USA GROUP SECONDARY MARKET SERVICES INC
424B5, 1998-05-27
ASSET-BACKED SECURITIES
Previous: GROVE PROPERTY TRUST, S-8, 1998-05-27
Next: TELEBANC FINANCIAL CORP, S-2, 1998-05-27




                          SMS Student Loan Trust 1998-A

                                  $150,000,000
                Class A-1 Floating Rate Asset-Backed Senior Notes

                                  $433,650,000
                Class A-2 Floating Rate Asset-Backed Senior Notes

                    USA Group Secondary Market Services, Inc.

                                     Seller

The SMS  Student  Loan  Trust  1998-A  (the  "Trust")  will  issue  $150,000,000
aggregate  principal amount of Class A-1 Floating Rate Asset-Backed Senior Notes
(the "Class A-1 Notes"),  $433,650,000  aggregate  principal amount of Class A-2
Floating  Rate  Asset-Backed  Senior Notes (the "Class A-2 Notes" and,  together
with the  Class  A-1  Notes,  the  "Senior  Notes")  and  $21,350,000  aggregate
principal  amount  of  Floating  Rate   Asset-Backed   Subordinate   Notes  (the
"Subordinate Notes" and, together with the Senior Notes, the "Notes").  Only the
Senior Notes are offered hereby.  The assets of the Trust will include a pool of
guaranteed  education loans to students and parents of students purchased by The
First  National  Bank of Chicago,  as eligible  lender  trustee on behalf of the
Trust (the "Eligible Lender Trustee"), from USA Group Secondary Market Services,
Inc. (the  "Seller")  (such loans,  together with any  Additional  Student Loans
acquired from the Seller or originated  from time to time by the Eligible Lender
Trustee on behalf of the Trust, the "Financed  Student Loans"),  collections and
other payments with respect to the Financed Student Loans, and monies on deposit
in certain trust accounts (including the Collection Account, the Reserve Account
and the Collateral  Reinvestment  Account).  As described herein, the Trust will
also have the benefit of an interest rate swap (the  "Interest Rate Swap") until
the  earliest  of the July 2008  Quarterly  Payment  Date (the  "Scheduled  Swap
Termination  Date"), the date on which the Notes have been paid in full, and the
date on which the Interest Rate Swap is terminated in accordance  with its terms
pursuant to an early termination. The Notes will be collateralized by all of the
assets  of the  Trust  as  described  herein.  The  rights  of  the  Subordinate
Noteholders  to receive  payments of  interest  out of the  Available  Funds (as
defined  herein) will be subordinate to the rights of the Senior  Noteholders to
receive  payments of interest and the rights of the  Subordinate  Noteholders to
receive  payments of principal out of the Available Funds will be subordinate to
the rights of the  Senior  Noteholders  to  receive  payments  of  interest  and
principal,  in each case to the extent described herein. However, the Seller has
applied to MBIA Insurance  Corporation  (the  "Subordinate  Note Insurer") for a
note  guaranty   insurance  policy  relating  to  the  Subordinate   Notes  (the
"Subordinate  Note Insurance  Policy") to guarantee  payment,  on each Quarterly
Payment Date, of the Subordinate  Noteholders' Interest Distribution Amount and,
on the  Subordinate  Note Final Maturity Date, of the  Subordinate  Noteholders'
Principal  Distribution  Amount  pursuant to the terms of such policy.  Payments
under the Senior Notes will not be insured under the Subordinate  Note Insurance
Policy or any other insurance policy. After the Closing Date, certain Additional
Fundings  will be made from time to time  during the  Revolving  Period,  and in
certain cases after the Revolving Period as described herein, by or on behalf of
the Trust.
                                                  (Cover continued on next page)

For a discussion of certain  significant  matters  affecting  investments in the
Senior Notes,  see "Risk  Factors"  herein at Page S-19 and in the Prospectus at
Page 10.

THE NOTES REPRESENT OBLIGATIONS OF THE TRUST ONLY AND DO NOT REPRESENT INTERESTS
IN OR  OBLIGATIONS  OF THE SELLER,  THE SERVICER OR ANY AFFILIATE  THEREOF.  THE
NOTES ARE NOT GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY.

THE SENIOR NOTES HAVE NOT BEEN APPROVED OR  DISAPPROVED  BY THE  SECURITIES  AND
EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION NOR HAS THE SECURITIES
AND  EXCHANGE  COMMISSION  OR ANY STATE  SECURITIES  COMMISSION  PASSED UPON THE
ACCURACY  OR ADEQUACY  OF THIS  PROSPECTUS  SUPPLEMENT  OR THE  PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                             Underwriting
                           Price to          Discounts and      Proceeds to the
                           Public (1)         Commissions        Seller (1)(2)
                         ------------          ----------        ------------
Per Class A-1 Note.....     100.00%               0.225%            99.775%
Per Class A-2 Note.....     100.00%               0.250%            99.750%
Total..................  $583,650,000          $1,421,625        $582,228,375

(1)   Plus accrued  interest,  if any, at the applicable  Note Rate from May 26,
      1998.

(2)   Before deducting expenses payable by the Seller, estimated to be $766,250.

      The Senior Notes are offered by the  Underwriters,  when, as and if issued
by the Trust,  delivered and accepted by the  Underwriters  and subject to their
right to reject  orders in whole or in part. It is expected that delivery of the
Senior  Notes in  book-entry  form will be made  through the  facilities  of The
Depository Trust Company,  Cedel Bank, societe anonyme, and the Euroclear System
on or about May 26, 1998, against payment in immediately available funds.

Credit Suisse First Boston
                  Bear, Stearns & Co. Inc.
                                           Goldman, Sachs & Co.
                                                             Merrill Lynch & Co.

                    Prospectus Supplement dated May 20, 1998

<PAGE>

(Continued from preceding page)

      The rate of interest  per annum on the Notes for each  Quarterly  Interest
Period  will,  subject  to certain  limitations  described  herein,  be equal to
Three-Month  LIBOR  (determined as described  herein) plus 0.04% with respect to
the Class A-1 Notes,  plus  0.12%  with  respect to the Class A-2 Notes and plus
0.27% with respect to the Subordinate Notes. Interest and principal on the Notes
will be payable  quarterly  on or about each  January 28,  April 28, July 28 and
October  28 of each year (or,  if such day is not a  business  day,  on the next
succeeding  business day),  commencing July 28, 1998 (each, a "Quarterly Payment
Date"); provided,  however, that no principal payments will be made on the Notes
until after the end of the  Revolving  Period (as defined  herein).  Thereafter,
principal  payments will be allocated  between the Class A-1 Notes and the Class
A-2 Notes as described herein and no principal payments on the Subordinate Notes
will be made out of the Available  Funds or the Reserve Account until the Senior
Notes are paid in full.

      The final  maturity  date for the Class A-1 Notes will be the October 2005
Quarterly  Payment Date, for the Class A-2 Notes will be the July 2026 Quarterly
Payment Date and for the  Subordinate  Notes will be the October 2033  Quarterly
Payment  Date.  However,  payment in full of the Notes could occur other than on
such dates as described  herein.  In  addition,  the  outstanding  Notes will be
redeemed on any Quarterly Payment Date on which Secondary Market Company,  Inc.,
a limited purpose Delaware  corporation which is an affiliate of the Seller (the
"Company"), or an assignee of the Company,  exercises its option to purchase the
Financed Student Loans, which option is exercisable when the aggregate principal
balance of the Financed  Student  Loans is reduced to 20% or less of the initial
aggregate principal amount of the Notes.

      USA Group Loan Services,  Inc., a Delaware  non-profit  corporation ("Loan
Services"),  will  service all the  Financed  Student  Loans.  All the  Financed
Student  Loans  will be  guaranteed  to the  extent  described  herein by United
Student Aid Funds, Inc., a Delaware  non-profit  corporation ("USA Funds" or the
"Initial  Guarantor").  The Trust may  include  loans  guaranteed  to the extent
described herein by other Federal Guarantors,  which Guarantors are in each case
reinsured to the extent  described  herein by the United  States  Department  of
Education (the "Department").

                                   ----------

      THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING  OF THE  SENIOR  NOTES.  ADDITIONAL  INFORMATION  IS  CONTAINED  IN THE
PROSPECTUS,  AND  PROSPECTIVE  INVESTORS ARE URGED TO READ BOTH THIS  PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS  IN FULL.  SALES OF THE SENIOR  NOTES MAY NOT BE
CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS  PROSPECTUS  SUPPLEMENT
AND THE PROSPECTUS.

                                   ----------

      CERTAIN PERSONS  PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS
THAT  STABILIZE,  MAINTAIN,  OR OTHERWISE  AFFECT THE PRICE OF THE SENIOR NOTES,
INCLUDING OVER-ALLOTMENT,  STABILIZING TRANSACTIONS, SHORT-COVERING TRANSACTIONS
AND PENALTY BIDS.  FOR A DESCRIPTION  OF THESE  ACTIVITIES,  SEE  "UNDERWRITING"
HEREIN.

                           REPORTS TO SECURITYHOLDERS

      Unless  and  until  Definitive  Notes are  issued,  quarterly  and  annual
unaudited reports containing  information  concerning the Financed Student Loans
will be  prepared by the  Administrator  and sent on behalf of the Trust only to
Cede & Co.  ("Cede"),  as nominee of The  Depository  Trust Company  ("DTC") and
registered holder of the Senior Notes, and to the Subordinate Note Insurer,  and
will not be sent to the beneficial owners of the Senior Notes. Beneficial owners
of Senior Notes will, however, be able to obtain such reports by requesting them
from the Indenture Trustee.  Such reports will contain the information described
under  "Description  of the Transfer  and  Servicing  Agreements--Statements  to
Indenture Trustee and Trust" in the Prospectus. Such reports will not constitute
financial  statements  prepared in accordance with generally accepted accounting
principles.   See  "Certain  Information  Regarding  the  Securities--Book-Entry
Registration" and "--Reports to  Securityholders"  in the Prospectus.  The Trust
will file with the  Commission  such periodic  reports as are required under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission  thereunder.  Copies of such periodic  reports
may be obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, DC 20549, at prescribed rates.

<PAGE>


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

                                SUMMARY OF TERMS

      The  following  summary is  qualified  in its entirety by reference to the
detailed information  appearing elsewhere herein and in the Prospectus.  Certain
capitalized   terms  used  herein  are  defined  elsewhere  in  this  Prospectus
Supplement on the pages indicated in the "Index of Principal Terms" beginning on
page S-62 or, to the extent not defined  herein,  have the meanings  assigned to
such terms in the Prospectus.

Issuer .............................   SMS  Student  Loan   Trust  1998-A   (the
                                         "Trust").

Securities Offered .................   $150,000,000  aggregate  principal amount
                                         of Class A-1 Floating Rate Asset-Backed
                                         Senior  Notes (the  "Class A-1  Notes")
                                         and  $433,650,000  aggregate  principal
                                         amount  of  Class  A-2  Floating   Rate
                                         Asset-Backed  Senior  Notes (the "Class
                                         A-2 Notes" and, together with the Class
                                         A-1 Notes, the "Senior Notes").

                                       Persons  acquiring  beneficial  ownership
                                         interests in the Senior Notes will hold
                                         their  interests  in the  Senior  Notes
                                         through The  Depository  Trust  Company
                                         ("DTC")  in the  United  States  or, in
                                         Europe,  through  Cedel  Bank,  societe
                                         anonyme  ("CEDEL"),  or  the  Euroclear
                                         System ("Euroclear").  Transfers within
                                         DTC,  CEDEL or  Euroclear,  as the case
                                         may be, will be made in accordance with
                                         the   usual    rules   and    operating
                                         procedures  of  the  relevant   system.
                                         Cross-market  transfers between persons
                                         holding directly or indirectly  through
                                         DTC,    on   the    one    hand,    and
                                         counterparties   holding   directly  or
                                         indirectly  through CEDEL or Euroclear,
                                         on the other,  will be  effected in DTC
                                         through Citibank,  N.A. ("Citibank") or
                                         Morgan  Guaranty  Trust  Company of New
                                         York   ("Morgan"),   the   depositaries
                                         (together, the "Depositaries") of CEDEL
                                         and Euroclear, respectively, and each a
                                         participating   member   of  DTC.   See
                                         "Description  of the  Notes--Book-Entry
                                         Registration" herein.

Securities Other than the
  Securities Offered ...............   Inaddition  to  the  Senior  Notes,   the
                                         Trust will issue $21,350,000  aggregate
                                         principal   amount  of  Floating   Rate
                                         Asset-Backed   Subordinate  Notes  (the
                                         "Subordinate  Notes" and, together with
                                         the Senior  Notes,  the  "Notes").  The
                                         Subordinate   Notes  are  not   offered
                                         hereby and the information  herein with
                                         respect  thereto  is  provided  only to
                                         permit  a better  understanding  of the
                                         Senior Notes.

Seller .............................   USA  Group  Secondary   Market  Services,
                                         Inc., a Delaware  corporation  ("SMS"),
                                         as  seller  (the  "Seller").  SMS is an
                                         affiliate of the  Servicer,  USA Funds,
                                         USA  Group  Guarantee  Services,   Inc.
                                         ("USA Group  Guarantee  Services")  and
                                         USA Group,  Inc.  See "USA Group,  SMS,
                                         the  Seller  and the  Servicer"  in the
                                         Prospectus.  Because  the Seller is not
                                         eligible to hold legal title to Federal
                                         Student  Loans,   NBD  Bank,  N.A.,  as
                                         trustee  for SMS  ("NBD"),  holds legal
                                         title  to  Federal   Student  Loans  on
                                         behalf  of  the  Seller  pursuant  to a
                                         Trust  Agreement,  dated as of February
                                         24,  1993,  between  NBD and the Seller
                                         (the "NBD Trust Agreement"). References
                                         to the "Seller" herein include NBD, or,
                                         with  respect  to  Additional   Student
                                         Loans, any other eligible lender acting
                                         in  such  capacity  for  SMS,  for  all
                                         purposes   involving   the  holding  or
                                         transfer of legal title to the Financed
                                         Student Loans.

Servicer ...........................   USA Group Loan Services, Inc., a Delaware
                                         non-profit  corporation,   as  servicer
                                         (the  "Servicer"  or  "Loan  Services")
                                         pursuant to a Servicing Agreement to be
                                         dated as of May 1, 1998 (as amended and
                                         supplemented  from  time to  time,  the
                                         "Servicing Agreement") among the Trust,
                                         the   Servicer,   the  Seller  and  the
                                         Eligible Lender Trustee.  Loan Services
                                         is an 

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


                                      S-1
<PAGE>

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

                                         affiliate of SMS, USA Funds,  USA Group
                                         Guarantee  Services and USA Group, Inc.
                                         See "USA Group, SMS, the Seller and the
                                         Servicer" in the Prospectus.

Eligible Lender Trustee ............   The First  National  Bank of  Chicago,  a
                                         national   banking   association,    as
                                         trustee  under the Trust  Agreement and
                                         holder of legal  title to the  Financed
                                         Student  Loans on  behalf  of the Trust
                                         (the "Eligible  Lender  Trustee").  See
                                         "Formation  of the  Trust"  herein  and
                                         "Formation   of  the   Trusts--Eligible
                                         Lender Trustee" in the Prospectus.

Indenture Trustee ..................   Bankers Trust Company, a New York banking
                                         corporation (the "Indenture  Trustee"),
                                         as  trustee  under an  Indenture  to be
                                         dated as of May 1, 1998 (as amended and
                                         supplemented  from  time to  time,  the
                                         "Indenture"), between the Trust and the
                                         Indenture Trustee.

Administrator ......................   SMS,      as      administrator      (the
                                         "Administrator")   on   behalf  of  the
                                         Trust,  pursuant  to an  Administration
                                         Agreement to be dated as of May 1, 1998
                                         (as amended and supplemented  from time
                                         to    time,     the     "Administration
                                         Agreement"),  among the  Administrator,
                                         the Trust and the Indenture Trustee.

The Trust ..........................   The Trust will be  established  under the
                                         laws of Delaware  by a Trust  Agreement
                                         to be  dated  as of  May  1,  1998  (as
                                         amended and  supplemented  from time to
                                         time, the "Trust Agreement"), among the
                                         Seller,  Secondary Market Company, Inc.
                                         (the  "Company"),   a  limited  purpose
                                         Delaware   corporation   which   is  an
                                         affiliate   of  the  Seller,   and  the
                                         Eligible Lender Trustee. The activities
                                         of the  Trust and the  Eligible  Lender
                                         Trustee are limited by the terms of the
                                         Trust     Agreement    to    acquiring,
                                         originating,  owning and  managing  the
                                         Financed  Student  Loans  and the other
                                         assets  of  the   Trust  as   described
                                         herein,   issuing  the  Notes,   making
                                         payments  thereon,  entering  into  the
                                         Interest   Rate  Swap,   obtaining  the
                                         Subordinate  Note Insurance  Policy and
                                         other activities related thereto.

Assets of the Trust ................   The assets of the Trust will  include the
                                         following:

  A. Financed Student Loans ........   The Financed  Student  Loans will consist
                                         of certain  guaranteed  education loans
                                         to  students  and  parents of  students
                                         made under the Federal Family Education
                                         Loan Program ("Student Loans") and will
                                         include rights to receive payments made
                                         with respect to such  Financed  Student
                                         Loans and the proceeds  thereof.  On or
                                         prior  to May 26,  1998  (the  "Closing
                                         Date"),  the Seller  will sell  Student
                                         Loans (the  "Initial  Financed  Student
                                         Loans")  having an aggregate  principal
                                         balance        of         approximately
                                         $579,395,357.38   (the   "Initial  Pool
                                         Balance")   as  of  May  1,  1998  (the
                                         "Cutoff Date"),  to the Eligible Lender
                                         Trustee on behalf of the Trust pursuant
                                         to a Loan Sale Agreement to be dated as
                                         of  May  1,   1998  (as   amended   and
                                         supplemented  from  time to  time,  the
                                         "Loan  Sale   Agreement"),   among  the
                                         Seller,  the  Trust  and  the  Eligible
                                         Lender Trustee.  Prior to their sale to
                                         the Trust, the Initial Financed Student
                                         Loans  will be held  in  trust  for the
                                         Seller  by  NBD,  pursuant  to the  NBD
                                         Trust  Agreement.  On the Closing Date,
                                         the aggregate  principal balance of the
                                         Initial  Financed Student Loans will be
                                         reduced  by an  amount  not  to  exceed
                                         $5,000,000,   as  provided  under  "The
                                         Financed Student Loan Pool" herein, and
                                         an  equal   amount   of  cash  will  be
                                         deposited into the  Collection  Account
                                         on such  date.  Following  the  Closing
                                         Date and  during the  Revolving  Period
                                         (as defined below),  and in the case of
                                         Serial  Loans (as  defined  below)  and
                                         certain Add-on  Consolidation Loans (as
                                         defined  below)  continuing  after  the
                                         Revolving  Period,  it  is  anticipated
                                         that,  subject  to  certain  conditions
                                         described  herein,  additional  Student

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


                                      S-2
<PAGE>

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

                                         Loans (the  "Additional  Student Loans"
                                         and, together with the Initial Financed
                                         Student  Loans,  the "Financed  Student
                                         Loans") will be acquired or  originated
                                         by the Trust, as described below.

                                       The Initial  Financed  Student  Loans are
                                         guaranteed  to  the  extent   described
                                         herein as to the  payment of  principal
                                         and  interest  by  United  Student  Aid
                                         Funds,  Inc.,  a  Delaware   non-profit
                                         corporation   ("USA   Funds"   or   the
                                         "Initial    Guarantor"),    which    is
                                         reinsured   to  the  extent   described
                                         herein by the United States  Department
                                         of Education  (the  "Department").  USA
                                         Funds  is  an  affiliate  of  SMS,  the
                                         Servicer, USA Group, Inc. and USA Group
                                         Guarantee Services. USA Group Guarantee
                                         Services, an affiliate of SMS, provides
                                         varying  degrees of services to several
                                         Federal   Guarantors.   An   Additional
                                         Student Loan may be guaranteed,  to the
                                         extent described  herein,  by a Federal
                                         Guarantor   other   than  the   Initial
                                         Guarantor    (each,    an   "Additional
                                         Guarantor"   and,   collectively,   the
                                         "Additional  Guarantors" and,  together
                                         with   the   Initial   Guarantor,   the
                                         "Guarantors")      provided     certain
                                         conditions  are met. See "The  Financed
                                         Student   Loan    Pool--Guarantee    of
                                         Financed    Student    Loans"   herein.
                                         Financed   Student  Loans  made  before
                                         October 1, 1993 are 100%  guaranteed by
                                         a  Guarantor,   and  reinsured  against
                                         default  by  the  Department  up  to  a
                                         maximum of 100% of Guarantee  Payments.
                                         Financed Student Loans made on or after
                                         October 1, 1993 are 98% guaranteed by a
                                         Guarantor,    and   reinsured   against
                                         default  by  the  Department  up  to  a
                                         maximum of 98% of  Guarantee  Payments.
                                         All references  herein to the guarantee
                                         and  reinsurance  coverage with respect
                                         to the Financed Student Loans should be
                                         understood to mean such 100%  guarantee
                                         and 100% maximum reinsurance  coverage,
                                         respectively,  with respect to Financed
                                         Student  Loans made  before  October 1,
                                         1993  and such  98%  guarantee  and 98%
                                         maximum      reinsurance      coverage,
                                         respectively,  with respect to Financed
                                         Student  Loans made on or after October
                                         1, 1993.

                                       As of the  Cutoff   Date,   the  weighted
                                         average  interest  rate per annum  with
                                         respect to the Initial Financed Student
                                         Loans was approximately 8.49% (based on
                                         the applicable interest rates as of the
                                         Cutoff  Date),   the  weighted  average
                                         remaining  term to maturity  (exclusive
                                         of any future  deferral or  forbearance
                                         periods    and    assuming     expected
                                         graduation   dates  and  typical  grace
                                         periods)   of  the   Initial   Financed
                                         Student Loans was approximately  157.35
                                         months,   and  the   weighted   average
                                         original term to maturity (exclusive of
                                         any  future   deferral  or  forbearance
                                         periods)   of  the   Initial   Financed
                                         Student Loans was approximately  180.71
                                         months.   As  of   the   Cutoff   Date,
                                         approximately 43.82%, 0.85%, 10.85% and
                                         44.48%  of  the  outstanding  aggregate
                                         principal   balance   of  the   Initial
                                         Financed  Student  Loans  consisted  of
                                         Stafford Loans,  SLS Loans,  PLUS Loans
                                         and   Federal    Consolidation   Loans,
                                         respectively.  As of the  Cutoff  Date,
                                         all of  the  Initial  Financed  Student
                                         Loans are guaranteed by USA Funds.  See
                                         "The   Financed   Student   Loan  Pool"
                                         herein.

                                       During   the   period   (the   "Revolving
                                         Period")  from the  Closing  Date until
                                         the  first  to  occur  of (i) an  Early
                                         Amortization Event (as described herein
                                         under  "Description of the Transfer and
                                         Servicing  Agreements--Revolving Period
                                         and  Additional  Fundings") or (ii) the
                                         last  day  of  the  Collection   Period
                                         preceding   the  July  2000   Quarterly
                                         Payment  Date,   the  Eligible   Lender
                                         Trustee  on behalf of the Trust will be
                                         obligated from time to time, subject to
                                         certain conditions described herein, to
                                         purchase  from  the  Seller,   and  the
                                         Seller,  subject  to  the  availability
                                         thereof  and  to  the  availability  of
                                         funds   therefor   in  the   Collateral
                                         Reinvestment Account, will be obligated
                                         to tender to the Trust,  Student  Loans
                                         which (i) are made to a borrower who is
                                         not  a  borrower   under  any  Financed
                                         Student Loan,  (ii) are made under loan
                                         programs   which   existed  as  of  the
                                         Closing Date,  and (iii) are

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


                                      S-3
<PAGE>

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

                                         guaranteed by a Guarantor (each, a "New
                                         Loan"  and,   collectively,   the  "New
                                         Loans"). "Collection Period" means each
                                         period of three  calendar  months  from
                                         and including  the date next  following
                                         the  end  of the  preceding  Collection
                                         Period  (or with  respect  to the first
                                         Collection Period, the period beginning
                                         on the  Cutoff  Date and ending on June
                                         30,  1998).  New Loans  will be made or
                                         acquired  by  NBD or  another  eligible
                                         lender on  behalf of the  Seller at the
                                         discretion,   and  in  accordance  with
                                         usual  practices  of, the Seller.  Each
                                         such  purchase  of a New  Loan  will be
                                         made by the Eligible  Lender Trustee on
                                         behalf  of  the  Trust  pursuant  to  a
                                         transfer  agreement  (each, a "Transfer
                                         Agreement") among the Seller, the Trust
                                         and the Eligible Lender Trustee. During
                                         the Revolving Period,  each purchase of
                                         a New Loan will be funded by means of a
                                         transfer     from    the     Collateral
                                         Reinvestment Account of an amount equal
                                         to the sum of (i) the principal balance
                                         owed by the  applicable  borrower  plus
                                         accrued interest thereon expected to be
                                         capitalized    upon    repayment   (the
                                         "Purchase Collateral Balance") and (ii)
                                         an additional amount not to exceed 2.5%
                                         of the  principal  balance  owed by the
                                         applicable    borrower   thereon   (the
                                         "Purchase Premium Amount" and, together
                                         with the Purchase  Collateral  Balance,
                                         the  "Loan   Purchase   Amount").   The
                                         purchase of New Loans by the Trust will
                                         be subject to the availability of funds
                                         therefor in the Collateral Reinvestment
                                         Account.   Following  the  end  of  the
                                         Revolving Period,  New Loans may not be
                                         purchased    by    the    Trust.    See
                                         "Description   of  the   Transfer   and
                                         Servicing  Agreements--Revolving Period
                                         and Additional Fundings" herein.

                                       In addition,  following the Closing  Date
                                         and both during and  subsequent  to the
                                         Revolving  Period,  the Eligible Lender
                                         Trustee  on behalf of the Trust will be
                                         obligated from time to time, subject to
                                         certain conditions described under "The
                                         Financed   Student   Loan   Pool"   and
                                         "Description   of  the   Transfer   and
                                         Servicing  Agreements--Revolving Period
                                         and  Additional  Fundings"  herein,  to
                                         purchase  from the  Seller,  subject to
                                         the availability thereof, Student Loans
                                         which (i) are made to a borrower who is
                                         also a  borrower  under  at  least  one
                                         outstanding Financed Student Loan, (ii)
                                         are made under the same loan program as
                                         such Financed  Student Loan,  and (iii)
                                         are  guaranteed by the  Guarantor  that
                                         guaranteed  such Financed  Student Loan
                                         (each,    a    "Serial    Loan"    and,
                                         collectively,   the  "Serial   Loans").
                                         Serial  Loans will be made or  acquired
                                         by NBD or  another  eligible  lender on
                                         behalf of the Seller at the discretion,
                                         and in accordance  with usual  business
                                         practices,  of the  Seller.  Each  such
                                         purchase  of a Serial Loan will be made
                                         by  the  Eligible   Lender  Trustee  on
                                         behalf  of  the  Trust  pursuant  to  a
                                         Transfer    Agreement.    During    the
                                         Revolving  Period,  each  purchase of a
                                         Serial  Loan will be funded by means of
                                         a   transfer   from   the    Collateral
                                         Reinvestment Account of an amount equal
                                         to the  Loan  Purchase  Amount  of such
                                         loan.   Following   the   end   of  the
                                         Revolving    Period,    the    Purchase
                                         Collateral  Balance for such  purchases
                                         will be funded by amounts  representing
                                         distributions   of   principal  on  the
                                         outstanding   Financed   Student  Loans
                                         which would otherwise have been part of
                                         the Available  Funds as described under
                                         "Description   of  the   Transfer   and
                                         Servicing    Agreements--Distributions"
                                         herein and the Purchase Premium Amounts
                                         for such  purchases  will be  funded on
                                         the next succeeding  Quarterly  Payment
                                         Date from  amounts,  if any, on deposit
                                         in the Reserve Account in excess of the
                                         Specified  Reserve  Account  Balance as
                                         described  under  "Description  of  the
                                         Transfer         and          Servicing
                                         Agreements--Credit Enhancement--Reserve
                                         Account" herein. Alternatively,  at the
                                         Seller's  option,  following the end of
                                         the   Revolving   Period  the  Eligible
                                         Lender   Trustee   will,   in  lieu  of
                                         purchasing  Serial  Loans as  described
                                         above,  be obligated  to exchange  with
                                         the Seller  existing  Financed  Student
                                         Loans  owned by the  Trust  for  Serial
                                         Loans  owned  by the  Seller,  provided
                                         such Serial Loans and 

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


                                      S-4
<PAGE>

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

                                         Financed  Student  Loans  meet  certain
                                         criteria    described    herein.    See
                                         "Description   of  the   Transfer   and
                                         Servicing  Agreements--Revolving Period
                                         and Additional Fundings" herein.

                                       In addition, following  the Closing  Date
                                         and  prior to the end of the  Revolving
                                         Period, in the event that a borrower on
                                         a Financed Student Loan (whether or not
                                         all such loans are in the Trust) who is
                                         also  a  borrower  under  one  or  more
                                         Financed   Student   Loans   elects  to
                                         consolidate  such loans,  the  Eligible
                                         Lender  Trustee  on behalf of the Trust
                                         will   seek   to   originate    Federal
                                         Consolidation  Loans  pursuant  to  the
                                         Federal   Consolidation   Loan  Program
                                         described  in  the   Prospectus   under
                                         "Federal    Family    Education    Loan
                                         Program--Federal   Consolidation   Loan
                                         Program".  Any such  origination by the
                                         Eligible  Lender  Trustee  on behalf of
                                         the Trust  will be funded by means of a
                                         transfer     from    the     Collateral
                                         Reinvestment   Account  of  the  amount
                                         required  to repay in full any  Student
                                         Loans that are being  discharged in the
                                         consolidation   process,  which  amount
                                         will  be paid  by the  Eligible  Lender
                                         Trustee  on  behalf of the Trust to the
                                         holder or holders of such Student Loans
                                         to prepay such loans.  No assurance can
                                         be  given  that  the  Eligible   Lender
                                         Trustee,  rather than  another  lender,
                                         will be the  lender  which  makes  such
                                         Federal   Consolidation  Loan.  In  the
                                         event that  another  lender  makes such
                                         Federal    Consolidation    Loan,   any
                                         Financed  Student  Loan  which is being
                                         consolidated     by    such     Federal
                                         Consolidation Loan will be prepaid.

                                       As described   under   "Federal    Family
                                         Education     Loan     Program--Federal
                                         Consolidation   Loan  Program"  in  the
                                         Prospectus,  borrowers may  consolidate
                                         additional   Student   Loans   ("Add-on
                                         Consolidation  Loans") with an existing
                                         Federal  Consolidation  Loan within 180
                                         days  from the date  that the  existing
                                         Federal Consolidation Loan was made. As
                                         a result of the  addition of any Add-on
                                         Consolidation    Loans,   the   related
                                         Federal   Consolidation  Loan  may,  in
                                         certain   cases,   have   a   different
                                         interest  rate  and a  different  final
                                         payment date. Any Add-on  Consolidation
                                         Loans added to a Federal  Consolidation
                                         Loan in the Trust during the  Revolving
                                         Period  will be  funded  by  means of a
                                         transfer     from    the     Collateral
                                         Reinvestment   Account  of  the  amount
                                         required  to repay in full any  Student
                                         Loans that are being  discharged in the
                                         consolidation   process,  which  amount
                                         will  be paid  by the  Eligible  Lender
                                         Trustee  on  behalf of the Trust to the
                                         holder or holders of such Student Loans
                                         to  prepay  such  loans.  For a maximum
                                         period of 210 days following the end of
                                         the  Revolving  Period  (30 days  being
                                         attributed  to  the  processing  of any
                                         such Add-on Consolidation  Loans), such
                                         amounts   will  be  funded  by  amounts
                                         representing distributions of principal
                                         on  the  outstanding  Financed  Student
                                         Loans which would  otherwise  have been
                                         part  of  the   Available   Funds,   as
                                         described  under  "Description  of  the
                                         Transfer         and          Servicing
                                         Agreements--Distributions" herein.

                                       The Eligible  Lender  Trustee will not be
                                         permitted    to    originate    Federal
                                         Consolidation   Loans   (including  the
                                         addition  of any  Add-on  Consolidation
                                         Loans) on  behalf  of the Trust  during
                                         the  Revolving  Period in an  aggregate
                                         principal    amount    in   excess   of
                                         $35,000,000;  additionally,  no Federal
                                         Consolidation Loan may be originated by
                                         the Trust  having a scheduled  maturity
                                         date after  October  28, 2029 if at the
                                         time of such  origination the aggregate
                                         principal   amount   of   all   Federal
                                         Consolidation  Loans  held by the Trust
                                         that  have a  scheduled  maturity  date
                                         after  October  28,  2029  exceeds  or,
                                         after    giving    effect    to    such
                                         origination,  would exceed $15,000,000;
                                         provided,  however,  that the  Eligible
                                         Lender  Trustee  will be  permitted  to
                                         fund    the    addition    of    Add-on
                                         Consolidation  Loans in  excess of such
                                         amounts as required  by the Act.  After
                                         the Revolving Period, the

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


                                      S-5
<PAGE>

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

                                         Eligible  Lender  Trustee  on behalf of
                                         the  Trust  will  cease  to   originate
                                         Federal  Consolidation  Loans,  and any
                                         Federal  Consolidation  Loan  made with
                                         respect to a Financed Student Loan will
                                         be  made  by  another  lender,  thereby
                                         resulting in a prepayment of such loan;
                                         provided,  however,  that for a maximum
                                         period of 210 days following the end of
                                         the  Revolving  Period,   the  Eligible
                                         Lender   Trustee  may  be  required  to
                                         increase  the  principal   balances  of
                                         Federal   Consolidation  Loans  in  the
                                         Trust  by  the   addition   of   Add-on
                                         Consolidation Loans.

                                       As described   under   "Federal    Family
                                         Education    Loan   Program"   in   the
                                         Prospectus,  during certain  qualifying
                                         periods,  interest  on  certain  of the
                                         Financed  Student Loans is not required
                                         to be paid  currently,  but  instead is
                                         added  to  the  outstanding   principal
                                         balance  of the  loan at the end of the
                                         qualifying period. In order to minimize
                                         the  possibility  that the  failure  to
                                         receive  current  interest  payments on
                                         such loans  during  such  periods  will
                                         result  in a  shortfall  in the  amount
                                         required  to  be   distributed  on  the
                                         Notes,   amounts   on  deposit  in  the
                                         Collateral Reinvestment Account will be
                                         transferred during the Revolving Period
                                         to  make  deposits  to  the  Collection
                                         Account  in  lieu of  current  interest
                                         payments  on such  loans  as  described
                                         herein   under   "Description   of  the
                                         Transfer         and          Servicing
                                         Agreements--Revolving     Period    and
                                         Additional Fundings". Following the end
                                         of the Revolving Period, the Collateral
                                         Reinvestment  Account  will cease to be
                                         available  as a  source  to  fund  such
                                         interest  payments  to the  Noteholders
                                         and  thereafter  such  payments will be
                                         funded   through  the   application  of
                                         amounts which would otherwise have been
                                         distributable   in   respect   of   the
                                         Principal  Distribution  Amount for the
                                         related   Quarterly  Payment  Date,  as
                                         described herein under  "Description of
                                         the     Transfer     and      Servicing
                                         Agreements--Distributions".

                                       The  application,  during  the  Revolving
                                         Period,  of amounts  in the  Collateral
                                         Reinvestment   Account   (i)   by   the
                                         Eligible  Lender  Trustee  on behalf of
                                         the  Trust  to  purchase  New  Loans or
                                         Serial  Loans,  (ii)  by  the  Eligible
                                         Lender  Trustee  on behalf of the Trust
                                         to  fund  the  origination  of  Federal
                                         Consolidation   Loans,   (iii)  by  the
                                         Eligible  Lender  Trustee  on behalf of
                                         the Trust to fund the  addition  of any
                                         Add-on  Consolidation Loans and (iv) by
                                         the  Trust  to  make  deposits  to  the
                                         Collection    Account    in   lieu   of
                                         collections  of  interest  on  Financed
                                         Student   Loans  to  the  extent   such
                                         interest is not paid currently but will
                                         be   capitalized   and   added  to  the
                                         principal   balances  of  the  Financed
                                         Student  Loans,  and  the  application,
                                         after the end of the Revolving  Period,
                                         of amounts  representing  distributions
                                         of   principal   on   the   outstanding
                                         Financed   Student  Loans  (x)  by  the
                                         Eligible  Lender  Trustee  on behalf of
                                         the Trust to purchase Serial Loans, (y)
                                         for  a  maximum   period  of  210  days
                                         following  the  end  of  the  Revolving
                                         Period by the Eligible  Lender  Trustee
                                         on  behalf  of the  Trust  to fund  the
                                         addition  of any  Add-on  Consolidation
                                         Loans  and (z) by the  Trust  to  apply
                                         amounts that would  otherwise have been
                                         distributable   in   respect   of   the
                                         Principal  Distribution  Amount for the
                                         related   Quarterly   Payment  Date  to
                                         payments,  in lieu of  collections,  of
                                         interest on Financed  Student  Loans to
                                         the extent  such  interest  is not paid
                                         currently but will be  capitalized  and
                                         added to the principal  balances of the
                                         Financed  Student Loans, is referred to
                                         herein as "Additional Fundings".

