the  immediately  preceding  paragraph  above),  shall use its best
efforts to appoint a Substitute Auction Agent.

The Auction Agent is acting as agent for the Trust in connection  with Auctions.
In the absence of bad,  faith,  negligent  failure to act or  negligence  on its
part,  the Auction  Agent will not be liable for any action  taken,  suffered or
omitted or any error of  judgment  made by it in the  performance  of its duties
under  the  Auction  Agent  Agreement  and will not be  liable  for any error of
judgment made in good faith unless the Auction Agent will have been negligent in
ascertaining (or failing to ascertain) the pertinent facts.

The  Indenture  Trustee will pay the Auction  Agent the Auction Agent Fee on the
Payment Date set forth in the related Prospectus Supplement,  and will reimburse
the Auction Agent upon its request for all  reasonable  expenses,  disbursements
and  advances  incurred  or made by the  Auction  Agent in  accordance  with any
provision  of  the  Auction  Agent  Agreement  or the  Broker-Dealer  Agreements
(including the reasonable compensation and the expenses and disbursements of its
agents and  counsel).  The Trust will  indemnify  and hold  harmless the Auction
Agent for and against any loss, liability or expense incurred without negligence
or bad faith on the Auction  Agent's part,  arising out of or in connection with
the acceptance or administration of its agency under the Auction Agent Agreement
and the  Broker-Dealer  Agreements  including the reasonable  costs and expenses
(including the reasonable fees and expenses of its counsel) of defending  itself
against  any  such  claim or  liability  in  connection  with  its  exercise  or
performance  of any of its  respective  duties  thereunder and of enforcing this
indemnification  provision;  provided  that the  Trust  will not  indemnify  the
Auction Agent as described in this paragraph for any fees and expenses  incurred
by the Auction  Agent in the normal  course of  performing  its duties under the
Auction Agent Agreement and under the  Broker-Dealer  Agreements,  such fees and
expenses being payable as described above.

Broker-Dealer

Existing Noteholders and Potential  Noteholders may participate in Auctions only
by submitting orders (in the manner described below) through a  "Broker-Dealer,"
including the  Broker-Dealer,  as the sole  Broker-Dealer or any other broker or
dealer  (each  as  defined  in the  Notes  Exchange  Act of 1934,  as  amended),
commercial  bank or other  entity  permitted  by law to  perform  the  functions
required of a  Broker-Dealer  set forth below which (i) is a  Participant  or an
affiliate of a  Participant,  (ii) has been  selected by the Trust and (iii) has
entered  into a  Broker-Dealer  Agreement  with the Auction  Agent that  remains
effective,  in which the  Broker-Dealer  agrees to  participate  in  Auctions as
described  in  the  Auction  Procedures,   as  from  time  to  time  amended  or
supplemented.

The  Broker-Dealers are entitled to a Broker-Dealer Fee, which is payable by the
Auction Agent from monies  received from the Indenture  Trustee,  on the Payment
Date set forth in the related Prospectus Supplement.

Market Agent

In connection with each Series of Notes,  the "Market Agent," will act solely as
agent of the Trust and will not assume any obligation or  relationship of agency
or trust for or with any of the Noteholders.

                               AUCTION PROCEDURES

General

Pursuant to the related  Indenture,  Auctions to establish  the Auction Rate for
each Auction Rate Note will be held on each applicable  Auction Date,  except as
described below, by application of the Auction Procedures described herein.
Such procedures are to be applicable separately to each Class of Notes.

The Auction Agent will calculate the Maximum Auction Rate, the All Hold Rate and
One-Month LIBOR or Three-Month  LIBOR, as the case may be, on each Auction Date.
The  Administrator  will calculate and, no later than the Business Day preceding
each Auction  Date,  will report to the Auction  Agent in writing,  the Net Loan
Rate. If the ownership of a Note is no longer maintained in book-entry form, the
Indenture  Trustee will calculate the Maximum  Auction Rate,  and  Administrator
will  report to the  Indenture  Trustee  in writing  the Net Loan  Rate,  on the
Business Day immediately preceding the first day of each Interest Accrual Period
commencing after delivery of such Note. If an Event of Default has occurred, the
Indenture   Trustee  will  calculate  the  Non-Payment   Rate  on  the  Interest
Determination  Date for (i) each Interest  Accrual Period  commencing  after the
occurrence  and during the  continuance  of such  Payment  Default  and (ii) any
Interest Accrual Period commencing less than two Business Days after the cure of
any Event of Default.  The Auction Agent will determine  One-Month  LIBOR or the
Three-Month  LIBOR, as applicable,  for each Interest  Accrual Period other than
the Initial Period for a Note;  provided,  that if the ownership of the Notes is
no longer maintained in book-entry form, or if an Event of Default has occurred,
then the Indenture Trustee will determine the One-Month LIBOR or the Three-Month
LIBOR, as applicable,  for each such Interest Accrual Period.  The determination
by the  Indenture  Trustee  or the  Auction  Agent,  as the case may be,  of the
One-Month LIBOR or the Three-Month LIBOR, as applicable, will (in the absence of
manifest error) be final and binding upon the Noteholders and all other parties.
If  calculated  or  determined  by the Auction  Agent,  the  Auction  Agent will
promptly advise the Indenture Trustee of the One- Month LIBOR or the Three-Month
LIBOR, as applicable.

Submission of Orders

As long as the  ownership of the Notes is  maintained  in  book-entry  form,  an
Existing  Noteholder  may sell,  transfer  or  otherwise  dispose  of Notes only
pursuant to a Bid or Sell Order (as hereinafter defined) placed in an Auction or
through a Broker-Dealer,  provided that, in the case of all transfers other than
pursuant  to  Auctions,  such  Existing  Noteholder,  its  Broker-Dealer  or its
Participant advises the Auction Agent of such transfer.  Auctions for each Class
of Notes will be  conducted  on each  applicable  Auction  Date,  if there is an
Auction Agent on such Auction Date, in the following  manner (such procedures to
be applicable separately to each Class of Notes).