  B. Collateral Reinvestment
     Account .......................   During the  Revolving  Period an  account
                                         will be  maintained  in the name of the
                                         Indenture   Trustee  (the   "Collateral
                                         Reinvestment  Account").  No money will
                                         be  on   deposit   in  the   Collateral
                                         Reinvestment  Account  on  the  Closing
                                         Date.   During  the  Revolving   Period
                                         deposits will be made to the Collateral
                                         Reinvestment   Account   as   described
                                         herein   under   "Description

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


                                      S-6
<PAGE>

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

                                         of   the   Transfer    and    Servicing
                                         Agreements--Distributions"          and
                                         withdrawals  will be made  from time to
                                         time   for   Additional   Fundings   in
                                         accordance    with   the   Loan    Sale
                                         Agreement.   Any  amount  remaining  on
                                         deposit in the Collateral  Reinvestment
                                         Account  at the  end  of the  Revolving
                                         Period will be  distributed on the next
                                         succeeding Quarterly Payment Date first
                                         to the Swap  Counterparty in respect of
                                         any prior unpaid Net Trust Swap Payment
                                         Carryover  Shortfalls  and  then  as  a
                                         payment of principal on the Notes.  Any
                                         such principal  payments to the holders
                                         of  the  Senior   Notes  (the   "Senior
                                         Noteholders")    shall   be   allocated
                                         between  the  holders  of the Class A-1
                                         Notes (the "Class A-1 Noteholders") and
                                         the holders of the Class A-2 Notes (the
                                         "Class A-2  Noteholders")  as described
                                         under      "Description      of     the
                                         Notes--Distributions    of   Principal"
                                         herein  and,  if the Senior  Notes have
                                         been paid in full, shall be distributed
                                         to the holders of the Subordinate Notes
                                         (the  "Subordinate  Noteholders").  See
                                         "Description   of  the   Transfer   and
                                         Servicing  Agreements--Revolving Period
                                         and Additional Fundings" herein.

  C. Collection Account ............   The Servicer  will be  required  to remit
                                         all  collections  received with respect
                                         to the Financed  Student Loans, and the
                                         Eligible   Lender   Trustee   will   be
                                         required  to  remit  Interest   Subsidy
                                         Payments and Special Allowance Payments
                                         it   receives   with   respect  to  the
                                         Financed  Student  Loans,  in each case
                                         within two business  days after receipt
                                         of freely available funds therefor,  to
                                         one or more accounts in the name of the
                                         Indenture  Trustee  (collectively,  the
                                         "Collection Account").

                                       Pursuant to the Administration Agreement,
                                         the  Administrator  will have the power
                                         to instruct  the  Indenture  Trustee to
                                         withdraw the Available Funds on deposit
                                         in the Collection  Account and to apply
                                         such  funds (a) on any date  during the
                                         Revolving  Period,  to the extent  that
                                         such  funds   represent   payments   in
                                         respect of  principal  on the  Financed
                                         Student   Loans   to   the   Collateral
                                         Reinvestment Account for application to
                                         make Additional  Fundings;  (b) on each
                                         Monthly  Payment  Date  that  is  not a
                                         Quarterly    Payment   Date,   to   the
                                         following (in the priority  indicated):
                                         (i) the  Servicing  Fee and all overdue
                                         Servicing Fees to the Servicer and (ii)
                                         the  Administration Fee and all overdue
                                         Administration      Fees     to     the
                                         Administrator;    and   (c)   on   each
                                         Quarterly Payment Date to the following
                                         (in the  priority  indicated):  (i) the
                                         Servicing Fee and all overdue Servicing
                                         Fees   to  the   Servicer;   (ii)   the
                                         Administration   Fee  and  all  overdue
                                         Administration      Fees     to     the
                                         Administrator;   (iii)  the  Class  A-1
                                         Noteholders'    Interest   Distribution
                                         Amount to the  Class  A-1  Noteholders,
                                         the  Class  A-2  Noteholders'  Interest
                                         Distribution  Amount  to the  Class A-2
                                         Noteholders  and the Trust Swap Payment
                                         Amount (as defined herein),  if any, to
                                         the  Swap   Counterparty   (as  defined
                                         herein),  pro rata,  based on the ratio
                                         of each  such  amount  to the  total of
                                         such amounts; (iv) the Subordinate Note
                                         Insurance  Policy  Premium  (as defined
                                         herein)  and  all  overdue  Subordinate
                                         Note Insurance  Policy  Premiums to the
                                         Subordinate   Note  Insurer;   (v)  the
                                         Subordinate    Noteholders'    Interest
                                         Distribution  Amount to the Subordinate
                                         Noteholders;   (vi)  if  the  Revolving
                                         Period  has   terminated,   the  Senior
                                         Noteholders'   Principal   Distribution
                                         Amount  to the  Senior  Noteholders  as
                                         described  under  "Description  of  the
                                         Notes--   Distributions  of  Principal"
                                         herein;  (vii) if the Revolving  Period
                                         has    terminated,    the   Subordinate
                                         Noteholders'   Principal   Distribution
                                         Amount to the Subordinate  Noteholders;
                                         and (viii) any amounts  remaining after
                                         application   of  clauses  (i)  through
                                         (vii)  above,  to the Reserve  Account.
                                         "Monthly   Payment   Date"   means  the
                                         twenty-eighth  day of each month (or if
                                         any such  date is not a  business  day,
                                         the  next  succeeding   business  day),
                                         commencing June 29, 1998.

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


                                      S-7
<PAGE>

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

  D. Reserve Account ...............   Pursuant to the Administration Agreement,
                                         an account in the name of the Indenture
                                         Trustee (the "Reserve Account") will be
                                         established   and   maintained  by  the
                                         Administrator    with   the   Indenture
                                         Trustee  and  will be an  asset  of the
                                         Trust.  The Seller will make an initial
                                         deposit into the Reserve Account on the
                                         Closing   Date  of  cash  or   Eligible
                                         Investments  equal to  $1,512,500  (the
                                         "Reserve Account Initial Deposit"). The
                                         Reserve Account Initial Deposit will be
                                         augmented  on  each  Quarterly  Payment
                                         Date by the  deposit  into the  Reserve
                                         Account of any Available Funds for such
                                         Quarterly  Payment Date remaining after
                                         making all prior distributions required
                                         to be made from the Available  Funds on
                                         such  date.  See  "Description  of  the
                                         Transfer         and          Servicing
                                         Agreements--Distributions" herein.

                                       Amounts  in the  Reserve  Account  on any
                                         Quarterly  Payment  Date (after  giving
                                         effect to all distributions required to
                                         be made  from  the  Available  Funds on
                                         such Quarterly  Payment Date) in excess
                                         of  the   Specified   Reserve   Account
                                         Balance for such Quarterly Payment Date
                                         (the "Reserve  Account Excess") will be
                                         applied first to pay to the Subordinate
                                         Note   Insurer   amounts  owed  to  the
                                         Subordinate   Note  Insurer  under  the
                                         Administration  Agreement  plus accrued
                                         interest  thereon,  and  thereafter any
                                         remaining  amounts  will be applied (a)
                                         during  the   Revolving   Period,   for
                                         deposit to the Collateral  Reinvestment
                                         Account;  provided,  however,  that  if
                                         such  date is on or  after  the  Parity
                                         Date (as defined below),  to the extent
                                         that such funds  represent  payments of
                                         interest  with  respect to the Financed
                                         Student  Loans  or Trust  Swap  Receipt
                                         Amounts  (as  defined   herein),   such
                                         amounts  shall be  applied in the order
                                         of   priority   set  forth  in  clauses
                                         (b)(iii) through (vi) below; and (b) at
                                         and  after  the   termination   of  the
                                         Revolving  Period, to the following (in
                                         the priority indicated): (i) any unpaid
                                         Purchase Premium Amounts for any Serial
                                         Loans  purchased  by the Trust prior to
                                         the  end  of  the  related   Collection
                                         Period  to the  Seller;  (ii)  if  such
                                         Quarterly  Payment  Date is on or prior
                                         to  the  Parity  Date,  payment  of the
                                         unpaid  principal  amount of the Senior
                                         Notes  (to  be  allocated  between  the
                                         Class A-1 Noteholders and the Class A-2
                                         Noteholders    as    described    under
                                         "Description           of           the
                                         Notes--Distributions    of   Principal"
                                         herein)  or, if the  Senior  Notes have
                                         been paid in full,  of the  Subordinate
                                         Notes,  until the  aggregate  principal
                                         amount  of the  Notes  is  equal to the
                                         Pool   Balance   as  of  the  close  of
                                         business on the last day of the related
                                         Collection Period;  (iii) the aggregate
                                         unpaid   amount   of  the   Class   A-1
                                         Noteholders'  Interest Basis  Carryover
                                         and the Class A-2 Noteholders' Interest
                                         Basis Carryover,  if any, to the Senior
                                         Noteholders,  pro  rata,  based  on the
                                         ratio of each such  amount to the total
                                         of such  amounts;  (iv)  the  aggregate
                                         unpaid     amount    of     Subordinate
                                         Noteholders'  Interest Basis Carryover,
                                         if any, to the Subordinate Noteholders,
                                         (v) the Servicing Fee Shortfall and all
                                         prior unpaid  Servicing Fee Shortfalls,
                                         if any, to the  Servicer;  and (vi) any
                                         remaining  amounts after application of
                                         clauses  (i)  through (v) above will be
                                         released   to  the   Company   and  the
                                         Noteholders will have no claim thereto.
                                         As of the Closing  Date,  the aggregate
                                         principal  amount  of  the  Notes  will
                                         equal   approximately   104.4%  of  the
                                         Initial   Pool   Balance.   See   "Risk
                                         Factors--Risks Resulting from Excess of
                                         Principal  Balance  of Notes  over Pool
                                         Balance"  herein.  The "Parity Date" is
                                         the  first  Quarterly  Payment  Date on
                                         which the aggregate principal amount of
                                         the Notes,  after giving  effect to all
                                         distributions   on  such  date,  is  no
                                         longer in excess of the Pool Balance as
                                         of  the   last   day  of  the   related
                                         Collection  Period. As described in the
                                         first sentence of this paragraph, if at
                                         the termination of the Revolving Period
                                         the Parity  Date has not yet  occurred,
                                         (i) all Reserve Account Excess, if any,
                                         for each succeeding  Quarterly  Payment
                                         Date will,  after payment to the Seller
                                         of any unpaid Purchase  Premium Amounts
                                         for any Serial  Loans  purchased by the
                                         Trust  prior to the end of the  related
                                         Collection  Period,  be  applied to pay
                                         principal of the Notes, in the order of
                                         priority  set  forth  earlier  in  this
                                         paragraph,  until the Parity Date, (ii)
                                         on the Parity Date only such portion of
                                         the Reserve  Account  Excess  remaining
                                         after   payment  of  any  such   unpaid
                                         Purchase    

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


                                      S-8
<PAGE>

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

                                         Premium  Amounts  as  is  necessary  to
                                         reduce the aggregate  principal  amount
                                         of the Notes so that it is equal to the
                                         Pool  Balance  will be  applied  to pay
                                         principal of the Notes, and (iii) after
                                         the  Parity  Date  no  portion  of  the
                                         Reserve    Account   Excess   will   be
                                         available  to  pay   principal  of  the
                                         Notes.  Moreover,  as further described
                                         in   the   first   sentence   of   this
                                         paragraph, if at the termination of the
                                         Revolving  Period the Parity Date shall
                                         previously have occurred, no portion of
                                         Reserve Account Excess will at any time
                                         be  available  to pay  principal of the
                                         Notes;  and  regardless  of whether the
                                         Parity Date occurs  before or after the
                                         termination of the Revolving Period, no
                                         funds will be applied to the payment of
                                         any  Class  A-1  Noteholders'  Interest
                                         Basis Carryover, Class A-2 Noteholders'
                                         Interest Basis Carryover or Subordinate
                                         Noteholders'  Interest Basis  Carryover
                                         until the Parity Date, and on and after
                                         the Parity  Date  application  of funds
                                         for such  purposes  will be  subject to
                                         the  availability  of  Reserve  Account
                                         Excess therefor.

                                       The "Specified  Reserve Account  Balance"
                                         with respect to any  Quarterly  Payment
                                         Date  generally  will be  equal  to the
                                         greater  of (i) 0.25% of the  aggregate
                                         principal  amount  of the  Notes  after
                                         taking  into   account  the  effect  of
                                         distributions on such Quarterly Payment
                                         Date,  and  (ii)  $756,250;   provided,
                                         however,  that  the  Specified  Reserve
                                         Account   Balance  shall  in  no  event
                                         exceed   the   aggregate    outstanding
                                         principal  amount  of  the  Notes.  See
                                         "Description   of  the   Transfer   and
                                         Servicing            Agreements--Credit
                                         Enhancement--Reserve   Account"  herein
                                         and  "Description  of the  Transfer and
                                         Servicing  Agreements--Credit  and Cash
                                         Flow  Enhancement--Reserve  Account" in
                                         the Prospectus.

                                       Amounts on deposit in the Reserve Account
                                         will be  available  (a) on each Monthly
                                         Payment  Date  that is not a  Quarterly
                                         Payment Date,  to cover any  shortfalls
                                         (in the priority indicated) in payments
                                         for such  Monthly  Payment Date of: (i)
                                         the   Servicing  Fee  and  all  overdue
                                         Servicing    Fees    and    (ii)    the
                                         Administration   Fee  and  all  overdue
                                         Administration  Fees, in each case, for
                                         which the Monthly  Available  Funds for
                                         such    Monthly    Payment   Date   are
                                         insufficient to make such payments; and
                                         (b) on each Quarterly  Payment Date, to
                                         cover any  shortfalls  (in the priority
                                         indicated)   in   payments   for   such
                                         Quarterly  Payment  Date  of:  (i)  the
                                         Servicing Fee and all overdue Servicing
                                         Fees; (ii) the  Administration  Fee and
                                         all overdue  Administration Fees; (iii)
                                         the  Class  A-1  Noteholders'  Interest
                                         Distribution   Amount,  the  Class  A-2
                                         Noteholders'    Interest   Distribution
                                         Amount  and  the  Trust  Swap   Payment
                                         Amount,  if any, pro rata, based on the
                                         ratio of each such  amount to the total
                                         of such amounts;  (iv) the  Subordinate
                                         Note  Insurance  Policy Premium and all
                                         overdue   Subordinate   Note  Insurance
                                         Policy  Premiums;  (v) the  Subordinate
                                         Noteholders'    Interest   Distribution
                                         Amount;  (vi) if the  Revolving  Period
                                         has terminated, the Senior Noteholders'
                                         Principal   Distribution   Amount;  and
                                         (vii)  if  the  Revolving   Period  has
                                         terminated,       the       Subordinate
                                         Noteholders'   Principal   Distribution
                                         Amount,  in each  case,  for  which the
                                         Available   Funds  for  such  Quarterly
                                         Payment Date are  insufficient  to make
                                         such   payments   and    distributions.
                                         Amounts  on  deposit  in  the   Reserve
                                         Account (other than any Reserve Account
                                         Excess)  will not be available to cover
                                         any  unpaid  Purchase  Premium  Amount,
                                         Class A-1  Noteholders'  Interest Basis
                                         Carryover,   Class   A-2   Noteholders'
                                         Interest Basis  Carryover,  Subordinate
                                         Noteholders'  Interest Basis Carryover,
                                         Servicing   Fee   Shortfall  and  prior
                                         unpaid   Servicing  Fee  Shortfalls  or
                                         (except  in the case of  shortfalls  in
                                         the Senior Noteholders'

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


                                      S-9
<PAGE>

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

                                         Principal  Distribution  Amount  or the
                                         Subordinate    Noteholders'   Principal
                                         Distribution Amount as indicated in the
                                         preceding  sentence) to make  principal
                                         payments on the Notes.

                                       The  funding  and   maintenance   of  the
                                         Reserve  Account is intended to enhance
                                         the likelihood of timely payment to the
                                         Class  A-1  Noteholders,  the Class A-2
                                         Noteholders    and   the    Subordinate
                                         Noteholders on each  Quarterly  Payment
                                         Date  of  the  Class  A-1  Noteholders'
                                         Interest Distribution Amount, the Class
                                         A-2 Noteholders'  Interest Distribution
                                         Amount and the Subordinate Noteholders'
                                         Interest      Distribution      Amount,
                                         respectively,  and,  on each  Quarterly
                                         Payment   Date   at   and   after   the
                                         termination of the Revolving Period, of
                                         the   Senior   Noteholders'   Principal
                                         Distribution   Amount  to  the   Senior
                                         Noteholders and, after the Senior Notes
                                         have   been   paid  in  full,   of  the
                                         Subordinate    Noteholders'   Principal
                                         Distribution  Amount to the Subordinate
                                         Noteholders.  In certain circumstances,
                                         however,  the Reserve  Account could be
                                         depleted     and      shortfalls     in
                                         distributions  and resulting  losses to
                                         the Noteholders could occur.

  E. Interest Rate Swap ............   On the Closing Date, the Trust will enter
                                         into an  interest  rate swap  agreement
                                         (the "Interest Rate Swap") with General
                                         Re Financial Products Corpora-tion (the
                                         "Swap   Counterparty"),   an  indirect,
                                         wholly-owned  subsidiary  of General Re
                                         Corporation     ("GRN").    The    swap
                                         obligations  of the  Swap  Counterparty
                                         are  guaranteed  by GRN. In  accordance
                                         with  the  terms of the  Interest  Rate
                                         Swap, the Swap Counterparty will pay to
                                         the Trust,  on each  Quarterly  Payment
                                         Date with respect to which the Interest
                                         Rate Swap is in effect, an amount equal
                                         to the product of (i) the Swap Rate for
                                         the related Quarterly  Interest Period,
                                         (ii) the Notional  Swap Amount for such
                                         Quarterly  Payment  Date and  (iii) the
                                         quotient  of the actual  number of days
                                         in  such  Quarterly   Interest   Period
                                         divided by 360. The "Swap Rate" for any
                                         Quarterly  Interest Period during which
                                         the  Interest  Rate  Swap is in  effect
                                         will  be a rate  equal  to  Three-Month
                                         LIBOR  (determined as described herein)
                                         for such Quarterly Interest Period. The
                                         "Notional    Swap   Amount"   for   any
                                         Quarterly  Payment Date with respect to
                                         which  the  Interest  Rate  Swap  is in
                                         effect  will be an amount  equal to the
                                         aggregate  outstanding principal amount
                                         of  the  Notes  as  of  such  Quarterly
                                         Payment Date (before  giving  effect to
                                         distributions on such date).

                                       In exchange for such  payment,  the Trust
                                         will  pay to the Swap  Counterparty  on
                                         each   Quarterly   Payment   Date  with
                                         respect to which the Interest Rate Swap
                                         is in  effect  an  amount  equal to the
                                         product   of  (i)   the   T-Bill   Rate
                                         (determined  as  described  herein) for
                                         the related  Quarterly  Interest Period
                                         plus a predetermined  spread,  (ii) the
                                         Notional  Swap  Amount  and  (iii)  the
                                         quotient  of the actual  number of days
                                         in  such  Quarterly   Interest   Period
                                         divided  by 365 (or 366 in the  case of
                                         any   such   amount   which   is  being
                                         calculated  with respect to a Quarterly
                                         Payment  Date in a leap  year).  On any
                                         Quarterly  Payment Date, the sum of the
                                         amount   which   the   Trust   will  be
                                         obligated to pay the Swap  Counterparty
                                         pursuant to this  paragraph (the "Gross
                                         Trust    Swap    Payment")    and   the
                                         Subordinate   Note   Insurance   Policy
                                         Premium  (as defined  herein)  will not
                                         exceed  the  product  of (i) the T-Bill
                                         Rate plus 1.1%,  (ii) the Notional Swap
                                         Amount  and (iii) the  quotient  of the
                                         actual  number  of days in the  related
                                         Quarterly  Interest  Period  divided by
                                         365  (or 366 in the  case  of any  such
                                         amount which is being  calculated  with
                                         respect to such Quarterly  Payment Date
                                         in a leap year).

                                       With  respect to each  Quarterly  Payment
                                         Date with respect to which the Interest
                                         Rate  Swap is in  effect  (and  without
                                         regard to any payments remaining unpaid
                                         from a prior  Quarterly  Payment Date),
                                         any  difference  between the payment by
                                         the Swap  Counterparty to the Trust and
                                         the  payment  by the  Trust to the Swap
                                         Counterparty  will be  referred to as a

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


                                      S-10
<PAGE>

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

                                         "Net  Trust  Swap  Receipt",   if  such
                                         difference is a positive number,  and a
                                         "Net  Trust  Swap  Payment",   if  such
                                         difference  is a negative  number.  The
                                         Trust Swap Receipt Amount, if any, will
                                         be distributed as part of the Available
                                         Funds on such  Quarterly  Payment Date,
                                         and the Trust Swap  Payment  Amount (as
                                         defined  herein),  if any, will be paid
                                         out of the Available Funds as described
                                         herein.  Any  payments  pursuant to the
                                         Interest  Rate Swap will be made solely
                                         on a net basis, as described above. The
                                         Swap   Counterparty   has  a  financial
                                         programs  rating of "AAA" from Standard
                                         & Poor's Ratings  Services,  a division
                                         of  the  McGraw-Hill  Companies,   Inc.
                                         ("S&P"), based on the guarantee of GRN.
                                         GRN has a long-term  senior debt rating
                                         of  "AAA" by S&P and  "Aa1" by  Moody's
                                         Investors Service, Inc. ("Moody's" and,
                                         together  with S&P,  the  "Swap  Rating
                                         Agencies").

                                       If, on or prior  to the Swap  Termination
                                         Date,   the   rating  of  GRN  (or  any
                                         successor  credit support  provider) is
                                         withdrawn  or  reduced  below A3 or its
                                         equivalent  by any Swap  Rating  Agency
                                         (such   withdrawal  or   reduction,   a
                                         "Rating  Agency  Downgrade"),  the Swap
                                         Counterparty is required, no later than
                                         the  30th  day  following  such  Rating
                                         Agency    Downgrade,    at   the   Swap
                                         Counterparty's  expense,  either to (i)
                                         obtain a substitute  Swap  Counterparty
                                         that has a  counterparty  rating  of at
                                         least A3 or its equivalent by each Swap
                                         Rating   Agency  or  (ii)   enter  into
                                         arrangements,    including   collateral
                                         arrangements,  guarantees or letters of
                                         credit,  which arrangements in the view
                                         of such Swap Rating  Agency will result
                                         in the total  negation of the effect or
                                         impact of such Rating Agency  Downgrade
                                         on  the  Noteholders,  the  Subordinate
                                         Note Insurer and the Seller.

                                       The Interest Rate Swap will  terminate on
                                         the  earlier  to occur of the July 2008
                                         Quarterly  Payment Date (the "Scheduled
                                         Swap Termination Date") and the date on
                                         which the Notes have been paid in full.
                                         In addition,  in certain  circumstances
                                         following a Swap Default or Termination
                                         Event,  each as further described under
                                         "Description  of  the   Notes--Interest
                                         Rate Swap",  the Interest  Rate Swap is
                                         subject  to early  termination.  In the
                                         event of such early  termination of the
                                         Interest  Rate  Swap,  the Trust or the
                                         Swap  Counterparty may be liable to pay
                                         to  the  other  a  termination  payment
                                         (regardless, if applicable, of which of
                                         the    parties    has    caused    such
                                         termination),  which  will be  based on
                                         the  value of the  Interest  Rate  Swap
                                         computed   in   accordance   with   the
                                         procedures  set  forth in the  Interest
                                         Rate Swap. Any such termination payment
                                         payable   by   the   Trust   could   be
                                         substantial  and could  reduce  amounts
                                         otherwise   payable   to   Noteholders,
                                         thereby   resulting  in  shortfalls  to
                                         Noteholders.  The  earliest to occur of
                                         the Scheduled  Swap  Termination  Date,
                                         the date on which the  Notes  have been
                                         paid in full and the date on which  the
                                         Interest  Rate  Swap is  terminated  in
                                         accordance  with its terms  pursuant to
                                         an early  termination  is  referred  to
                                         herein as the "Swap Termination  Date".
                                         See  "Description  of   Notes--Interest
                                         Rate Swap" herein.

  F. The Transfer and Servicing
     Agreements ....................   Under the Loan Sale Agreement, the Seller
                                         will sell the Financed Student Loans to
                                         the  Trust,  with the  Eligible  Lender
                                         Trustee  holding  legal title  thereto.
                                         Under  the  Servicing  Agreement,   the
                                         Servicer  will  agree with the Trust to
                                         be responsible for servicing, managing,
                                         maintaining   custody   of  and  making
                                         collections  on  the  Financed  Student
                                         Loans.

                                       Under the Loan Sale Agreement, the Seller
                                         will be obligated to repurchase  or, in
                                         the alternative, substitute an eligible
                                         Student   Loan   for,   and  under  the
                                         Servicing   Agreement,   the   Servicer
                                         (subject to the  limitations  described
                                         under   "Risk   Factors--Maturity   and
                                         Prepayment Considerations" herein)

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


                                      S-11
<PAGE>

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

                                         will  be  obligated  to  purchase,  any
                                         Financed  Student Loan if the interests
                                         of the  Noteholders or the  Subordinate
                                         Note  Insurer  therein  are  materially
                                         adversely  affected  by a breach of any
                                         representation,  warranty  or  covenant
                                         (including the  Servicer's  covenant to
                                         service all the Financed  Student Loans
                                         in  accordance  with  applicable  laws,
                                         restrictions  and  guidelines)  made by
                                         the Seller or the Servicer, as the case
                                         may be,  with  respect to the  Financed
                                         Student  Loan,  if the  breach  has not
                                         been cured  following  the discovery by
                                         or   notice   to  the   Seller  or  the
                                         Servicer,  as the case  may be,  of the
                                         breach  (it being  understood  that any
                                         such  breach  that  does  not  affect a
                                         Guarantor's   obligation  to  guarantee
                                         payment of such  Financed  Student Loan
                                         will  not  be   considered  to  have  a
                                         material   adverse   effect   for  this
                                         purpose). In addition,  the Seller will
                                         be  obligated  to  reimburse  the Trust
                                         with respect to a Financed Student Loan
                                         for any  accrued  interest  amounts not
                                         guaranteed  by a  Guarantor  due to, or
                                         any lost Interest  Subsidy  Payments or
                                         Special Allowance  Payments as a result
                                         of,   a   breach   of   the    Seller's
                                         representations   and  warranties  with
                                         respect to such Financed  Student Loan.
                                         The Servicer  will not,  however,  have
                                         any similar obligation to reimburse the
                                         Trust   for   non-guaranteed   interest
                                         amounts   or  lost   Interest   Subsidy
                                         Payments or Special Allowance  Payments
                                         which  result  from  a  breach  of  its
                                         representations   and  warranties  with
                                         respect to the Financed  Student Loans.
                                         In  addition,  the Seller  may,  at its
                                         option,  repurchase a Financed  Student
                                         Loan if  there  is a  dispute  with the
                                         related    borrower    which   in   the
                                         Servicer's  reasonable  judgment  would
                                         call   into   question   whether   such
                                         Financed Student Loan will be repaid by
                                         the borrower.

                                       The Servicer  will  receive a monthly fee
                                         (the  "Servicing  Fee") with respect to
                                         each Financed  Student Loan  calculated
                                         as described under  "Description of the
                                         Transfer         and          Servicing
                                         Agreements--Servicing     Compensation;
                                         Administration    Fee"   herein.    The
                                         Servicing  Fee will be payable from (i)
                                         in the  case  of each  Monthly  Payment
                                         Date  that is not a  Quarterly  Payment
                                         Date, the Monthly  Available  Funds and
                                         (ii)  in the  case  of  each  Quarterly
                                         Payment Date, the Available  Funds,  in
                                         each case on deposit in the  Collection
                                         Account   and,  if  such   amounts  are
                                         insufficient,  from  amounts on deposit
                                         in the Reserve  Account.  The  Servicer
                                         will also  receive  amounts  related to
                                         any Servicing Fee Shortfall, as defined
                                         herein, on each Quarterly Payment Date.
                                         Such  amounts will be payable only from
                                         any Reserve Account Excess available on
                                         such  Quarterly  Payment Date after all
                                         other amounts  required to be paid from
                                         such   excess   have  been  paid.   See
                                         "Description   of  the   Transfer   and
                                         Servicing            Agreements--Credit
                                         Enhancement--Reserve  Account"  herein.
                                         The  Servicer   will  be  obligated  to
                                         perform   its   servicing   obligations
                                         whether or not it receives  any amounts
                                         in respect of Servicing Fee Shortfalls.

                                       Pursuant to the Administration Agreement,
                                         the  Administrator  will agree with the
                                         Trust  to  be  responsible  for,  among
                                         other things, preparing and filing with
                                         the Department all  appropriate  claims
                                         forms and other  documents  and filings
                                         on  behalf  of  the   Eligible   Lender
                                         Trustee in order to claim the  Interest
                                         Subsidy Payments and Special  Allowance
                                         Payments from the Department in respect
                                         of the Financed  Student Loans entitled
                                         thereto  and  preparing  and  providing
                                         monthly,     quarterly    and    annual
                                         statements  to  the  Indenture  Trustee
                                         with   respect  to   distributions   to
                                         Noteholders.

                                       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    receive   a   monthly
                                         administration fee (the "Administration
                                         Fee") payable as provided herein

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


                                      S-12
<PAGE>

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

                                         on  each  Monthly  Payment  Date  in an
                                         amount  equal  to  one-twelfth  of  the
                                         product  of (i) 0.05% and (ii) the Pool
                                         Balance as of the close of  business on
                                         the  last  day  of the  calendar  month
                                         immediately   preceding   such  Monthly
                                         Payment Date.

  G. The Subordinate Note
     Insurance Policy ..............   The Seller has applied to MBIA  Insurance
                                         Corporation  (the   "Subordinate   Note
                                         Insurer") for  insurance  pursuant to a
                                         note  guaranty  insurance  policy  (the
                                         "Subordinate  Note  Insurance  Policy")
                                         with respect to the Subordinate  Notes.
                                         Subject  to  the  terms  thereof,   the
                                         Subordinate Note Insurance Policy would
                                         unconditionally     and     irrevocably
                                         guarantee  the  obligation of the Trust
                                         to pay, on each Quarterly Payment Date,
                                         the Subordinate  Noteholders'  Interest
                                         Distribution   Amount   and,   on   the
                                         Subordinate  Note Final  Maturity Date,
                                         the Subordinate  Noteholders' Principal
                                         Distribution Amount, in accordance with
                                         the Subordinate Note Insurance  Policy.
                                         The Subordinate  Note Insurance  Policy
                                         will not be cancelable for any reason.

                                       The  Subordinate  Note  Insurer  will  be
                                         entitled  to  receive  a  premium  (the
                                         "Subordinate   Note  Insurance   Policy
                                         Premium") payable as provided herein on
                                         each  Quarterly  Payment  Date.  On any
                                         Quarterly  Payment Date, the sum of the
                                         Gross   Trust  Swap   Payment  and  the
                                         Subordinate   Note   Insurance   Policy
                                         Premium  will not exceed the product of
                                         (i) the T-Bill Rate plus 1.1%, (ii) the
                                         Notional  Swap  Amount  and  (iii)  the
                                         quotient  of the actual  number of days
                                         in  the  related   Quarterly   Interest
                                         Period  divided  by 365  (or 366 in the
                                         case of any such amount  which is being
                                         calculated   with   respect   to   such
                                         Quarterly Payment Date in a leap year).

                                       The  Subordinate  Note  Insurance  Policy
                                         will be for  the  sole  benefit  of the
                                         Subordinate Noteholders. Payments under
                                         the  Senior  Notes  will not be insured
                                         under the  Subordinate  Note  Insurance
                                         Policy or any other insurance policy.

                                       The Subordinate  Note Insurance Policy is
                                         not  covered  by the  property/casualty
                                         insurance  security  fund  specified in
                                         Article  76 of the New  York  Insurance
                                         Law.

The Notes ..........................   The Trust will  issue the Notes  pursuant
                                         to the  Indenture.  The  Notes  will be
                                         secured  by the  assets of the Trust as
                                         described herein. The initial principal
                                         amount  of the  Class  A-1  Notes,  the
                                         Class  A-2  Notes  and the  Subordinate
                                         Notes    will    equal    $150,000,000,
                                         $433,650,000      and      $21,350,000,
                                         respectively.

  A. Interest ......................   The Notes will bear interest  during each
                                         Quarterly  Interest  Period at the rate
                                         per annum (the  "Class A-1 Note  Rate",
                                         the  "Class  A-2  Note  Rate"  and  the
                                         "Subordinate Note Rate",  respectively,
                                         and,  collectively,  the "Note Rates"),
                                         except  as  described  below,  equal to
                                         Three-Month   LIBOR  for  the   related
                                         LIBOR  Reset  Period   (determined   as
                                         described  herein)  plus  0.04%  in the
                                         case of the Class A-1 Notes, plus 0.12%
                                         in the case of the  Class A-2 Notes and
                                         plus   0.27%   in  the   case   of  the
                                         Subordinate  Notes (the "Class A-1 Note
                                         LIBOR Rate",  the "Class A-2 Note LIBOR
                                         Rate" and the  "Subordinate  Note LIBOR
                                         Rate", respectively, and, collectively,
                                         the   "Note   LIBOR   Rates")   .   See
                                         "Description of the  Notes--Calculation
                                         of Three-Month LIBOR" herein.  Interest
                                         on the outstanding  principal amount of
                                         each  class of Notes will  accrue  from
                                         and including  the preceding  Quarterly
                                         Payment  Date  (or in the  case  of the
                                         first Quarterly  Interest  Period,  the
                                         Closing  Date)  to  but  excluding  the
                                         following Quarterly Payment Date (each,
                                         a "Quarterly Interest Period") and will
                                         be  payable  on the  28th  day of  each
                                         January,  April, July and October,  or,
                                         if any such date is not a business day,
                                         on the  next  succeeding  business  day
                                         (each, a

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


                                      S-13
<PAGE>

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

                                         "Quarterly  Payment Date"),  commencing
                                         July 28, 1998,  to holders of record of
                                         the Notes on the related  Record  Date.
                                         "Record  Date"  means,  with respect to
                                         any Quarterly  Payment  Date,  the 27th
                                         day  of  the   month  in   which   such
                                         Quarterly  Payment Date occurs (whether
                                         or not such  date is a  business  day).
                                         Interest   on   the   Notes   will   be
                                         calculated  on the basis of the  actual
                                         number   of   days   elapsed   in  each
                                         Quarterly  Interest  Period  divided by
                                         360.

                                       Notwithstanding  the  foregoing,  if  any
                                         Note  Rate for any  Quarterly  Interest
                                         Period   (after  the  first   Quarterly
                                         Interest  Period)   calculated  on  the
                                         basis of the applicable Note LIBOR Rate
                                         is greater  than the  Adjusted  Student
                                         Loan Rate for such  Quarterly  Interest
                                         Period,  then  such  Note  Rate for the
                                         applicable  Quarterly Payment Date will
                                         be the Adjusted  Student Loan Rate. The
                                         "Adjusted  Student  Loan  Rate" for any
                                         Quarterly  Interest  Period  will equal
                                         the   product   of  (a)  the   quotient
                                         obtained by dividing (i) 365 (or 366 in
                                         the  case of a leap  year)  by (ii) the
                                         actual  number of days  elapsed in such
                                         Quarterly  Interest  Period and (b) the
                                         percentage equivalent of a fraction (i)
                                         the  numerator of which is equal to the
                                         sum    of   the    Expected    Interest
                                         Collections  and, if the Interest  Rate
                                         Swap is still in effect,  the Net Trust
                                         Swap   Receipt,   if  any,   for   such
                                         Quarterly  Interest Period less the sum
                                         of    the     Servicing     Fee,    the
                                         Administration   Fee,  the  Subordinate
                                         Note  Insurance  Policy Premium and, if
                                         the  Interest  Rate  Swap is  still  in
                                         effect, the Net Trust Swap Payment,  if
                                         any,  with  respect to such  period and
                                         (ii)  the  denominator  of which is the
                                         aggregate principal amount of the Notes
                                         as of the  last  day of such  Quarterly
                                         Interest  Period.   "Expected  Interest
                                         Collections" means, with respect to any
                                         Quarterly  Interest Period,  the sum of
                                         (i) the amount of interest accrued, net
                                         of any accrued  Monthly Rebate Fees and
                                         other amounts required by the Act to be
                                         paid to the  Department  (as  described
                                         under  "Risk  Factors--Fees  Payable on
                                         Certain Financed Student Loans" herein)
                                         with  respect to the  Financed  Student
                                         Loans  during  the  Collection   Period
                                         preceding  the   applicable   Quarterly
                                         Payment  Date (the  "Student  Loan Rate
                                         Accrual  Period"),  whether or not such
                                         interest  is  actually  paid,  (ii) all
                                         Interest  Subsidy  Payments and Special
                                         Allowance  Payments  estimated  to have
                                         accrued for the applicable Student Loan
                                         Rate  Accrual  Period  whether  or  not
                                         actually  received  (after  taking into
                                         account    any    expected    deduction
                                         therefrom  of the  Federal  Origination
                                         Fee described under "Risk Factors--Fees
                                         Payable  on  Certain  Financed  Student
                                         Loans"  herein)  and  (iii)  Investment
                                         Earnings (as defined in "Description of
                                         the     Transfer     and      Servicing
                                         Agreements--Accounts"       in      the
                                         Prospectus) for the applicable  Student
                                         Loan Rate Accrual Period.

                                       If a Note Rate for any Quarterly  Payment
                                         Date is based on the  Adjusted  Student
                                         Loan Rate, the excess of (a) the amount
                                         of interest  on the related  Notes that
                                         would  have  accrued  in respect of the
                                         related  Quarterly  Interest Period had
                                         interest been  calculated  based on the
                                         related  Note  LIBOR  Rate over (b) the
                                         amount of interest on the related Notes
                                         actually  accrued  in  respect  of such
                                         Quarterly  Interest Period based on the
                                         Adjusted   Student   Loan  Rate   (such
                                         excess,   together   with  the   unpaid
                                         portion of any such  excess  from prior
                                         Quarterly  Payment  Dates (and interest
                                         accrued  thereon at the applicable Note
                                         Rate  calculated  based on the  related
                                         Note LIBOR  Rate) is referred to as the
                                         "Class A-1 Noteholders'  Interest Basis
                                         Carryover" in the case of the Class A-1
                                         Notes,   the  "Class  A-2  Noteholders'
                                         Interest  Basis  Carryover" in the case
                                         of  the  Class  A-2   Notes,   and  the
                                         "Subordinate    Noteholders'   Interest
                                         Basis  Carryover"  in the  case  of the
                                         Subordinate  Notes)  will be payable on
                                         the   Quarterly   Payment   Date   when
                                         incurred or on any subsequent Quarterly
                                         Payment  Date to the  extent  funds are

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


                                      S-14
<PAGE>

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

                                         available therefor out of the amount of
                                         Reserve  Account  Excess,  if any,  for
                                         such   Quarterly   Payment  Date  after
                                         making all required prior distributions
                                         therefrom on such date  (including,  in
                                         the    case    of    the    Subordinate
                                         Noteholders'  Interest Basis Carryover,
                                         after paying any Class A-1 Noteholders'
                                         Interest Basis  Carryover and Class A-2
                                         Noteholders'  Interest Basis  Carryover
                                         for  such  date)  as  described  herein
                                         under  "Description of the Transfer and
                                         Servicing            Agreements--Credit
                                         Enhancement--Reserve   Account".  Among
                                         other things,  as described  under such
                                         heading,   no  Class  A-1  Noteholders'
                                         Interest  Basis  Carryover,  Class  A-2
                                         Noteholders'  Interest Basis  Carryover
                                         or  Subordinate  Noteholders'  Interest
                                         Basis  Carryover will be paid until the
                                         Parity  Date.  The ratings of the Notes
                                         do not  address the  likelihood  of the
                                         payment  of any Class A-1  Noteholders'
                                         Interest  Basis  Carryover,  Class  A-2
                                         Noteholders'  Interest Basis  Carryover
                                         or  Subordinate  Noteholders'  Interest
                                         Basis Carryover, as the case may be.