Prior to the  Submission  Deadline  (defined as 1:00 P.M.,  eastern time, on any
Auction Date or such other time on any Auction Date by which  Broker-Dealers are
required to submit Orders to the Auction Agent as specified by the Auction Agent
from time to time) on each Auction Date relating to a Note:

         (a) each Existing  Noteholder of the  applicable  Notes may submit to a
Broker-Dealer  by telephone or otherwise  information  as to: (i) the  principal
amount and class of outstanding Notes, if any, held by such Existing  Noteholder
that such Existing  Noteholder desires to continue to hold without regard to the
Class  Interest Rate for such Notes for the next  succeeding  Auction  Period (a
"Hold Order"); (ii) the principal amount and class of outstanding Notes, if any,
which such  Existing  Noteholder  offers to sell if the Class  Interest Rate for
such Notes for the next succeeding Auction Period will be less than the rate per
annum  specified  by such  Existing  Noteholder  (a  "Bid");  and/or  (iii)  the
principal  amount and class of outstanding  Notes, if any, held by such Existing
Noteholder which such Existing  Noteholder  offers to sell without regard to the
Class  Interest Rate for such Notes for the next  succeeding  Auction  Period (a
"Sell Order"); and

         (b) one or more  Broker-Dealers  may contact  Potential  Noteholders to
determine  the  principal  amount and class of Notes  which each such  Potential
Noteholder offers to purchase, if the Class Interest Rate for such Notes for the
next  succeeding  Auction  Period  will not be less  than  the  rate  per  annum
specified by such Potential Noteholder (also a "Bid").

Each Hold Order, Bid and Sell Order will be an "Order." Each Existing Noteholder
and each Potential Noteholder placing an Order is referred to as a "Bidder."

Subject to the provisions  described  below under "Validity of Orders," a Bid by
an Existing  Noteholder  will  constitute an irrevocable  offer to sell: (i) the
principal amount and class of the outstanding Notes specified in such Bid if the
Class  Interest Rate for such Notes will be less than the rate specified in such
Bid, (ii) such principal  amount or a lesser  principal  amount and class of the
outstanding  Notes  to be  determined  as  described  below in  "Acceptance  and
Rejection of Orders," if the Class Interest Rate for such Notes will be equal to
the rate  specified  in such  Bid or (iii)  such  principal  amount  or a lesser
principal  amount of the then  outstanding  Notes to be  determined as described
below under  "Acceptance and Rejection of Orders," if the rate specified therein
will be higher than the Class Interest Rate for such Notes and  Sufficient  Bids
(as defined below) have not been made.

Subject to the  provisions  described  below under  "Validity of Orders," a Sell
Order by an Existing  Noteholder will  constitute an irrevocable  offer to sell:
(i) the principal  amount of the Note  specified in such Sell Order or (ii) such
principal  amount  or a lesser  principal  amount  of  outstanding  Notes of the
specified Note as described below under "Acceptance and Rejection of Orders," if
Sufficient Bids have not been made.

Subject to the provisions described below under "Validity of Orders," a Bid by a
Potential  Noteholder will constitute an irrevocable offer to purchase:  (i) the
principal  amount of the Note  specified in such Bid if the Class  Interest Rate
for such Notes will be higher than the rate  specified  in such Bid or (ii) such
principal  amount or a lesser  principal amount of such Notes as described below
in "Acceptance  and Rejection of Orders," if the Class Interest Rate is equal to
the rate specified in such Bid.

Each  Broker-Dealer  will  submit in writing to the  Auction  Agent prior to the
Submission   Deadline  on  each  Auction  Date  all  Orders   obtained  by  such
Broker-Dealer  and will specify with respect to each such Order: (i) the name of
the Bidder placing such Order; (ii) the aggregate  principal amount and class of
Note that are the subject of such Order; (iii) to the extent that such Bidder is
an Existing  Noteholder:  (a) the principal  amount and class of Notes,  if any,
subject to any Hold Order placed by such Existing Noteholder;  (b) the principal
amount,  and class of Notes, if any,  subject to any Bid placed by such Existing
Noteholder and the rate specified in such Bid; and (c) the principal amount, and
class of Notes,  if any,  subject  to any Sell  Order  placed  by such  Existing
Noteholder,  and (iv) to the extent such Bidder is a Potential  Noteholder,  the
rate specified in such Potential Noteholder's Bid.

If any rate  specified in any Bid contains  more than three figures to the right
of the  decimal  point,  the  Auction  Agent will round such rate up to the next
highest one-thousandth (.001) of one percent.

If an Order or Orders  covering  all Notes of the  applicable  class held by any
Existing  Noteholder  are  not  submitted  to the  Auction  Agent  prior  to the
Submission  Deadline,  the  Auction  Agent  will deem a Hold  Order to have been
submitted on behalf of such Existing Noteholder covering the principal amount of
Notes held by such Existing  Noteholder and not subject to an Order submitted to
the Auction Agent.

Neither the Trust,  the Eligible Lender Trustee,  the Indenture  Trustee nor the
Auction Agent will be responsible for any failure of a  Broker-Dealer  to submit
an Order to the Auction Agent on behalf of any Existing  Noteholder or Potential
Noteholder.

An Existing  Noteholder  may submit  multiple  Orders,  of  different  types and
specifying  different  rates,  in an Auction  with respect to Notes then held by
such  Existing  Noteholder.  An  Existing  Noteholder  that  offers to  purchase
additional  Notes  is,  for  purposes  of such  offer,  treated  as a  Potential
Noteholder.