  B. Principal .....................   No principal will be payable on the Notes
                                         prior  to  the  end  of  the  Revolving
                                         Period.  Principal of the Notes will be
                                         payable on each Quarterly  Payment Date
                                         at and  after  the  termination  of the
                                         Revolving Period in an amount generally
                                         equal  to  the  Principal  Distribution
                                         Amount for such Quarterly Payment Date.
                                         The "Principal  Distribution Amount" at
                                         and  after  the   termination   of  the
                                         Revolving   Period  generally  will  be
                                         equal to the amount of  principal  paid
                                         or, in  certain  cases,  due to be paid
                                         with  respect to the  Financed  Student
                                         Loans  (including  any Realized  Losses
                                         thereon) during the related  Collection
                                         Period  less  the sum of (i)  any  such
                                         amount  applied by the Eligible  Lender
                                         Trustee  on behalf of the Trust  during
                                         such  Collection   Period  to  purchase
                                         Serial Loans as described herein,  (ii)
                                         for  a  maximum   period  of  210  days
                                         following  the  end  of  the  Revolving
                                         Period,  any such amount applied by the
                                         Eligible  Lender  Trustee  on behalf of
                                         the Trust during such Collection Period
                                         to  fund  the  addition  of any  Add-on
                                         Consolidation  Loans and (iii)  accrued
                                         and  unpaid  interest  on the  Financed
                                         Student   Loans  for  such   Collection
                                         Period to the extent such interest will
                                         be   capitalized   and   added  to  the
                                         principal   balance  of  such  Financed
                                         Student Loans, upon the commencement of
                                         repayment  of  such  Financed   Student
                                         Loans   as   described   herein.    See
                                         "Description   of  the   Transfer   and
                                         Servicing    Agreements--Distributions"
                                         herein.

                                       In addition, on  each  Quarterly  Payment
                                         Date at and  after the  termination  of
                                         the  Revolving  Period,  for so long as
                                         the aggregate  principal  amount of the
                                         Notes is greater  than the Pool Balance
                                         as of the close of business on the last
                                         day of the related  Collection  Period,
                                         any Reserve Account Excess will,  after
                                         payment to the Subordinate Note Insurer
                                         of amounts owed to the Subordinate Note
                                         Insurer   under   the    Administration
                                         Agreement  and  to  the  Seller  of any
                                         unpaid Purchase Premium Amounts for any
                                         Serial  Loans  purchased  by the  Trust
                                         prior  to the  end of  such  Collection
                                         Period,   be  applied,   as   described
                                         herein,  to the unpaid principal amount
                                         of the  Senior  Notes or, if the Senior
                                         Notes  have been  paid in full,  of the
                                         Subordinate Notes.

                                       On each  Quarterly   Payment   Date   the
                                         aggregate   amount   distributable   as
                                         principal  of the Senior Notes shall be
                                         applied  first to the  Class  A-1 Notes
                                         until the  aggregate  principal  amount
                                         thereof  has been  reduced  to zero and
                                         then to the Class  A-2 Notes  until the
                                         aggregate  principal amount thereof has
                                         been  reduced  to  zero.  No  principal
                                         payments on the Subordinate  Notes will
                                         be made out of the  Available  Funds or
                                         the  Reserve  Account  until the Senior
                                         Notes have been paid in full.

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


                                      S-15
<PAGE>

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

                                       The outstanding principal amount, if any,
                                         of the Class A-1 Notes  will be payable
                                         in full on the October  2005  Quarterly
                                         Payment Date (the "Class A-1 Note Final
                                         Maturity Date"), of the Class A-2 Notes
                                         will be  payable  in  full on the  July
                                         2026 Quarterly Payment Date (the "Class
                                         A-2 Note Final  Maturity  Date") and of
                                         the  Subordinate  Notes will be payable
                                         on the October 2033  Quarterly  Payment
                                         Date  (the   "Subordinate   Note  Final
                                         Maturity  Date").  However,  the actual
                                         maturities  of  the  classes  of  Notes
                                         could occur other than on such dates as
                                         a  result  of  a  variety   of  factors
                                         including  prepayments  of the Financed
                                         Student      Loans.      See      "Risk
                                         Factors--Maturity     and    Prepayment
                                         Considerations" herein.

  C. Mandatory Redemption ..........   If any  amount  remains on deposit in the
                                         Collateral  Reinvestment Account on the
                                         last day of the Revolving  Period after
                                         giving   effect   to   all   Additional
                                         Fundings to be made on or prior to such
                                         date,  such  amount will be used on the
                                         Quarterly    Payment    Date    on   or
                                         immediately  following  such date first
                                         to pay the Swap  Counterparty any prior
                                         unpaid Net Trust Swap Payment Carryover
                                         Shortfalls and then to redeem the Notes
                                         in  the  order  of  priority  described
                                         herein.  The  aggregate  amount  of the
                                         Notes to be  redeemed  will be equal to
                                         the amount on deposit in the Collateral
                                         Reinvestment Account.

  D. Subordination .................   While the  Class  A-1 and Class A-2 Notes
                                         will have equal  priority  with respect
                                         to  the  payment  of  interest,  on any
                                         Quarterly   Payment   Date   on   which
                                         principal  is due and to be paid on the
                                         Senior Notes,  the Class A-2 Notes will
                                         receive no payments of principal  until
                                         the Class  A-1 Notes  have been paid in
                                         full; provided,  however, that from and
                                         after  any  acceleration  of the  Notes
                                         following   an  Event  of  Default  (as
                                         defined in the  Prospectus),  principal
                                         will be allocated pro rata to the Class
                                         A-1 Notes and the Class A-2 Notes based
                                         on the ratio of the principal amount of
                                         each   such   class  of  Notes  to  the
                                         aggregate   principal   amount  of  the
                                         Senior   Notes   until  the   aggregate
                                         principal  amount of the  Senior  Notes
                                         has been reduced to zero.  In addition,
                                         the    rights   of   the    Subordinate
                                         Noteholders  to  receive   payments  of
                                         interest out of the Available Funds and
                                         the Reserve Account will be subordinate
                                         to the rights of the Senior Noteholders
                                         to receive  payments of  interest,  and
                                         the    rights   of   the    Subordinate
                                         Noteholders  to  receive   payments  of
                                         principal  out of the  Available  Funds
                                         and  the   Reserve   Account   will  be
                                         subordinate to the rights of the Senior
                                         Noteholders  to  receive   payments  of
                                         interest and principal, in each case to
                                         the extent described herein.  See "Risk
                                         Factors--Subordination; Limited Assets"
                                         and  "Description  of the  Transfer and
                                         Servicing            Agreements--Credit
                                         Enhancement--Subordination"     herein.
                                         However, the Seller has applied for the
                                         Subordinate  Note  Insurance  Policy to
                                         guarantee  payment,  on each  Quarterly
                                         Payment   Date,   of  the   Subordinate
                                         Noteholders'    Interest   Distribution
                                         Amount  and,  on the  Subordinate  Note
                                         Final Maturity Date, of the Subordinate
                                         Noteholders'   Principal   Distribution
                                         Amount,  pursuant  to the terms of such
                                         policy.  The Subordinate Note Insurance
                                         Policy will be for the sole  benefit of
                                         the Subordinate  Noteholders.  Payments
                                         under  the  Senior  Notes  will  not be
                                         insured  under  the  Subordinate   Note
                                         Insurance Policy or any other insurance
                                         policy.

Auction of Trust Assets ............   Any Financed  Student Loans  remaining in
                                         the   Trust   as  of  the  end  of  the
                                         Collection Period immediately preceding
                                         the July 2008  Quarterly  Payment  Date
                                         will  be   offered   for  sale  by  the
                                         Indenture  Trustee.   The  Seller,  its
                                         affiliates and unrelated  third parties
                                         may  offer   bids  to   purchase   such
                                         Financed    Student   Loans   on   such
                                         Quarterly Payment Date. If at least two
                                         bids  are  received  (at  least  one of
                                         which is from a bidder  other  than the

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


                                      S-16
<PAGE>

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

                                         Seller   and   its   affiliates),   the
                                         Indenture   Trustee   will  accept  the
                                         highest  bid  equal to or in  excess of
                                         the   greater  of  (x)  the   aggregate
                                         Purchase   Amounts  of  such   Financed
                                         Student  Loans  as of  the  end  of the
                                         Collection Period immediately preceding
                                         such Quarterly  Payment Date and (y) an
                                         amount that would be  sufficient to (i)
                                         reduce the aggregate  principal  amount
                                         of  the  Notes   outstanding   on  such
                                         Quarterly  Payment  Date to zero,  (ii)
                                         pay to the Noteholders the Noteholders'
                                         Interest Distribution Amount payable on
                                         such Quarterly  Payment Date, (iii) pay
                                         to the  Subordinate  Note  Insurer  all
                                         amounts  owed to the  Subordinate  Note
                                         Insurer   under   the    Administration
                                         Agreement  and  (iv)  pay to  the  Swap
                                         Counterparty any prior unpaid Net Trust
                                         Swap Payment  Carryover  Shortfalls and
                                         any other  amounts owed by the Trust to
                                         the   Swap   Counterparty   under   the
                                         Interest   Rate  Swap   (such   greater
                                         amount,  the "Minimum Purchase Price").
                                         If at least  two bids are not  received
                                         or the  highest  bid is not equal to or
                                         in  excess  of  the  Minimum   Purchase
                                         Price,  the Indenture  Trustee will not
                                         consummate  such sale.  The proceeds of
                                         any such  sale  will be used to  redeem
                                         any Notes outstanding on such Quarterly
                                         Payment   Date.  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  for  sale  of  the
                                         Financed   Student   Loans  on   future
                                         Quarterly   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 the July 2008 Quarterly
                                         Payment   Date   or   any    subsequent
                                         Quarterly   Payment   Date.   "Purchase
                                         Amount"  with  respect  to  a  Financed
                                         Student  Loan means the unpaid  balance
                                         owed by the  applicable  borrower  plus
                                         accrued interest thereon to the date of
                                         purchase.   See   "Description  of  the
                                         Transfer         and          Servicing
                                         Agreements--Termination" herein.

Optional Purchase ..................   The  Company,   or  an  assignee  of  the
                                         Company,  may, at its option,  purchase
                                         all remaining  Financed  Student Loans,
                                         and thus effect the early retirement of
                                         the  Notes,  on any  Quarterly  Payment
                                         Date on or after which the Pool Balance
                                         is   equal   to  20%  or  less  of  the
                                         aggregate  initial  principal amount of
                                         the  Notes,  at a  price  equal  to the
                                         greater  of  the   aggregate   Purchase
                                         Amounts for such Financed Student Loans
                                         as  of  the   end   of  the   preceding
                                         Collection   Period  and  the   Minimum
                                         Purchase Price. See "Description of the
                                         Transfer         and          Servicing
                                         Agreements--Termination"   herein   and
                                         "Description   of  the   Transfer   and
                                         Servicing     Agreements--Termination--
                                         Optional Redemption" in the Prospectus.

                                       The "Pool Balance" at any time equals the
                                         aggregate  principal  balances  of  the
                                         Financed  Student  Loans  at the end of
                                         the   preceding    Collection    Period
                                         (including   accrued  interest  thereon
                                         through  the  end  of  such  Collection
                                         Period to the extent such interest will
                                         be  capitalized  upon  commencement  of
                                         repayment),  after giving effect to the
                                         following, without duplication: (i) all
                                         payments  received by the Trust  during
                                         such  Collection   Period  from  or  on
                                         behalf  of  borrowers,  the  Guarantors
                                         and,  with respect to certain  payments
                                         on certain  Financed Student Loans, the
                                         Department      (collectively,      the
                                         "Obligors"),  (ii) all Purchase Amounts
                                         received   by  the   Trust   for   such
                                         Collection  Period  from the  Seller or
                                         the  Servicer,   (iii)  all  Additional
                                         Fundings  made  with  respect  to  such
                                         Collection  Period  and (iv) all losses
                                         realized  on  Financed   Student  Loans
                                         liquidated   during   such   Collection
                                         Period.

Tax Considerations .................   Brown & Wood  LLP,  special  federal  tax
                                         counsel  for the Trust and  counsel  to
                                         the Underwriters  ("Special Federal Tax
                                         Counsel"),  is  of  the  opinion  that,
                                         although there is no specific authority
                                         with  respect  to the  characterization

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


                                      S-17
<PAGE>

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

                                         for  federal  or  Indiana   income  tax
                                         purposes of securities  having the same
                                         terms as the Senior  Notes,  the Senior
                                         Notes will be characterized as debt for
                                         federal income tax purposes,  and Krieg
                                         DeVault  Alexander & Capehart,  special
                                         state tax counsel for the Trust,  is of
                                         the opinion  that the Senior Notes will
                                         be  characterized  as debt for  Indiana
                                         state income tax purposes.

                                       In the opinion  of  Special  Federal  Tax
                                         Counsel,   the   Trust   will   not  be
                                         characterized  as  an  association  (or
                                         publicly traded partnership) taxable as
                                         a  corporation  for federal  income tax
                                         purposes.  The Company, as owner of all
                                         amounts  not  otherwise  required to be
                                         distributed  to the  Noteholders  or to
                                         pay  expenses of the Trust,  will agree
                                         to  treat  the  Trust  as  a   security
                                         arrangement  for the  issuance  of debt
                                         represented  by the Notes.  Alternative
                                         characterizations   are   possible  but
                                         would not result in materially  adverse
                                         federal income tax  consequences to the
                                         Senior  Noteholders.  In the opinion of
                                         special   state  tax  counsel  for  the
                                         Trust, the same characterizations would
                                         apply  for  Indiana  state  income  tax
                                         purposes  as  for  federal  income  tax
                                         purposes.  However,  there are no cases
                                         or  rulings  on  similar   transactions
                                         involving  a  trust  that  issues  debt
                                         interests  with terms  similar to those
                                         of the Senior Notes.

                                       Finally,  the Class A-1  Noteholders  and
                                         the  Class  A-2   Noteholders   may  be
                                         required   to  accrue   any  Class  A-1
                                         Noteholders'  Interest Basis  Carryover
                                         or  Class  A-2  Noteholders'   Interest
                                         Basis  Carryover,  as  applicable,   in
                                         income in  advance  of the  receipt  of
                                         cash  with   respect  to  such  amounts
                                         regardless of whether such  Noteholders
                                         are on the cash or  accrual  method  of
                                         accounting.

                                       See "Certain Federal Income Tax and State
                                         Tax  Consequences"  herein and "Certain
                                         Federal  Income Tax  Consequences"  and
                                         "Certain State Tax Consequences" in the
                                         Prospectus for  additional  information
                                         concerning  the  application of federal
                                         and Indiana  state income tax laws with
                                         respect to the Senior Notes.

ERISA Considerations ...............   Subject to the  considerations  discussed
                                         under "ERISA Considerations" herein and
                                         "ERISA  Considerations--The  Notes"  in
                                         the  Prospectus,  the Senior  Notes are
                                         eligible   for   purchase  by  employee
                                         benefit plans.

Ratings of the Securities ..........   It is a condition  to  the  issuance  and
                                         sale of the Senior Notes that the Class
                                         A-1 Notes,  the Class A-2 Notes and the
                                         Subordinate   Notes  be  rated  in  the
                                         highest  investment  rating category by
                                         Moody's  and  Fitch  IBCA,   Inc.  (the
                                         "Rating  Agencies").  A 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  Class A-1  Notes,  the
                                         Class  A-2  Notes  and the  Subordinate
                                         Notes do not address, the likelihood of
                                         payment  of the Class A-1  Noteholders'
                                         Interest Basis Carryover, the Class A-2
                                         Noteholders'  Interest Basis  Carryover
                                         or   the    Subordinate    Noteholders'
                                         Interest    Basis     Carryover,     as
                                         applicable. The ratings assigned to the
                                         Subordinate Notes will be based,  among
                                         other things, on the rating assigned to
                                         the   claims-paying   ability   of  the
                                         Subordinate Note Insurer. Any reduction
                                         in the rating of the  Subordinate  Note
                                         Insurer   would  likely   result  in  a
                                         reduction  of the ratings  given to the
                                         Subordinate  Notes.  There  can  be  no
                                         assurance as to whether any  additional
                                         rating  agency  will rate the Class A-1
                                         Notes,  the  Class  A-2  Notes  or  the
                                         Subordinate Notes or, if one does, what
                                         rating  would be assigned by such other
                                         rating agency.

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


                                      S-18
<PAGE>

                                  RISK FACTORS

      Prospective  purchasers of the Senior Notes should  consider,  among other
things,  the  following  factors  (as well as the  factors set forth under "Risk
Factors" in the Prospectus) in connection with an investment therein:

      Limited Liquidity;  Stabilization.  There is currently no secondary market
for the Senior Notes. The Underwriters  currently intend, but are not obligated,
to make a market in the Senior Notes. There can be no assurance that a secondary
market will develop or, if a secondary market does develop, that it will provide
the Senior Noteholders with liquidity of investment or that it will continue for
the life of the Senior Notes.

      Certain  persons  participating  in the  offering of the Senior  Notes may
engage in transactions  that stabilize,  maintain or otherwise affect the prices
of the Senior  Notes.  Such  transactions  could  cause the prices of the Senior
Notes  to be  higher  than  they  might  otherwise  be in the  absence  of  such
transactions. See "Underwriting" herein.

      Subordination; Limited Assets. While the Class A-1 and the Class A-2 Notes
will have equal  priority to the payment of interest,  on any Quarterly  Payment
Date on which  principal  is due to be paid on the Senior  Notes,  the Class A-2
Notes will receive no payments of principal  until the Class A-1 Notes have been
paid in full. Thus, for any Quarterly  Payment Date  immediately  prior to which
the  outstanding  principal  amount of the Class A-1 Notes is greater than zero,
the Class A-2 Notes will be  subordinated  to the Class A-1 Notes as to payments
of principal to the extent necessary to reduce the principal amount of the Class
A-1 Notes to zero;  provided,  however,  that from and after any acceleration of
the  Notes  following  an Event  of  Default  (as  defined  in the  Prospectus),
principal will be allocated,  pro rata, to the Class A-1 Notes and the Class A-2
Notes based on the ratio of the principal  amount of each such class of Notes to
the aggregate principal amount of the Senior Notes until the aggregate principal
amount of the Senior Notes has been reduced to zero. In addition,  the rights of
the Subordinate Noteholders to receive payments of interest out of the Available
Funds or the  Reserve  Account  are  subordinate  to the  rights  of the  Senior
Noteholders  to receive  payments of interest and the rights of the  Subordinate
Noteholders to receive  payments of principal out of the Available  Funds or the
Reserve  Account  are  subordinate  to the rights of the Senior  Noteholders  to
receive payments of interest and principal.  Payment to Subordinate  Noteholders
of amounts  representing the Subordinate  Noteholders'  Distribution Amount will
not be  subordinated  to the payment of any Senior  Noteholders'  Interest Basis
Carryover that may exist from time to time. See "Description of the Transfer and
Servicing  Agreements--Distributions" and "--Credit  Enhancement--Subordination"
herein.

      The Trust does not have,  nor is it  permitted  or expected  to have,  any
significant  assets or sources of funds other than the  Financed  Student  Loans
(and the related Guarantee  Agreements),  the Collection Account, the Collateral
Reinvestment  Account,  the  Reserve  Account  and the  Interest  Rate Swap.  In
addition, the Seller has applied for the Subordinate Note Insurance Policy which
shall be  solely  for the  benefit  of the  Subordinate  Noteholders.  The Notes
represent  obligations solely of the Trust and will not be insured or guaranteed
by the Seller,  the Servicer,  the Administrator,  the Guarantors,  the Eligible
Lender Trustee or the Department.  Consequently,  holders of the Notes must rely
for repayment  upon payments with respect to the Financed  Student Loans and, if
and to the extent available under the circumstances described herein, amounts on
deposit in the  accounts  described  above and,  in the case of the  Subordinate
Noteholders only, the Subordinate Note Insurance Policy.  Payments on the Senior
Notes will not be insured under the Subordinate  Note Insurance  Policy or under
any other insurance  policy.  The Collateral  Reinvestment  Account will only be
available during the Revolving Period to cover obligations of the Trust relating
to  Additional  Fundings  and is not  intended to cover  losses on the  Financed
Student  Loans.  Similarly,  monies to be deposited  in the Reserve  Account are
limited in amount and will be reduced,  subject to a specified  minimum,  as the
aggregate  principal  amount of the Notes is reduced.  If the Reserve Account is
exhausted,  except to the extent that the Subordinate  Note Insurance  Policy is
available to support  payments on the Subordinate  Notes,  the Trust will depend
solely on payments  with respect to the Financed  Student Loans to make payments
on the Notes and Noteholders could suffer a loss. Noteholders will have no claim
to any amounts properly  distributed to the Seller,  the Servicer or the Company
from time to time as described herein and in the Prospectus and the Seller,  the
Servicer  and  the  Company  shall  in no  event  be  required  to  refund  such
distributed   amounts.   See   "Description   of  the  Transfer  and   Servicing
Agreements--Distributions" and "--Credit Enhancement" herein.

      Risks  Resulting  from  Excess  of  Principal  Amount  of Notes  over Pool
Balance.  As of the Closing Date,  the aggregate  principal  amount of the Notes
will be equal to approximately  104.4% of the Initial Pool Balance. As a result,
the Noteholders will generally be reliant on the availability of Reserve Account
Excess to bring the aggregate principal amount of the Notes into parity with the
Pool Balance by (a) during the  Revolving  Period,  the  application  of Reserve
Account Excess  deposited into the Collateral  Reinvestment  Account (other than
any  Reserve  Account  


                                      S-19
<PAGE>

Excess that may reflect principal  collections on the Financed Student Loans) to
fund the Purchase  Collateral  Balances of New Loans or Serial Loans acquired by
the  Trust or to fund the  origination  of  Federal  Consolidation  Loans or any
additions to the  principal  balances  thereof  caused by the addition of Add-on
Consolidation  Loans or (b) after the Revolving Period, the application  thereof
to pay principal of the Notes until the Parity Date. The availability of Reserve
Account Excess will in turn generally be dependent on (a) the interest component
of the  Available  Funds for any  Quarterly  Payment Date being in excess of the
amount  necessary to pay (i) the  Servicing  Fee and all prior unpaid  Servicing
Fees,  (ii) the  Administration  Fee and all prior unpaid  Administration  Fees,
(iii) the Senior  Noteholders'  Interest  Distribution Amount and the Trust Swap
Payment Amount,  if any, (iv) the Subordinate  Note Insurance Policy Premium and
all overdue Subordinate Note Insurance Policy Premiums,  and (v) the Subordinate
Noteholders' Interest Distribution Amount, each for such Quarterly Payment Date,
and/or (b) declines in the  Specified  Reserve  Account  Balance that exceed any
amounts required to be withdrawn on such Quarterly Payment Date from the Reserve
Account to make up shortfalls required to be paid therefrom. At such time as the
aggregate  principal  amount of the Notes has been reduced so that it equals the
Pool  Balance,  any Reserve  Account  Excess will no longer be  available to pay
principal  of  the  Notes.  See  "Description  of  the  Transfer  and  Servicing
Agreements--Credit  Enhancement--Reserve Account" herein. To the extent that the
Noteholders are reliant on excess interest  collections on the Financed  Student
Loans to repay a portion of the principal  amount of the Notes,  the Noteholders
could be  adversely  affected by an increase in the rate of  prepayments  on the
Financed  Student Loans or an increase in  Three-Month  LIBOR or the T-Bill Rate
since any such increase would  diminish the amount of such excess  interest that
would subsequently be available to pay such principal. In addition,  payments on
the Notes may be more  sensitive  to rates of  default on the  Financed  Student
Loans than would be the case were the Notes not issued in an aggregate principal
amount in excess of the Initial Pool Balance, particularly with respect to those
Financed  Student  Loans  first  disbursed  after  October 1, 1993 which are 98%
insured by a Guarantor  (rather  than 100% so  insured,  as is the case for such
loans first  disbursed  prior to such date).  Additionally,  payment of Purchase
Premium  Amounts to the Seller for New Loans and Serial  Loans  purchased by the
Trust during the Revolving  Period and Serial Loans  acquired by the Trust after
the Revolving  Period will decrease the amount of funds that would  otherwise be
available to pay principal of the Notes and will thereby delay  reduction of the
amount represented by the excess of the aggregate  principal amount of the Notes
over the Pool Balance and could, to the extent that during the Revolving  Period
the amount  expended on such Purchase  Premium  Amounts exceeds those amounts on
deposit in the  Collateral  Reinvestment  Account that are other than amounts in
respect of principal  collections  on the  Financed  Student  Loans,  cause such
excess to increase.

      Additional  Fundings;  Risk of Change in  Characteristics  of the Financed
Student Loan Pool. Except for the criteria described under "The Financed Student
Loan  Pool"  herein,  there  will be no other  required  characteristics  of the
Additional Student Loans. Therefore, upon the transfer of the Additional 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
Guarantors  thereof (which may include  Additional  Guarantors  whose ability to
fulfill  their  insurance   obligations  may  vary  from  that  of  the  Initial
Guarantor),  the  distribution by loan type, the  distribution by interest rate,
the distribution by principal  balance and the distribution by remaining term to
scheduled  maturity may vary  significantly  from those of the Initial  Financed
Student  Loans as of the  Cutoff  Date.  See "The  Financed  Student  Loan Pool"
herein.

      Maturity  and  Prepayment  Considerations.  During  the  Revolving  Period
amounts in respect of principal  collections on the Financed  Student Loans and,
so  long as the  Parity  Date  has  not  occurred,  other  amounts  constituting
Available  Funds that are in excess,  on each Quarterly  Payment Date during the
Revolving  Period, of the amounts necessary to pay (i) the Servicing Fee and all
prior unpaid  Servicing Fees, (ii) the  Administration  Fee and all prior unpaid
Administration Fees, (iii) the Senior Noteholders'  Interest Distribution Amount
and the Trust Swap Payment Amount,  if any, (iv) the Subordinate  Note Insurance
Policy Premium and all overdue  Subordinate Note Insurance Policy Premiums,  and
(v) the Subordinate  Noteholders'  Interest  Distribution  Amount, each for such
Quarterly  Payment  Date,  and (vi) the amount,  if any,  necessary to cause the
amount on deposit in the Reserve Account on such Quarterly Payment Date to equal
the Specified  Reserve Account Balance for such Quarterly Payment Date, shall be
deposited into the Collateral  Reinvestment  Account. If the sum of (i) the Loan
Purchase Amounts of New Loans and Serial Loans available to be acquired from the
Seller during the  Revolving  Period,  (ii) the amount  required by the Trust to
fund the  origination  by the Eligible  Lender Trustee on behalf of the Trust of
Federal  Consolidation  Loans or to fund increases in the principal  balances of
Federal  Consolidation  Loans by the addition of Add-on  Consolidation Loans and
(iii) the amount of interest on the Financed  Student Loans  capitalized and not
paid  currently by or on behalf of the related  borrowers  during the  Revolving
Period is less than the amount 


                                      S-20
<PAGE>

deposited  in  the  Collateral   Reinvestment   Account,  the  Trust  will  have
insufficient  opportunities  to make  Additional  Fundings  during the Revolving
Period,  which  circumstance  would result in a  prepayment  of principal to the
Noteholders  as described in the  following  paragraph.  The extent to which the
Trustee  will be able,  during the  Revolving  Period,  to apply  amounts in the
Collateral  Reinvestment  Account  to  Additional  Fundings  consisting  of  the
purchase  of New Loans and Serial  Loans will be  dependent,  in part,  upon the
ability of the Seller to  originate  or acquire and sell such loans to the Trust
and upon the opportunities the Trust may have to originate Federal Consolidation
Loans.  A material  adverse  change in the  operations  or business or financial
condition of the Seller or in  conditions  in the market for Student Loans could
have a material  adverse impact on the Seller's  ability to originate or acquire
and sell such  loans to the Trust,  which  could,  in turn,  result in the Trust
being unable to apply some or all of the amounts in the Collateral  Reinvestment
Account to Additional Fundings. In addition,  the Trust will not be permitted to
acquire Student Loans  originated after June 30, 1998 (unless such Student Loans
are Serial Loans) unless the Trust,  the Indenture  Trustee and the  Subordinate
Note  Insurer  first  receive  confirmation  in writing  from each of the Rating
Agencies that such acquisition would not adversely affect the rating assigned by
such Rating Agency to any class of the Notes,  without regard to the Subordinate
Note  Insurance  Policy.  See  "--Recent  Developments--Changes  in Formulas for
Determining Certain Interest Rates and Special Allowance Payments".  If funds in
the Collateral  Reinvestment  Account cannot be invested in sufficient purchases
of New Loans and Serial Loans or  originations of Federal  Consolidation  Loans,
funds in the Collateral Reinvestment Account may not be able to be invested at a
sufficiently high yield to avoid an Early Amortization Event.

      To the extent  that  amounts on  deposit  in the  Collateral  Reinvestment
Account have not been fully applied to  Additional  Fundings by the Trust by the
end of the  Revolving  Period,  whether  on its  scheduled  termination  date or
earlier  following an Early  Amortization  Event,  an amount equal to the entire
amount then on deposit in the Collateral Reinvestment Account will be applied on
the next succeeding  Quarterly  Payment Date to pay to the Swap Counterparty any
prior  unpaid  Net  Trust  Swap  Payment  Carryover  Shortfalls  and  then  as a
prepayment of principal first to the Class A-1  Noteholders  until the Class A-1
Notes have been paid in full, then to the Class A-2 Noteholders  until the Class
A-2 Notes have been paid in full and then to the Subordinate Noteholders.  It is
anticipated that the amount of Additional Fundings made by the Trust will not be
exactly equal to the amount on deposit in the  Collateral  Reinvestment  Account
and that therefore there will be at least a nominal amount of principal  prepaid
to the Noteholders at the end of the Revolving Period.

      There can be no assurance  as to the amount of  Additional  Fundings  that
will be available to be made by the Trust during the Revolving Period or whether
the amount and timing of  Additional  Fundings  will be  sufficient to avoid the
occurrence of an Early Amortization  Event or of a mandatory  redemption of more
than a nominal a portion of the Notes at the end of the Revolving Period.

      No principal payments will be made on the Notes until after the end of the
Revolving Period,  which is scheduled to occur on the last day of the Collection
Period  preceding the July 2000 Quarterly  Payment Date. If,  however,  an Early
Amortization  Event  (as  described  under  "Description  of  the  Transfer  and
Servicing Agreements--Revolving Period and Additional Fundings") occurs prior to
the last day of such  Collection  Period,  the Revolving  Period will  terminate
early,  principal  will be  payable  on the Notes as  described  herein  and the
average  life and maturity of the Notes may be  significantly  reduced from what
they would have been had no such Early Amortization Event occurred.

      The  rate of  payment  of  principal  of the  Notes  after  the end of the
Revolving  Period and the yield on the Notes will be affected by  prepayments of
the Financed  Student Loans that may occur as described  below. All the Financed
Student  Loans are  prepayable  in whole or in part by the borrowers at any time
(including by means of Federal  Consolidation  Loans as discussed below) or as a
result of a borrower  default,  death,  disability or bankruptcy  and subsequent
liquidation  or  collection  of Guarantee  Payments  with respect to the related
loan. 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 a portion of the Financed Student Loans bear interest at
a rate that either  actually or effectively  is floating to the borrower,  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. In addition,  to the extent that the Noteholders are reliant on a portion
of the interest  collections on the Financed Student Loans to pay the portion of
the initial  principal amount of the Notes that is in excess of the Initial Pool
Balance,   Noteholders  could  be  adversely  affected  by  increased  rates  of
prepayment  on the Financed  Student  Loans,  since upon any such  prepayment no
further interest would be collected on the loan so prepaid.


                                      S-21
<PAGE>

      To the extent  borrowers of Financed Student Loans elect to borrow Federal
Consolidation  Loans,  such Financed  Student  Loans will be prepaid;  provided,
however,  that if the Eligible  Lender  Trustee on behalf of the Trust makes any
such Federal  Consolidation  Loan during the  Revolving  Period,  the  aggregate
outstanding  principal balance of Financed Student Loans (after giving effect to
the addition of such Federal Consolidation Loan and, if applicable, the addition
thereto of any Add-on Consolidation Loans) will be at least equal to and in most
cases  greater  than  such  balance  prior  to  such  prepayment,  although  the
guaranteed  portion  of the  Federal  Consolidation  Loan  may be less  than the
Financed Student Loan that is discharged as a result of such consolidation.  See
"Federal Family Education Loan  Program--Federal  Consolidation Loan Program" in
the  Prospectus.  There can be no assurance that the Eligible  Lender Trustee on
behalf of the Trust rather than another lender will make any particular  Federal
Consolidation  Loan with respect to borrowers with Financed Student Loans during
the Revolving  Period.  The  Department,  in  administering  the Federal  Direct
Consolidation    Loan   Program   (see   "Federal    Family    Education    Loan
Program--Legislative  and  Administrative  Matters" in the Prospectus),  permits
borrowers with student loans to consolidate their  outstanding  student loans at
interest  rates  below  those  which  would  apply  if they  consolidated  their
outstanding  student  loans by means of a Federal  Consolidation  Loan under the
Federal   Consolidation  Loan  Program.  The  availability  of  such  lower-rate
consolidation loans may decrease the likelihood that the Eligible Lender Trustee
will be the originator of Federal  Consolidation Loans with respect to borrowers
of  Financed  Student  Loans and may  increase  the  likelihood  that a Financed
Student Loan will be prepaid.  The Eligible Lender Trustee will not be permitted
to originate Federal  Consolidation  Loans (including the addition of any Add-on
Consolidation  Loans) on behalf of the Trust during the  Revolving  Period in an
aggregate  principal amount in excess of $35,000,000;  additionally,  no Federal
Consolidation  Loan may be originated  by the Trust having a scheduled  maturity
date after  October 28, 2029 if at the time of such  origination  the  aggregate
principal amount of all Federal  Consolidation Loans held by the Trust that have
a scheduled maturity date after October 28, 2029 exceeds or, after giving effect
to such  origination,  would exceed  $15,000,000;  provided,  however,  that the
Eligible Lender Trustee will be permitted to fund Add-on  Consolidation Loans in
excess of such amounts if required to do so by the Act. In  addition,  after the
end of the Revolving  Period the Eligible  Lender  Trustee will not make Federal
Consolidation Loans;  provided,  however,  that for a maximum period of 210 days
following  the end of the  Revolving  Period,  the Eligible  Lender  Trustee may
increase the principal balance of Federal  Consolidation  Loans by the amount of
any related Add-on Consolidation Loans.

      Furthermore,  the Seller is obligated  pursuant to the Loan Sale Agreement
to  repurchase  or  substitute  for any  Financed  Student Loan as a result of a
breach  of any of its  representations  and  warranties,  and  the  Servicer  is
obligated  pursuant  to the  Servicing  Agreement  (subject  to the  limitations
described  below) to purchase any Financed  Student Loan as a result of a breach
of certain  covenants  with respect to such Financed  Student Loan, in each case
where such breach materially  adversely affects the interests of the Noteholders
in that Financed Student Loan and is not cured within the applicable cure period
(it being  understood  that any such breach that does not affect the  applicable
Guarantor's  obligation to guarantee  payment of such Financed Student Loan will
not be considered to have a material adverse effect for this purpose); provided,
however,  that,  during each  12-month  period  following  the Cutoff Date or an
anniversary  of the Cutoff  Date,  the  Servicer  will be  obligated to purchase
Financed  Student Loans only to the extent its total  liability  incurred during
such period for such  purchases  and any other  liabilities  under the Servicing
Agreement  exceed an amount (the "Servicer  Liability  Limit") equal to 0.15% of
the outstanding principal balance of the Financed Student Loans as of the Cutoff
Date or, after the first anniversary of the Cutoff Date, as of the preceding May
1,  and,  after  the  Servicer  Liability  Limit  for any such  period  has been
exceeded,  the  Servicer's  total  liability  during  such period for losses for
rejected  claims by a Guarantor for any Financed  Student Loan based on a breach
of its representations,  warranties or covenants (including, but not limited to,
any such losses  caused by negligence  or willful  misfeasance  of the Servicer)
will not exceed that amount which such  Guarantor  would have been  obligated to
pay with respect to such loan had its  obligation to guarantee  payment  thereof
not been affected by the Servicer's breach.

      In addition, the Seller may, at its option,  repurchase a Financed Student
Loan if there is a dispute  with the related  borrower  which in the  Servicer's
reasonable  judgment would call into question whether such Financed Student Loan
will be repaid by the borrower;  provided, however, that the aggregate principal
balances of all Financed  Student Loans purchased  shall not exceed  $6,050,000.
See  "Description  of the Transfer  and  Servicing  Agreements--Sale  of Student
Loans;  Representations  and  Warranties"  and  "--Servicer  Covenants"  in  the
Prospectus.    See   also   "Description   of   the   Transfer   and   Servicing
Agreements--Termination--Optional  Redemption" herein,  regarding the Company's,
or its assignee's,  option to purchase the Financed  Student Loans when the Pool
Balance is less than or equal to 20% of the initial  aggregate  principal amount
of the Notes.


                                      S-22
<PAGE>

      On the other hand,  scheduled payments with respect to, and maturities of,
the Financed Student Loans may be extended, including pursuant to Grace Periods,
Deferral Periods and Forbearance  Periods,  as a result of the conveyance of New
Loans to the Eligible Lender Trustee on behalf of the Trust during the Revolving
Period or as a result of the  conveyance of Serial Loans to the Eligible  Lender
Trustee on behalf of the Trust during or after the Revolving Period as described
herein or of refinancings through Federal Consolidation Loans to the extent such
Federal  Consolidation  Loans are  originated by the Eligible  Lender Trustee on
behalf of the Trust during the  Revolving  Period as described  herein.  In that
event,  the fact  that  such New  Loans  and  Serial  Loans  will  have  varying
maturities,  the fact  that New  Loans  will be made to  borrowers  who were not
borrowers  on any of the  Financed  Student  Loans  and such new  borrowers  may
themselves  become  borrowers  under Serial Loans or  consolidate  such loans by
electing to borrow Federal Consolidation Loans, the fact that Additional Student
Loans purchased or originated  during the Revolving Period may, and Serial Loans
purchased after the termination of the Revolving  Period will, be purchased with
principal  distributions  on the Financed Student Loans which may otherwise have
been applied to amortize the Notes and the fact that such Federal  Consolidation
Loans will likely have longer  maturities  than the Financed  Student Loans they
are replacing may lengthen the remaining terms of the Financed Student Loans and
the average life of the Notes. In addition, any Add-on Consolidation Loans added
to the principal  balance of a related Federal  Consolidation  Loan may lengthen
the  remaining  term of such  Federal  Consolidation  Loan and will be funded by
principal  distributions on Financed Student Loans which may otherwise have been
applied to amortize  the Notes.  In  addition,  such New Loans,  Serial Loans or
Federal  Consolidation  Loans may have,  and  certain  of the  Initial  Financed
Student Loans have,  stated  maturities  which occur after the Subordinate  Note
Final Maturity Date. The application,  after the end of the Revolving Period, of
amounts  which  would  otherwise  have  been  distributable  in  respect  of the
Principal  Distribution  Amount  for a related  Quarterly  Payment  Date to make
interest  distributions to Noteholders and in lieu of collections of interest on
certain Financed Student Loans on which interest is not currently required to be
paid will also have the effect of lengthening the average life of the Notes, and
certain  classes  thereof,  over what it would have been had such  amounts  been
applied to amortize the Notes.

      Any  Financed  Student  Loans  remaining in the Trust as of the end of the
Collection  Period  immediately  preceding the July 2008 Quarterly  Payment Date
will be  offered  for  sale by the  Indenture  Trustee.  If  acceptable  bids to
purchase such Financed Student Loans on such Quarterly Payment Date are received
as described herein,  the proceeds of the sale will be applied on such Quarterly
Payment  Date to redeem any  outstanding  Notes on such date.  In  addition,  if
acceptable  bids to  purchase  such  Financed  Student  Loans on such  Quarterly
Payment Date are not  received,  the sale of such  Financial  Student  Loans may
occur on a subsequent  Quarterly Payment Date as described herein, in which case
the  proceeds  thereof  will be applied  on such date to redeem any  outstanding
Notes.  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 the July 2008  Quarterly  Payment Date or any  subsequent  Quarterly  Payment
Date. See  "Description  of the Transfer and Servicing  Agreements--Termination"
herein.

      The  rate of  payment  of  principal  of the  Notes  after  the end of the
Revolving  Period and the yield on the Notes may also be affected by the rate of
defaults  resulting in losses on Liquidated  Student  Loans,  by the severity of
those losses and by the timing of those losses,  which may affect the ability of
the Guarantors to make Guarantee Payments with respect thereto, and such default
rates may be affected, among other things, by the conveyance to the Trust during
the Revolving  Period of New Loans made to borrowers who are not borrowers under
any of the  Financed  Student  Loans.  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 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 the  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.

      Because of the  factors  discussed  above,  and  because of the number and
variability of the determinants  affecting the rate of principal payments on the
Financed  Student Loans, no assurances can be given as to the timing of payments
of principal to the Noteholders on any particular Quarterly Payment Date.

      Certain  Differences  Between the Senior Notes and the Subordinate  Notes.
Because the Subordinate Noteholders will receive no payments of principal out of
the Available Funds or the Reserve Account until the Senior Notes have been paid
in full,  the Senior  Noteholders  (and the Class A-2  Noteholders  to a greater
degree than the Class A-1 Noteholders) bear relatively  greater risk than do the
Subordinate  Noteholders  of an  increased  rate of principal  prepayments  with
respect  to the  Financed  Student  Loans  (whether  as a  result  of  voluntary
prepayments, Federal


                                      S-23
<PAGE>

Consolidation  Loans not made by the  Eligible  Lender  Trustee on behalf of the
Trust or  liquidations  due to  default  or  breach).  In  addition,  the Senior
Noteholders  generally bear the risk of principal prepayments as a result of any
mandatory  redemption  from  amounts on deposit in the  Collateral  Reinvestment
Account at the end of Revolving Period or of such redemption  occurring prior to
the  scheduled  end of the  Revolving  Period on the last day of the  Collection
Period  preceding  the Quarterly  Payment Date  occurring in July 2000 due to an
Early Amortization Event. On the other hand, except to the extent covered by the
Subordinate Note Insurance Policy,  Subordinate  Noteholders bear a greater risk
of loss of principal than do the Senior  Noteholders in the event of a shortfall
in the Available Funds and amounts on deposit in the Reserve Account because the
Subordinate  Notes do not receive  principal  distributions out of the Available
Funds or the Reserve Account until the Senior Notes are paid in full.

      Basis Risk. Financed Student Loans generally bear interest at an effective
rate (taking into account any Special  Allowance  Payments) equal to the average
bond  equivalent  rates of 91-day Treasury Bills auctioned for each quarter (or,
in certain  circumstances,  52-week Treasury Bills),  plus margins specified for
such Financed  Student Loans  described  under  "Federal  Family  Education Loan
Program" in the Prospectus, calculated on the basis of the actual number of days
since the last day through which interest on such Financed Student Loan was paid
in full and the actual  number of days in the year.  Moreover,  the Pool Balance
will  initially be less than the aggregate  principal  amount of the Notes,  and
therefore  the  aggregate  principal  balances of the Financed  Student Loans on
which interest will be collected  will be less than the principal  amount of the
Notes on which  interest  must be paid.  The Trust will have the  benefit of the
Interest Rate Swap.  However,  it is possible that on any Quarterly Payment Date
there may not exist a positive spread between (a) the Adjusted Student Loan Rate
and (b) the Class A-1 Note  LIBOR  Rate,  the Class A-2 Note  LIBOR  Rate or the
Subordinate Note LIBOR Rate, as the case may be. In such case, the Note Rate for
any affected class of Notes for such Quarterly Payment Date will be the Adjusted
Student Loan Rate. See  "Description  of the  Notes--Distributions  of Interest"
herein.  Any  Class  A-1  Noteholders'  Interest  Basis  Carryover,   Class  A-2
Noteholders' Interest Basis Carryover or Subordinate Noteholders' Interest Basis
Carryover arising as a result of any Note Rate with respect to a class of Senior
Notes or with respect to the Subordinate Notes, as applicable,  being determined
on the basis of the Adjusted  Student  Loan Rate will be paid on any  succeeding
Quarterly Payment Date (including, if incurred on a Quarterly Payment Date, such
Quarterly  Payment  Date) but only on or after the Parity Date and then only out
of any Reserve  Account  Excess  available  after  payment out of such excess of
amounts owed to the Subordinate Note Insurer under the Administration  Agreement
and  thereafter  of (i) if the  Revolving  Period has  terminated,  any Purchase
Premiums due the Seller for Serial Loans purchased by the Trust prior to the end
of the related  Collection  Period,  (ii) on the Parity Date (if the Parity Date
occurs after the end of the Revolving Period), any amount necessary to reduce to
zero the remaining  amount by which the aggregate  principal amount of the Notes
exceeds the Pool Balance and (iii) in the case of the  Subordinate  Noteholders'
Interest Basis Carryover,  payment of the Class A-1 Noteholders'  Interest Basis
Carryover  and  the  Class  A-2  Noteholders'  Interest  Basis  Carryover.   See
"Description    of    the    Transfer    and    Servicing     Agreements--Credit
Enhancement--Reserve Account" herein.

      Interest  Rate Swap.  The  Interest  Rate Swap will  terminate on the Swap
Termination  Date.  In  certain  circumstances   following  a  Swap  Default  or
Termination  Event  (each  as  further  described  under   "Description  of  the
Notes--Interest  Rate  Swap"),  the  Interest  Rate  Swap is  subject  to  early
termination.  In the event of such early  termination of the Interest Rate Swap,
the  Trust  or the  Swap  Counterparty  may be  liable  to  pay to the  other  a
termination  payment  (regardless,  if  applicable,  of which of the parties has
caused such termination),  which will be based on the value of the Interest Rate
Swap computed in accordance  with the  procedures set forth in the Interest Rate
Swap. Any such termination payment payable by the Trust could be substantial and
could reduce amounts  otherwise  payable to  Noteholders,  thereby  resulting in
shortfalls  to  Noteholders.  See  "Description  of  Notes--Interest  Rate Swap"
herein.

      Default Risk on Certain Financed  Student Loans.  Under the Omnibus Budget
Reconciliation  Act of 1993,  Financed Student Loans first disbursed on or after
October 1, 1993 are 98% insured by the applicable Guarantor. As a result, to the
extent a  borrower  of such a Financed  Student  Loan  defaults,  the Trust will
experience a loss of 2% of  outstanding  principal and accrued  interest on each
such  Financed  Student  Loan.  A defaulted  loan will be fully  assigned to the
applicable  Guarantor in exchange for a guarantee  payment on the 98% guaranteed
portion and the Trust may have no right  thereafter  to pursue the  borrower for
the  2%  unguaranteed  portion.  Financed  Student  Loans  continue  to be  100%
guaranteed in the event of death, disability or bankruptcy of the borrower and a
closing  of or  false  certification  by the  borrower's  school  regardless  of
disbursement date.


                                      S-24
<PAGE>

      Fees  Payable  on  Certain  Financed  Student  Loans.  Under  the  Federal
Consolidation  Program,  the Trust will be obligated to pay to the  Department a
monthly rebate fee (the "Monthly  Rebate Fee") at an annualized rate of 1.05% of
the  outstanding  principal  balance on the last day of each month plus  accrued
interest  thereon  of each  Federal  Consolidation  Loan  which is a part of the
Trust,  which rebate will be payable prior to  distributions  to the Noteholders
and which  rebate  will  reduce the amount of funds  which  would  otherwise  be
available  to make  distributions  on the Notes  and will  reduce  the  Adjusted
Student  Loan Rate.  In addition,  the Trust must pay to the  Department a 0.50%
origination fee (the "Federal Origination Fee") on the initial principal balance
of each Financed  Student Loan which is originated on its behalf by the Eligible
Lender Trustee (i.e., each Federal  Consolidation  Loan originated on its behalf
by the  Eligible  Lender  Trustee  during the  Revolving  Period and each Add-on
Consolidation Loan added to a Federal  Consolidation  Loan in the Trust),  which
fee will be deducted by the  Department  out of Interest  Subsidy  Payments  and
Special Allowance Payments.  If sufficient Interest Subsidy Payments and Special
Allowance  Payments  are not due to the Trust to cover the amount of the Federal
Origination Fee, the balance of such Federal  Origination Fee may be deferred by
the Department until sufficient  Interest Subsidy Payments and Special Allowance
Payments accrue to cover such fee or may be required to be paid immediately.  If
such amounts never accrue, the Trust would be obligated to pay any remaining fee
from other assets of the Trust prior to making distributions to the Noteholders.
The offset of Interest Subsidy Payments and Special Allowance Payments,  and the
payment of any  remaining  fee from other Trust assets will  further  reduce the
amount of the  Available  Funds from which  payments to the  Noteholders  may be
made. Furthermore, any offset of Interest Subsidy Payments and Special Allowance
Payments will further reduce the Adjusted Student Loan Rate.

      Recent  Developments-Emergency  Student Loan Consolidation Act of 1997. On
November 13, 1997,  President Clinton signed into law the Emergency Student Loan
Consolidation  Act of  1997,  which  made  significant  changes  to the  Federal
Consolidation  Loan program.  These changes include:  (1) providing that federal
direct  student  loans are  eligible to be  included in a Federal  Consolidation
Loan; (2) changing the borrower interest rate on new Federal Consolidation Loans
(previously   a  fixed  rate  based  on  the  weighted   average  of  the  loans
consolidated,  rounded up to the nearest whole percent) to the annually variable
rate  applicable to Stafford Loans (i.e.,  the bond  equivalent rate at the last
auction in May of 91-day  Treasury  Bills plus  3.10%,  not to exceed  8.25% per
annum);  (3) providing that the portion of a Federal  Consolidated  Loan that is
comprised of  Subsidized  Stafford  Loans  retains its subsidy  benefits  during
periods of deferment; and (4) establishing prohibitions against various forms of
discrimination in the making of Consolidation  Loans. Except for the last of the
above changes, all such provisions expire on September 30, 1998. The combination
of the change to a variable rate and the 8.25% interest cap reduces the lender's
yield in most cases  below the rate that would  have been  applicable  under the
previous weighted average formula.

      Recent  Developments--Changes in Formulas for Determining Certain Interest
Rates and Special Allowance Payments.  The formulas for determining the interest
rates on Stafford Loans and PLUS Loans and the formula for  determining  Special
Allowance  Payments  will change for loans  disbursed on and after July 1, 1998.
The Act currently  provides that  Stafford  Loans  disbursed on or after July 1,
1998 will bear interest at the bond equivalent yield of a security of comparable
maturity as established by the Secretary of Education (the "Secretary") plus 1%,
not to exceed  8.25% per annum,  regardless  of payment  status,  and PLUS Loans
disbursed  on or after July 1, 1998 will bear  interest  at the bond  equivalent
yield of a security of a comparable  maturity as  established  by the  Secretary
plus 2.1%, not to exceed 9% per annum.  In addition,  for loans  disbursed on or
after July 1, 1998,  Special  Allowance  Payments for all loans  (including PLUS
Loans) will be based on the bond  equivalent  yield of a security of  comparable
maturity  established  by the  Secretary  plus 1%.  Various  proposals are being
considered by Congress to repeal or amend the new formulas for  determining  the
interest  rates and  Special  Allowance  Payment  rates  before the July 1, 1998
effective  date.  Such  proposals  could result in, among other things:  (i) the
current  Treasury  Bill  formula  being  maintained,   with  reductions  in  the
applicable  margins (currently a bipartisan  compromise  proposal that would cut
lenders' yields by 0.3% has been opposed by the Administration  which is seeking
a substantially  larger reduction),  or (ii) the adoption of a new formula based
upon an alternate  short-term market index.  Because it is not yet clear how the
student loan interest  rate issue will be resolved,  the Trust will not purchase
any Student Loan originated after June 30, 1998 (unless such Student Loans would
be Serial Loans) unless the Trust,  the  Indenture  Trustee and the  Subordinate
Note  Insurer  first  receive  confirmation  in writing  from each of the Rating
Agencies that such purchase would not adversely  affect the ratings  assigned by
such  Rating  Agency  to the  Notes,  without  regard  to the  Subordinate  Note
Insurance  Policy.  See "--Maturity and Prepayment  Considerations"  above for a
discussion of certain consequences to Noteholders in the event that, as a result
of such limitation, the Trust is unable to fully apply amounts in the Collateral
Reinvestment Account to make Additional Fundings.


                                      S-25
<PAGE>

      Recent Developments--FY 1998 Budget. In the 1997 Budget Reconciliation Act
(P.L.  105-33),  several changes were made to the Act impacting the FFELP. These
provisions include,  among other things,  requiring Federal Guarantors to return
$1 billion of their  reserves to the U.S.  Treasury by  September 1, 2002 (to be
paid in annual installments), greater restrictions on use of reserves by Federal
Guarantors and a continuation of the  Administrative  Cost Allowance  payable to
Federal  Guarantors  (which  is a fee paid to  Guarantors  equal to 0.85% of new
loans guaranteed).  While the Administration had proposed additional provisions,
including  increased lender  risk-sharing,  yield reductions  through  decreased
borrower interest rates,  greater  risk-sharing by Federal  Guarantors,  reduced
retention   rates   on   post-default   payments   and   implementation   of   a
performance-based contract system for Federal Guarantors,  those provisions were
not  enacted.  However,  many of those  same  proposals  have  been  made by the
Administration  during subsequent  federal budget discussions and as part of the
reauthorization  process of the Act.  No  assurance  can be given  that  similar
proposals  will not be included in future budget or the pending  reauthorization
legislation.

      Recent  Developments--President  Clinton's Proposed FY 1999 Budget. In his
proposed  budget for fiscal year 1999,  President  Clinton has again  proposed a
number of changes to the Act that would affect  lenders and Federal  Guarantors.
These  proposals  would,  among other  things,  require all  reserves by Federal
Guarantors to be returned, impose a performance-based lender payment to guaranty
agencies tied to the agency's success in bringing delinquent  borrowers current,
replace the current Administrative Cost Allowance paid to guaranty agencies with
a  performance-based  fee and reduce retention on default collections by Federal
Guarantors  from 27% to 18.5%.  In  addition,  Student  Loans would no longer be
dischargeable in bankruptcy under any circumstances. Many of these proposals are
included in the Administration's recommendations to Congress related to the 1998
reauthorization of the Act.

      Recent  Developments--1998  Reauthorization.  The  Act is  expected  to be
reauthorized   during   calendar  year  1998.   Numerous   proposals   from  the
Administration  and members of Congress are being  considered  for  inclusion in
this legislation. The House of Representatives recently passed a reauthorization
bill.  The Senate is expected to act on a  reauthorization  bill shortly.  Those
bills contain  provisions that would,  among other things,  reduce lender yields
through  borrower  interest  rate  reductions,  re-engineer  the manner in which
Federal  Guarantors  are funded (by  establishing  a federal  reserve fund and a
separate operating fund),  extend the date of default on a Student Loan from the
180th day to the 270th day of  delinquency,  replace  the  current  supplemental
pre-claims fee payable to guaranty agencies with a fee for bringing a borrower's
loan  current,  authorize  the  use of a  master  promissory  note  to  evidence
borrowings  under Student Loans  incurred in multiple  years,  provide  extended
repayment terms for some borrowers with student loan debts in excess of $30,000,
reduce  reinsurance  payments to guaranty  agencies from 98%, 88% or 78% to 95%,
85% or 75%,  respectively,  reduce the default  collection  retention  amount on
defaulted  loan payments from 27% to 24%,  authorize the Secretary to enter into
voluntary  flexible  agreements with guaranty  agencies in lieu of their current
Guaranty Agreements with the Secretary,  and change the interest rate on any new
Federal  Consolidation  Loan to a weighted  average of the interest rates of the
loans being  consolidated  rounded up to the nearest  0.125% with a cap of 8.25%
per annum.  While these bills enjoy significant  bipartisan support in Congress,
the Administration  does not agree with some of the provisions,  particularly as
they relate to borrower  interest  rates.  No assurance can be made that some or
all of these  proposals  will be enacted,  or that other  amendments  adverse to
lenders or the Federal  Guarantors will not be included in this  reauthorization
or other legislative action.

      Ratings of the Notes.  It is a condition  to the  issuance and sale of the
Senior Notes that the Class A-1 Notes,  the Class A-2 Notes and the  Subordinate
Notes be rated in the highest  investment  rating category of each of the Rating
Agencies. A rating is not a recommendation to purchase, hold or sell securities,
inasmuch as such rating does not comment as to market price or suitability for a
particular  investor.  The ratings of the Notes  address the  likelihood  of the
ultimate  payment of principal  of and interest on such Notes  pursuant to their
terms.  However,  the Rating  Agencies do not  evaluate,  and the ratings of the
Notes do not address,  the  likelihood of payment of the Class A-1  Noteholders'
Interest Basis Carryover, the Class A-2 Noteholders' Interest Basis Carryover or
the Subordinate  Noteholders'  Interest Basis Carryover,  as the case may be. In
addition,  the ratings do not address the  likelihood  of an Early  Amortization
Event. The ratings assigned to the Subordinate Notes will be based,  among other
things, on the rating assigned to the  claims-paying  ability of the Subordinate
Note Insurer.  There can be no assurance that a rating will remain for any given
period of time or that a rating will not be lowered or  withdrawn  entirely by a
Rating Agency if in its judgment  circumstances in the future so warrant.  There
can be no assurance  as to whether any  additional  rating  agency will rate the
Class A-1 Notes,  the Class A-2 Notes or the Subordinate  Notes or, if one does,
what rating would be assigned by such other rating agency.


                                      S-26
<PAGE>

      Consolidation  of Federal Benefit Billings and Receipts with Other Trusts.
Due to a recent change in Department  policy limiting the granting of new lender
identification  numbers,  the Eligible Lender Trustee is allowed under the Trust
Agreement  to permit the Trust,  and other trusts  established  by the Seller to
securitize  Student  Loans,  to use a common  Department  lender  identification
number.  The billings  submitted to the Department for Interest Subsidy Payments
and  Special   Allowance   Payments  on  the  Financed  Student  Loans  will  be
consolidated with the billings for such payments for Student Loans in such other
trusts using the same lender identification number and payments on such billings
will be made by the  Department  in lump sum form.  Such lump sum payments  will
then be  allocated  among the  various  trusts  using the lender  identification
number.

      In addition,  the sharing of the lender identification number by the Trust
with  other  trusts  may  result in the  receipt  of claim  payments  by Federal
Guarantors  in lump sum form. In that event,  such  payments  would be allocated
among the trusts in a manner  similar to the  allocation  process  for  Interest
Subsidy Payments and Special Allowance Payments.

      The Department  regards the Eligible Lender Trustee as the party primarily
responsible  to the  Department  for any  liabilities  owed to the Department or
Federal  Guarantors  resulting from the Eligible Lender Trustee's  activities in
the  FFELP.  As a  result,  if the  Department  or a Federal  Guarantor  were to
determine that the Eligible Lender Trustee owes a liability to the Department or
a Federal Guarantor on any Student Loan for which the Eligible Lender Trustee is
or was legal titleholder, including loans held in the Trust or other trusts, the
Department  or such  Federal  Guarantor  may seek to collect  that  liability by
offset against  payments due the Eligible Lender Trustee under the Trust. In the
event that the  Department or a Federal  Guarantor  determines  such a liability
exists in connection with a trust using the shared lender identification number,
the  Department  or such  Federal  Guarantor  would be  likely to  collect  that
liability by offset  against  amounts due the Eligible  Lender Trustee under the
shared lender identification  number,  including amounts owed in connection with
the Trust.

      In addition,  other trusts using the shared lender  identification  number
may in a given quarter incur Federal  Origination  Fees that exceed the Interest
Subsidy Payments and Special Allowance Payments payable by the Department on the
loans in such other  trusts,  resulting  in the  consolidated  payment  from the
Department   received  by  the  Eligible   Lender   Trustee  under  such  lender
identification  number for that  quarter  being less than the amount owed by the
Department on the loans in the Trust for that quarter.

      The Trust  Agreement  for the Trust  and the  trust  agreements  for other
trusts established by the Seller which share the lender identification number to
be used by the Trust (the Trust and such other trusts, collectively, the "Seller
Trusts") will require each Seller Trust  (including  the Trust) to indemnify the
other Seller Trusts for a shortfall or an offset by the  Department or a Federal
Guarantor  arising from the Student Loans held by the Eligible Lender Trustee on
such Seller Trust's behalf.

      Incentive Programs. The Seller currently makes available and may hereafter
make available  certain incentive  programs to borrowers.  Two such programs are
currently  made  available  to  borrowers  of  Stafford  Loans  whose loans were
disbursed  on or after  January 1, 1996,  viz, the Choice  Rates(TM)  and Choice
Repay(TM) programs. Under the Choice Rates(TM) program, borrowers who make their
first 48 payments on time receive a 2% per annum interest rate reduction for the
remaining  term of their loan  repayment.  Under the Choice  Repay(TM)  program,
borrowers who use the USA Group Loan Services AutoCheck(R)  auto-debit system to
remit  payments  directly  from  their bank  accounts  receive a 0.25% per annum
interest  rate  reduction on their  loans.  Under the Choice  Rates(TM)  and the
Choice Repay(TM) programs,  the Seller retains the option to terminate or change
the terms of the incentives with respect to any or all of the borrower's  loans,
including loans originated prior to the termination or change which have been or
will be assigned  to the Trust.  It cannot be  predicted  with  certainty  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
Initial Financed Student Loans or on Additional Student Loans which may be added
to the Trust.  If any such incentive  program  (other than the Choice  Repay(TM)
program) does reduce the yield on the affected  Student Loan and is not required
by the Act,  such program will be  applicable to Student Loans in the Trust only
if and to the  extent  that the Trust  receives  payment  from the  Seller in an
amount sufficient to offset such yield reduction.

                             FORMATION OF THE TRUST

The Trust

      SMS Student Loan Trust 1998-A will be a trust formed under the laws of the
State of Delaware pursuant to the Trust Agreement for the transactions described
herein and in the  Prospectus.  The Trust will not engage in any activity  other
than (i)  acquiring,  holding and managing the  Financed  Student  Loans and the
other assets of the Trust and 


                                      S-27
<PAGE>

proceeds therefrom,  (ii) issuing the Notes, (iii) making payments thereon, (iv)
originating  Federal  Consolidation  Loans  during  the  Revolving  Period,  (v)
entering  into the Interest  Rate Swap,  (vi)  obtaining  the  Subordinate  Note
Insurance  Policy and (vii)  engaging in other  activities  that are  necessary,
suitable or convenient to accomplish the foregoing or are incidental  thereto or
connected therewith.

      The  proceeds  from the  sale of the  Notes  will be used by the  Eligible
Lender Trustee to purchase on behalf of the Trust the Initial  Financed  Student
Loans from the Seller pursuant to the Loan Sale  Agreement,  to fund the Reserve
Account Initial Deposit and to fund the costs of issuance. Upon the consummation
of such  transactions,  the  property of the Trust will consist of (a) a pool of
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
Cutoff  Date,  (c) all monies  and  investments  on  deposit  in the  Collection
Account,  the Collateral  Reinvestment  Account and the Reserve Account, (d) the
Interest  Rate  Swap  and  (e)  solely  for  the  benefit  of  the   Subordinate
Noteholders,   the  Subordinate  Note  Insurance  Policy.   The  Notes  will  be
collateralized  by the assets of the Trust as described  herein.  The Collection
Account,  the  Reserve  Account,  the  Collateral  Reinvestment  Account and the
Interest Rate Swap will be  maintained in the name of the Indenture  Trustee for
the benefit of the Noteholders and the Subordinate  Note Insurer.  To facilitate
servicing and to minimize  administrative  burden and expense, the Servicer will
be appointed by the Eligible Lender Trustee as custodian of the promissory notes
representing the Financed Student Loans.

      The Trust will use funds on deposit in the Collateral Reinvestment Account
during the Revolving  Period to make Additional  Fundings,  including to make or
acquire  Additional  Student Loans which will constitute  property of the Trust.
See "Description of the Transfer and Servicing  Agreements--Revolving Period and
Additional Fundings" herein. In addition, after the Revolving Period, Additional
Student  Loans  will be added to the Trust to the extent  that (i) the  Eligible
Lender  Trustee on behalf of the Trust  purchases  Serial Loans from the Seller,
(ii) the Trust owns Financed  Student Loans which are exchanged for Serial Loans
owned by the Seller as  described  herein or (iii) for 210 days after the end of
the  Revolving  Period,   Add-on   Consolidation  Loans  are  added  to  Federal
Consolidation  Loans  owned by the Trust.  Any such  origination  or  conveyance
during or after the Revolving Period of Additional  Student Loans is conditioned
on compliance  with the  procedures  described in the Loan Sale  Agreement.  The
Seller  expects  that the amount of  Additional  Fundings  during the  Revolving
Period will  approximately  equal the amount expected to be deposited during the
Revolving Period into the Collateral Reinvestment Account and that the timing of
such  Additional  Fundings  will be  sufficient so as not to cause a build-up of
funds  in  the  Collateral  Reinvestment  Account  that  would  cause  an  Early
Amortization  Event to occur prior to the scheduled end of the Revolving  Period
on the last day of the  Collection  Period  preceding  the July  2000  Quarterly
Payment Date. The Seller's  expectations in this regard,  based on current facts
and   circumstances,   but   relating   to   future   events,   are   inherently
forward-looking.  These  expectations  are based  primarily  upon current market
conditions,  including conditions in the secondary market for Student Loans, and
current expectations as to when Additional Fundings will need to be made (based,
in part, on  expectations as to the rate at which the Initial  Financed  Student
Loans will repay).  There is a risk that market  conditions  will change or that
the actual  repayment  experience on the Initial  Financed Student Loans will be
other   than  as   expected.   See  "Risk   Factors--Maturity   and   Prepayment
Considerations"  herein and in the Prospectus.  In addition,  a material adverse
change in the operations or business or financial  condition of the Seller could
affect the amount or timing of Additional  Fundings of New Loans or Serial Loans
during the Revolving Period. Further, the Trust will not be permitted to acquire
Student  Loans  originated  after June 30, 1998 (unless  such Student  Loans are
Serial Loans) unless the Trust,  the Indenture  Trustee and the Subordinate Note
Insurer first receive  confirmation  in writing from each of the Rating Agencies
that such  acquisition  would not adversely  affect the rating  assigned by such
Rating Agency to any class of the Notes,  without regard to the Subordinate Note
Insurance Policy. See "Risk  Factors--Recent  Developments--Changes  in Formulas
for Determining  Certain Interest Rates and Special Allowance  Payments" herein.
Accordingly,  there can be no assurance as to the amount or timing of Additional
Fundings during the Revolving Period. Upon an Early Amortization Event or in any
event if the amount on deposit in the  Collateral  Reinvestment  Account has not
been reduced to zero by the end of the Revolving  Period,  any amounts remaining
on deposit in the Collateral  Reinvestment Account will be paid on the Quarterly
Payment Date immediately  following the end of the Revolving Period as a payment
of principal first to the Class A-1  Noteholders  until the Class A-1 Notes have
been paid in full, then to the Class A-2  Noteholders  until the Class A-2 Notes
have been paid in full and then to the Subordinate  Noteholders.  There can also
be no assurance as to the amount of  Additional  Fundings  that will occur after
the  Revolving   Period.   See   "Description  of  the  Transfer  and  Servicing
Agreements--Revolving Period and Additional Fundings" herein.

      The Trust's  principal  offices are in Chicago,  Illinois,  in care of The
First  National  Bank of Chicago,  as Eligible  Lender  Trustee,  at the address
listed below.


                                      S-28
<PAGE>

Eligible Lender Trustee

      The First National Bank of Chicago is the Eligible  Lender Trustee for the
Trust  under the  Trust  Agreement.  The First  National  Bank of  Chicago  is a
national banking  association  whose principal  offices are located at One First
National Plaza, Suite 0126,  Chicago,  Illinois 60670 and whose New York offices
are located at First  Chicago  Trust  Company of New York,  14 Wall Street,  New
York, New York 10005.  The Eligible Lender Trustee will acquire on behalf of the
Trust legal title to all the Financed  Student Loans  acquired from time to time
pursuant to the Loan Sale  Agreement.  The Eligible  Lender Trustee on behalf of
the Trust will enter into a Guarantee Agreement with each of the Guarantors with
respect to such Financed Student Loans. The Eligible Lender Trustee qualifies as
an eligible  lender and owner of all  Financed  Student  Loans for all  purposes
under the Higher  Education  Act and the  Guarantee  Agreements.  Failure of the
Financed  Student  Loans to be owned by an eligible  lender  would result in the
loss of any Guarantee  Payments  from any  Guarantor and any Federal  Assistance
with respect to such Financed Student Loans. See "The Student Loan Pools" in the
Prospectus.  The Eligible  Lender  Trustee's  liability in  connection  with the
issuance and sale of the Notes is limited  solely to the express  obligations of
the  Eligible  Lender  Trustee set forth in the Trust  Agreement,  the Loan Sale
Agreement and the Servicing Agreement. See "Description of the Notes" herein and
"Description  of  the  Transfer  and  Servicing  Agreements"  herein  and in the
Prospectus. The Seller and its affiliates may maintain normal commercial banking
relations with the Eligible Lender Trustee.

                         THE FINANCED STUDENT LOAN POOL

      The pool of Financed  Student  Loans will  include  the  Initial  Financed
Student Loans purchased by the Eligible Lender Trustee on behalf of the Trust as
of the Cutoff  Date and any  Additional  Student  Loans made or  acquired by the
Eligible Lender Trustee on behalf of the Trust after the Closing Date.

      No Initial  Financed  Student  Loan as of the Cutoff  Date  consists  of a
Student Loan that was subject to the Seller's prior obligation to sell such loan
to a third party.

      On the  Closing  Date,  the  aggregate  principal  balances of the Initial
Financed  Student  Loans will be reduced by an amount not to exceed  $5,000,000,
and an equal amount of cash will be  deposited  into the  Collection  Account on
such date,  so that the  aggregate  principal  balances of the Initial  Financed
Student Loans which are delinquent between 31 and 120 days as of the Cutoff Date
will not exceed 10% of the aggregate  principal balances of the Initial Financed
Student Loans after giving effect to such reduction.

      Following the Closing Date and prior to the end of the  Revolving  Period,
the Trust will be obligated  from time to time to purchase from the Seller,  and
the Seller,  subject to the availability thereof, will be obligated to tender to
the Trust,  New Loans owned by the Seller each of which will have been made to a
borrower who is not a borrower  under any Financed  Student  Loan.  In addition,
following the Closing Date, and both during and after the Revolving Period,  the
Trust will be obligated  from time to time to purchase from the Seller,  subject
to the  availability  thereof,  Serial  Loans  owned by the  Seller.  During the
Revolving  Period,  the  purchase  of New Loans and Serial  Loans,  including  a
Purchase  Premium  Amount for each New Loan or Serial Loan so purchased of up to
2.5% of the principal balance owed by the applicable borrower on such loan, will
be funded  by means of a  transfer  of  amounts  on  deposit  in the  Collateral
Reinvestment  Account as described  herein.  Following  the end of the Revolving
Period,  the  purchase  of Serial  Loans will be funded by amounts  representing
distributions of principal on the outstanding Financed Student Loans which would
otherwise  have  been part of the  Available  Funds  or,  alternatively,  at the
Seller's option,  the Eligible Lender Trustee will be obligated to exchange with
the Seller  existing  Financed  Student Loans owned by the Trust for such Serial
Loans,  provided that such Serial Loans and eligible Financed Student Loans meet
certain criteria described herein. Any Purchase Premium Amounts for Serial Loans
purchased  by the  Trust  after  the  Revolving  Period  will be  funded  on the
Quarterly  Payment Date next succeeding the end of the Collection  Period during
which such Serial Loan has been acquired by the Trust from amounts, if any, then
on deposit in the Reserve  Account in excess of the  Specified  Reserve  Account
Balance.  No Purchase Premium Amounts will be payable for Serial Loans exchanged
for by the Trust.

      In  addition,  following  the  Closing  Date  and  prior to the end of the
Revolving  Period,  the Eligible Lender Trustee on behalf of the Trust will seek
to originate  Federal  Consolidation  Loans to borrowers under Financed  Student
Loans who are also borrowers under one or more Student Loans (whether or not all
such  loans are in the  Trust)  under the  Federal  Consolidation  Loan  Program
described   in   the   Prospectus   under   "Federal   Family   Education   Loan
Program--Federal  Consolidation  Loan  Program".  Any  such  origination  by the
Eligible  Lender  Trustee  on behalf  of the Trust  will be funded by means of a
transfer  from the  Collateral  Reinvestment  Account of the amount  required to
repay any 


                                      S-29
<PAGE>

Student Loans that are being  discharged  in the  consolidation  process,  which
amount will be paid by the Trust to the holder or holders of such Student  Loans
to prepay such loans.  The  Eligible  Lender  Trustee  will not be  permitted to
originate  Federal  Consolidation  Loans  (including  the addition of any Add-on
Consolidation  Loans) on behalf of the Trust during the  Revolving  Period in an
aggregate  principal amount in excess of $35,000,000;  additionally,  no Federal
Consolidation  Loan may be originated  by the Trust having a scheduled  maturity
date after  October 28, 2029 if at the time of such  origination  the  aggregate
principal  balances  of all Federal  Consolidation  Loans held by the Trust that
have a scheduled  maturity  date after  October 28, 2029 exceed or, after giving
effect to such origination,  would exceed $15,000,000;  provided,  however, that
the  Eligible  Lender  Trustee  will be permitted to fund the addition of Add-on
Consolidation  Loans in excess of such  amounts if required to do so by the Act.
After the Revolving  Period the Eligible  Lender  Trustee on behalf of the Trust
will cease to make Federal Consolidation Loans and Additional Student Loans will
consist solely of Serial Loans acquired in the manner specified above; provided,
however,  that  for a  maximum  period  of 210  days  following  the  end of the
Revolving  Period,  the Eligible  Lender Trustee may be required to increase the
principal balance of Federal  Consolidation  Loans in the Trust by the amount of
any related Add-on Consolidation Loans as described below.

      As  described  under  "Federal  Family  Education  Loan   Program--Federal
Consolidation  Loan  Program"  in  the  Prospectus,  borrowers  may  consolidate
additional  loans  ("Add-on  Consolidation  Loans")  with  an  existing  Federal
Consolidation  Loan  within  180 days  from the date that the  existing  Federal
Consolidation  Loan  was  made.  As a  result  of the  addition  of  any  Add-on
Consolidation  Loans,  the related  Federal  Consolidation  Loan may, in certain
cases, have a different interest rate and a different final payment date. Add-on
Consolidation  Loans added to a Federal  Consolidation  Loan in the Trust during
the Revolving  Period will be funded by means of a transfer from the  Collateral
Reinvestment  Account of the amount  required to repay in full any Student Loans
that are being  discharged in the  consolidation  process,  which amount will be
paid by the  Eligible  Lender  Trustee  on behalf of the Trust to the  holder or
holders of such Student Loans to prepay such loans.  For a maximum period of 210
days following the end of the Revolving  Period (30 days being attributed to the
processing of any such Add-on Consolidation  Loans), such amounts will be funded
by amounts  representing  distributions of principal on the outstanding Financed
Student Loans which would  otherwise  have been part of the  Available  Funds as
described    under     "Description    of    the    Transfer    and    Servicing
Agreements--Distributions" herein.