Any Bid  specifying  a rate  higher than the  Maximum  Auction  Rate will (i) be
treated as a Sell Order if  submitted by a Existing  Noteholder  and (ii) not be
accepted if submitted by a Potential Noteholder.

Validity of Orders

If any Existing  Noteholder submits through a Broker-Dealer to the Auction Agent
one or more Orders  covering in the aggregate more than the principal  amount of
the  class  of Notes  held by such  Existing  Noteholder,  such  Orders  will be
considered valid as follows and in the order of priority described below.

Hold  Orders.  All Hold  Orders  will be  considered  valid,  but only up to the
aggregate  principal  amount  of the  class  of  Notes  held  by  such  Existing
Noteholder,  and if the aggregate principal amount of the class of Notes subject
to such Hold Orders exceeds the aggregate principal amount of the class of Notes
held by such Existing Noteholder, the aggregate principal amount of the class of
Notes  subject  to each such Hold  Order  will be  reduced  pro rata so that the
aggregate principal amount of the class of Notes subject to all such Hold Orders
equals  the  aggregate  principal  amount  of the  class of  Notes  held by such
Existing Noteholder.

Bids.  Any Bid will be  considered  valid up to an amount equal to the excess of
the principal amount of the class of Notes held by such Existing Noteholder over
the aggregate principal amount of such Note, subject to any Hold Orders referred
to above. Subject to the preceding sentence, if multiple Bids with the same rate
are submitted on behalf of such Existing  Noteholder and the aggregate principal
amount of Notes subject to such Bids is greater than such excess, such Bids will
be  considered  valid up to an amount equal to such  excess.  Subject to the two
preceding sentences,  if more than one Bid with different rates are submitted on
behalf of such Existing Noteholder,  such Bids will be considered valid first in
the ascending order of their  respective rates until the highest rate is reached
at which  such  excess  exists  and then at such  rate up to the  amount of such
excess.  In any event, the aggregate  principal amount of Notes, if any, subject
to Bids not valid under the  provisions  described  above will be treated as the
subject of a Bid by a Potential Noteholder at the rate therein specified.

Sell Orders.  All Sell Orders will be considered  valid up to an amount equal to
the excess of the  principal  amount of Notes of the class held by such Existing
Noteholder  over the aggregate  principal  amount of Notes subject to valid Hold
Orders and valid Bids as referred to above.

If more than one Bid for a class of Note is submitted on behalf of any Potential
Noteholder,  each  Bid  submitted  will be a  separate  Bid  with  the  rate and
principal  amount  therein  specified.  Any Bid or Sell  Order  submitted  by an
Existing Noteholder covering an aggregate principal amount of Notes not equal to
an Authorized  Denomination or an integral multiple thereof will be rejected and
will be  deemed  a Hold  Order.  Any Bid  submitted  by a  Potential  Noteholder
covering  an  aggregate  principal  amount of Notes  not equal to an  Authorized
Denomination  or an  integral  multiple  thereof  will be  rejected.  Any  Order
submitted  in an Auction by a  Broker-Dealer  to the Auction  Agent prior to the
Submission Deadline on any Auction Date will be irrevocable.

A Hold Order, a Bid or a Sell Order that has been  determined  valid pursuant to
the  procedures  described  above is referred to as a "Submitted  Hold Order," a
"Submitted  Bid"  and a  "Submitted  Sell  Order,"  respectively  (collectively,
"Submitted Orders").

Determination of Sufficient Bid and Bid Auction Rate

Not earlier than the Submission Deadline on each Auction Date, the Auction Agent
will assemble all valid Submitted Orders and will determine:

         (a)      for the  applicable  Note,  the excess of the total  principal
                  amount of such Notes over the sum of the  aggregate  principal
                  amount of such Notes  subject to  Submitted  Hold Orders (such
                  excess  being  hereinafter   referred  to  as  the  "Available
                  Notes"); and

         (b)      from such  Submitted  Orders  whether the aggregate  principal
                  amount of Notes of such  class  subject to  Submitted  Bids by
                  Potential Noteholders specifying one or more rates equal to or
                  lower than the Maximum Auction Rate exceeds or is equal to the
                  sum of (i) the  aggregate  principal  amount  of Notes of such
                  class  subject  to  Submitted  Bids  by  Existing  Noteholders
                  specifying  one or more rates higher than the Maximum  Auction
                  Rate and (ii) the aggregate  principal amount of Notes of such
                  class  subject  to  Submitted  Sell  Orders (in the event such
                  excess or such  equality  exists other than because all of the
                  Notes are subject to  Submitted  Hold Orders,  such  Submitted
                  Bids  by  Potential  Noteholders  above  will  be  hereinafter
                  referred to collectively as "Sufficient Bids"); and

         (c)      if Sufficient  Bids exist,  the "Bid Auction Rate," which will
                  be the lowest rate  specified in such Submitted Bids such that
                  if:

                  (i)      each such Submitted Bid from Existing  Noteholders of
                           such Note  specifying  such lowest rate and all other
                           Submitted Bids from Existing Noteholders of such Note
                           specifying  lower rates were rejected (thus entitling
                           such  Existing  Noteholders  to  continue to hold the
                           principal  amount of Notes subject to such  Submitted
                           Bids); and

                  (ii)     each such Submitted Bid from Potential Noteholders of
                           such Note  specifying  such lowest rate and all other
                           Submitted Bids from Potential Noteholders  specifying
                           lower rates, were accepted,  the result would be that
                           such Existing  Noteholders  described in subparagraph
                           (c)(i)  above  would  continue  to hold an  aggregate
                           principal  amount of Notes  which,  when added to the
                           aggregate  principal  amount of Notes to be purchased
                           by  such  Potential  Noteholders  described  in  this
                           subparagraph  (ii)  would  equal  not  less  than the
                           Available Notes.