      No  selection  procedures  believed  by the  Seller to be  adverse  to the
Noteholders  were used or will be used in selecting the Financed  Student Loans.
However, except for the criteria described in the preceding paragraphs and under
"Description  of the Transfer  and  Servicing  Agreements--Revolving  Period and
Additional Fundings" herein or contained in the Loan Sale Agreement,  there will
be no required  characteristics  of the  Additional  Student  Loans.  Therefore,
following  the  transfer of  Additional  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 Guarantors thereof, the distribution by
loan type, the  distribution  by interest rate,  the  distribution  by principal
balance and the distribution by remaining term to scheduled  maturity  described
in the  following  tables,  may vary  significantly  from  those of the  Initial
Financed  Student Loans as of the Cutoff Date. In addition,  the distribution by
weighted  average  interest rate applicable to the Financed Student Loans on any
date following the Cutoff Date may vary significantly from that set forth in the
following  tables as a result of variations  in the effective  rates of interest
applicable to the Financed Student Loans.  Moreover,  the information  described
below with  respect to the  original  term to  maturity  and  remaining  term of
maturity of the Initial  Financed  Student  Loans as of the Cutoff 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.

      Set forth  below in the  following  tables  is a  description  of  certain
characteristics of the Initial Financed Student Loans as of the Cutoff Date. The
percentages  set forth in the  tables  below may not  always  add to 100% due to
rounding.


                                      S-30
<PAGE>

                Composition of the Initial Financed Student Loans
                              as of the Cutoff Date

Aggregate Outstanding Principal Balance (1) ..................   $579,395,357.38
Number of Borrowers ..........................................            63,514
Average Outstanding Principal Balance per Borrower ...........         $9,122.33
Number of Loans ..............................................           126,322
Average Outstanding Principal Balance per Loan ...............         $4,586.65
Weighted Average Original Term to Maturity (2) ...............     180.71 months
Weighted Average Remaining Term to Maturity (2) ..............     157.35 months
Weighted Average Annual Interest Rate (3) ....................             8.49%

- ----------
(1)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.

(2)  Determined from the date of origination or the Cutoff Date, as the case may
     be, to the stated maturity date of the applicable  Initial Financed Student
     Loans, assuming repayment commences promptly upon expiration of the typical
     grace period  following  the expected  graduation  date and without  giving
     effect to any  deferral or  forbearance  periods that may be granted in the
     future. See "Federal Family Education Loan Program" in the Prospectus.

(3)  Determined  using the interest  rates  applicable  to the Initial  Financed
     Student Loans as of the Cutoff Date.  However,  because some of the Initial
     Financed Student Loans  effectively  bear interest  generally at a variable
     rate  per  annum  to the  borrower,  there  can be no  assurance  that  the
     foregoing percentage will remain applicable to the Initial Financed Student
     Loans at any time after the Cutoff Date. See "Federal Family Education Loan
     Program" in the Prospectus.

               Distribution of the Initial Financed Student Loans
                       by Loan Type as of the Cutoff Date

                                                              Percent of Initial
                                                               Financed Student
                                               Aggregate            Loans
                             Number of       Outstanding        by Outstanding
   Loan Type                   Loans     Principal Balance(1)  Principal Balance
   ---------                 ---------   --------------------   ----------------
Stafford Loans (2) .........    93,089      $253,885,698.30          43.82%
SLS Loans ..................     1,788         4,903,799.89           0.85%
PLUS Loans .................    15,795        62,886,787.12          10.85%
Federal Consolidation Loans     15,650       257,719,072.07          44.48%
                               -------       --------------         ------
Total ......................   126,322      $579,395,357.38         100.00%
                               =======      ===============         ======
   
- ----------
(1)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.

(2)  Includes Unsubsidized Stafford Loans having aggregate outstanding principal
     balances as of the Cutoff Date of $78,385,558.72.

               Distribution of the Initial Financed Student Loans
                  by Borrower Interest Rates of the Cutoff Date

                                                              Percent of Initial
                                                               Financed Student
                                             Aggregate              Loans
                             Number of      Outstanding         by Outstanding
Range of Interest Rates(1)     Loans     Principal Balance(2)  Principal Balance
- --------------------------  ----------   --------------------  -----------------
7.00% to 7.49% ..........        289        $ 2,544,675.37           0.44%
7.50% to 7.99% ..........     22,085         60,864,673.96          10.50%
8.00% to 8.49% ..........     77,193        288,945,943.51          49.87%
8.50% to 8.99% ..........     13,734         59,566,800.24          10.28%
9.00% to 9.49% ..........     11,705        146,563,196.89          25.30%
9.50% and above .........      1,316         20,910,067.41           3.61%
                             -------       ---------------         ------
                             126,322       $579,395,357.38         100.00%
                             =======       ===============         ======

- ----------
(1)  Determined  using the interest  rates  applicable  to the Initial  Financed
     Student Loans as of the Cutoff Date.  However,  because some of the Initial
     Financed  Student  Loans  effectively  bear interest at a variable rate per
     annum  to the  borrower,  there  can be no  assurance  that  the  foregoing
     information will remain applicable to the Initial Financed Student Loans at
     any time after the Cutoff Date. See "Federal Family Education Loan Program"
     in the Prospectus.

(2)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.


                                      S-31
<PAGE>

               Distribution of the Initial Financed Student Loans
             by Outstanding Principal Balance as of the Cutoff Date

                                                              Percent of Initial
                                                               Financed Student
                                              Aggregate             Loans
Range of Outstanding       Number of         Outstanding        by Outstanding
 Principal Balance            Loans      Principal Balance(1)  Principal Balance
- --------------------       ---------    --------------------   -----------------
Less than $2,000 ..........    41,597      $ 46,708,262.65           8.06%
$ 2,000 to $ 3,999 ........    45,406       129,605,095.85          22.37%
$ 4,000 to $ 5,999 ........    17,007        83,244,296.81          14.37%
$ 6,000 to $ 7,999 ........     4,883        33,845,593.81           5.84%
$ 8,000 to $ 9,999 ........     4,639        40,782,353.89           7.04%
$10,000 to $11,999 ........     3,345        36,697,938.10           6.33%
$12,000 to $13,999 ........     2,248        29,044,961.35           5.01%
$14,000 to $15,999 ........     1,444        21,565,081.66           3.72%
$16,000 to $17,999 ........     1,183        20,078,065.44           3.47%
$18,000 to $19,999 ........       827        15,698,606.00           2.71%
$20,000 to $21,999 ........       685        14,355,885.22           2.48%
$22,000 to $23,999 ........       538        12,364,848.77           2.13%
$24,000 to $25,999 ........       399         9,957,143.08           1.72%
$26,000 to $27,999 ........       321         8,657,530.82           1.49%
$28,000 and above .........     1,800        76,789,693.93          13.25%
                              -------      ---------------         ------
Total .....................   126,322      $579,395,357.38         100.00%
                              =======      ===============         ======

- -----------------
(1)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.


               Distribution of the Initial Financed Student Loans
                     by Remaining Term to Scheduled Maturity
                              as of the Cutoff Date

                                                              Percent of Initial
                                                               Financed Student
  Number of Months                         Aggregate                Loans
   Remaining to           Number of       Outstanding           by Outstanding
Scheduled Maturity(1)       Loans      Principal Balance(2)    Principal Balance
- ---------------------     ---------    --------------------   ------------------
Less than 24 ...........    4,650       $  2,697,150.93             0.47%
24 to 35 ...............    3,696          4,277,659.62             0.74%
36 to 47 ...............    3,654          5,433,789.26             0.94%
48 to 59 ...............    4,186          7,393,372.86             1.28%
60 to 71 ...............    5,733         12,392,964.78             2.14%
72 to 83 ...............    4,243         10,482,804.71             1.81%
84 to 95 ...............    6,101         17,390,322.42             3.00%
96 to 107 ..............    9,825         31,732,080.14             5.48%
108 to 119 .............   36,814        135,849,679.76            23.45%
120 to 131 .............   25,108         83,117,678.28            14.35%
132 to 143 .............    4,157         19,558,638.23             3.38%
144 to 155 .............    5,343         20,396,844.38             3.52%
156 to 167 .............      912          8,961,372.64             1.55%
168 to 179 .............    5,687         68,891,487.66            11.89%
180 to 191 .............    1,431         20,101,436.31             3.47%
192 and above ..........    4,782        130,718,075.40            22.56%
                          -------       ---------------           ------
Total ..................  126,322       $579,395,357.38           100.00%
                          =======       ===============           ====== 
- ----------
(1)  Determined  from  the  Cutoff  Date  to the  stated  maturity  date  of the
     applicable  Initial Financed Student Loans,  assuming  repayment  commences
     promptly upon expiration of the typical grace period following the expected
     graduation  date and without  giving effect to any deferral or  forbearance
     periods that may be granted in the future.  See "Federal  Family  Education
     Loan Program" in the Prospectus.

(2)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.


                                      S-32
<PAGE>


               Distribution of the Initial Financed Student Loans
                by Borrower Payment Status as of the Cutoff Date

                                                             Percent of Initial
                                                              Financed Student
                                         Aggregate                Loans
Borrower Payment       Number of        Outstanding           by Outstanding
  Status(1)              Loans       Principal Balance(2)    Principal Balance
- ----------------       ---------     --------------------    ------------------
In-School                2,088         $  5,465,253.69             0.94%
Grace                   19,160           51,790,155.15             8.94%
Deferral                 7,788           33,855,802.75             5.84%
Forbearance              8,651           77,904,678.91            13.45%
Repayment               88,635          410,379,466.88            70.83%
                       -------          --------------           ------
Total                  126,322         $579,395,357.38           100.00%
                       =======         ===============           ======
                                                            
- ----------
(1)  Refers to the status of the borrower of each Initial  Financed Student Loan
     as of the  Cutoff  Date:  such  borrower  may  still  be  attending  school
     ("In-School"),  may be in a grace  period  prior  to  repayment  commencing
     ("Grace"),  may be repaying such loan ("Repayment") or may have temporarily
     ceased repaying such loan through a deferral  ("Deferral") or a forbearance
     ("Forbearance")  period. See "Federal Family Education Loan Program" in the
     Prospectus.   For  purposes  of  this  table,   "In-School"  excludes,  and
     "Deferral"  includes,  all SLS or PLUS Loans of borrowers  still  attending
     school.

(2)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.


                                      S-33
<PAGE>


                         Geographic Distribution of the
              Initial Financed Student Loans as of the Cutoff Date

                                                              Percent of Initial
                                                               Financed Student
                                           Aggregate                Loans
                      Number of           Outstanding          by Outstanding
   Location (1)         Loans          Principal Balance(2)   Principal Balance
   ------------       ---------      ----------------------   ------------------
Alabama ...........      1,396           $ 6,679,575.25              1.15%
Alaska ............        419             1,352,662.79              0.23%
Arizona ...........      4,773            27,963,884.58              4.83%
Arkansas ..........        809             4,114,467.30              0.71%
California ........      3,765            24,822,416.56              4.28%
Colorado ..........      2,805            12,088,296.93              2.09%
Connecticut .......        714             3,706,126.03              0.64%
Delaware ..........        172               904,007.97              0.16%
Florida ...........      9,420            48,945,292.12              8.45%
Georgia ...........      3,419            18,637,531.15              3.22%
Hawaii ............        149               816,311.85              0.14%
Idaho .............        304             1,488,527.31              0.26%
Illinois ..........      5,048            24,892,274.73              4.30%
Indiana ...........     30,839           109,662,164.89             18.93%
Iowa ..............        377             2,401,876.84              0.41%
Kansas ............      5,931            21,538,382.25              3.72%
Kentucky ..........        870             3,980,805.42              0.69%
Louisiana .........      3,232            17,809,130.46              3.07%
Maine .............        124               722,724.50              0.12%
Maryland ..........      2,070            13,773,852.30              2.38%
Massachusetts .....      1,085             5,380,399.46              0.93%
Michigan ..........      3,155            12,805,671.85              2.21%
Military ..........        143               707,633.84              0.12%
Minnesota .........        998             5,308,940.19              0.92%
Mississippi .......        760             5,023,260.20              0.87%
Missouri ..........      2,362            13,073,965.67              2.26%
Montana ...........        114               656,882.12              0.11%
Nebraska ..........        307             1,670,744.80              0.29%
Nevada ............        466             3,347,134.92              0.58%
New Hampshire .....        185               934,410.95              0.16%
New Jersey ........      1,783             9,412,754.92              1.62%
New Mexico ........        405             2,262,543.06              0.39%
New York ..........      2,468            14,967,835.95              2.58%
North Carolina ....      1,841             8,352,870.85              1.44%
North Dakota ......         82               419,680.45              0.07%
Ohio ..............      4,957            21,579,203.11              3.72%
Oklahoma ..........        644             4,337,587.48              0.75%
Oregon ............        717             4,522,308.26              0.78%
Pennsylvania ......      3,287            12,862,925.83              2.22%
Puerto Rico .......      1,121             4,873,244.87              0.84%
Rhode Island ......        147               963,463.72              0.17%
South Carolina ....      2,399             9,608,078.59              1.66%
South Dakota ......         87               427,758.49              0.07%
Tennessee .........      1,678             7,007,980.95              1.21%
Texas .............      9,460            42,838,330.64              7.39%
Utah ..............        189             1,670,538.88              0.29%
Vermont ...........         95               434,325.98              0.07%
Virginia ..........      2,632            12,206,827.57              2.11%
Washington ........      2,105             9,540,245.59              1.65%
Washington, DC ....        318             1,938,884.16              0.33%
West Virginia .....      2,194             6,767,189.61              1.17%
Wisconsin .........      1,139             4,856,803.11              0.84%
Wyoming ...........        168               988,217.92              0.17%
Other .............        195             1,346,402.16              0.23%
                        ------            -------------            ------
      Total .......    126,322          $579,395,357.38            100.00%
                       =======          ===============            ======

- ----------
1)   Based on the  permanent  billing  addresses of the borrowers of the Initial
     Financed  Student  Loans shown on the  Servicer's  records as of the Cutoff
     Date.

(2)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.


                                      S-34
<PAGE>

     Distribution of Initial Financed Student Loans by Date of Disbursement

                                                              Percent of Initial
                                                               Financed Student
                                             Aggregate             Loans
                            Number of      Outstanding         by Outstanding
Borrower Payment Status       Loans     Principal Balance(2)  Principal Balance
- -----------------------     --------    --------------------  -----------------
Pre-October 1, 1993          22,586       $ 66,175,076.97          11.42%
October 1, 1993 
  and thereafter            103,736        513,220,280.41          88.58%
                            -------        --------------          -----
      Total                 126,322       $579,395,357.38         100.00%
                            =======       ===============         ======

- ----------
(1)  Initial  Financed Student Loans disbursed prior to October 1, 1993 are 100%
     guaranteed by the Initial  Guarantor and reinsured  against  default by the
     Department  up to a  maximum  of 100% of the  Guarantee  Payments.  Initial
     Financed  Student  Loans  disbursed  on or after  October  1,  1993 are 98%
     guaranteed by the Initial  Guarantor and reinsured  against  default by the
     Department up to a maximum of 98% of the Guarantee Payments.

(2)  Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized upon commencement of repayment.

                Distribution of Initial Financed Student Loans by
               Number of Days of Delinquency as of the Cutoff Date

                                                                  Percent of
                                                               Initial Financed
                                            Aggregate           Student Loans
                                           Outstanding          by Outstanding
                           Number of        Principal             Principal
Days Delinquent             Loans          Balance (1)             Balance
- ---------------            ---------     ---------------      -----------------
0 - 30 ................    112,194       $518,042,654.79           89.41%
31 - 60 ...............      7,187         32,189,395.28            5.56%
61 - 90 ...............      3,957         17,469,926.95            3.02%
91 - 120 ..............      2,984         11,693,380.36            2.02%
                           -------       ---------------           ----- 
      Total ...........    126,322       $579,395,357.38          100.00%
                           =======       ===============          ======

- ----------
1)   Includes net principal  balances due from borrowers,  plus accrued interest
     thereon  estimated  to  be  $4,978,539.20  as  of  the  Cutoff  Date  to be
     capitalized  upon  commencement  of  repayment.  On the Closing  Date,  the
     aggregate  principal balances of the Initial Financed Student Loans will be
     reduced by an amount not to exceed $5,000,000,  and an equal amount of cash
     will be deposited  into the  Collection  Account on such date,  so that the
     aggregate  principal  balances of the Initial  Financed Student Loans which
     are  delinquent  between  31 and 120 days as of the  Cutoff  Date  will not
     exceed 10% of the  aggregate  principal  balances of the  Initial  Financed
     Student Loans after giving effect to such reduction.

      Each of the  Financed  Student  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  Deferral 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.


                                      S-35
<PAGE>

Guarantee of Financed Student Loans

      By the Closing Date, the Eligible  Lender Trustee will have entered into a
Guarantee  Agreement with the Initial Guarantor  pursuant to which USA Funds has
agreed to serve as Guarantor for the Initial  Financed  Student Loans. As of the
Cutoff Date,  all of the Initial  Financed  Student Loans are  guaranteed by USA
Funds.

      During the  Revolving  Period,  the Trust may acquire  Additional  Student
Loans  guaranteed  by  Additional  Guarantors  other than the Initial  Guarantor
provided  that, at the time of such  acquisition,  such  Guarantors  are Federal
Guarantors  and  enter  into a  Guarantee  Agreement  with the  Eligible  Lender
Trustee.  In the  aggregate no more than 20% of the Financed  Student  Loans (by
principal  balance)  may,  following any such  addition,  have  guarantees  from
Additional  Guarantors  and no more than 5% of the  Financed  Student  Loans (by
principal  balance) may,  following any such addition,  have guarantees from any
one Additional  Guarantor  (unless and to the extent that either such limitation
is  exceeded  solely  though the  origination  on behalf of the Trust of Federal
Consolidation  Loans or the  purchase  by the Trust of Serial  Loans,  in either
case,  that are made with respect to Financed  Student  Loans  guaranteed  by an
Additional Guarantor).

      Pursuant to its Guarantee  Agreement,  each of the  Guarantors  guarantees
payment of 100% of the principal  (including any interest  capitalized from time
to time) and accrued interest for the Financed Student Loans as to which any one
of the following events has occurred:

      (a) failure by the borrower under a Financed  Student Loan to make monthly
principal or interest  payments when due,  provided such failure continues for a
statutorily  determined  period of time of at least 180 days  (except  that such
guarantee against such failures will be 98% of unpaid principal plus accrued and
unpaid  interest in the case of Financed  Student  Loans first  disbursed  on or
after October 1, 1993);

      (b) any filing by or against the borrower under a Financed Student Loan of
a petition in bankruptcy pursuant to any chapter of the Federal Bankruptcy Code,
as amended;

      (c) the death of the borrower under a Financed Student Loan; or

      (d) the total and permanent  disability  of the borrower  under a Financed
Student  Loan to work and  earn  money  or  attend  school,  as  certified  by a
qualified physician.

      When  these  conditions  are  satisfied,  the  Act  requires  the  Federal
Guarantor  generally to pay the claim within 60 days after its submission by the
lender.  The obligations of each Guarantor  pursuant to its Guarantee  Agreement
are obligations solely of such Guarantor and are not supported by the full faith
and credit of the federal or any state  government.  However,  the Act  provides
that if the Secretary  determines that a Federal Guarantor is unable to meet its
insurance  obligations,  the  Secretary  shall  assume  responsibility  for  all
functions of such guarantor under the loan insurance  program of such guarantor.
The Secretary is authorized, among other things, to take those actions necessary
to ensure the continued  availability of Student Loans to residents of the state
or states  in which  such  guarantor  did  business,  the full  honoring  of all
guarantees  issued by such guarantor prior to the assumption by the Secretary of
the  functions of such  guarantor,  and the proper  servicing  of Student  Loans
guaranteed  by  such  guarantor  prior  to  the  Secretary's  assumption  of the
functions  of  such  guarantor.  For a  further  discussion  of the  Secretary's
authority in the event that a Federal  Guarantor is unable to meet its insurance
obligations, see "Federal Family Education Loan Program--Federal Guarantors" and
"--Federal Insurance and Reinsurance of Federal Guarantors" in the Prospectus.

      Each  Guarantor's  guarantee  obligations  with  respect  to any  Financed
Student Loan guaranteed by it are conditioned  upon the  satisfaction of all the
conditions set forth in the applicable  Guarantee  Agreement.  These  conditions
generally  include,  but are not limited to, the following:  (i) the origination
and servicing of such Financed  Student Loan being  performed in accordance with
the Act and  other  applicable  requirements,  (ii) the  timely  payment  to the
Guarantor of the  guarantee  fee payable with respect to such  Financed  Student
Loan,  (iii) the timely  submission to the  Guarantor of all required  pre-claim
delinquency status  notifications and of the claim with respect to such Financed
Student  Loan,  and (iv) the transfer and  endorsement  of the  promissory  note
evidencing  such Financed  Student Loan to the Guarantor  upon and in connection
with making a claim for Guarantee  Payments thereon.  Failure to comply with any
of the applicable conditions, including the foregoing, may result in the refusal
of the Guarantor to honor its Guarantee  Agreement with respect to such Financed
Student  Loan,  in the  denial of  guarantee  coverage 


                                      S-36
<PAGE>

with respect to certain accrued  interest amounts with respect thereto or in the
loss of certain Interest Subsidy  Payments and Special  Allowance  Payments with
respect thereto. Under the Servicing Agreement and the Loan Sale Agreement, such
failure to comply would  constitute a breach of the Servicer's  covenants or the
Seller's representations and warranties, as the case may be, and would create an
obligation of the Servicer  (subject to the  limitations  described  under "Risk
Factors--Maturity and Prepayment  Considerations"  herein) or the Seller, as the
case may be, to purchase or  repurchase  such  Financed  Student Loan or, in the
case of a breach by the Seller, to substitute for such loan and to reimburse the
Trust for such  non-guaranteed  interest  amounts or such lost Interest  Subsidy
Payments and Special Allowance Payments with respect thereto.  The Servicer will
not,  however,   have  any  similar   obligation  to  reimburse  the  Trust  for
non-guaranteed  interest  amounts or lost Interest  Subsidy  Payments or Special
Allowance  Payments  which result from a breach of its covenants with respect to
the Financed  Student  Loans.  See  "Description  of the Transfer and  Servicing
Agreements--Sale   of  Student  Loans;   Representations   and  Warranties"  and
"--Servicer Covenants" in the Prospectus.

      Set forth below is certain current and historical information with respect
to the Initial  Guarantor in its capacity as a Guarantor of all education  loans
guaranteed by it:

      Guarantee Volume. The following table sets forth the approximate aggregate
principal balance of federally  reinsured education loans (including loans under
the Parent Loans to Undergraduate  Students (PLUS) program but excluding Federal
Consolidation  Loans) that first became  guaranteed by the Initial  Guarantor in
each of the last five federal fiscal years:*

                                               Stafford, SLS and
                                                   PLUS Loans
                                                  Guaranteed by
                                                   USA Funds
   Federal Fiscal Year                        (dollars in millions)
   -------------------                        ---------------------
        1993 ..............................         $3,494
        1994 ..............................          4,724
        1995 ..............................          5,040
        1996 ..............................          5,376
        1997 ..............................          6,228

- -----------
*    The  information  set forth in the table above has been  obtained  from the
     Department of Education's Guaranteed Student Loan Programs Data Book (each,
     a "DOE Data Book") for Fiscal Year 1993 (with  respect to fiscal year 1993)
     and from the Initial  Guarantor  (with  respect to  information  for fiscal
     years  1994  through  1997),  and  is  not  guaranteed  as to  accuracy  or
     completeness, and is not to be construed as a representation, by the Seller
     or the Underwriters.

      Reserve Ratio.  The Initial  Guarantor is and has been in compliance  with
all provisions of the Act which require the Guarantor to maintain a reserve fund
of assets in an amount  equal to or greater  than a  percentage  of  outstanding
loans guaranteed by the Guarantor.

      Recovery Rates.  The Initial  Guarantor's  recovery rate, which provides a
measure  of the  effectiveness  of the  collection  efforts  against  defaulting
borrowers  after the  guarantee  claims have been  satisfied,  is  determined by
dividing the amount  recovered from borrowers by such Guarantor by the aggregate
amount of default  claims paid by such Guarantor  during the applicable  federal
fiscal year with respect to  borrowers.  The table below sets forth the recovery
rates for the Initial  Guarantor  as of the end of each of the last five federal
fiscal years:*

                                                     Recovery Rate
   Federal Fiscal Year                               for USA Funds
   -------------------                               -------------
          1993 ....................................      26.58%
          1994 ....................................      30.30
          1995 ....................................      35.26
          1996 ....................................      39.21
          1997 ....................................      40.89

- ----------
*    The  information  set forth in the table above with  respect to the Initial
     Guarantor has been obtained from such Guarantor and is not guaranteed as to
     accuracy or completeness,  and is not to be construed as a  representation,
     by the Seller or the Underwriters.


                                      S-37
<PAGE>

      Claims Rate.  The Initial  Guarantor's  claims rate measures the amount of
federal  reinsurance  claims paid by the Department to such  Guarantor  during a
fiscal year as a percentage of the original principal amount of guaranteed loans
in repayment at the end of the prior  federal  fiscal year.  No assurance can be
made that such Guarantor will receive full  reimbursement for reinsurance claims
(or the full 98% maximum  reimbursement  for loans first  disbursed  on or after
October 1, 1993).  Such  reimbursement  is subject to reduction where the annual
default claims rate of a Federal Guarantor for a federal fiscal year exceeds 5%.
See "Federal Family Education Loan Program--Federal Insurance and Reinsurance of
Federal Guarantors" in the Prospectus. The following table sets forth the claims
rate of the Initial  Guarantor  (excluding  Arizona,  Hawaii and certain Pacific
islands in the case of federal  fiscal years 1993 through  1996) for each of the
last five federal fiscal years*:

                                                               Claims Rate of
   Federal Fiscal Year                                            USA Funds
   -------------------                                            ---------
         1993 .................................................     6.89%
         1994 .................................................     4.99
         1995 .................................................     4.69
         1996 .................................................     4.65
         1997 .................................................     4.65

- ----------
*    The  information  set forth in the table above with  respect to the Initial
     Grantor has been obtained from such  Guarantor and is not  guaranteed as to
     accuracy or completeness,  and is not to be construed as a  representation,
     by the Seller or the Underwriters.

      Unless  otherwise  indicated,  all the above  information  relating to the
Initial Guarantor has been obtained from such Guarantor, is not guaranteed as to
accuracy  or  completeness  by the Seller or the  Underwriters  and is not to be
construed as a representation by the Seller or the  Underwriters.  The guarantee
volumes, reserve ratios, recovery rates and claim rates of Additional Guarantors
may vary from those of the Initial  Guarantor.  No assurances can be given as to
what  such  volumes,  ratios  or  rates  will be or as to  whether  the  Initial
Guarantor or such  Additional  Guarantors  will be able to meet their  insurance
obligations.  The DOE Data Books  contain  information  concerning  all  Federal
Guarantors and therefore may be consulted for additional  information concerning
the Initial Guarantor and for information  concerning certain Federal Guarantors
that could become Additional Guarantors.


                                      S-38
<PAGE>


                            DESCRIPTION OF THE NOTES

General

      The  Notes  will  be  issued  pursuant  to  the  terms  of  the  Indenture
substantially in the form filed as an exhibit to the Registration Statement. The
following  summary  describes  certain terms of the Notes, the Indenture and the
Trust Agreement pursuant to which the Trust will be formed. 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 Trust  Agreement.  The following
summary  supplements,  and to the extent  inconsistent  therewith,  replaces the
description of the general terms and provisions of the Notes,  the Indenture and
the Trust Agreement set forth in the Prospectus,  to which description reference
is hereby made.

Payments of Interest

      Interest on the outstanding  principal  amount of each class of Notes will
accrue from and including  the Closing Date (in the case of the first  Quarterly
Payment Date), or from and including the most recent  Quarterly  Payment Date on
which  interest  thereon has been paid, to but  excluding the current  Quarterly
Payment Date (each,  a "Quarterly  Interest  Period") and will be payable to the
Class  A-1   Noteholders,   the  Class  A-2   Noteholders  and  the  Subordinate
Noteholders,  as the case may be,  quarterly  on each  Quarterly  Payment  Date,
commencing July 28, 1998.  Interest accrued as of any Quarterly Payment Date but
not  paid on such  Quarterly  Payment  Date  will be due on the  next  Quarterly
Payment  Date,  together  with an amount equal to interest on such amount at the
applicable rate per annum described below.  Interest  payments on the Notes will
generally  be funded  from the  Available  Funds on  deposit  in the  Collection
Account and from amounts on deposit in the Reserve  Account  remaining after the
distribution  of  the  Servicing  Fee  and  all  overdue   Servicing  Fees,  the
Administration Fee and all overdue  Administration Fees and the Subordinate Note
Insurance  Policy  Premium and all overdue  Subordinate  Note  Insurance  Policy
Premiums for such Quarterly  Payment Date. See  "Description of the Transfer and
Servicing Agreements--Distributions" and "--Credit Enhancement" herein.

      The "Class A-1 Note Rate",  the "Class A-2 Note Rate" and the "Subordinate
Note Rate" for each Quarterly  Interest  Period will equal the lesser of (a) the
Class A-1 Note LIBOR Rate, the Class A-2 Note LIBOR Rate or the Subordinate Note
LIBOR Rate,  as  applicable,  and (b) the  Adjusted  Student  Loan Rate for such
Quarterly  Interest Period. The "Class A-1 Note LIBOR Rate", the "Class A-2 Note
LIBOR Rate" and the "Subordinate  Note LIBOR Rate" shall be equal to Three-Month
LIBOR for the related LIBOR Reset Period  (determined as described  herein) plus
0.04%, 0.12% and 0.27%, respectively.

      Interest on the Notes will be calculated on the basis of the actual number
of days elapsed in each Quarterly Interest Period divided by 360.

      The "Adjusted  Student Loan Rate" for any Quarterly  Interest  Period will
equal the product of (a) the  quotient  obtained by dividing  (i) 365 (or 366 in
the case of a leap  year) by (ii) the  actual  number  of days  elapsed  in such
Quarterly  Interest  Period and (b) the percentage  equivalent of a fraction (i)
the numerator of which is equal to the sum of the Expected Interest  Collections
and, if the Interest  Rate Swap is still in effect,  the Net Trust Swap Receipt,
if any, for such  Quarterly  Interest  Period less the sum of the Servicing Fee,
the  Administration  Fee, the Subordinate  Note Insurance Policy Premium and, if
the Interest Rate Swap is still in effect,  the Net Trust Swap Payment,  if any,
with respect to such Quarterly Interest Period and (ii) the denominator of which
is the  aggregate  principal  amount  of the  Notes  as of the  last day of such
Quarterly Interest Period.

      "Expected  Interest  Collections"  means,  with  respect to any  Quarterly
Interest  Period,  the sum of (i) the  amount of  interest  accrued,  net of any
accrued Monthly Rebate Fees and other amounts  required by the Act to be paid to
the  Department  (as  described  under  "Risk  Factors--Fees  Payable on Certain
Financial  Student Loans" herein) with respect to the Financed Student Loans for
the related  Student Loan Rate Accrual  Period  (whether or not such interest is
actually  paid),  (ii) all  Interest  Subsidy  Payments  and  Special  Allowance
Payments  estimated to have  accrued for such  Student Loan Rate Accrual  Period
whether or not actually  received  (taking  into account any expected  deduction
therefrom of the Federal  Origination  Fees described under "Risk  Factors--Fees
Payable on Certain Financed Student Loans" herein) and (iii) Investment Earnings
for such Student Loan Rate Accrual Period.

      Class A-1 Noteholders'  Interest Basis  Carryover,  Class A-2 Noteholders'
Interest Basis Carryover and Subordinate  Noteholders'  Interest Basis Carryover
may be incurred on any Quarterly Payment Date (after the first Quarterly Payment
Date).  Any  Class  A-1  Noteholders'   Interest  Basis  Carryover,   Class  A-2
Noteholders'  Interest


                                      S-39

<PAGE>

Basis  Carryover  and  Subordinate  Noteholders'  Interest  Basis  Carryover  so
incurred  prior to the Parity  Date will,  however,  not be payable  until on or
after the Parity Date. On each Quarterly  Payment Date from and after the Parity
Date,  any  Class  A-1  Noteholders'   Interest  Basis   Carryover,   Class  A-2
Noteholders'  Interest Basis  Carryover and  Subordinate  Noteholders'  Interest
Basis Carryover incurred and unpaid to and including such Quarterly Payment Date
will be  payable  on such  Quarterly  Payment  Date but only out of any  Reserve
Account Excess remaining after payment out of such excess of amounts owed to the
Subordinate  Note Insurer under the  Administration  Agreement and thereafter of
(i) if the Revolving Period has terminated, any Purchase Premiums due the Seller
for  Serial  Loans  purchased  by the  Trust  prior  to the  end of the  related
Collection Period,  (ii) on the Parity Date (if the Parity Date occurs after the
end of the  Revolving  Period),  any  amount  necessary  to  reduce  to zero the
remaining  amount by which the aggregate  principal  amount of the Notes exceeds
the Pool Balance and (iii) in the case of the Subordinate  Noteholders' Interest
Basis Carryover,  payment of the Class A-1 Noteholders' Interest Basis Carryover
and the Class A-2 Noteholders' Interest Basis Carryover.

Distributions of Principal

      No  principal  payments  will be made on the Notes  during  the  Revolving
Period. Commencing with the end of the Revolving Period, principal payments will
be made to the Noteholders,  sequentially, in the order of priority set forth in
the second  succeeding  paragraph  on each  Quarterly  Payment Date in an amount
generally equal to the Principal  Distribution Amount for such Quarterly Payment
Date,  until the  aggregate  principal  amount of the Notes is  reduced to zero.
Payments of the Principal Distribution Amount will generally be derived from the
Available Funds  remaining  after the  distribution of (i) the Servicing Fee and
all  overdue  Servicing  Fees,  (ii)  the  Administration  Fee and  all  overdue
Administration Fees, (iii) the Senior Noteholders'  Interest Distribution Amount
and the Trust Swap Payment Amount,  if any, (iv) the Subordinate  Note Insurance
Policy Premium and all overdue  Subordinate Note Insurance Policy Premiums,  and
(v) the  Subordinate  Noteholders'  Interest  Distribution  Amount  and, if such
Available  Funds are  insufficient,  from  amounts  on  deposit  in the  Reserve
Account.     See     "Description     of    the    Transfer    and     Servicing
Agreements--Distributions"  and "--Credit Enhancement" herein. If such Available
Funds and such amounts on deposit in the Reserve Account are insufficient to pay
the Senior Noteholders' Principal Distribution Amount or, after the Senior Notes
have been paid in full, the Subordinate Noteholders' Principal Distribution, for
a Quarterly  Payment Date, such shortfall will be added to the principal payable
to the Senior  Noteholders  or the  Subordinate  Noteholders,  respectively,  on
subsequent Quarterly Payment Dates.

      In addition, on each Quarterly Payment Date commencing with the end of the
Revolving  Period,  for so long as the aggregate  principal  amount of the Notes
outstanding  on such date is  greater  than the Pool  Balance as of the close of
business on the last day of the related  Collection  Period, any Reserve Account
Excess for such Quarterly  Payment Date will,  after payment to the  Subordinate
Note  Insurer  of  amounts  owed  to the  Subordinate  Note  Insurer  under  the
Administration  Agreement  and to the  Seller  of any  unpaid  Purchase  Premium
Amounts  for any Serial  Loans  purchased  by the Trust  prior to the end of the
related  Collection  Period, be applied to pay the principal of the Notes in the
order of priority set forth below.  Amounts, if any, available to be distributed
as set  forth  in the  preceding  sentence  will  not be part  of the  Principal
Distribution  Amount for such Quarterly  Payment Date and the  Noteholders  will
have no  entitlement  thereto  except to the  extent  of any such  excess in the
Reserve  Account of which there can be no  assurance.  See  "Description  of the
Transfer and Servicing Agreements--Credit Enhancement--Reserve Account" herein.

      On each Quarterly Payment Date on which principal payments are made on the
Senior  Notes  (whether  in  respect  of  the  Senior   Noteholders'   Principal
Distribution  Amount,  amounts on deposit in the  Reserve  Account  constituting
Reserve  Account Excess (as described in the preceding  paragraph) or amounts in
respect of a mandatory  redemption,  as  described  below,  or  otherwise),  all
payments of  principal  will be applied to pay  principal of the Class A-1 Notes
until the aggregate  principal amount of the Class A-1 Notes has been reduced to
zero and then of the Class A-2 Notes until the aggregate principal amount of the
Class A-2 Notes has been reduced to zero. In addition, on each Quarterly Payment
Date on which  principal  payments are made on the Notes  (whether in respect of
the Principal  Distribution  Amount,  amounts on deposit in the Reserve  Account
constituting Reserve Account Excess (as described in the preceding paragraph) or
amounts in respect of a mandatory redemption, as described below, or otherwise),
all payments of principal  will be applied to pay  principal of the Senior Notes
until the aggregate  principal amount of the Senior Notes has been paid in full,
and then to pay principal of the Subordinate  Notes until the Subordinate  Notes
have been paid in full.


                                      S-40

<PAGE>

      The aggregate outstanding principal amount, if any, of the Class A-1 Notes
will be payable in full on the October 2005  Quarterly  Payment Date (the "Class
A-1 Note Final Maturity  Date"),  of the Class A-2 Notes will be payable in full
on the July 2026 Quarterly  Payment Due Date (the "Class A-2 Note Final Maturity
Date") and of the Subordinate  Notes on the October 2033 Quarterly  Payment Date
(the  "Subordinate Note Final Maturity Date").  However,  the actual maturity of
any class of the Senior Notes or of the Subordinate Notes could occur other than
on such  dates as a result of a variety  of factors  including  those  described
under "Risk Factors--Maturity and Prepayment  Considerations" herein.  