Determination of Auction Rate and Class Interest Rate; Notice

Promptly after the Auction Agent has made the  determinations  described  above,
the Auction Agent is to advise the Indenture  Trustee of the Net Loan Rate,  the
Maximum  Auction  Rate,  the All Hold  Rate and the  components  thereof  on the
Auction Date,  and based on such  determinations,  the Auction Rate for the next
succeeding Interest Accrual Period for the applicable Note as follows:

         (a)      if Sufficient  Bids exist,  that the Auction Rate for the next
                  succeeding  Interest  Accrual  Period will be equal to the Bid
                  Auction Rate so determined;

         (b)      if Sufficient Bids do not exist (other than because all of the
                  Notes of the  applicable  Note are subject to  Submitted  Hold
                  Orders),  that  the  Auction  Rate  for  the  next  succeeding
                  Interest  Accrual Period will be equal to the Maximum  Auction
                  Rate; or

         (c)      if all Notes of the  applicable  Note are subject to Submitted
                  Hold  Orders,  that the Auction  Rate for the next  succeeding
                  Interest Accrual Period will be equal to the All Hold Rate.

Promptly  after the Auction Agent has  determined  the Auction Rate, the Auction
Agent will determine and advise the Indenture Trustee of the Class Interest Rate
for each applicable  Note, which rate will be the lesser of (a) the Formula Rate
for each such Note and (b) the Net Loan Rate.

Acceptance and Rejection of Orders

Existing  Noteholders of the applicable Note will continue to hold the principal
amount of Notes of such class that are subject to  Submitted  Hold  Orders.  If,
with  respect to a Note,  the Net Loan Rate is equal to or greater  than the Bid
Auction Rate and if Sufficient Bids, as described above under  "Determination of
Sufficient  Bids and Bid Auction Rate," have been received by the Auction Agent,
the Bid Auction Rate will be the Class  Interest  Rate,  and Submitted  Bids and
Submitted  Sell Orders will be accepted or rejected  and the Auction  Agent will
take such other action as provided in the Indenture  and  described  below under
"Sufficient Bids."

If the Net Loan Rate is less than the Auction Rate, the Class Interest Rate will
be the Net Loan Rate. If the Auction Rate and the Net Loan Rate are both greater
than the Class Interest Rate Limitation, the Class Interest Rate for each series
shall be equal to the Class Interest Rate  Limitation.  If the Auction Agent has
not  received  Sufficient  Bids  as  described  above  under  "Determination  of
Sufficient  Bids and Bid Auction  Rate" (other than because all of the Notes are
subject to Submitted  Holds Orders),  the Class Interest Rate will be the lesser
of the Maximum  Auction Rate or the Net Loan Rate. In any of the cases described
above in this paragraph,  Submitted  Orders will be accepted or rejected and the
Auction Agent will take such other action as described below under "Insufficient
Bids."

Sufficient  Bids. If Sufficient Bids have been made with a respect to a Note and
the Net Loan Rate is equal to or  greater  than the Bid  Auction  Rate (in which
case the Class Interest Rate shall be the Bid Auction Rate),  all Submitted Sell
Orders will be accepted and, subject to the denomination  requirements described
below,  Submitted  Bids will be accepted or rejected as follows in the following
order of priority and all other Submitted Bids will be rejected:

         (a)      Existing Noteholders'  Submitted Bids specifying any rate that
                  is higher than the Class Interest Rate will be accepted,  thus
                  requiring each such Existing  Noteholder to sell the aggregate
                  principal amount of Notes subject to such Submitted Bids;

         (b)      Existing Noteholders'  Submitted Bids specifying any rate that
                  is lower than the Class  Interest Rate will be rejected,  thus
                  entitling  each such  Existing  Noteholder to continue to hold
                  the  aggregate  principal  amount  of  Notes  subject  to such
                  Submitted Bids;

         (c)      Potential Noteholders' Submitted Bids specifying any rate that
                  is lower than the Class Interest Rate will be accepted;

         (d)      Each Existing  Noteholder's  Submitted  Bid  specifying a rate
                  that is equal to the Class  Interest  Rate  will be  rejected,
                  thus  entitling  such Existing  Noteholder to continue to hold
                  the  aggregate  principal  amount  of  Notes  subject  to such
                  Submitted Bid, unless the aggregate  principal amount of Notes
                  subject  to such  Submitted  Bids  will be  greater  than  the
                  principal amount of Notes (the "remaining  principal  amount")
                  equal to the excess of the Available  Notes over the aggregate
                  principal  amount of Notes subject to Submitted Bids described
                  in  subparagraphs  (b) and (c)  above,  in  which  event  such
                  Submitted Bid of such Existing  Noteholder will be rejected in
                  part and such Existing Noteholder will be entitled to continue
                  to  hold  the  principal  amount  of  Notes  subject  to  such
                  Submitted  Bid, but only in an amount  equal to the  aggregate
                  principal   amount  of  Notes  obtained  by  multiplying   the
                  remaining  principal  amount by a fraction,  the  numerator of
                  which  will be the  principal  amount  of  Notes  held by such
                  Existing  Noteholder  subject  to such  Submitted  Bid and the
                  denominator  of which will be the sum of the principal  amount
                  of  Notes  subject  to such  Submitted  Bids  made by all such
                  Existing  Noteholders that specified a rate equal to the Class
                  Interest Rate; and

         (e)      Each  Potential  Noteholder's  Submitted Bid specifying a rate
                  that is equal to the Class Interest Rate will be accepted, but
                  only in an  amount  equal  to the  principal  amount  of Notes
                  obtained by multiplying the excess of the aggregate  principal
                  amount of Available Notes over the aggregate  principal amount
                  of Notes subject to Submitted Bids described in  subparagraphs
                  (b), (c) and (d) above by a fraction,  the  numerator of which
                  will be the  aggregate  principal  amount of Notes  subject to
                  such  Submitted Bid and the  denominator  of which will be the
                  sum of the principal amount of Notes subject to Submitted Bids
                  made by all such Potential  Noteholders  that specified a rate
                  equal to the Class Interest Rate.