Mandatory Redemption

      If any amount remains on deposit in the Collateral Reinvestment Account on
the last day of the  Revolving  Period  after  giving  effect to all  Additional
Fundings on or prior to such date, the entire amount remaining on deposit in the
Collateral Reinvestment Account will be used on the Quarterly Payment Date on or
immediately  following  such date first to pay the Swap  Counterparty  any prior
unpaid Net Trust Swap Payment Carryover  Shortfalls and then to redeem the Notes
in the  order of  priority  set forth in the  second  preceding  paragraph.  The
aggregate  principal  amount of Notes to be redeemed  will be an amount equal to
the amount then on deposit in the Collateral  Reinvestment  Account after giving
effect to the  payment  to the Swap  Counterparty  of any  prior Net Trust  Swap
Payment Carryover Shortfalls on such date.

Calculation of Three-Month LIBOR

      Pursuant to the Administration Agreement, the Administrator will determine
Three-Month LIBOR for purposes of calculating the Class A-1 Note LIBOR Rate, the
Class A-2 Note LIBOR Rate and the Subordinate Note LIBOR Rate for each Quarterly
Interest  Period on the second  business  day prior to the  commencement  of the
LIBOR Reset Period within such Quarterly Interest Period (or, in the case of the
initial  LIBOR Reset  Period,  on the second  business  day prior to the Closing
Date)  (each,  a  "LIBOR  Determination  Date").  For  purposes  of  calculating
Three-Month  LIBOR,  a business day is any day on which banks in The City of New
York  and the City of  London  are open  for the  transaction  of  international
business.  Interest due for any  Quarterly  Interest  Period will be  determined
based on the actual  number of days in such  Quarterly  Interest  Period  over a
360-day year.

      "Three-Month  LIBOR" means,  with respect to any LIBOR Reset  Period,  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 "Index
Maturity")  which appears on Telerate Page 3750 as of 11:00 a.m. London time, on
such LIBOR  Determination  Date.  If such rate does not appear on Telerate  Page
3750,  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 LIBOR  Determination  Date,  to prime banks in the London
interbank  market by the Reference  Banks.  The  Administrator  will request the
principal  London  office of each  Reference  Bank 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 The  City of New  York,  selected  by the  Administrator,  at
approximately  11:00 a.m. New York time, on such LIBOR  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, Three-Month LIBOR in effect for the applicable LIBOR Reset Period
will be Three-Month LIBOR in effect for the previous LIBOR Reset Period.

      "LIBOR Reset Period" means the three-month  period  commencing on the 28th
day (or, if any such date is not a business day, on the next succeeding business
day) of each January,  April, July and October and ending on the day immediately
preceding the following LIBOR Reset Period; provided,  however, that the initial
LIBOR Reset Period will commence on the Closing Date.

      "Telerate Page 3750" 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).

      "Reference  Banks" means four major banks in the London  interbank  market
selected by the Administrator. 

Book-Entry Registration

      DTC is a  limited-purpose  trust company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the UCC and a "clearing  agency"  registered
pursuant to the  provisions  of Section 17A of the Exchange Act. DTC was created
to hold securities for its 

                                      S-41
<PAGE>

participating organizations ("Participants") and to facilitate the clearance and
settlement of securities  transactions  between  Participants through electronic
book-entry changes in their accounts,  thereby eliminating the need for physical
movement of  certificates.  Participants  include the  Underwriters,  securities
brokers and dealers,  banks,  trust companies and clearing  corporations and may
include certain other  organizations.  Indirect access to the DTC system also is
available to others such as banks,  brokers,  dealers and trust  companies  that
clear through or maintain a custodial  relationship  with a Participant,  either
directly or indirectly ("Indirect Participants").

      Senior Noteholders that are not Participants or Indirect  Participants but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in, Senior Notes may do so only through Participants and Indirect  Participants.
In addition,  Senior  Noteholders will receive all distributions of principal of
and interest on the Senior Notes from the Indenture  Trustee through DTC and its
Participants.  Under  a  book-entry  format,  Senior  Noteholders  will  receive
payments after the related  Quarterly  Payment Date because,  while payments are
required to be  forwarded  to Cede,  as nominee for DTC, on each such date,  DTC
will forward such payments to its Participants which thereafter will be required
to  forward  them  to  Indirect  Participants  or  Senior  Noteholders.   It  is
anticipated  that the only "Senior  Noteholder" will be Cede, as nominee for DTC
and that Senior  Noteholders will not be recognized by the Indenture  Trustee as
"Noteholders",  as such terms are used in the Indenture. Senior Noteholders will
be permitted to exercise the rights of Senior Noteholders indirectly through DTC
and its Participants (which in turn will exercise their rights through DTC).

      Under the rules, regulations and procedures creating and affecting DTC and
its operations,  DTC is required to make book-entry transfers among Participants
on whose  behalf it acts with  respect to the Senior  Notes and is  required  to
receive and  transmit  distributions  of principal of and interest on the Senior
Notes. Participants and Indirect Participants with which Senior Noteholders have
accounts  with  respect to the  Senior  Notes  similarly  are  required  to make
book-entry  transfers  and receive and transmit such payments on behalf of their
respective Senior Noteholders.

      Because DTC can only act on behalf of  Participants,  which in turn act on
behalf of  Indirect  Participants  and  certain  banks,  the ability of a Senior
Noteholder to pledge Senior Notes to persons or entities that do not participate
in the DTC system, or otherwise to take actions in respect of such Senior Notes,
may be limited due to the lack of a physical certificate for such Senior Notes.

      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 28
currencies,  including  United  States  dollars.  CEDEL  provides  to its  CEDEL
Participants,  among other  things,  services for  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending  and  borrowing.  CEDEL  interfaces  with  domestic  markets  in several
countries. As a professional  depository,  CEDEL is subject to regulation by the
Luxembourg  Monetary  Institute.  CEDEL  Participants  are recognized  financial
institutions around the world,  including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect  access to CEDEL is also  available to others,  such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial relationship with a CEDEL Participant, either directly or indirectly.

      Euroclear  was  created in 1968 to hold  securities  for  participants  of
Euroclear  ("Euroclear  Participants")  and to  clear  and  settle  transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash.  Transactions  may be settled in any of 27  currencies,  including  United
States dollars. Euroclear includes various other services,  including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to the  arrangements  for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty  Trust Company of New York (the  "Euroclear  Operator",  under contract
with Euroclear  Clearance Systems S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear 


                                      S-42
<PAGE>

Participants  include banks (including  central banks),  securities  brokers and
dealers and other  professional  financial  intermediaries.  Indirect  access to
Euroclear  is also  available  to other  firms that clear  through or maintain a
custodial  relationship  with  a  Euroclear  Participant,   either  directly  or
indirectly.

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

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

      Distributions with respect to Senior 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 Depositary (as defined  below).  Such  distributions
will be subject to tax reporting in accordance  with relevant  United States tax
laws and regulations.  CEDEL or the Euroclear Operator, as the case may be, will
take any other  action  permitted to be taken by a Senior  Noteholder  under the
Indenture  on behalf of a CEDEL  Participant  or Euroclear  Participant  only in
accordance  with the relevant  rules and  procedures and subject to the relevant
Depositary's ability to effect such actions on its behalf through DTC.

      Senior  Noteholders may hold their Senior Notes through DTC (in the United
States)  or CEDEL or  Euroclear  (in  Europe) if they are  participants  of such
systems,  or indirectly  through  organizations  which are  participants in such
systems.

      The Senior Notes will  initially be  registered in the name of Cede & Co.,
the nominee of DTC. CEDEL and Euroclear will hold omnibus positions on behalf of
their  participants  through  customers'  securities  accounts  in  CEDEL's  and
Euroclear's  names on the books of their respective  depositaries  which in turn
will hold such positions in customers'  securities accounts in the depositaries'
names on the books of DTC.  Citibank,  N.A.  ("Citibank") will act as depositary
for CEDEL and Morgan  Guaranty Trust Company of New York  ("Morgan") will act as
depositary for Euroclear (in such  capacities,  individually,  the  "Depositary"
and, collectively, the "Depositaries").

      Transfers  between  Participants  will occur in accordance with DTC Rules.
Transfers  between CEDEL  Participants and Euroclear  Participants will occur in
accordance with their respective rules and operating procedures.

      Because of time-zone differences,  credits of securities received in CEDEL
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement  date.  Such credits or any  transactions  in such securities
settled  during such  processing  will be reported to the relevant  Euroclear or
CEDEL  Participants on such business day. Cash received in CEDEL or Euroclear as
a result of sales of securities by or through a CEDEL  Participant  or Euroclear
Participant  to a 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. For information with respect
to tax  documentation  procedures  for the Senior  Notes,  see "Certain  Federal
Income Tax  Consequences--Trusts  for Which a Partnership  Election Is Made--Tax
Consequences to Holders of the Notes--Foreign Holders" in the Prospectus.

      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 Depositary;  however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system  by the  counterparty  in such  system in  accordance  with its rules and
procedures and within its established  deadlines  (European  time). The relevant
European  international  clearing  system  will,  if the  transaction  meets its
settlement  requirements,  deliver instructions to its Depositary 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 


                                      S-43
<PAGE>

procedures for same-day funds settlement  applicable to DTC. CEDEL  Participants
and Euroclear Participants may not deliver instructions to the Depositaries.

      DTC has advised the  Administrator  that it will take any action permitted
to be taken by a Senior Noteholder under the Indenture, only at the direction of
one or more  Participants  to whose  accounts  with  DTC the  Senior  Notes  are
credited.

      Although DTC, CEDEL and Euroclear have agreed to the foregoing  procedures
in  order to  facilitate  transfers  of  interests  in the  Senior  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.

      NONE OF THE TRUST,  THE  SELLER,  THE  SERVICER,  THE  ADMINISTRATOR,  THE
ELIGIBLE LENDER TRUSTEE, THE INDENTURE TRUSTEE OR THE UNDERWRITERS WILL HAVE ANY
RESPONSIBILITY  OR  OBLIGATION  TO  ANY  PARTICIPANTS,   CEDEL  PARTICIPANTS  OR
EUROCLEAR PARTICIPANTS OR THE PERSONS FOR WHOM THEY ACT AS NOMINEES WITH RESPECT
TO (1) THE ACCURACY OF ANY RECORDS  MAINTAINED BY DTC, CEDEL OR EUROCLEAR OR ANY
PARTICIPANT,  (2) THE PAYMENT BY DTC,  CEDEL OR EUROCLEAR OR ANY  PARTICIPANT OF
ANY AMOUNT DUE TO ANY  BENEFICIAL  OWNER IN RESPECT OF THE  PRINCIPAL  AMOUNT OR
INTEREST  ON THE  SENIOR  NOTES,  (3) THE  DELIVERY  BY ANY  PARTICIPANT,  CEDEL
PARTICIPANT OR EUROCLEAR PARTICIPANT OF ANY NOTICE TO ANY BENEFICIAL OWNER WHICH
IS REQUIRED OR PERMITTED UNDER THE TERMS OF THE INDENTURE OR THE TRUST AGREEMENT
TO BE GIVEN TO SENIOR  NOTEHOLDERS  OR (4) ANY OTHER  ACTION TAKEN BY DTC AS THE
SENIOR NOTEHOLDER.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

General

      The  following  is a summary of certain  terms of the Loan Sale  Agreement
pursuant  to which the  Eligible  Lender  Trustee  on  behalf of the Trust  will
purchase the Financed Student Loans; the Servicing  Agreement  pursuant to which
the  Servicer  will  service the  Financed  Student  Loans;  the  Administration
Agreement  pursuant to which the  Administrator  will  undertake  certain  other
administrative  duties and functions  with respect to the Trust and the Financed
Student  Loans;  and the Trust  Agreement  pursuant  to which the Trust  will be
created (collectively,  the "Transfer and Servicing  Agreements").  Forms of the
Transfer  and  Servicing   Agreements   have  been  filed  as  exhibits  to  the
Registration  Statement. A copy of the Transfer and Servicing Agreements will be
filed with the Commission following the issuance of the Notes. This summary does
not purport to be complete  and is subject to, and  qualified in its entirety by
reference to, all the provisions of the Transfer and Servicing  Agreements.  The
following  summary  supplements,   and  to  the  extent  inconsistent  therewith
replaces,  the  description  of the general terms and provisions of the Transfer
and  Servicing  Agreements  set forth in the  Prospectus,  to which  description
reference is hereby made.

Sale of Financed Student Loans; Representations and Warranties

      Information with respect to the sale of the Initial Financed Student Loans
from the  Seller to the  Eligible  Lender  Trustee on behalf of the Trust on the
Closing Date  pursuant to the Loan Sale  Agreement and the  representations  and
warranties made by the Seller in connection therewith and in connection with the
purchase of Student Loans by the Trust  pursuant to  Additional  Fundings is set
forth under  "Description  of the  Transfer  and  Servicing  Agreements"  in the
Prospectus.

Revolving Period and Additional Fundings

      During the period (the "Revolving Period") from the Closing Date until the
first to occur of (i) an Early Amortization Event as described below or (ii) the
last day of the  Collection  Period  preceding the July 2000  Quarterly  Payment
Date, the Eligible  Lender Trustee on behalf of the Trust will be obligated from
time to time, subject to certain  conditions  described herein, to purchase from
the  Seller,  and the  Seller,  subject to the  availability  thereof and to the
availability of funds therefor in the Collateral  Reinvestment  Account, will be
obligated to tender to the Trust, Student Loans which (i) are made to a borrower
who is not a borrower under any Financed  Student Loan, (ii) are made under loan
programs  which  existed as of the Closing  Date and (iii) are  guaranteed  by a
Guarantor  (each, a "New Loan" and,  collectively,  the "New Loans").  New Loans
will be made or  acquired  by NBD or  another  eligible  lender 


                                      S-44
<PAGE>

on behalf of the Seller at the discretion and in accordance with usual practices
of the Seller.  Each such  purchase  of a New Loan will be made by the  Eligible
Lender Trustee on behalf of the Trust pursuant to a Transfer  Agreement.  During
the Revolving  Period,  each purchase of a New Loan will be funded by means of a
transfer from the Collateral  Reinvestment Account of an amount equal to the sum
of (i) the principal  balance owed by the related borrower plus accrued interest
thereon  expected to be capitalized  upon  repayment  (the "Purchase  Collateral
Balance")  and (ii) an  additional  amount not to exceed  2.5% of the  principal
balance  owed by the  related  borrower  (the  "Purchase  Premium  Amount"  and,
together with the Purchase  Collateral  Balance,  the "Loan  Purchase  Amount").
Following the end of the Revolving Period, New Loans may not be purchased by the
Trust.

      The term "Early Amortization Event" refers to any of the following events:

      (i) an Event of Default occurring under the Indenture,  a Servicer Default
occurring under the Servicing  Agreement or an Administrator  Default  occurring
under the Administration Agreement;

      (ii) certain events of insolvency occurring with respect to the Seller;

      (iii) the Trust becomes subject to  registration as an investment  company
under the Investment Company Act of 1940, as amended;

      (iv) as of the end of any Collection  Period, the percentage (by principal
balance)  of Financed  Student  Loans the  borrowers  of which use such loans to
attend schools  identified by the related Guarantor as proprietary or vocational
exceeds 30% of the Pool Balance;

      (v) as of the end of any Collection  Period,  the percentage (by principal
balance)  of  Financed  Student  Loans  which are not in  repayment  and are not
eligible for Interest Subsidy Payments exceeds 40% of the Pool Balance;

      (vi)  the  Excess  Spread,  with  respect  to each  of any two  successive
Quarterly  Payment Dates  commencing with the Quarterly  Payment Date in October
1998, is less than 1%; or

      (vii) the arithmetic  average of the Delinquency  Percentage as of the end
of each of two successive Collection Periods exceeds 20%.

      "Excess  Spread"  means,  with respect to any Quarterly  Payment Date, the
percentage equivalent of a fraction the numerator of which is the product of (a)
four and (b) the  difference  between (x) the sum of (i) the  Expected  Interest
Collections  for such  Quarterly  Payment  Date and (ii) the Trust Swap  Receipt
Amount,  if any,  for  such  Quarterly  Payment  Date and (y) the sum of (i) the
Servicing  Fee for such  Quarterly  Payment Date and all prior unpaid  Servicing
Fees, (ii) the  Administration Fee for such Quarterly Payment Date and all prior
unpaid  Administration Fees, (iii) the Senior Noteholders' Interest Distribution
Amount and the Trust Swap Payment  Amount,  if any, for such  Quarterly  Payment
Date,  (iv) the  Subordinate  Note  Insurance  Policy Premium for such Quarterly
Payment Date and all prior unpaid  Subordinate  Note Insurance  Policy Premiums,
and (v) the  Subordinate  Noteholders'  Interest  Distribution  Amount  for such
Quarterly  Payment Date, and the denominator of which is the average of the Pool
Balance  calculated  as of the first and the last day of the related  Collection
Period.

      "Delinquency  Percentage"  means,  as of any  date of  determination,  the
percentage  equivalent  of a fraction the  numerator  of which is the  aggregate
principal  balances of the Financed Student Loans which are Repayment Loans that
either (a) are  delinquent  over 120 days or (b) have had claims  filed with the
Department for which payment is still awaited,  and the  denominator of which is
the  aggregate  principal  balances  of the  Financed  Student  Loans  which are
Repayment Loans.

      In addition,  following the Closing Date and both during and subsequent to
the Revolving Period, the Eligible Lender Trustee on behalf of the Trust will be
obligated  from time to time,  subject to the  conditions  described  below,  to
purchase  from the Seller  Student Loans which (i) are made to a borrower who is
also a borrower under at least one outstanding  Financed  Student Loan, (ii) are
made under the same loan program as such Financed  Student  Loan,  and (iii) are
guaranteed by the Guarantor that guaranteed such Financed  Student Loan (each, a
"Serial Loan" and, collectively,  the "Serial Loans"). Serial Loans will be made
or  acquired  by NBD or another  eligible  lender on behalf of the Seller at the
discretion and in accordance with usual business practices of the Seller.

      During the Revolving Period, each purchase of a Serial Loan will be funded
by means of a transfer  from the  Collateral  Reinvestment  Account of an amount
equal to the Loan Purchase Amount of such Serial Loan.  Following the end of the
Revolving Period, the Purchased Collateral Balance for purchases of Serial Loans
will be  funded  by  amounts  representing  distributions  of  principal  on the
outstanding  Financed  Student Loans which otherwise would have been part of the
Available Funds as described under "--Distributions" below, and Purchase Premium
Amounts  for such  purchases  will be  funded on the next  succeeding  Quarterly
Payment Date from any Reserve Account Excess 


                                      S-45
<PAGE>

for such Quarterly  Payment Date as described  herein under  "Description of the
Transfer  and  Servicing   Agreements--Credit   Enhancement--Reserve   Account".
Alternatively, at the Seller's option, following the end of the Revolving Period
the Eligible  Lender  Trustee will be obligated,  in lieu of  purchasing  Serial
Loans as described above, to exchange with the Seller existing  Financed Student
Loans  owned by the  Trust  for  Serial  Loans  owned by the  Seller;  provided,
however,  that each Financed  Student Loan so exchanged (an "Exchanged  Financed
Student Loan") meets certain criteria  including that (i) the Exchanged Financed
Student Loan was originated under the same loan program and is guaranteed by the
same Guarantor as such Financed  Student Loan and entitles the holder thereof to
receive  interest based on the same interest rate index as the Serial Loan to be
exchanged  into the Trust (an  "Exchanged  Serial  Loan") and (ii) the Exchanged
Financed  Student Loan will not, at any level of such interest rate index,  have
an interest  rate that is greater than that of the  Exchanged  Serial  Loan.  In
addition,  if the outstanding principal balance of an Exchanged Financed Student
Loan is less than that of the  related  Exchanged  Serial  Loan,  an  additional
amount  equal to such  difference  will be remitted  to the Seller from  amounts
which would  otherwise have been part of the Available  Funds as described under
"--Distributions"  below.  No Purchase  Premium  Amounts  will be payable for an
Exchanged Serial Loan.

      A purchase of Serial Loans or acquisition  of Exchanged  Serial Loans will
be  prohibited  at any time  after  (i) an Event of  Default  occurs  under  the
Indenture,  a  Servicer  Default  occurs  under the  Servicing  Agreement  or an
Administrator Default occurs under the Administration  Agreement or (ii) certain
events of insolvency occur with respect to the Seller.

      Any  purchase  of New  Loans or  Serial  Loans or  exchange  of  Exchanged
Financed Student Loans for Exchanged Serial Loans will be made by the Trust on a
date designated by the Seller (each, a "Transfer  Date") pursuant to one or more
Transfer  Agreements.  On such  Transfer  Date,  the Seller will assign  without
recourse   (except  as  otherwise  set  forth  in  the  Transfer  and  Servicing
Agreements)  to the Eligible  Lender Trustee on behalf of the Trust the Seller's
entire interest in the New Loans,  Serial Loans or Exchanged  Serial Loans being
transferred  on such Transfer  Date,  in exchange for the Loan  Purchase  Amount
thereof or the Exchanged  Financed Student Loans being exchanged  therefor (with
the payment of any  Purchase  Premium  Amount for Serial  Loans  acquired by the
Trust after the Revolving Period being deferred to the next succeeding Quarterly
Payment Date on which amounts in excess of the Specified Reserve Account Balance
are available in the Reserve Account as described above).

      In  addition,  following  the  Closing  Date  and  prior to the end of the
Revolving Period, in the event that a borrower under a Financed Student Loan who
is also a borrower  under one or more  Student  Loans  (whether  or not all such
loans are part of the Trust)  elects to  consolidate  such loans,  the  Eligible
Lender  Trustee  on  behalf  of the  Trust  will  seek to  originate  a  Federal
Consolidation Loan pursuant to the Federal  Consolidation Loan Program described
in  the  Prospectus  under  "Federal  Family  Education  Loan   Program--Federal
Consolidation  Loan  Program".  Such  origination  will be  funded by means of a
transfer  from the  Collateral  Reinvestment  Account of the amount  required to
repay in full any Student Loans that are being  discharged in the  consolidation
process, which amount will be paid by the Trust to the holder or holders of such
Student Loans to prepay such loans.  No assurance can be given that the Eligible
Lender Trustee,  rather than another lender, will be the lender which makes such
Federal  Consolidation Loan. In the event that another lender makes such Federal
Consolidation  Loan, any Financed  Student Loan which is being  consolidated  by
such Federal  Consolidation  Loan will be prepaid.  The Eligible  Lender Trustee
will not be permitted to originate  Federal  Consolidation  Loans (including the
addition of any Add-on  Consolidation  Loans) on behalf of the Trust  during the
Revolving  Period in an  aggregate  principal  amount in excess of  $35,000,000;
additionally,  no  Federal  Consolidation  Loan may be  originated  by the Trust
having a scheduled  maturity  date after October 28, 2029 if at the time of such
origination the aggregate principal balances of all Federal  Consolidation Loans
held by the Trust that have a  scheduled  maturity  date after  October 28, 2029
exceed or, after giving effect to such  origination,  would exceed  $15,000,000;
provided,  however,  that the Eligible  Lender Trustee will be permitted to fund
Add-on Consolidation Loans in excess of such amounts if required to do so by the
Act.  After the Revolving  Period the Eligible  Lender  Trustee on behalf of the
Trust  will  cease to  originate  Federal  Consolidation  Loans and any  Federal
Consolidation  Loan made with respect to a Financed Student Loan will be made by
another lender, thereby resulting in a prepayment of such Financed Student Loan;
provided,  however,  that for a maximum  period of 210 days following the end of
the Revolving  Period,  the Eligible  Lender Trustee may be required to increase
the  principal  balance of any Federal  Consolidation  Loan by the amount of any
related Add-on Consolidation Loan, as described below.

      As  described  under  "Federal  Family  Education  Loan   Program--Federal
Consolidation  Loan  Program"  in  the  Prospectus,  borrowers  may  consolidate
additional Student Loans ("Add-on Consolidation Loans") with an existing Federal
Consolidation  Loan  within  180 days  from the date that the  existing  Federal
Consolidation  Loan  was  made.  


                                      S-46
<PAGE>

As a result of the  addition  of any Add-on  Consolidation  Loans,  the  related
Federal Consolidation Loan may, in certain cases, have a different interest rate
and a different final payment date. Any Add-on  Consolidation  Loan added during
the Revolving Period to a Federal Consolidation Loan in the Trust will be funded
by means of a transfer from the  Collateral  Reinvestment  Account of the amount
required to repay in full any  Student  Loans that are being  discharged  in the
consolidation  process, which amount will be paid by the Eligible Lender Trustee
on behalf of the Trust to the holder or holders of such Student  Loans to prepay
such loans.  For a maximum period of 210 days following the end of the Revolving
Period  (30  days  being  attributed  to  the  processing  of  any  such  Add-on
Consolidation  Loans),  such  amounts  will be  funded by  amounts  representing
distributions of principal on the outstanding Financed Student Loans which would
otherwise   have  been  part  of  the   Available   Funds  as  described   under
"--Distributions" below.

      As  described  under  "Federal  Family  Education  Loan  Program"  in  the
Prospectus,  during certain  qualifying  periods,  interest on certain  Financed
Student Loans is not required to be paid currently,  but instead is added to the
outstanding  principal balance of the loan at the end of the qualifying  period.
In order to  minimize  the  possibility  that the  failure  to  receive  current
interest  payments on such loans  during such periods will result in a shortfall
of the amount required to be distributed on the Notes, amounts on deposit in the
Collateral  Reinvestment  Account will be applied during the Revolving Period to
make interest  payments to the  Noteholders  in lieu of current  collections  of
interest  on  such  loans.  Following  the  end of  the  Revolving  Period,  the
Collateral  Reinvestment  Account will cease to be available as a source to fund
such interest payments to the Noteholders,  and thereafter such payments will be
funded  through  the  application  of amounts  which would  otherwise  have been
distributable  in respect of the Principal  Distribution  Amount for the related
Quarterly Payment Date as described under "--Distributions" below.

Accounts

      In addition to the Collection  Account referred to in the Prospectus under
"Description   of  the  Transfer  and   Servicing   Agreements--Accounts",   the
Administrator  will establish and maintain the Collateral  Reinvestment  Account
and the Reserve  Account in the name of the  Indenture  Trustee on behalf of the
Noteholders.

Servicing Compensation; Administration Fee

      The Servicer will be entitled to receive from the Trust  monthly,  on each
Monthly  Payment Date or Quarterly  Payment Date, the Servicing Fee in an amount
equal to the  lesser of (a)  one-twelfth  of 1.00% (or of 0.50% if such  Monthly
Payment  Date or Quarterly  Payment Date is on or after the July 2008  Quarterly
Payment Date) of the aggregate  principal balances of the Financed Student Loans
as of the  last  day of the  preceding  calendar  month  and  (b) the sum of (i)
one-twelfth  of the  In-School  Percentage  of the  principal  balance  of  each
Financed  Student Loan as of the last day of the preceding  calendar month which
was an  In-School  Student  Loan (as  defined  herein)  on such  date or, if the
average  principal balance of In-School Student Loans as of such date was $2,500
or less,  $1.50 per account  for each such loan,  (ii)  one-twelfth  of the GRDF
Percentage of the principal balance as of the last day of the preceding calendar
month of each Financed  Student Loan which was a Grace,  Repayment,  Deferral or
Forbearance  Student Loan (each,  as defined  herein) as of such date or, if the
average  principal  balance  of such  loans as of such date was  $3,000 or less,
$3.00 per account for each such loan, (iii) a fee of $1.00 for each notification
sent by the Servicer during the preceding  calendar month on behalf of the Trust
to a borrower  providing  information  to such  borrower with respect to Federal
Consolidation  Loan  programs,  (iv) a one-time  fee of $75.00 for each  Federal
Consolidation  Loan  originated by the Eligible  Lender Trustee on behalf of the
Trust during the preceding calendar month, (v) a fee of $25.00 for each Financed
Student Loan for which, during the preceding calendar month, claim documentation
was completed and provided to the Guarantor or for which the Servicer  performed
bankruptcy or  ineligible  borrower  account  processing  (that,  in the case of
ineligible  account  processing,  resulted in a demand  letter being sent to the
borrower), in each case as required by the claims-processing requirements of the
related Guarantor, (vi) a fee of $0.05 per Financed Student Loan for storing and
warehousing  the  applicable  loan  documentation  for each such loan during the
preceding  calendar  month,  (vii) a one-time  fee of $2.00 for each Serial Loan
transferred  by the Seller to the Trust  during the  preceding  calendar  month,
(viii) a fee equal to one-twelfth of the product of (A) the aggregate  principal
balances of the Financed  Student  Loans  outstanding  as of the last day of the
preceding  calendar  month and (B)  0.05%,  which fee will be payable so long as
certain servicing regulations of the Department remain in effect, and (ix) a fee
of $70.00 per hour for system  development  requests made by the Eligible Lender
Trustee on behalf of the Trust and provided by the Servicer during the preceding
calendar month.


                                      S-47
<PAGE>

      For  purposes  of making the  determinations  set forth in clauses (i) and
(ii) of the preceding sentence, the "In-School Percentage" and "GRDF Percentage"
shall each be determined based on the average principal balance of the In-School
Student Loans and the Grace, Repayment,  Deferral and Forbearance Student Loans,
respectively, as of the last day of the preceding calendar month, as follows:

Average Principal      In-School       Average Principal                 GRDF
     Balance          Percentage            Balance                   Percentage
- ----------------       --------        -----------------              ----------
 $2,501 - $3,000 .....  0.625%         $ 3,001 - $  3,400 ...........    1.100%
 $3,001 - $3,500 .....  0.525%         $ 3,401 - $  3,900 ...........    0.950%
 $3,501 - $4,000 .....  0.450%         $ 3,901 - $  4,400 ...........    0.830%
 $4,001 - $4,750 .....  0.375%         $ 4,401 - $  4,800 ...........    0.740%
 $4,751 - $5,500 .....  0.310%         $ 4,801 - $  5,400 ...........    0.650%
 $5,501 - $6,250 .....  0.260%         $ 5,401 - $  6,000 ...........    0.575%
 $6,251 and above ....  0.230%         $ 6,001 - $  6,600 ...........    0.510%
                                       $ 6,601 - $  7,200 ...........    0.475%
                                       $ 7,201 - $ 10,000 ...........    0.450%
                                       $10,001 - $ 13,000 ...........    0.350%
                                       $13,001 and above ............    0.300%

      The  Servicing  Fee  (together  with any portion of the Servicing Fee that
remains unpaid from prior Monthly Payment Dates) will be payable on each Monthly
Payment Date and will be paid solely out of the Monthly  Available  Funds in the
case of each Monthly Payment Date that is not a Quarterly  Payment Date (and out
of the Available  Funds in the case of each Quarterly  Payment Date) and amounts
on deposit in the  Reserve  Account on such date.  To the extent  that,  for any
Monthly Payment Date, the Servicing Fee is the amount calculated as described in
clause (a) of the first  sentence  of the second  preceding  paragraph,  then an
amount  (the  "Servicing  Fee  Shortfall")  equal to the  excess  of the  amount
described in clause (b) of such sentence over the amount described in clause (a)
of such sentence shall be payable on the next  succeeding  Monthly  Payment Date
(or if such  Monthly  Payment  Date is also a Quarterly  Payment  Date,  on such
Quarterly  Payment  Date) from any  remaining  amounts on deposit in the Reserve
Account that are in excess of the Specified Reserve Account Balance, pursuant to
the priorities  described under "--Credit  Enhancement--Reserve  Account" below.
The Servicer will be obligated to perform its servicing  obligations  whether or
not it receives any amounts in respect of Servicing Fee Shortfalls.

      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 receive monthly in arrears,  on
each  Monthly  Payment  Date that is not a  Quarterly  Payment  Date and on each
Quarterly Payment Date, the Administration Fee in an amount equal to one-twelfth
of the  product  of (i)  0.05%  and  (ii) the Pool  Balance  as of the  close of
business on the last day of the calendar month immediately preceding such date.

Distributions

      Deposits to the  Collection  Account.  On or about the third  business day
prior to each Monthly Payment Date (the "Determination Date"), the Administrator
will provide the Indenture Trustee with certain  information with respect to the
preceding  Monthly  Collection  Period or, in the case of a Monthly Payment Date
that  is  also a  Quarterly  Payment  Date,  the  preceding  Collection  Period,
including the amount of the Monthly  Available Funds or the Available  Funds, as
the case may be,  received  with respect to the Financed  Student  Loans and the
aggregate  Purchase  Amounts  relating  to  the  Financed  Student  Loans  to be
repurchased by the Seller or to be purchased by the Servicer.

      "Monthly  Collection  Period" means,  with respect to any Monthly  Payment
Date that is not a  Quarterly  Payment  Date,  the  calendar  month  immediately
preceding the month of such Monthly Payment Date.

      For purposes hereof, "Monthly Available Funds" means, with respect to each
Monthly  Payment  Date  that is not a  Quarterly  Payment  Date,  the sum of the
following amounts with respect to the related Monthly Collection Period: (i) all
collections  received by the Servicer on the Financed  Student Loans during such
Collection Period and remitted to the Indenture Trustee (including any Guarantee
Payments  received with respect to the Financed  Student  Loans);  (ii) Interest
Subsidy Payments and Special Allowance  Payments received by the Eligible Lender
Trustee  during such  Monthly  Collection  Period with  respect to the  Financed
Student  Loans;  (iii) all proceeds of the  liquidation  of  defaulted  Financed
Student Loans  ("Liquidated  Student Loans"),  which became  Liquidated  Student
Loans during such Monthly  Collection  Period in accordance  with the Servicer's
customary  servicing  procedures,  net of expenses  incurred by the  Servicer in
connection with such  liquidation and any amounts required by law to be 


                                      S-48
<PAGE>

remitted to the borrowers on such  Liquidated  Student Loans (such net proceeds,
"Liquidation  Proceeds"),  and all  recoveries in respect of Liquidated  Student
Loans which were written off in prior Monthly  Collection  Periods and have been
received by the Servicer during such Monthly  Collection  Period and remitted to
the Indenture Trustee; (iv) that portion of amounts released from the Collateral
Reinvestment  Account with respect to Additional  Fundings  relating to interest
costs on the Financed  Student Loans which are or will be  capitalized;  (v) the
aggregate amount received by the Indenture Trustee on the Financed Student Loans
repurchased by the Seller or purchased by the Servicer under an obligation which
arose during the related Monthly Collection Period; (vi) Investment Earnings for
such Monthly  Payment Date; and (vii) with respect to each Monthly  Payment Date
other  than a  Quarterly  Payment  Date and other  than a Monthly  Payment  Date
immediately  succeeding a Quarterly  Payment Date, the Monthly  Available  Funds
remaining  on deposit in the  Collection  Account  from the  Monthly  Collection
Period  relating to the  preceding  Monthly  Payment Date after giving effect to
application of such Monthly  Available  Funds on such preceding  Monthly Payment
Date; provided,  however, that if with respect to any Monthly Payment Date there
would not be sufficient funds,  after application of the Monthly Available Funds
(as defined above) and amounts  available in the Reserve Account,  to pay any of
the items  specified  in clauses  (i) and (ii),  respectively,  under the second
paragraph of "--Distributions--Distributions from the Collection Account" below,
then the Monthly Available Funds for such Monthly Payment Date will include,  in
addition to the Monthly  Available Funds (as defined above),  amounts on deposit
in the  Collection  Account on the  Determination  Date relating to such Monthly
Payment Date which would have  constituted  part of the Monthly  Available Funds
for the Monthly  Payment Date  succeeding  such  Monthly  Payment Date up to the
amount  necessary to pay such items,  and the Monthly  Available  Funds for such
succeeding  Monthly  Payment Date will be adjusted  accordingly;  and  provided,
further,  that the Monthly  Available  Funds will  exclude (A) all  payments and
proceeds  (including  Liquidation  Proceeds) of any Financed  Student  Loans the
Purchase Amount of which was included in the Monthly Available Funds for a prior
Monthly  Collection  Period;  (B) except as  expressly  included  in clause (iv)
above,  amounts  released  from the  Collateral  Reinvestment  Account;  (C) any
Monthly Rebate Fees paid during the related Monthly  Collection  Period by or on
behalf of the Trust as described  under "Risk  Factors--Fees  Payable on Certain
Financed Student Loans" herein;  and (D) any collections in respect of principal
on the Financed  Student Loans  applied  during the related  Monthly  Collection
Period by the Eligible Lender Trustee on behalf of the Trust prior to the end of
the Revolving Period to make deposits to the Collateral Reinvestment Account, as
described under  "--Distributions  from the Collection Account" below and, after
the  end  of  the  Revolving   Period,  to  fund  the  addition  of  any  Add-on
Consolidation  Loans,  to purchase  Serial Loans or to fund the  acquisition  of
Exchanged  Serial Loans as described  under  "--Revolving  Period and Additional
Fundings" above.

      "Available  Funds" means,  with respect to any Quarterly  Payment Date and
the related  Collection  Period, the sum of the amounts specified in clauses (i)
though (vi) of the definition of Monthly  Available  Funds for each of the three
Monthly  Collection  Periods  included in such Collection  Period plus any Trust
Swap Receipt Amount received by the Trust with respect to such Quarterly Payment
Date;  provided,  however,  that if with respect to any  Quarterly  Payment Date
there would not be sufficient  funds,  after  application of the Available Funds
(as defined above) and amounts  available in the Reserve Account,  to pay any of
the items specified in clauses (i) through (vii), respectively,  under the third
paragraph of  "--Distributions  from the  Collection  Account"  below,  then the
Available Funds for such Quarterly Payment Date will include, in addition to the
Available Funds (as defined above), amounts on deposit in the Collection Account
on the  Determination  Date relating to such Quarterly  Payment Date which would
have  constituted  part of the Available  Funds for the  Quarterly  Payment Date
succeeding  such Quarterly  Payment Date up to the amount  necessary to pay such
items, and the Available Funds for such succeeding  Quarterly  Payment Date will
be adjusted  accordingly;  and provided,  further, that the Available Funds will
exclude (A) all payments and proceeds  (including  Liquidation  Proceeds) of any
Financed  Student  Loans the  Purchase  Amounts  of which were  included  in the
Available Funds for a prior Collection  Period; (B) except as expressly included
in clause (iv) of the definition of Monthly  Available  Funds,  amounts released
from the  Collateral  Reinvestment  Account;  (C) any  Monthly  Rebate Fees paid
during  the  related  Collection  Period by or on behalf of the  Trust;  (D) any
collections in respect of principal on the Financed Student Loans applied by the
Eligible Lender Trustee on behalf of the Trust prior to the end of the Revolving
Period as described under  "--Distributions  from the Collection  Account" below
and, after the end of the Revolving  Period,  to fund the addition of any Add-on
Consolidation  Loans,  to purchase  Serial Loans or to fund the  acquisition  of
Exchanged  Serial  Loans  during  the  related  Collection  Period;  and (E) the
Servicing  Fee,  all overdue  Servicing  Fees,  the  Administration  Fee and all
overdue  Administration  Fees paid on each  Monthly  Payment  Date that is not a
Quarterly Payment Date during the related Collection Period.