Insufficient  Bids. If Sufficient Bids have not been made with respect to a Note
(other than because all of the Notes of such class are subject to Submitted Hold
Orders) or if the Net Loan Rate is less than the Bid Auction Rate (in which case
the Class  Interest  Rate shall be the Net Loan  Rate) or if the Class  Interest
Rate Limitation  applies,  subject to the  denomination  requirements  described
below, Submitted Orders will be accepted or rejected as follows in the following
order of priority and all other Submitted Bids will be rejected:

         (a)      Existing Noteholders'  Submitted Bids specifying any rate that
                  is equal to or lower  than the  Class  Interest  Rate  will be
                  rejected, thus entitling such Existing Noteholders to continue
                  to hold the  aggregate  principal  amount of Notes  subject to
                  such Submitted Bids;

         (b)      Potential Noteholders' Submitted Bids specifying any rate that
                  is equal to or lower  than the  Class  Interest  Rate  will be
                  accepted,  and  specifying  any rate that is  higher  than the
                  Class Interest Rate will be rejected; and

         (c)      each Existing  Noteholder's  Submitted Bid specifying any rate
                  that is higher than the Class  Interest Rate and the Submitted
                  Sell Order of each Existing Noteholder will be accepted,  thus
                  entitling  each Existing  Noteholder  that  submitted any such
                  Submitted  Bid or  Submitted  Sell  Order  to sell  the  Notes
                  subject to such Submitted Bid or Submitted Sell Order,  but in
                  both cases only in an amount equal to the aggregate  principal
                  amount  of  Notes  obtained  by   multiplying   the  aggregate
                  principal  amount of Notes subject to Submitted Bids described
                  in  subparagraph  (b) above by a fraction,  the  numerator  of
                  which will be the aggregate  principal amount of Notes held by
                  such  Existing  Noteholder  subject to such  Submitted  Bid or
                  Submitted Sell Order and the  denominator of which will be the
                  aggregate  principal  amount  of  Notes  subject  to all  such
                  Submitted Bids and Submitted Sell Orders.

All Hold Orders.  If all Notes of a class are subject to Submitted  Hold Orders,
all Submitted Bids will be rejected.

Authorized  Denominations  Requirement.  If,  as  a  result  of  the  procedures
described above regarding  Sufficient Bids and  Insufficient  Bids, any Existing
Noteholder  would be entitled or required to sell, or any  Potential  Noteholder
would be entitled or required to purchase,  a principal  amount of Notes that is
not equal to an Authorized  Denomination or an integral  multiple  thereof,  the
Auction Agent will, in such manner as in its sole  discretion it will determine,
round up or down the  principal  amount of Notes to be  purchased or sold by any
Existing  Noteholder or Potential  Noteholder  so that the  principal  amount of
Notes purchased or sold by each Existing Noteholder or Potential Noteholder will
be equal  to an  Authorized  Denomination  or an  integral  multiple  in  excess
thereof.   If,  as  a  result  of  the  procedures   described  above  regarding
Insufficient  Bids,  any Potential  Noteholder  would be entitled or required to
purchase  less  than  a  principal  amount  of  Notes  equal  to  an  Authorized
Denomination or any integral multiple  thereof,  the Auction Agent will, in such
manner as in its sole discretion it will determine,  allocate Notes for purchase
among Potential Noteholders so that only Notes in an Authorized  Denomination or
any  integral  multiples  in  excess  thereof  are  purchased  by any  Potential
Noteholder,  even if such  allocation  results in one or more of such  Potential
Noteholders not purchasing any Notes.

Based on the results of each  Auction,  the Auction  Agent is to  determine  the
aggregate  principal  amount  of Notes of each  class  to be  purchased  and the
aggregate  principal  amount  of  Notes of each  class  to be sold by  Potential
Noteholders  and  Existing   Noteholders  on  whose  behalf  each  Broker-Dealer
submitted  Bids or Sell Orders and, with respect to each  Broker-Dealer,  to the
extent that such  aggregate  principal  amount of Notes to be sold  differs from
such  aggregate  principal  amount of Notes to be purchased,  determine to which
other  Broker-Dealer  or  Broker-Dealers  acting for one or more purchasers such
Broker-Dealer will deliver, or from which Broker-Dealers  acting for one or more
sellers such Broker-Dealer will receive, as the case may be, Notes.

Any calculation by the Auction Agent (or the Indenture  Trustee,  if applicable)
of the Class Interest Rate,  One-Month  LIBOR,  Three-Month  LIBOR,  the Maximum
Auction  Rate,  the All Hold Rate,  the Net Loan Rate and the  Non-Payment  Rate
will, in the absence of manifest error, be binding on all other parties.

Notwithstanding  anything in the Indenture to the contrary,  no Auction is to be
held on any  Auction  Date on which  there are  insufficient  moneys held by the
Indenture  Trustee under the Indenture and available to pay the principal of and
interest due on the applicable  Note on the Payment Date  immediately  following
such Auction Date.