                                      S-49
<PAGE>

      Distributions  from the Collection  Account.  From time to time during the
Revolving  Period,  on any day  therein,  the  Administrator  may  instruct  the
Indenture  Trustee to withdraw  all  collections  in respect of principal on the
Financed  Student  Loans then on deposit in the  Collection  Account and deposit
such amounts in the Collateral  Reinvestment Account. In addition,  from time to
time during the Revolving  Period,  the Administrator may instruct the Indenture
Trustee to withdraw funds on deposit in the Collateral  Reinvestment  Account to
the extent such funds are not needed to make  Additional  Fundings and redeposit
such amounts in the Collection Account.

      On each Monthly  Payment Date that is not a Quarterly  Payment  Date,  the
Administrator  will  instruct  the  Indenture  Trustee  to  make  the  following
distributions  to the extent of the Monthly  Available  Funds in the  Collection
Account for such Monthly Payment Date, in the following order of priority:

      (i) to the Servicer,  the Servicing Fee for such Monthly  Payment Date and
all prior unpaid  Servicing  Fees (but not any  Servicing Fee Shortfall or prior
unpaid Servicing Fee Shortfalls); and

      (ii) to the Administrator, the Administration Fee for such Monthly Payment
Date and all prior unpaid Administration Fees.

      On each  Quarterly  Payment  Date,  the  Administrator  will  instruct the
Indenture Trustee to make the following deposits and distributions to the extent
of the  Available  Funds  for  such  Quarterly  Payment  Date in the  Collection
Account, in the following order of priority:

      (i) to the Servicer, the Servicing Fee for such Quarterly Payment Date and
all prior unpaid  Servicing  Fees (but not any  Servicing Fee Shortfall or prior
unpaid Servicing Fee Shortfalls);

      (ii) to the  Administrator,  the  Administration  Fee for  such  Quarterly
Payment Date and all prior unpaid Administration Fees;

      (iii) to the Class A-1 Noteholders,  the Class A-1  Noteholders'  Interest
Distribution  Amount,  to the Class A-2 Noteholders,  the Class A-2 Noteholders'
Interest  Distribution  Amount,  and to the Swap  Counterparty,  the Trust  Swap
Payment Amount,  if any, for such Quarterly Payment Date, pro rata, based on the
ratio of each such amount to the total of such amounts;

      (iv) to the  Subordinate  Note Insurer,  the  Subordinate  Note  Insurance
Policy Premium for such Quarterly Payment Date and all prior unpaid  Subordinate
Note Insurance Policy Premiums;

      (v) to the Subordinate Noteholders,  the Subordinate Noteholders' Interest
Distribution Amount for such Quarterly Payment Date;

      (vi) if the Revolving  Period has terminated,  to the Senior  Noteholders,
the Senior Noteholders' Principal Distribution Amount for such Quarterly Payment
Date (such  amount to be  allocated  among the Senior  Noteholders  as described
herein under "Description of the Notes--Distributions of Principal");

      (vii) after the Senior  Notes have been paid in full,  to the  Subordinate
Noteholders, the Subordinate Noteholders' Principal Distribution Amount for such
Quarterly Payment Date; and

      (viii) to the Reserve Account,  any remaining amounts after application of
clauses (i) through (vii) hereof.

      For purposes hereof, the following terms have the following meanings:

      The "Class A-1 Noteholders'  Interest  Carryover  Shortfall"  means,  with
respect  to any  Quarterly  Payment  Date,  the  excess  of (i)  the  Class  A-1
Noteholders'  Interest  Distribution  Amount on the preceding  Quarterly Payment
Date over (ii) the  amount of  interest  actually  distributed  to the Class A-1
Noteholders  on such  preceding  Quarterly  Payment  Date,  plus interest on the
amount of such excess,  to the extent  permitted  by law, at the  interest  rate
borne by the Class A-1 Notes from such preceding  Quarterly  Payment Date to the
current Quarterly Payment Date.

      The "Class A-1  Noteholders'  Interest  Distribution  Amount" means,  with
respect to any  Quarterly  Payment  Date,  the sum of (i) the amount of interest
accrued at the Class A-1 Note Rate for the related Quarterly  Interest Period on
the  aggregate  principal  amount  of the Class  A-1  Notes  outstanding  on the
immediately  preceding  Quarterly  Payment  Date  (after  giving  effect  to all
principal  distributions  to the Class A-1  Noteholders on such date) or, in the
case of the first Quarterly Payment Date, on the Closing Date and (ii) the Class
A-1 Noteholders'  Interest Carryover  Shortfall for such Quarterly Payment Date;
provided,  however, that the Class A-1 Noteholders' Interest Distribution Amount
will not include any Class A-1 Noteholders' Interest Basis Carryover.

      The "Class A-2 Noteholders'  Interest  Carryover  Shortfall"  means,  with
respect  to any  Quarterly  Payment  Date,  the  excess  of (i)  the  Class  A-2
Noteholders'  Interest  Distribution  Amount on the preceding  Quarterly Payment
Date over (ii) the  amount of  interest  actually  distributed  to the Class A-2
Noteholders  on such  preceding  Quarterly  Payment  Date,  plus interest on the
amount of such excess,  to the extent  permitted  by law, at the  interest  rate
borne by the Class A-2 Notes from such preceding  Quarterly  Payment Date to the
current Quarterly Payment Date.


                                      S-50
<PAGE>

      The "Class A-2  Noteholders'  Interest  Distribution  Amount" means,  with
respect to any  Quarterly  Payment  Date,  the sum of (i) the amount of interest
accrued at the Class A-2 Note Rate for the related Quarterly  Interest Period on
the  aggregate  principal  amount  of the Class  A-2  Notes  outstanding  on the
immediately  preceding  Quarterly  Payment  Date  (after  giving  effect  to all
principal  distributions  to the Class A-2  Noteholders on such date) or, in the
case of the first Quarterly Payment Date, on the Closing Date and (ii) the Class
A-2 Noteholders'  Interest Carryover  Shortfall for such Quarterly Payment Date;
provided,  however, that the Class A-2 Noteholders' Interest Distribution Amount
will not include any Class A-2 Noteholders' Interest Basis Carryover.

      The "Net Trust Swap Payment  Carryover  Shortfall"  means, with respect to
any  Quarterly  Payment Date with respect to which there shall be an amount owed
by the Trust to the Swap  Counterparty  under the Interest Rate Swap, the excess
of (i) the Trust Swap Payment  Amount on the  preceding  Quarterly  Payment Date
over (ii) the amount  actually  paid to the Swap  Counterparty  out of Available
Funds on such  preceding  Quarterly  Payment Date,  plus interest on such excess
from such preceding Quarterly Payment Date to the current Quarterly Payment Date
at the rate of Three Month LIBOR for the related Quarterly Interest Period.

      The "Net Trust Swap Receipt  Carryover  Shortfall"  means, with respect to
any  Quarterly  Payment Date with respect to which there shall be an amount owed
by the Swap  Counterparty  to the Trust under the Interest Rate Swap, the excess
of (i) the Trust Swap Receipt  Amount on the  preceding  Quarterly  Payment Date
over (ii) the amount actually paid by the Swap Counterparty to the Trust on such
preceding  Quarterly  Payment  Date,  plus  interest  on such  excess  from such
preceding  Quarterly  Payment Date to the current  Quarterly Payment Date at the
rate of Three Month LIBOR for the related Quarterly Interest Period.

      The "Noteholders' Interest Distribution Amount" means, with respect to any
Quarterly  Payment  Date,  the  sum  of  the  Class  A-1  Noteholders'  Interest
Distribution Amount, the Class A-2 Noteholders' Interest Distribution Amount and
the Subordinate  Noteholders'  Interest  Distribution  Amount for such Quarterly
Payment Date.

      "Principal  Distribution  Adjustment" means, with respect to any Quarterly
Payment Date if the Revolving Period has terminated, the amount of the Available
Funds on such  Quarterly  Payment Date to be used to make  additional  principal
distributions to the Senior  Noteholders  (and, after the Senior Notes have been
paid in full, to the  Subordinate  Noteholders) to account for (i) the amount of
any  insignificant  balance  remaining  outstanding as of such Quarterly Payment
Date on a Financed Student Loan after receipt of a final payment from a borrower
or a  Guarantor,  when such  insignificant  balances  are waived in the ordinary
course of business by the  Servicer at the  direction  of the  Administrator  in
accordance  with the  Servicing  Agreement,  or (ii)  the  amount  of  principal
collections  erroneously  treated as  interest  collections  including,  without
limitation,  by reason of the failure by a borrower to capitalize  interest that
had been  expected to be  capitalized;  provided,  however,  that the  Principal
Distribution  Adjustment  for any  Quarterly  Payment  Date shall not exceed the
lesser  of (x)  $100,000  and (y)  the  amount  of any  Reserve  Account  Excess
remaining after giving effect to all  distributions to be made therefrom on such
Quarterly  Payment  Date other than  distributions  to the  Company  out of such
excess.

      "Principal  Distribution  Amount"  means,  with  respect to any  Quarterly
Payment Date (if the  Revolving  Period has  terminated  prior to the end of the
related  Collection Period with respect to such Quarterly Payment Date), the sum
of the following amounts with respect to the related Collection Period: (i) that
portion of all  collections  received by the  Servicer on the  Financed  Student
Loans and  remitted to the  Indenture  Trustee  that is  allocable  to principal
(including the portion of any Guarantee  Payments  received that is allocable to
principal)  of  the  Financed  Student  Loans  less  the  sum of  (A)  any  such
collections  which are  applied by the Trust  during such  Collection  Period to
purchase Serial Loans, (B) any such  collections  which are applied by the Trust
during such Collection  Period to fund the addition of any Add-on  Consolidation
Loans and (C) accrued and unpaid interest on the Financed Student Loans for such
Collection  Period to the extent such interest is not  currently  being paid but
will be  capitalized  upon  commencement  of repayment of such Financed  Student
Loans; (ii) all Liquidation  Proceeds  attributable to the principal balances of
Financed  Student  Loans  which  became  Liquidated  Student  Loans  during such
Collection  Period  in  accordance  with  the  Servicer's   customary  servicing
procedures  to the extent  received the Servicer  during the related  Collection
Period and remitted to the Indenture Trustee,  together with all Realized Losses
on such Financed Student Loans;  (iii) to the extent  attributable to principal,
the amount  received by the  Indenture  Trustee  with  respect to each  Financed
Student Loan  repurchased by the Seller or purchased by the Servicer as a result
of a breach of a representation,  warranty or covenant under an obligation which
arose during the related Collection Period; and (iv) the Principal  Distribution
Adjustment,  if any; provided,  however, that the Principal  Distribution Amount
will exclude all payments and proceeds (including  Liquidation  Proceeds) of any
Financed Student Loan the Purchase Amount of which was included in the Available
Funds for a prior  Collection  Period and, if the  Revolving  


                                      S-51
<PAGE>

Period terminated during the related Collection Period, will exclude all amounts
representing  collections in respect of principal on the Financed  Student Loans
during such Collection Period that were deposited in the Collateral Reinvestment
Account.

      "Realized Losses" means the excess of the aggregate  principal balances of
the Liquidated Student Loans over the related Liquidation Proceeds to the extent
allocable to principal.

      The "Senior  Noteholders'  Distribution Amount" means, with respect to any
Quarterly  Payment  Date,  the  sum  of  the  Class  A-1  Noteholders'  Interest
Distribution Amount, the Class A-2 Noteholders' Interest Distribution Amount and
the Senior Noteholders' Principal Distribution Amount for such Quarterly Payment
Date.

      The "Senior Noteholders' Interest Distribution Amount" means, with respect
to any  Quarterly  Payment  Date,  the sum of (i)  the  Class  A-1  Noteholders'
Interest  Distribution  Amount  and (ii) the  Class  A-2  Noteholders'  Interest
Distribution Amount for such Quarterly Payment Date; provided, however, that the
Senior Noteholders'  Interest Distribution Amount will not include any Class A-1
Noteholders'  Interest Basis Carryover or Class A-2 Noteholders'  Interest Basis
Carryover.

      The "Senior  Noteholders'  Principal Carryover Shortfall" means, as of the
close of any Quarterly  Payment Date, the excess of (i) the Senior  Noteholders'
Principal  Distribution  Amount  on such  Quarterly  Payment  Date over (ii) the
amount of  principal  actually  distributed  to the Senior  Noteholders  on such
Quarterly Payment Date.

      The  "Senior  Noteholders'  Principal  Distribution  Amount"  means,  with
respect to any Quarterly  Payment Date (if the Revolving  Period has  terminated
prior to the end of the related Collection Period with respect to such Quarterly
Payments Date),  the Principal  Distribution  Amount for such Quarterly  Payment
Date plus the Senior Noteholders'  Principal Carryover Shortfall as of the close
of the preceding  Quarterly  Payment Date;  provided,  however,  that the Senior
Noteholders'  Principal  Distribution  Amount  will  not  exceed  the  aggregate
principal amount of the Senior Notes outstanding on such date. In addition,  (i)
on the  Class  A-1 Note  Final  Maturity  Date,  the  principal  required  to be
distributed  to the Class A-1  Noteholders  will include the amount  required to
reduce the outstanding aggregate principal amount of the Class A-1 Notes to zero
and (ii) on the Class A-2 Note Final Maturity Date, the principal required to be
distributed  to the Class A-2  Noteholders  will include the amount  required to
reduce  the  outstanding  aggregate  principal  amount of the Class A-2 Notes to
zero.

      The "Subordinate  Noteholders' Distribution Amount" means, with respect to
any Quarterly Payment Date, the Subordinate  Noteholders'  Interest Distribution
Amount for such  Quarterly  Payment  Date plus,  with  respect to any  Quarterly
Payment  Date on and after  which the Senior  Notes have been paid in full,  the
Subordinate  Noteholders'  Principal  Distribution  Amount  for  such  Quarterly
Payment Date.

      The "Subordinate  Noteholders'  Interest Carryover  Shortfall" means, with
respect  to any  Quarterly  Payment  Date,  the  excess  of (i) the  Subordinate
Noteholders'  Interest  Distribution  Amount on the preceding  Quarterly Payment
Date over (ii) the amount of interest  actually  distributed to the  Subordinate
Noteholders  on such  preceding  Quarterly  Payment  Date,  plus interest on the
amount of such excess,  to the extent permitted by law, at the rate borne by the
Subordinate  Notes from such  preceding  Quarterly  Payment  Date to the current
Quarterly Payment Date.

      The "Subordinate  Noteholders'  Interest  Distribution Amount" means, with
respect to any  Quarterly  Payment  Date,  the sum of (i) the amount of interest
accrued at the Subordinate Note Rate for the related  Quarterly  Interest Period
on the aggregate  principal amount of the Subordinate  Notes  outstanding on the
immediately  preceding  Quarterly  Payment  Date  (after  giving  effect  to all
principal distributions to the Subordinate Noteholders on such Quarterly Payment
Date) or, in the case of the first  Quarterly  Payment Date, on the Closing Date
and (ii) the  Subordinate  Noteholders'  Interest  Carryover  Shortfall for such
Quarterly Payment Date;  provided,  however,  that the Subordinate  Noteholders'
Interest  Distribution  Amount  will not include  any  Subordinate  Noteholders'
Interest Basis Carryover.

      The "Subordinate  Noteholders' Principal Carryover Shortfall" means, as of
the close of any Quarterly  Payment Date on or after which the Senior Notes have
been paid in full,  the  excess of (i) the  Subordinate  Noteholders'  Principal
Distribution  Amount on such  Quarterly  Payment  Date  over (ii) the  amount of
principal actually distributed to the Subordinate  Noteholders on such Quarterly
Payment Date.

      The "Subordinate  Noteholders'  Principal Distribution Amount" means, with
respect  to  each  Quarterly  Payment  Date on and  after  which  the  aggregate
principal  amount of the Senior Notes has been paid in full,  the sum of (a) the
Principal  Distribution  Amount for such Quarterly Payment Date (or, in the case
of the  Quarterly  Payment Date on which the aggregate  principal  amount of the
Senior Notes is paid in full, any remaining  Principal  Distribution  


                                      S-52
<PAGE>

Amount not otherwise distributed to Senior Noteholders on such Quarterly Payment
Date) and (b) the Subordinate  Noteholders'  Principal Carryover Shortfall as of
the close of the preceding Quarterly Payment Date; provided,  however,  that the
Subordinate  Noteholders'  Principal Distribution Amount will in no event exceed
the aggregate  principal  amount of the  Subordinate  Notes  outstanding on such
date. In addition,  on the  Subordinate  Note Final Maturity Date, the principal
required to be  distributed  to the  Subordinate  Noteholders  will  include the
amount  required to reduce the outstanding  principal  amount of the Subordinate
Notes to zero.

      The "Trust Swap  Payment  Amount"  means,  with  respect to any  Quarterly
Payment Date,  the sum of (i) if the Interest Rate Swap is still in effect,  the
Net Trust Swap  Payment for such  Quarterly  Payment Date and (ii) the Net Trust
Swap Payment Carryover Shortfall for such Quarterly Payment Date.

      The "Trust Swap  Receipt  Amount"  means,  with  respect to any  Quarterly
Payment Date,  the sum of (i) if the Interest Rate Swap is still in effect,  the
Net Trust Swap  Receipt for such  Quarterly  Payment Date and (ii) the Net Trust
Swap Receipt Carryover Shortfall for such Quarterly Payment Date.

Credit Enhancement

      Reserve  Account.  Pursuant to the  Administration  Agreement and the Loan
Sale  Agreement,  the Reserve Account will be created with an initial deposit by
the Seller on the  Closing  Date of cash or  Eligible  Investments  in an amount
equal to the  Reserve  Account  Initial  Deposit.  The Reserve  Account  will be
augmented on each Quarterly Payment Date by the deposit therein of the amount of
the Available Funds remaining after payment of the Servicing Fee and all overdue
Servicing Fees, the Administration Fee and all overdue  Administration Fees, the
Senior  Noteholders'  Interest  Distribution  Amount and the Trust Swap  Payment
Amount,  if any, the Subordinate  Note Insurance  Policy Premium and all overdue
Subordinate  Note  Insurance  Policy  Premiums,  the  Subordinate   Noteholders'
Interest  Distribution  Amount and, if the Revolving Period has terminated,  the
Senior   Noteholders'   Principal   Distribution   Amount  and  the  Subordinate
Noteholders' Principal Distribution Amount, all for such Quarterly Payment Date.
See "--Distributions" above. As described below, subject to certain limitations,
amounts on deposit in the Reserve Account will be released to the Company to the
extent that the amount on deposit in the Reserve  Account  exceeds the Specified
Reserve Account Balance.

      "Specified  Reserve Account Balance" with respect to any Quarterly Payment
Date generally will be the greater of:

      (a) 0.25% of the aggregate  principal  amount of the Notes  outstanding on
such  date  after  taking  into  account  the  effect of  distributions  on such
Quarterly Payment Date, or

      (b)  $756,250;  provided,  however,  that the  Specified  Reserve  Account
Balance  shall in no event exceed the  aggregate  principal  amount of the Notes
outstanding on such date.

      If the amount on deposit in the Reserve  Account on any Quarterly  Payment
Date  (after  giving  effect to all  distributions  required to be made from the
Available  Funds on such  Quarterly  Payment Date) is greater than the Specified
Reserve Account Balance for such Quarterly Payment Date, the Administrator  will
instruct  the  Indenture  Trustee  to apply the amount of such  Reserve  Account
Excess  first  to  pay to the  Subordinate  Note  Insurer  amounts  owed  to the
Subordinate Note Insurer under the  Administration  Agreement and thereafter any
remaining amounts will be applied (a) during the Revolving  Period,  for deposit
to the Collateral Reinvestment Account; provided,  however, that if such date is
on or after the Parity Date,  to the extent that such funds  represent  payments
(other than principal payments) with respect to the Financed Student Loans, such
funds  shall be applied in the order of priority  set forth in clauses  (b)(iii)
through  (vi)  below,  and (b) at and after  the  termination  of the  Revolving
Period, to the following (in the priority indicated):  (i) to the Seller for any
unpaid  Purchase  Premium  Amounts for any Serial  Loans  purchased by the Trust
prior  to the end of the  related  Collection  Period;  (ii)  if such  Quarterly
Payment  Date is on or prior to the Parity  Date,  to the  payment of the unpaid
principal  amount of the Senior  Notes (to be  allocated  between  the Class A-1
Noteholders and the Class A-2 Noteholders as described herein under "Description
of the  Notes--Distributions  of  Principal")  or, if the Senior Notes have been
paid in full, of the Subordinate Notes, until the aggregate  principal amount of
the Notes is equal to the Pool  Balance as of the close of  business on the last
day of the related Collection Period; (iii) to the Class A-1 Noteholders and the
Class A-2  Noteholders,  pro rata, the aggregate  unpaid amount of any Class A-1
Noteholders'  Interest Basis Carryover and Class A-2 Noteholders' Interest Basis
Carryover  based on the ratio of each such amount to the total of such  amounts;
(iv)  to  the  Subordinate  Noteholders,  the  aggregate  unpaid  amount  of any
Subordinate  Noteholders'  Interest Basis  Carryover;  (v) to the Servicer,  the
Servicing Fee


                                      S-53
<PAGE>

Shortfall and all prior unpaid Servicing Fee Shortfalls, if any; and (vi) to the
Company,  any excess  remaining  after  application  of clauses  (i) through (v)
above, and, upon such payment to the Company,  the Noteholders will not have any
rights in, or claims to, such amounts.

      Subject to the limitation  described in the preceding  paragraph,  amounts
held from time to time in the Reserve  Account will  continue to be held for the
benefit of the Trust.  Funds will be withdrawn  from the Reserve  Account (a) on
each Monthly  Payment Date that is not a Quarterly  Payment  Date, to the extent
that the Monthly Available Funds on such Monthly Payment Date is insufficient to
pay:  (i)  the  Servicing  Fee and all  overdue  Servicing  Fees  and  (ii)  the
Administration Fee and all overdue Administration Fees, and (b) on any Quarterly
Payment  Date to the  extent  that the  amount  of the  Available  Funds on such
Quarterly  Payment  Date is  insufficient  to pay any of the items  specified in
clauses  (i)  through  (vii),   respectively,   of  the  third  paragraph  under
"--Distributions--Distributions from the Collection Account" above on such date.
Such funds will be paid from the Reserve Account to the persons and in the order
of priority specified for distribution from the Collection Account on such date.
As a result of the  subordination  of the Subordinate  Notes to the Senior Notes
described  elsewhere herein, any amounts that the Subordinate  Noteholders would
otherwise  receive  from the  Reserve  Account  in  respect  of the  Subordinate
Noteholders'  Interest Distribution Amount on any Quarterly Payment Date will be
paid  to  the  Senior  Noteholders  until  the  Senior   Noteholders'   Interest
Distribution  Amount for such  Quarterly  Payment Date has been paid in full. In
addition,  as a result of such subordination,  Subordinate  Noteholders will not
receive  any  amounts  from the  Reserve  Account in respect of the  Subordinate
Noteholders' Principal Distribution Amount until the Senior Notes have been paid
in full. See "--Subordination" below.

      The  Reserve  Account is  intended  to enhance  the  likelihood  of timely
receipt by the Senior  Noteholders and the  Subordinate  Noteholders of the full
amount of principal  and interest due them and to decrease the  likelihood  that
the Senior Noteholders or the Subordinate 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 the Available Funds (or the Monthly  Available  Funds) exceeds the
amount of cash in the Reserve Account, the Senior Noteholders or the Subordinate
Noteholders  could  incur  losses  or a  temporary  shortfall  in the  amount of
principal and interest  distributed to the Senior Noteholders or the Subordinate
Noteholders,  which  result  could,  in turn,  increase  the average life of the
Senior Notes or the Subordinate Notes. Amounts on deposit in the Reserve Account
will not be  available  in any  respect  until  the  Parity  Date to  cover  any
aggregate  unpaid Class A-1  Noteholders'  Interest Basis  Carryover,  Class A-2
Noteholders' Interest Basis Carryover or Subordinate Noteholders' Interest Basis
Carryover  and after the Parity  Date only  amounts  on  deposit in the  Reserve
Account that (after  paying,  for Quarterly  Payment Dates  occurring  after the
Revolving  Period,  any amounts owed to the  Subordinate  Note Insurer under the
Administration  Agreement and any unpaid Purchase Premium Amounts for any Serial
Loans purchased by the Trust prior to the end of the related  Collection Period)
are in  excess  of the  Specified  Reserve  Account  Balance  will be  available
therefor.

      Subordination.   While  the  Class  A-1  Noteholders  and  the  Class  A-2
Noteholders  will  have  equal  priority  to the  payment  of  interest,  on any
Quarterly Payment Date on which principal is due to be paid on the Senior Notes,
the Class A-2 Noteholders  will receive no payments of principal until the Class
A-1 Noteholders have received  payments of principal in an amount  sufficient to
reduce the aggregate principal amount of the Class A-1 Notes to zero;  provided,
however, that from and after any acceleration of the Notes following an Event of
Default (as defined in the  Prospectus),  principal  will be allocated  pro rata
between  the Class A-1 Notes and the Class A-2 Notes,  based on the ratio of the
aggregate  principal  amount  of each  such  class  of  Notes  to the  aggregate
principal  amount of the Senior Notes,  until the aggregate  principal amount of
the  Senior  Notes has been  reduced  to zero.  In  addition,  the rights of the
Subordinate Noteholders to receive payments of interest on any Quarterly Payment
Date out of the Available Funds or the Reserve  Account are  subordinated to the
rights of the Senior  Noteholders to receive  payments of interest on such date,
and the rights of the Subordinate  Noteholders to receive  payments of principal
out of the Available Funds or the Reserve Account on any Quarterly  Payment Date
are subordinated to the rights of the Senior  Noteholders to receive payments of
interest and principal on such date.  The  Subordinate  Noteholders  will not be
entitled to any payments of principal out of the Available  Funds or the Reserve
Account until the Senior Notes are paid in full. However, the Seller has applied
for  the  Subordinate  Note  Insurance  Policy  to  guarantee  payment,  on each
Quarterly Payment Date, of the Subordinate  Noteholders'  Interest  Distribution
Amount and, on the  Subordinate  Note Final  Maturity  Date, of the  Subordinate
Noteholders' Principal Distribution Amount pursuant to the terms of such policy.
The  Subordinated  Note  Insurance  Policy  will be for the sole  benefit of the
Subordinated  Noteholders.  Payments  under the Senior Notes will not be insured
under the  Subordinate  Note  Insurance  Policy or any other  insurance  policy.


                                      S-54
<PAGE>

Interest Rate Swap

      Payments  Under the Swap  Agreement.  On the Closing Date,  the Trust will
enter into an  interest  rate swap  agreement  (the  "Interest  Rate Swap") with
General  Re  Products  Financial  Corporation  (the  "Swap  Counterparty").  The
Interest Rate Swap will be documented  according to a 1992 ISDA Master Agreement
(Multicurrency-Cross  Border) ("1992 Master Agreement")  modified to reflect the
terms of the Notes,  the Indenture and the Interest Rate Swap. The Interest Rate
Swap will terminate on the Swap Termination Date.

      In  accordance  with  the  terms  of the  Interest  Rate  Swap,  the  Swap
Counterparty  will pay to the Trust, on each Quarterly Payment Date with respect
to which the  Interest  Rate  Swap is still in  effect,  an amount  equal to the
product of (i) the Swap Rate for the related Quarterly Interest Period, (ii) the
Notional Swap Amount for such  Quarterly  Payment Date and (iii) the quotient of
the number of days in the related Quarterly  Interest Period divided by 360. The
"Swap  Rate"  for  any  Quarterly  Interest  Period  will  be a  rate  equal  to
Three-Month  LIBOR  (determined as described  herein under  "Description  of the
Notes--Calculation  of Three-Month  LIBOR") for such Quarterly  Interest Period.
The  "Notional  Swap  Amount" for any  Quarterly  Payment Date will be an amount
equal  to the  aggregate  principal  amount  of the  Notes  outstanding  on such
Quarterly Payment Date (before giving effect to distributions on such date).

      In exchange for such payment, the Trust will pay to the Swap Counterparty,
on each  Quarterly  Payment Date with respect to which the Interest Rate Swap is
still  in  effect,  an  amount  equal  to the  product  of (i) the  T-Bill  Rate
(determined as described below) for the related Quarterly Interest Period plus a
predetermined  spread,  (ii) the aggregate  outstanding  principal amount of the
Notes as of such Quarterly  Payment Date (before giving effect to  distributions
on such  date) and  (iii)  the  quotient  of the  actual  number of days in such
Quarterly  Interest Period divided by 365 (or 366 in the case of any such amount
which is being  calculated  with  respect to a Quarterly  Payment Date in a leap
year).  On any Quarterly  Payment Date,  the sum of the Gross Trust Swap Payment
and the Subordinate Note Insurance Policy Premium will not exceed the product of
(i) the  T-Bill  Rate plus 1.1%,  (ii) the  Notional  Swap  Amount and (iii) the
quotient of the actual number of days in such Quarterly  Interest Period divided
by 365 (or 366 in the case of any such  amount  which is being  calculated  with
respect to such  Quarterly  Payment  Date in a leap year).  With respect to each
Quarterly  Payment Date with respect to which the Interest Rate Swap is still in
effect  (and  without  regard  to any  payments  remaining  unpaid  from a prior
Quarterly  Payment  Date),  any  difference  between  the  payment  by the  Swap
Counterparty to the Trust and the payment by the Trust to the Swap  Counterparty
will be  referred  to as a "Net Trust Swap  Receipt",  if such  difference  is a
positive  number,  and a "Net  Trust  Swap  Payment",  if such  difference  is a
negative  number.  Any payments  pursuant to the Interest Rate Swap will be made
solely on a net basis, as described  above.  The Trust Swap Receipt  Amount,  if
any,  will be  distributed  as part of the  Available  Funds  on such  Quarterly
Payment Date and the Trust Swap Payment Amount,  if any, will be paid out of the
Available Funds.

      The "T-Bill Rate",  with respect to any Quarterly  Interest Period,  means
the  weighted  average of the T-Bill  Rates for each day within  such  Quarterly
Interest  Period  and,  with  respect to any date  within a  Quarterly  Interest
Period,  means the weighted average discount rate per annum (expressed on a bond
equivalent  basis and applied on a daily  basis) for direct  obligations  of the
United States with a maturity of 13 weeks ("91-day  Treasury Bills") sold at the
most recent 91-day  Treasury Bill auction prior to such date, as reported by the
U.S.  Department of the Treasury.  In the event that the results of the auctions
of 91-day Treasury Bills cease to be reported as provided above, or that no such
auction is held in a particular week, then the T-Bill Rate in effect as a result
of the last such publication or report will remain in effect until such time, if
any, as the results of auctions of 91-day Treasury Bills shall again be reported
or such auction is held,  as the case may be. The T-Bill Rate will be subject to
a Lock-In Period of six business days.

      "Lock-In Period" means the period of days preceding any Quarterly  Payment
Date during which the T-Bill Rate in effect on the first day of such period will
remain in effect until the end of the Quarterly  Interest Period related to such
Quarterly Payment Date.

      Modification  and  Amendment  of  the  Swap  Agreement  and  Transfer  and
Servicing  Agreements.  The  Trust  Agreement  and the  Indenture  will  contain
provisions  permitting  the  Eligible  Lender  Trustee,  with the consent of the
Indenture Trustee and the Subordinate Note Insurer,  to enter into any amendment
to the Swap Agreement  requested by the Swap  Counterparty to cure any ambiguity
in, or correct or supplement  any provision of, the Swap  Agreement,  so long as
the  Eligible  Lender  Trustee  determines,  and the  Indenture  Trustee and the
Subordinate  Note  Insurer  agree  in  writing,  that  such  amendment  will not
adversely  affect the  interests of the  Noteholders  and the  Subordinate  Note
Insurer.  The written consent of the Swap  Counterparty  will be required before
any amendment is made to the Indenture or the Transfer and Servicing Agreements.


                                      S-55
<PAGE>

      Conditions Precedent.  The respective obligations of the Swap Counterparty
and the  Trust to pay  certain  amounts  due under  the Swap  Agreement  will be
subject to the following conditions  precedent:  (i) no Swap Default (as defined
below) or event  that with the  giving of notice or lapse of time or both  would
become  a Swap  Default  shall  have  occurred  and be  continuing  and  (ii) no
Termination   Event  (as  defined  below)  has  occurred  or  been   effectively
designated;  provided,  however, that the Swap Counterparty's  obligation to pay
such  amounts  will not be subject to such  conditions  unless  principal of the
Notes has been accelerated following an Event of Default under the Indenture.

      Defaults  Under the Swap.  "Events of  Default"  under the Swap  Agreement
(each a "Swap  Default") are limited to (i) the failure of the Trust or the Swap
Counterparty  to pay any  amount  when due under the  Interest  Rate Swap  after
giving effect to the applicable grace period;  provided,  however,  that, in the
case of the Trust, the Trust has funds available after all prior  obligations of
the  Trust to make  such  payment,  (ii) the  occurrence  of  certain  events of
insolvency  or  bankruptcy  of the  Trust  or the  Swap  Counterparty,  (iii) an
acceleration  of the principal of the Notes  following an Event of Default under
the Indenture, and (iv) the following other standard events of default under the
1992 Master  Agreement:  "Breach of  Agreement"  (not  applicable to the Trust),
"Credit Support Default" (not applicable to the Trust), "Misrepresentation" (not
applicable to the Trust), and "Merger without Assumption" (not applicable to the
Trust), as described in Sections 5(a)(ii), 5(a)(iii), 5(a)(iv) and 5(a)(viii) of
the 1992 Master Agreement.

      Termination Events.  "Termination Events" under the Swap Agreement consist
of the following  standard events under the 1992 Master Agreement:  "Illegality"
(which  generally  relates to changes in law causing it to become  unlawful  for
either party to perform its  obligations  under the Interest Rate Swap) and "Tax
Event"  (which  generally  relates  to either  party to the  Interest  Rate Swap
receiving a payment  under the Interest  Rate Swap from which an amount has been
deducted  or  withheld  for or on account of taxes),  as  described  in Sections
5(b)(i) and 5(b)(ii) of the 1992 Master Agreement.

      Early  Termination  of the Swap.  Upon the  occurrence of any Swap Default
under  the Swap  Agreement,  the  non-defaulting  party  will  have the right to
designate an Early  Termination Date (as defined in the Swap Agreement) upon the
occurrence of such Swap Default.  With respect to Termination  Events,  an Early
Termination  Date may be  designated  by one of the parties (as specified in the
Swap  Agreement) and will occur only upon notice and, in certain  circumstances,
after any Affected Party has used  reasonable  efforts to transfer it rights and
obligations under the Swap Agreement to a related entity within a limited period
after notice has been given of such  Termination  Event, all as set forth in the
Swap  Agreement.  The  occurrence  of an Early  Termination  Date under the Swap
Agreement will constitute a "Swap Early Termination".

      Upon any Swap Early  Termination of the Swap  Agreement,  the Trust or the
Swap  Counterparty  may be liable  to make a  termination  payment  to the other
(regardless,   if   applicable,   of  which  of  the  parties  has  caused  such
termination).  The amount of such termination payment will be based on the value
of the Interest Rate Swap computed in accordance  with the  procedures set forth
in the Interest Rate Swap. Any such payment could be  substantial.  In the event
that the trust is required to make such a termination payment, such payment will
be payable  in the same  order of  priority  as any Trust  Swap  Payment  Amount
payable to the Swap Counterparty (which is payable pari passu with the Class A-1
Noteholders'  Interest  Distribution  Amount  and  the  Class  A-2  Noteholders'
Interest  Distribution  Amount);  provided,  however,  that, in the event that a
termination  payment is owed to the Swap  Counterparty  following a Swap Default
resulting from a default of the Swap  Counterparty or a Termination  Event, such
termination  payment  will be  subordinate  to the right of the  Noteholders  to
receive full  payment of  principal  of and interest on the Notes.  Accordingly,
termination  payments,  if  required  to be made by the Trust,  could  result in
shortfalls to Noteholders.

      If, following an Early Termination Date, a Termination  Payment is owed by
the Trust to the Swap Counterparty and the Trust receives a payment ("Assumption
Payment") from a successor swap  counterparty to assume the position of the Swap
Counterparty,  the portion of the  Assumption  Payment  that does not exceed the
amount of the  Termination  Payment  owed by the Trust to the Swap  Counterparty
will be paid by the Trust to the Swap  Counterparty and will not be available to
make  distributions  to Noteholders.  Following such payment,  the amount of the
Termination  Payment owed by the Trust to the Swap  Counterparty will be reduced
by the amount of such payment.

      Rating Agency  Downgrade.  If the rating of GRN (or any  successor  credit
support provider) is withdrawn or reduced below A3 or its equivalent by any Swap
Rating Agency (such withdrawal or reduction,  a "Rating Agency Downgrade"),  the
Swap Counterparty is required,  no later than the 30th day following such Rating
Agency Downgrade,  at the Swap  Counterparty's  expense,  either to (i) obtain a
substitute Swap  Counterparty  that has a 


                                      S-56
<PAGE>

counterparty  rating of at least A3 or its equivalent by each Swap Rating Agency
or  (ii)  enter  into  arrangements  reasonably  satisfactory  to  the  Trustee,
including  collateral  arrangements,  guarantees  or letters  of  credit,  which
arrangements  in the view of such Swap  Rating  Agency  will result in the total
negation  of the  effect  or  impact  of such  Rating  Agency  Downgrade  on the
Noteholders, the Subordinate Note Insurer and the Seller.