Settlement Procedures

The Auction  Agent is required to advise each  Broker-Dealer  that  submitted an
Order in an Auction of the Class  Interest Rate for a Note for the next Interest
Accrual  Period and, if such Order was a Bid or Sell Order,  whether such Bid or
Sell Order was accepted or rejected, in whole or in part, by telephone not later
than 3:00 p.m.,  eastern time, on the Auction Date if the Class Interest Rate is
the Auction  Rate and not later than 4:00 p.m.  eastern time on the Auction Date
if the  Class  Interest  Rate is the Net  Loan  Rate.  Each  Broker-Dealer  that
submitted  an Order on behalf of a Bidder is required to then advise such Bidder
of the applicable  Class Interest Rate for the next Interest Accrual Period and,
if such  Order was a Bid or a Sell  Order,  whether  such Bid or Sell  Order was
accepted or rejected, in whole or in part, confirm purchases and sales with each
Bidder  purchasing  or selling  Notes as a result of the Auction and advise each
Bidder  purchasing  or  selling  Notes  as a  result  of  the  Auction  to  give
instructions  to its  Participant to pay the purchase price against  delivery of
such Notes or to deliver such Notes against  payment  therefor,  as appropriate.
Pursuant to the Auction  Agent  Agreement,  the Auction  Agent is to record each
transfer of Notes on the Existing  Noteholders  Registry to be maintained by the
Auction Agent.

In  accordance  with DTC's  normal  procedures,  on the  Business  Day after the
Auction Date, the transactions  described above will be executed through DTC, so
long as DTC is the Depository,  and the accounts of the respective  Participants
at DTC will be debited and credited  and Notes  delivered as necessary to effect
the purchases and sales of Notes as  determined in the Auction.  Purchasers  are
required to make payment  through their  Participants  in same-day  funds to DTC
against delivery through their Participants. DTC will make payment in accordance
with its normal  procedures,  which now provide for payment against  delivery by
its Participants in immediately available funds.

If any Existing  Noteholder  selling  Notes in an Auction  fails to deliver such
Notes, the  Broker-Dealer of any Person that was to have purchased Notes in such
Auction may deliver to such Person a principal amount of Notes that is less than
the principal  amount of Notes that otherwise was to be purchased by such Person
but in any event equal to an Authorized  Denomination  or any integral  multiple
thereof.  In such event,  the principal  amount of Notes to be delivered will be
determined by such  Broker-Dealer.  Delivery of such lesser  principal amount of
Notes will  constitute  good  delivery.  Neither the  Indenture  Trustee nor the
Auction  Agent will have any  responsibility  or  liability  with respect to the
failure of a  Potential  Noteholder,  Existing  Noteholder  or their  respective
Broker-Dealer  or Participant to deliver the principal amount of Notes or to pay
for the Notes  purchased  or sold  pursuant  to an  Auction  or  otherwise.  See
"Appendix II - Settlement Procedures" herein.

                      INDENTURE TRUSTEE NOT RESPONSIBLE FOR
                         AUCTION AGENT, MARKET AGENT AND
                                 BROKER-DEALERS

The Indenture  Trustee shall not be liable or responsible  for the actions of or
failure to act by the Auction Agent, Market Agent or any Broker-Dealer under the
Indenture or under the Auction Agent  Agreement,  the Market Agent  Agreement or
any  Broker-Dealer  Agreement.  The Indenture Trustee may conclusively rely upon
any information  required to be furnished by the Auction Agent, the Market Agent
or any Broker-Dealer without undertaking any independent review or investigation
of the truth or accuracy of such information.

                            CHANGES IN AUCTION TERMS

Changes in Auction Period or Periods

While any of the Notes are  outstanding,  the  Administrator,  may, from time to
time,  change the length of the one or more Auction  Periods in order to conform
with  then  current  market  practice  with  respect  to  similar  Notes  or  to
accommodate economic and financial factors that may affect or be relevant to the
length  of the  Auction  Period  and the  interest  rate  borne by the Notes (an
"Auction Period Adjustment"). The Administrator will not initiate such change in
the length of the  Auction  Period  unless it shall have  received  the  written
consent from the Market Agent, which consent will not be unreasonably  withheld,
not less than three days nor more than 20 days prior to the effective date of an
Auction Period  Adjustment.  The  Administrator  will initiate an Auction Period
Adjustment by giving written notice to the Indenture Trustee, the Auction Agent,
the Market  Agent,  any provider of Credit  Enhancement  and the  Depository  in
substantially the form of, or containing substantially the information contained
in, the  Indenture  at least 10 days prior to the Auction  Date for such Auction
Period.

Any such Auction Period Adjustment shall not result in an Auction Period of less
than 7 days nor more than 91 days. If any such Auction  Period  Adjustment  will
result in an Auction  Period of less than the number of days in the then current
Auction  Period,  the notice  described  above will be  effective  only if it is
accompanied by a written statement of the Indenture Trustee, the Eligible Lender
Trustee,  the  Auction  Agent and the  Depository  to the  effect  that they are
capable of performing  their duties,  if any, under the  Indenture,  the Auction
Agent  Agreement and any  Broker-Dealer  Agreement  with respect to such changed
Auction Period.

An Auction Period  Adjustment will take effect only if (A) the Indenture Trustee
and the Auction Agent receive,  by 11:00 A.M., eastern time, on the Business Day
before the Auction Date for the first such Auction  Period,  a certificate  from
the  Trust   authorizing  an  Auction  Period   Adjustment   specified  in  such
certificate, the certificate of the Market Agent described above and the written
statement of the Indenture  Trustee,  the Eligible Lender  Trustee,  the Auction
Agent and the Depository  described  above and (B) Sufficient  Bids exist at the
Auction on the Auction  Date for such first  Auction  Period.  If the  condition
referred to in (A) is not met, the Class  Interest Rate  applicable for the next
Auction  Period will be determined  pursuant to the Auction  Procedures  and the
Auction Period will be the Auction Period  determined  without  reference to the
proposed change.  If the condition  referred to in (A) is met, but the condition
referred to in (B) above is not met, the Class Interest Rate  applicable for the
next Auction  Period will be the lesser of the Maximum  Auction Rate and the Net
Loan Rate and the Auction Period will be the Auction Period  determined  without
reference to the proposed change.

Changes in the Auction Date

The Market Agent, at the written  direction of the Trust, may specify an earlier
Auction Date (but in no event more than five  Business  Days  earlier)  than the
Auction  Date  that  would  otherwise  be  determined  in  accordance  with  the
definition  of  "Auction  Date" with  respect to one or more  specified  Auction
Periods in order to conform with then current  market  practice  with respect to
similar Notes or to accommodate  economic and financial  factors that may affect
or be  relevant  to the day of the week  constituting  an  Auction  Date and the
interest  rate borne on the Notes.  The Trust will not consent to such change in
the Auction Date unless the Trust will have  received  from the Market Agent not
less than three days nor more than 20 days prior to the  effective  date of such
change a written request for consent  together with a certificate  demonstrating
the need for change in reliance on such  factors.  The Market Agent will provide
notice of its  determination  to specify an earlier Auction Date for one or more
Auction Periods by means of a written notice delivered at least 10 days prior to
the proposed changed Auction Date to the Indenture  Trustee,  the Auction Agent,
the Trust and the Depository.

The changes in Auction  terms  described  above may be made with  respect to any
class of the Notes.  In connection  with any change in Auction  Terms  described
above, the Auction Agent is to provide such further notice to such parties as is
specified in the Auction Agent Agreement.



                 [Only for transactions with Auction Rate Notes]


                                   APPENDIX II


                              SETTLEMENT PROCEDURES



These Settlement Procedures apply separately to each class of Notes.

         (a)      Not later than (i) 3:00 P.M. if the Class Interest Rate is the
                  Auction  Rate or (2) 4:00 p.m. if the Class  Interest  Rate is
                  the Net Loan Rate, the Auction Agent is to notify by telephone
                  each Broker- Dealer that  participated  in the Auction held on
                  such  Auction  Date and  submitted  an Order on  behalf  of an
                  Existing Noteholder or Potential Noteholder of:

                  (i)      the Class  Interest  Rate fixed for the next Interest
                           Accrual Period;

                  (ii)     whether there were Sufficient Bids in such Auction;

                  (iii)    if such  Broker-Dealer  (a "Seller's  Broker-Dealer")
                           submitted  Bids  or  Sell  Orders  on  behalf  of  an
                           Existing  Noteholder,  whether such Bid or Sell Order
                           was  accepted or rejected,  in whole or in part,  and
                           the principal  amount of Notes, if any, to be sold by
                           such Existing Noteholder;

                  (iv)     if such  Broker-Dealer  (a  "Buyer's  Broker-Dealer")
                           submitted a Bid on behalf of a Potential  Noteholder,
                           whether such Bid was  accepted or rejected,  in whole
                           or in part,  and the  principal  amount of Notes,  if
                           any, to be purchased by such Potential Noteholder;

                  (v)      if the  aggregate  amount  of Notes to be sold by all
                           Existing  Noteholders  on whose behalf such  Seller's
                           Broker-Dealer  submitted  Bids or Sell Orders exceeds
                           the  aggregate   principal  amount  of  Notes  to  be
                           purchased  by  all  Potential  Noteholders  on  whose
                           behalf such  Buyer's  Broker-Dealer  submitted a Bid,
                           the   name  or   names   of  one  or   more   Buyer's
                           Broker-Dealers  and the name of the  Participant,  if
                           any,   of  each  such   Buyer's   Broker-Dealer   (an
                           "Participant")  acting for one or more  purchasers of
                           such  excess   principal  amount  of  Notes  and  the
                           principal amount of Notes to be purchased from one or
                           more  Existing   Noteholders  on  whose  behalf  such
                           Seller's Broker-Dealer acted by one or more Potential
                           Noteholders  on  whose  behalf  each of such  Buyer's
                           Broker-Dealers acted;

                  (vi)     if the  principal  amount of Notes to be purchased by
                           all  Potential   Noteholders  on  whose  behalf  such
                           Buyer's  Broker-Dealer  submitted  a Bid  exceeds the
                           amount   of  Notes   to  be  sold  by  all   Existing
                           Noteholders    on   whose   behalf   such    Seller's
                           Broker-Dealer  submitted a Bid or a Sell  Order,  the
                           name or names of one or more Seller's  Broker-Dealers
                           (and the  name of the  Participant,  if any,  of each
                           such Seller's  Broker-Dealer)  acting for one or more
                           sellers of such excess  principal amount of Notes and
                           the  principal  amount  of Notes to be sold to one or
                           more  Potential  Noteholders  on  whose  behalf  such
                           Buyer's  Broker-Dealer  acted by one or more Existing
                           Noteholder  on  whose  behalf  each of such  Seller's
                           Broker-Dealers acted; and

                  (vii)    the Auction Date for the next succeeding Auction.

         (b)      On each Auction Date,  each  Broker-Dealer  that  submitted an
                  Order  on  behalf  of any  Existing  Noteholder  or  Potential
                  Noteholder is to:

                  (i)      advise  each   Existing   Noteholder   and  Potential
                           Noteholder   on  whose   behalf  such   Broker-Dealer
                           submitted  a Bid or Sell Order in the Auction on such
                           Auction  Date  whether  such  Bid or Sell  Order  was
                           accepted or rejected, in whole or in part;

                  (ii)     in the  case of a  Broker-Dealer  that  is a  Buyer's
                           Broker-Dealer,  advise each  Potential  Noteholder on
                           whose behalf such Buyer's  Broker-Dealer  submitted a
                           Bid that  was  accepted,  in  whole  or in  part,  to
                           instruct such Potential  Noteholder's  Participant to
                           pay   to   such   Buyer's   Broker-Dealer   (or   its
                           Participant)   through  the   Depository  the  amount
                           necessary  to purchase  the  principal  amount of the
                           Notes to be  purchased  pursuant  to such Bid against
                           receipt of such Notes together with accrued interest;

                  (iii)    in the  case of a  Broker-Dealer  that is a  Seller's
                           Broker-Dealer,  instruct each Existing  Noteholder on
                           whose behalf such Seller's Broker-Dealer  submitted a
                           Sell Order that was accepted, in whole or in part, or
                           a Bid that  was  accepted,  in  whole or in part,  to
                           instruct such Existing  Noteholder's  Participant  to
                           deliver  to  such  Seller's   Broker-Dealer  (or  its
                           Participant)  through the  Depository  the  principal
                           amount of the Notes to be sold pursuant to such Order
                           against payment therefor;

                  (iv)     advise each Existing  Noteholder on whose behalf such
                           Broker-Dealer  submitted an Order and each  Potential
                           Noteholder   on  whose   behalf  such   Broker-Dealer
                           submitted  a Bid of the Class  Interest  Rate for the
                           next Interest Accrual Period;

                  (v)      advise each Existing  Noteholder on whose behalf such
                           Broker-Dealer  submitted an Order of the next Auction
                           Date; and

                  (vi)     advise each Potential Noteholder on whose behalf such
                           Broker-Dealer  submitted a Bid that was accepted,  in
                           whole or in part, of the next Auction Date.

         (c)      On the basis of the  information  provided  to it  pursuant to
                  paragraph (a) above, each  Broker-Dealer  that submitted a Bid
                  or Sell Order in an Auction is required to allocate  any funds
                  received by it in  connection  with such  Auction  pursuant to
                  paragraph  (b)(ii)  above,  and any  Notes  received  by it in
                  connection  with such Auction  pursuant to paragraph  (b)(iii)
                  above,  among  the  Potential  Noteholders,  if any,  on whose
                  behalf  such   Broker-Dealer   submitted  Bids,  the  Existing
                  Noteholder,   if  any,  on  whose  behalf  such  Broker-Dealer
                  submitted  Bids  or  Sell  Orders  in  such  Auction,  and any
                  Broker-Dealers identified to it by the Auction Agent following
                  such Auction pursuant to paragraph (a)(v) or (a)(vi) above.

         (d)      On each Auction Date:

                  (i)      each  Potential  Noteholder  and Existing  Noteholder
                           with an Order in the  Auction  on such  Auction  Date
                           will instruct its  Participant as provided in (b)(ii)
                           or (b)(iii) above, as the case may be:

                  (ii)     each Seller's Broker-Dealer that is not a Participant
                           of the  Depository  will instruct its  Participant to
                           deliver  such  Notes  through  the  Depository  to  a
                           Buyer's Broker-Dealer (or its Participant) identified
                           to such  Seller's  Broker-Dealer  pursuant  to (a)(v)
                           above against payment therefor; and

                  (iii)    each Buyer's  Broker-Dealer that is not a Participant
                           in the  Depository  will instruct its  Participant to
                           pay through the Depository to Seller's  Broker-Dealer
                           (or  its  Participant)   identified   following  such
                           Auction   pursuant   to  (a)(vi)   above  the  amount
                           necessary  to  purchase  the  Notes  to be  purchased
                           pursuant  to (b)(ii)  above  against  receipt of such
                           Notes.

         (e)      On the Business Day following each Auction Date;

                  (i)      each  Participant for a Bidder in the Auction on such
                           Auction  Date   referred  to  in  (d)(i)  above  will
                           instruct the  Depository to execute the  transactions
                           described  under  (b)(ii) or (b)(iii)  above for such
                           Auction,   and  the  Depository   will  execute  such
                           transactions;

                  (ii)     each Seller's  Broker-Dealer  or its Participant will
                           instruct the  Depository to execute the  transactions
                           described in (d)(ii) above for such Auction,  and the
                           Depository will execute such transactions; and

                  (iii)    each Buyer's  Broker-Dealer  or its Participant  will
                           instruct the  Depository to execute the  transactions
                           described in (d)(iii) above for such Auction, and the
                           Depository will execute such transactions.

         (f)      If an Existing Noteholder selling Notes in an Auction fails to
                  deliver such Notes (by authorized book-entry), a Broker-Dealer
                  may deliver to the Potential  Noteholder on behalf of which it
                  submitted a Bid that was accepted a principal  amount of Notes
                  that is less than the principal amount of Notes that otherwise
                  was to be  purchased  by such  Potential  Noteholder.  In such
                  event,  the principal  amount of Notes to be so delivered will
                  be  determined  solely  by  such  Broker-Dealer  (but  only in
                  Authorized  Denominations).  Delivery of such lesser principal
                  amount of Notes will constitute good delivery. Notwithstanding
                  the  foregoing  terms of this  paragraph  (f), any delivery or
                  nondelivery  of Notes which will  represent any departure from
                  the results of an Auction, as determined by the Auction Agent,
                  will be of no effect  unless and until the Auction  Agent will
                  have  been  notified  of  such  delivery  or   nondelivery  in
                  accordance  with the provisions of the Auction Agent Agreement
                  and  the  Broker-Dealer  Agreements.   Neither  the  Indenture
                  Trustee nor the Auction Agent will have any  responsibility or
                  liability   with   respect  to  the  failure  of  a  Potential
                  Noteholder,    Existing   Noteholder   or   their   Respective
                  Broker-Dealer  or  Participant to take delivery of or deliver,
                  as the  case  may  be,  the  principal  amount  of  the  Notes
                  purchased or sold pursuant to an Auction or otherwise.







                  [Remainder of page intentionally left blank.]






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