      The Swap Counterparty.  The Swap Counterparty will be General Re Financial
Products Corporation ("GRFP").  GRFP is an indirect,  wholly-owned subsidiary of
General Re  Corporation.  GRFP is a dealer in interest  rate and  cross-currency
swaps and other  derivative  products in all major  currencies  from  offices or
affiliates in New York,  London,  Tokyo and Toronto.  Its executive  offices are
located  at 630  Fifth  Avenue,  Suite  450,  New York,  New York  10111 and its
telephone  number  is  (212)  307-2300.   General  Re  Corporation  ("GRN")  was
established  in 1980 to serve  as the  parent  company  of  General  Reinsurance
Corporation  (formed in 1921) and its affiliates.  The swap  obligations of GRFP
are  guaranteed  by GRN. GRN and its  subsidiaries  ("General  Re") operate four
principal   businesses:    North   American    property/casualty    reinsurance,
international   property/casualty   reinsurance,   life/health  reinsurance  and
financial services.  General Re's principal reinsurance  operations are based in
North  America and  Germany,  with other major  operations  in Asia,  Australia,
Europe and South America.  General Re's principal  financial services operations
are located in New York, London,  Tokyo, Hong Kong and Toronto. The common stock
of GRN is traded on the New York  Stock  Exchange.  Its  executive  offices  are
located at 695 East Main Street,  Stamford,  Connecticut 06901 and its telephone
number is (203) 328-5000.  GRFP has a financial programs rating of "AAA" by S&P,
based upon the guarantee of GRN. GRN has a long-term senior debt rating of "AAA"
by S&P and "Aa1" by Moody's.

      Reports and other documents filed pursuant to Section 13(a),  13(c), 14 or
15(d) of the Exchange Act with the Commission on behalf of GRN are available for
inspection  by  prospective  investors  without  charge at the public  reference
facilities  maintained by the Commission at 450 Fifth Street, N.W.,  Washington,
D.C. 20549; Seven World Trade Center, New York, New York 10048; and Northwestern
Atrium  Center,  500  West  Madison  Street,   Suite  1400,  Chicago,   Illinois
60661-2511.  Prospective investors may also obtain copies of such materials from
the  Public  Reference  Section  of the  Commission,  450  Fifth  Street,  N.W.,
Washington, D.C. 20549, at prescribed rates.

      The  information set out in the preceding two paragraphs has been provided
by GRFP and is not guaranteed as to accuracy or  completeness,  and is not to be
construed as representations,  by the Seller or the Underwriters. Except for the
foregoing two  paragraphs,  GRFP, GRN and their  respective  affiliates have not
been involved in the preparation of, and do not accept  responsibility for, this
Prospectus Supplement and the Prospectus. 

Company Liability

      Anything to the contrary in the  Prospectus  notwithstanding,  the Company
will not be liable to any person or entity for the amount of any losses, claims,
damages or liabilities arising out of or based on the Trust Agreement.

Termination

      Certain  information  regarding  termination  of the Trust is set forth in
"Description  of the  Transfer  and  Servicing  Agreements--Termination"  in the
Prospectus;  provided, however, that the information set forth under the heading
"Description of the Transfer and Servicing  Agreements--Insolvency Event" is not
applicable in connection with the Trust.

      Any  Financed  Student  Loans  remaining in the Trust as of the end of the
Collection  Period  immediately  preceding the July 2008 Quarterly  Payment Date
will be offered for sale by the Indenture  Trustee.  The Seller,  its affiliates
and unrelated  third  parties may offer bids to purchase  such Financed  Student
Loans on such Quarterly Payment Date. If at least two bids (one of which is from
a bidder other than the Seller and its affiliates)  are received,  the Indenture
Trustee  will accept the highest bid equal to or in excess of the greater of (x)
the aggregate  Purchase  Amounts of such Financed Student Loans as of the end of
the Collection Period immediately  preceding such Quarterly Payment Date and (y)
an amount  that would be  sufficient  to (i) reduce  the  outstanding  principal
amount  of the Notes on such  Quarterly  Payment  Date to zero,  (ii) pay to the
Noteholders,  the  Noteholders'  Interest  Distribution  Amount  payable on such
Quarterly  Payment Date,  (iii) pay to the Subordinate  Note Insurer all amounts
owed to the Subordinate Note Insurer under the Administration Agreement and (iv)
pay to the Swap  Counterparty any prior unpaid Net Trust Swap Payment  Carryover
Shortfalls  and any other  amounts  owed by the  Trust to the Swap  Counterparty
under the  Interest  Rate Swap  (such  greater  amount,  the  "Minimum  Purchase
Price").  If at least two bids are not  received or the highest bid is not equal
to or in excess of the Minimum  Purchase Price,  the Indenture  Trustee will not
consummate  such sale.  The proceeds of any such sale will be used to redeem any
Notes outstanding on such Quarterly Payment Date. 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  


                                      S-57
<PAGE>

Quarterly  Payment  Dates  upon  terms  similar  to those  described  above.  No
assurance  can be  given  as to  whether  the  Trustee  will  be  successful  in
soliciting  acceptable bids to purchase the Financed Student Loans on either the
July 2008 Quarterly Payment Date or any subsequent Quarterly Payment Date.

      Optional Redemption

      The  Company,  or an assignee of the Company,  may at its option  purchase
from  the  Eligible  Lender  Trustee,  as of the  end of any  Collection  Period
immediately  preceding a Quarterly  Payment  Date on which the then  outstanding
Pool Balance is 20% or less of the  aggregate  initial  principal  amount of the
Notes,  all remaining  Financed Student Loans at a price equal to the greater of
the aggregate  Purchase Amounts thereof as of the end of such Collection  Period
and the Minimum  Purchase  Price,  which amount will be used to retire the Notes
concurrently  therewith.  Upon  termination of the Trust,  all right,  title and
interest  in the  Financed  Student  Loans and other  funds of the Trust,  after
giving effect to any final distributions to the Noteholders  therefrom,  will be
conveyed and transferred to the Company or such assignee.

Certain Rights of the Subordinate Note Insurer

      Anything to the contrary in the Prospectus notwithstanding, so long as the
Subordinate  Note Insurer is not in default under the Subordinate Note Insurance
Policy, (i) the Notes may not be accelerated following an Event of Default under
the Indenture without the prior written consent of the Subordinate Note Insurer,
(ii) the Servicer may not be removed following a Servicer  Default,  as provided
under  "Description  of  the  Transfer  and  Servicing  Agreements--Rights  upon
Servicer  Default" in the  Prospectus,  without the prior written consent of the
Subordinate Note Insurer;  provided,  however,  that if the Senior Notes are not
outstanding, then the Subordinate Note Insurer shall have the exclusive right to
terminate the Servicer after a Servicer  Default,  and (iii) the written consent
of the Subordinate Note Insurer will be required before any amendment is made to
the Indenture or the Transfer and Servicing Agreements.

              CERTAIN FEDERAL INCOME TAX AND STATE TAX CONSEQUENCES

      Although,  as described  herein under the heading  "Summary of  Terms--Tax
Considerations",  the Special  Federal  Tax  Counsel is of the opinion  that the
Senior  Notes  will  properly  be  characterized  as  indebtedness  and that the
Subordinate Notes (not offered hereby) should be classified as indebtedness (or,
if not, would be classified as an interest in a partnership), for federal income
tax purposes,  such opinion is not binding on the Internal  Revenue Service (the
"IRS")  and thus no  assurance  can be given  that  such  characterization  will
prevail.  In the opinion of the Special Federal Tax Counsel,  if the IRS were to
contend successfully that the Subordinate Notes were not debt for federal income
tax  purposes  (assuming  that the Senior Notes were not  recharacterized),  the
arrangement  among the Seller and the holders of the Subordinate  Notes would be
classified as a partnership for federal income tax purposes.  If,  however,  the
IRS were to contend successfully that the Subordinate Notes and the Senior Notes
were not debt for federal income tax purposes, the arrangement among Noteholders
and the Seller might be classified for federal income tax purposes as a publicly
traded partnership taxable as a corporation.

      If only the Subordinate  Notes were treated as interests in a partnership,
it is the Special Federal Tax Counsel's  opinion that the partnership  would not
be treated as a publicly  traded  partnership  because it would  qualify  for an
applicable "safe harbor" that the IRS has provided.  Therefore,  the partnership
would not be subject to federal income tax.

      If,  alternatively,  the arrangement created by the Indenture were treated
as a publicly traded partnership taxable as a corporation,  the resulting entity
would be subject to federal  income taxes at corporate  tax rates on its taxable
income  generated  by  ownership  of  the  Financed  Student  Loans.   Moreover,
distributions  by the  entity  to all or  some of the  classes  of  Notes  would
probably not be deductible in computing the entity's  taxable  income and all or
part of the  distributions  to holders of the Notes would probably be treated as
dividends. Such an entity-level tax could result in reduced distributions to the
Noteholders and the Noteholders could be liable for a share of such tax.

      Because the Seller will treat the Notes as indebtedness for federal income
tax purposes,  the Trustee will not comply with the tax  reporting  requirements
that would apply under the foregoing alternative characterizations of the Notes.

      The Senior Notes provide for stated interest at a floating rate based upon
Three-Month LIBOR, but are subject to certain  restrictions on the maximum level
of the floating  rate.  Under Treasury  regulations  governing  "original  issue
discount"  ("OID"),  stated interest  payable at a variable rate is not taxed as
OID or contingent  interest if the 


                                      S-58
<PAGE>

variable rate is a qualified  floating  rate. The tax treatment of interest that
is not based on a qualified  floating rate is not certain and the regulations do
not address the tax treatment of debt instruments  bearing  contingent  interest
except in circumstances  not relevant to this discussion.  While (because of the
Class A-1  Noteholders'  Interest Basis Carryover and the Class A-2 Noteholders'
Interest  Basis  Carryover)  the tax  treatment of interest on the Senior Notes,
including, in particular,  interest equal to the Class A-1 Noteholders' Interest
Basis Carryover and the Class A-2 Noteholders' Interest Basis Carryover amounts,
is not  entirely  clear under the  regulations,  the Trust  intends to treat the
stated  interest as a "qualified  floating  rate" for OID purposes and thus such
interest should not be taxable to the Senior Noteholders as OID or as contingent
interest.

      Prospective   purchasers   should  read   "Certain   Federal   Income  Tax
Consequences"  and "Certain  State Tax  Consequences"  in the  Prospectus  for a
discussion of the  application  of certain  federal  income tax laws and certain
state tax laws to the Trust and the Notes.

                              ERISA CONSIDERATIONS

      Subject to the  applicable  provisions  of ERISA and the Code,  the Senior
Notes may be purchased by an employee  benefit plan or an individual  retirement
account  or other  arrangement  described  in  Section  3(3) of ERISA or Section
4975(e)(1) of the Code (a "Plan").  Fiduciaries  of a Plan subject to ERISA must
first determine that the Plan's  acquisition of a Senior Note is consistent with
their  fiduciary  duties under ERISA,  including the  requirements of investment
prudence and  diversification  and the requirement that a Plan's  investments be
made in accordance with the documents  governing the Plan. Plan fiduciaries must
also determine that the  acquisition  will not result in a nonexempt  prohibited
transaction  as  defined in  Section  406 of ERISA or Section  4975 of the Code.
Employee benefit plans which are governmental plans (as defined in Section 3(32)
of ERISA) or certain church plans (as defined in Section 3(33) of ERISA) are not
subject to the fiduciary  responsibility or prohibited transaction provisions of
ERISA or the Code.  However,  any such plan  which is  qualified  under  Section
401(a)  of the Code and  exempt  from tax  under  Section  501(a) of the Code is
subject to the  prohibited  transaction  rules set forth in  Section  503 of the
Code.

                                  UNDERWRITING

      Subject  to the  terms  and  conditions  set  forth  in  the  Underwriting
Agreement  relating  to the Senior  Notes (the  "Underwriting  Agreement"),  the
Seller has agreed to cause the Trust to sell to each of the  Underwriters  named
below  (collectively,  the  "Underwriters") for which Credit Suisse First Boston
Corporation   is   acting   as   representative    (in   such   capacity,    the
"Representative"),  and  each  of  the  Underwriters  has  severally  agreed  to
purchase,  the  principal  amount of Senior  Notes set forth  opposite  its name
below.

                                                        Principal Amount
                                                -------------------------------
Underwriter                                     Class A-1 Notes  Class A-2 Notes
- -----------                                     ---------------  ---------------
Credit Suisse First Boston Corporation .......   $ 37,500,000      $108,450,000
Bear, Stearns & Co. Inc. .....................     37,500,000       108,400,000
Goldman, Sachs & Co. .........................     37,500,000       108,400,000
Merrill Lynch, Pierce, Fenner & Smith  
  Incorporated ...............................     37,500,000       108,400,000
                                                 ------------      ------------
      Total ..................................   $150,000,000      $433,650,000
                                                 ============      ============

      The Seller has been advised by the Underwriters that they propose to offer
the Senior Notes to the public initially at the public offering prices set forth
on the cover page of this Prospectus Supplement,  and to certain dealers at such
prices less a  concession  of 0.135% per Class A-1 Note and 0.150% per Class A-2
Note; that the  Underwriters and such dealers may allow a discount of 0.125% per
Class A-1 Note and 0.125% per Class A-2 Note on sales to certain other  dealers;
and that after the  initial  public  offering  of the Senior  Notes,  the public
offering  prices and the  concessions and discounts to dealers may be changed by
the Underwriters.

      Until the  distribution  of the Senior  Notes is  completed,  rules of the
Commission may limit the ability of the  Underwriters  and certain selling group
members to bid for and  purchase  the Senior  Notes.  As an  exception  to these
rules, the  Representative  is permitted to engage in certain  transactions that
stabilize the prices of the classes of Senior Notes. Such  transactions  consist
of bids or  purchases  for the purpose of  pegging,  fixing or  maintaining  the
prices of the classes of Senior Notes.

      If the  Underwriters  create a short  position  in any class of the Senior
Notes in connection with the offering (i.e., if they sell more Senior Notes than
are  set  forth  on  the  cover  page  of  this  Prospectus   Supplement),   the
Representative  may reduce that short position by purchasing Senior Notes in the
open market.


                                      S-59
<PAGE>

      The Representative  may also impose a penalty bid on certain  Underwriters
and  selling  group  members.  This means that if the  Representative  purchases
Senior Notes in the open market to reduce the Underwriters' short position or to
stabilize the price of any class of the Senior Notes,  it may reclaim the amount
of the selling  concession from the Underwriters and selling group members which
sold those Senior Notes as part of the offering.

      In general, purchases of a security for the purpose of stabilization or to
reduce a short  position could cause the price of the security to be higher than
it might be in the absence of such  purchases.  The  imposition of a penalty bid
might  also  have an effect on the price of a  security  to the  extent  that it
discourages resales of the security.

      Neither the Seller nor any of the Underwriters makes any representation or
prediction as to the direction or magnitude of any effect that the  transactions
described above may have on the prices of the Senior Notes. In addition, neither
the  Seller  nor any of the  Underwriters  makes  any  representation  that  the
Representative will engage in such transactions or that such transactions,  once
commenced, will not be discontinued without notice.

      The  Underwriting  Agreement  provides that the Seller 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.

      The Trust  may,  from  time to time,  invest  the funds in the  Collection
Account, the Collateral Reinvestment Account and the Reserve Account in Eligible
Investments acquired from the Underwriters.

      The Seller has also agreed to pay Credit Suisse First Boston Corporation a
structuring fee equal to $453,750.

                                  LEGAL MATTERS

      Certain legal matters relating to the Senior Notes will be passed upon for
the Trust,  the Seller,  the Servicer  and the  Administrator  by Krieg  DeVault
Alexander & Capehart, Indianapolis,  Indiana and for the Underwriters by Brown &
Wood LLP, New York, New York.  Edward R. Schmidt,  general counsel of SMS and an
executive  officer of and  general  counsel  for USA  Group,  USA Funds and Loan
Services and a member of the board of directors of USA Group and a member of the
board of trustees of Loan Services,  USA Group Guarantee Services and USA Funds,
was  formerly  a  partner  of,  and of  counsel  to,  the firm of Krieg  DeVault
Alexander & Capehart and William R. Neale, a member of the board of directors of
USA Group and a member of the board of  trustees  of USA Funds,  is a partner of
the firm of Krieg  DeVault  Alexander &  Capehart.  Certain  federal  income tax
matters  will be  passed  upon for the  Trust  by  Brown & Wood LLP and  certain
Indiana  state income and  corporate  income tax matters will be passed upon for
the Trust by Krieg DeVault Alexander & Capehart.


                                      S-60
<PAGE>

                                     ANNEX I

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

      Except in certain limited circumstances, the globally offered Senior Notes
of SMS Student  Loan Trust 1998-A (the  "Global  Securities")  will be available
only in book-entry form. Investors in the Global Securities may hold such Global
Securities through any of DTC, CEDEL or Euroclear. The Global Securities will be
tradeable as home market  instruments  in both the  European  and U.S.  domestic
markets.  Initial  settlements and all secondary  trades will settle in same-day
funds.

      Secondary  market trading  between  investors  holding  Global  Securities
through CEDEL and Euroclear  will be conducted in the ordinary way in accordance
with  their  normal  rules  and  operating  procedures  and in  accordance  with
conventional eurobond practice (i.e., seven calendar day settlement).

      Secondary  market trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S. corporate debt obligations and prior asset-backed securities issues.

      Secondary   cross-market  trading  between  CEDEL  or  Euroclear  and  DTC
Participants    holding    Global    Securities    will   be   effected   on   a
delivery-against-payment  basis through the applicable Depositaries of CEDEL and
Euroclear (in such capacity) and as DTC Participants.

      Non-U.S. holders (as described below) of Global Securities will be subject
to U.S.  withholding  taxes unless such holders  meet certain  requirements  and
deliver appropriate U.S. tax documents to the securities clearing  organizations
or their participants.

Initial Settlement

      All Global  Securities  will be held in book-entry form by DTC in the name
of CEDE & CO. as nominee of DTC.  Investors'  interests in the Global Securities
will be represented  through  financial  institutions  acting on their behalf as
direct and indirect  Participants in DTC. As a result,  CEDEL and Euroclear will
hold  positions  on  behalf  of  their  participants  through  their  respective
Depositaries,  which  in turn  will  hold  such  positions  in  accounts  as DTC
Participants.

      Investors electing to hold their Global Securities through DTC will follow
the settlement  practices  applicable to conventional  asset-backed  securities.
Investor  securities  custody  accounts  will be  credited  with their  holdings
against payment in same-day funds on the settlement date.

      Investors  electing  to hold  their  Global  Securities  through  CEDEL or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities  custody  accounts on the settlement date against payment in same-day
funds.

Secondary Market Trading

      Since the purchaser  determines the place of delivery,  it is important to
establish at the time of the trade where both the  purchaser's  and the seller's
accounts are located to ensure that  settlement can be made on the desired value
date.

      Trading  between DTC  Participants.  Secondary  market trading between DTC
Participants will be settled in same-day funds.

      Trading  between CEDEL and/or  Euroclear  Participants.  Secondary  market
trading  between CEDEL  Participants or Euroclear  Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

      Trading between DTC seller and CEDEL or Euroclear  purchaser.  When Global
Securities  are to be transferred  from the account of a DTC  Participant to the
account of a CEDEL  Participant or a Euroclear  Participant,  the purchaser will
send instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant at


                                      S-61
<PAGE>

least one business day prior to settlement.  CEDEL or Euroclear, as the case may
be, will instruct the  applicable  Depositary  to receive the Global  Securities
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon  payment date to and excluding the settlement
date,  on the basis of a calendar  year  consisting  of twelve  30-day  calendar
months.  Payment  will  then  be made by the  respective  Depositary  of the DTC
Participant's   account  against  delivery  of  the  Global  Securities.   After
settlement has been  completed,  the Global  Securities  will be credited to the
respective  clearing system and by the clearing  system,  in accordance with its
usual procedures, to the CEDEL Participant's or Euroclear Participant's account.
The  securities  credit  will appear the next day  (European  time) and the cash
debit will be  back-valued  to, and the interest on the Global  Securities  will
accrue from,  the value date (which would be the preceding  day when  settlement
occurred in New York). If settlement is not completed on the intended value date
(i.e.,  the trade  fails),  the CEDEL or  Euroclear  cash  debit  will be valued
instead as of the actual settlement date.

      CEDEL Participants and Euroclear  Participants will need to make available
to the respective clearing systems the funds necessary to process same-day funds
settlement.  The most  direct  means of doing  so is to  preposition  funds  for
settlement,  either from cash on hand or existing lines of credit, as they would
for any  settlement  occurring  within CEDEL or Euroclear.  Under this approach,
they  may  take on  credit  exposure  to CEDEL or  Euroclear  until  the  Global
Securities are credited to their accounts one day later.

      As an alternative,  if CEDEL or Euroclear has extended a line of credit to
them, CEDEL Participants or Euroclear  Participants may elect not to preposition
funds and allow that credit line to be drawn upon to finance  settlement.  Under
this procedure,  CEDEL Participants or Euroclear Participants  purchasing Global
Securities would incur overdraft  charges for one day, assuming they cleared the
overdraft when the Global  Securities were credited to their accounts.  However,
interest on the Global  Securities would accrue from the value date.  Therefore,
in many cases the investment  income on the Global Securities earned during that
one-day period may  substantially  reduce or offset the amount of such overdraft
charges,  although  this  result  will  depend on each  CEDEL  Participant's  or
Euroclear Participant's particular cost of funds.

      Since the settlement is taking place during New York business  hours,  DTC
Participants may employ their usual procedures for sending Global  Securities to
the  applicable  Depositary for the benefit of CEDEL  Participants  or Euroclear
Participants.  The sale  proceeds  will be  available  to the DTC  seller on the
settlement date.  Thus, to the DTC Participants a cross-market  transaction will
settle no differently from a trade between two DTC Participants.

      Trading between CEDEL or Euroclear  seller and DTC purchaser.  Due to time
zone differences in their favor, CEDEL  Participants and Euroclear  Participants
may  employ  their  customary   procedures  for  transactions  in  which  Global
Securities  are to be transferred by the  respective  clearing  system,  through
Euroclear Participants,  to a DTC Participant. The seller will send instructions
to CEDEL or Euroclear through a CEDEL Participant or a Euroclear  Participant at
least one business day prior to settlement.  In these cases,  CEDEL or Euroclear
will instruct  Euroclear  Participants,  to deliver the Global Securities to the
DTC Participant's account against payment. Payment will include interest accrued
on the Global  Securities  from and  including  the last  coupon  payment to and
excluding the  settlement  date,  on the basis of a calendar year  consisting of
twelve 30-day calendar months. The payment will then be reflected in the account
of the CEDEL Participant or Euroclear Participant the following day, and receipt
of the cash  proceeds  in the CEDEL  Participant's  or  Euroclear  Participant's
account  would be  back-valued  to the value date (which would be the  preceding
day, when  settlement  occurred in New York).  Should the CEDEL  Participant  or
Euroclear  Participant have a line of credit with its respective clearing system
and elect to be in debit in  anticipation of receipt of the sale proceeds in its
account,  the  back-valuation  will extinguish any overdraft  incurred over that
one-day period. If settlement is not completed on the intended value date (i.e.,
the trade  fails),  receipt of the cash proceeds in the CEDEL  Participant's  or
Euroclear  Participant's  account  would  instead  be  valued  as of the  actual
settlement date.

      Finally,  day traders that use CEDEL or Euroclear and that purchase Global
Securities from DTC Participants for delivery to CEDEL Participants or Euroclear
Participants  should note that these trades will  automatically fail on the sale
side unless  affirmative  action is taken. At least three  techniques  should be
readily available to eliminate this potential problem:

      (1)  borrowing  through CEDEL or Euroclear for one day (until the purchase
side of the day trade is  reflected  in their CEDEL or  Euroclear  accounts)  in
accordance with the clearing system's customary procedures;


                                      S-62
<PAGE>

      (2) borrowing the Global  Securities in the U.S. from a DTC Participant no
later than one day prior to settlement,  which would give the Global  Securities
sufficient time to be reflected in their CEDEL or Euroclear  account in order to
settle the sale side of the trade; or

      (3)  staggering the value dates for the buy and sell sides of the trade so
that the value date for the purchase  from the DTC  Participant  is at least one
day prior to the value date for the sale to the CEDEL  Participant  or Euroclear
Participant.

Certain U.S. Federal Income Tax Documentation Requirements

      A beneficial owner of Global Securities  holding  securities through CEDEL
or Euroclear (or through DTC if the holder has an address outside the U.S.) will
be subject to 30% U.S.  withholding  tax that  generally  applies to payments of
interest on  registered  debt issued by U.S.  Persons,  unless (i) each clearing
system, bank or other financial  institution that holds customers' securities in
the  ordinary  course of its trade or  business  in the chain of  intermediaries
between  such  beneficial  owner and the U.S.  entity  required to withhold  tax
complies with  applicable  certification  requirements  and (ii) such beneficial
owner takes one of the  following  steps to obtain an  exemption  or reduced tax
rate:

      Exemption  for non-U.S.  Persons (Form W-8).  Beneficial  owners of Global
Securities  that are non-U.S.  Persons can obtain a complete  exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status).  If
the information  shown on Form W-8 changes,  a new Form W-8 must be filed within
30 days of such change.

      Exemption for non-U.S.  Persons with  effectively  connected  income (Form
4224). A non-U.S. Person,  including a non-U.S.  corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United  States,  can obtain an exemption  from the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively  Connected  with the  Conduct of a Trade or  Business  in the United
States).

      Exemption  or  reduced  rate  for  non-U.S.  Persons  resident  in  treaty
countries (Form 1001). Non-U.S. Persons that are beneficial owners residing in a
country that has a tax treaty with the United  States can obtain an exemption or
reduced tax rate (depending on the treaty terms) by filing Form 1001 (Ownership,
Exemption  or  Reduced  Rate  Certificate).  If the treaty  provides  only for a
reduced  rate,  withholding  tax will be imposed  at that rate  unless the filer
alternatively  files Form W-8. Form 1001 may be filed by the beneficial owner or
his agent.

      Exemption for U.S.  Persons (Form W-9). U.S. Persons can obtain a complete
exemption  from the  withholding  tax by filing  Form W-9  (Payee's  Request for
Taxpayer Identification Number and Certification).

      U.S. Federal Income Tax Reporting Procedure. The Global Securities holder,
or in the  case  of a Form  1001 or a Form  4224  filer,  his  agent,  files  by
submitting the appropriate  form to the person through whom he holds (e.g.,  the
clearing  agency,  in the case of persons  holding  directly on the books of the
clearing agency).  Form W-8 and Form 1001 are effective for three calendar years
and Form 4224 is effective for one calendar year.

      This  summary  does not deal  with  all  aspects  of  foreign  income  tax
withholding that may be relevant to foreign holders of these Global  Securities.
Investors  are advised to consult their own tax advisors for specific tax advice
concerning their holding and disposing of these Global Securities.

      U.S.  Person.  As used herein the term "U.S.  Person"  means a  beneficial
owner of a Senior Note that is for United States federal income tax purposes (i)
a citizen or resident of the United States,  (ii) a corporation,  partnership or
other entity  created or organized in or under the laws of the United  States or
of any  political  subdivision  thereof,  (iii) an estate the income of which is
subject to United States federal income taxation  regardless of its source, (iv)
any other person whose income or gain in respect of a Senior Note is effectively
connected with the conduct of a United States trade or business,  or (v) a trust
if a court within the United States is able to exercise  primary  supervision of
the  administration of the trust and one or more United States  fiduciaries have
the authority to control all substantial decisions of the trust. As used herein,
the term "Non-U.S. Person" means a beneficial owner of a Senior Note that is not
a U.S. Person.


                                      S-63
<PAGE>

                            INDEX OF PRINCIPAL TERMS

      Set forth  below is a list of the  defined  terms used in this  Prospectus
Supplement  and the pages on which the  definitions  of such  terms may be found
herein.

                                                                            Page
                                                                            ----

91-day Treasury Bills ..................................................... S-55
1992 Master Agreement ..................................................... S-54
Add-on Consolidation Loans ......................................S-5, S-30, S-46
Additional Fundings ........................................................ S-7
Additional Guarantor ....................................................... S-3
Additional Guarantors ...................................................... S-3
Additional Student Loans ................................................... S-3
Adjusted Student Loan Rate .......................................... S-14, S-39
Administration Agreement ................................................... S-2
Administration Fee ........................................................ S-12
Administrator .............................................................. S-2
Assumption Payment ........................................................ S-56
Available Funds ........................................................... S-49
Cede ........................................................................ ii
CEDEL ...................................................................... S-1
CEDEL Participants ........................................................ S-42
Citibank ............................................................. S-1, S-43
Class A-1 Note Final Maturity Date .................................. S-15, S-41
Class A-1 Note LIBOR Rate ........................................... S-13, S-39
Class A-1 Note Rate ................................................. S-13, S-39
Class A-1 Noteholders ...................................................... S-7
Class A-1 Noteholders' Interest Basis Carryover ........................... S-14
Class A-1 Noteholders' Interest Carryover Shortfall ....................... S-50
Class A-1 Noteholders' Interest Distribution Amount ....................... S-50
Class A-1 Notes ......................................................... i, S-1
Class A-2 Note Final Maturity Date .................................. S-15, S-41
Class A-2 Note LIBOR Rate ........................................... S-13, S-39
Class A-2 Note Rate ................................................. S-13, S-39
Class A-2 Noteholders ...................................................... S-7
Class A-2 Noteholders' Interest Basis Carryover ........................... S-14
Class A-2 Noteholders' Interest Carryover Shortfall ....................... S-50
Class A-2 Noteholders' Interest Distribution Amount ....................... S-51
Class A-2 Notes ......................................................... i, S-1
Closing Date ............................................................... S-2
Collateral Reinvestment Account ............................................ S-7
Collection Account ......................................................... S-7
Collection Period .......................................................... S-4
Company ................................................................ ii, S-2
Cooperative ............................................................... S-42
Cutoff Date ................................................................ S-2
Deferral .................................................................. S-33
Delinquency Percentage .................................................... S-45
Department ............................................................. ii, S-3
Depositaries ......................................................... S-1, S-43
Depositary ................................................................ S-43
Determination Date ........................................................ S-48
DOE Data Book ............................................................. S-37


                                      S-64
<PAGE>

                                                                            Page
                                                                            ----

DTC .................................................................... ii, S-1
Early Amortization Event .................................................. S-45
Eligible Lender Trustee ................................................. i, S-2
Euroclear .................................................................. S-1
Euroclear Operator ........................................................ S-42
Euroclear Participants .................................................... S-42
Excess Spread ............................................................. S-45
Exchange Act ................................................................ ii
Exchanged Financed Student Loan ........................................... S-46
Exchanged Serial Loan ..................................................... S-46
Expected Interest Collections ....................................... S-14, S-39
Federal Origination Fee ................................................... S-25
Financed Student Loans .................................................. i, S-3
Fitch ..................................................................... S-11
Forbearance ............................................................... S-33
Global Securities ......................................................... S-59
Grace ..................................................................... S-33
GRDF Percentage ........................................................... S-48
GRFP ...................................................................... S-55
GRN ....................................................................... S-55
Gross Trust Swap Payment .................................................. S-10
Guarantors ................................................................. S-3
In-School ................................................................. S-33
In-School Percentage ...................................................... S-48
Indenture .................................................................. S-2
Indenture Trustee .......................................................... S-2
Index Maturity ............................................................ S-41
Indirect Participants ..................................................... S-42
Initial Financed Student Loans ............................................. S-2
Initial Guarantor ...................................................... ii, S-3
Initial Pool Balance ....................................................... S-2
Interest Rate Swap ................................................i, S-10, S-54
IRS ....................................................................... S-57
LIBOR Determination Date .................................................. S-41
LIBOR Reset Period ........................................................ S-41
Liquidated Student Loans .................................................. S-48
Liquidation Proceeds ...................................................... S-49
Loan Purchase Amount ................................................. S-4, S-45
Loan Sale Agreement ........................................................ S-2
Loan Services .......................................................... ii, S-1
Lock-In Period ............................................................ S-55
Minimum Purchase Price .............................................. S-17, S-56
Monthly Available Funds ................................................... S-48
Monthly Collection Period ................................................. S-48
Monthly Payment Date ....................................................... S-8
Monthly Rebate Fee ........................................................ S-24
Moody's ................................................................... S-11
Morgan ............................................................... S-1, S-43


                                      S-65
<PAGE>

                                                                            Page
                                                                            ----

NBD ........................................................................ S-1
NBD Trust Agreement ........................................................ S-1
Net Trust Swap Payment ...............................................S-11, S-55
Net Trust Swap Payment Carryover Shortfall ................................ S-51
Net Trust Swap Receipt ...............................................S-11, S-55
Net Trust Swap Receipt Carryover Shortfall ................................ S-51
New Loan ............................................................. S-4, S-44
New Loans ............................................................ S-4, S-44
Non-U.S. Person ........................................................... S-61
Note LIBOR Rates .......................................................... S-13
Note Rates ................................................................ S-13
Noteholders' Interest Distribution Amount ................................. S-51
Notes ................................................................... i, S-1
Notional Swap Amount .................................................S-10, S-55
Obligors .................................................................. S-17
OID ....................................................................... S-57
Parity Date ................................................................ S-9
Participants .............................................................. S-41
Plan ...................................................................... S-57
Pool Balance .............................................................. S-17
Principal Distribution Adjustment ......................................... S-51
Principal Distribution Amount ........................................S-15, S-51
Purchase Amount ........................................................... S-17
Purchase Collateral Balance .......................................... S-4, S-45
Purchase Premium Amount .............................................. S-4, S-45
Quarterly Interest Period ............................................S-13, S-39
Quarterly Payment Date ................................................ ii, S-13
Rating Agencies ........................................................... S-18
Rating Agency Downgrade ..............................................S-11, S-55
Realized Losses ........................................................... S-51
Record Date ............................................................... S-13
Reference Banks ........................................................... S-41
Repayment ................................................................. S-33
Representative ............................................................ S-58
Reserve Account ............................................................ S-8
Reserve Account Excess ..................................................... S-8
Reserve Account Initial Deposit ............................................ S-8
Revolving Period ..................................................... S-3, S-44
Scheduled Swap Termination Date ...................................... S-1, S-11
Secretary ................................................................. S-25
Seller .................................................................. i, S-1
Seller Trusts ............................................................. S-27
Senior Noteholders ......................................................... S-7
Senior Noteholders' Distribution Amount ................................... S-52
Senior Noteholders' Interest Distribution Amount .......................... S-52
Senior Noteholders' Principal Carryover Shortfall ......................... S-52
Senior Noteholders' Principal Distribution Amount ......................... S-52
Senior Notes ............................................................ i, S-1
Serial Loan .......................................................... S-4, S-45
Serial Loans ......................................................... S-4, S-45
Servicer ................................................................... S-1


                                      S-66
<PAGE>

                                                                            Page
                                                                            ----

Servicer Liability Limit .................................................. S-22
Servicing Agreement ........................................................ S-1
Servicing Fee ............................................................. S-12
Servicing Fee Shortfall ................................................... S-48
SMS ........................................................................ S-1
S&P ....................................................................... S-11
Special Federal Tax Counsel ............................................... S-17
Specified Reserve Account Balance .................................... S-9, S-53
Student Loan Rate Accrual Period .......................................... S-14
Student Loans .............................................................. S-2
Subordinate Note Final Maturity Date .................................S-15, S-41
Subordinate Note Insurance Policy ...................................... i, S-13
Subordinate Note Insurance Policy Premium ................................. S-13
Subordinate Note Insurer ............................................... i, S-13
Subordinate Note LIBOR Rate ..........................................S-13, S-39
Subordinate Note Rate ................................................S-13, S-39
Subordinate Noteholders .................................................... S-7
Subordinate Noteholders' Distribution Amount .............................. S-52
Subordinate Noteholders' Interest Basis Carryover ......................... S-14
Subordinate Noteholders' Interest Carryover Shortfall ..................... S-52
Subordinate Noteholders' Interest Distribution Amount ..................... S-52
Subordinate Noteholders' Principal Carryover Shortfall .................... S-52
Subordinate Noteholders' Principal Distribution Amount .................... S-52
Subordinate Notes ....................................................... i, S-1
Swap Event of Default ..................................................... S-55
Swap Counterparty ....................................................S-10, S-54
Swap Default .............................................................. S-55
Swap Rate ............................................................S-10, S-54
Swap Rating Agencies ...................................................... S-11
Swap Termination Date ..................................................... S-11
T-Bill Rate ............................................................... S-55
Telerate Page 3750 ........................................................ S-41
Terms and Conditions ...................................................... S-43
Three-Month LIBOR ......................................................... S-41
Transfer Agreement ......................................................... S-4
Transfer and Servicing Agreements ......................................... S-44
Transfer Date ............................................................. S-46
Trust ................................................................... i, S-1
Trust Agreement ............................................................ S-2
Trust Swap Payment Amount ................................................. S-53
Trust Swap Receipt Amount ................................................. S-53
U.S. Person ............................................................... S-61
Underwriters .............................................................. S-57
Underwriting Agreement .................................................... S-57
USA Funds .............................................................. ii, S-3
USA Group Guarantee Services ............................................... S-1


                                      S-67
<PAGE>

PROSPECTUS

                           The SMS Student Loan Trusts
                               Asset-Backed Notes
                            Asset-Backed Certificates

                   USA GROUP SECONDARY MARKET SERVICES, INC.,
                                     Seller

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

      The  Asset-Backed  Notes (the "Notes") and the  Asset-Backed  Certificates
(the  "Certificates"  and, together with the Notes, the "Securities")  described
herein  may be sold  from time to time in one or more  series,  in  amounts,  at
prices and on terms to be  determined at the time of sale and to be set forth in
a supplement to this  Prospectus  (a  "Prospectus  Supplement").  Each series of
Securities,  which  will  include  one or more  classes  of  Notes  and,  unless
otherwise specified in the related Prospectus Supplement, one or more classes of
Certificates, will be issued by a trust to be formed with respect to such series
(each, a "Trust"). Each Trust will be formed pursuant to a Trust Agreement to be
entered into among USA Group Secondary Market  Services,  Inc., as seller of the
Student  Loans (as defined  below) (the  "Seller"),  an  affiliate of the Seller
specified in the related Prospectus  Supplement (the "Company") and the Eligible
Lender Trustee  specified in the related  Prospectus  Supplement  (the "Eligible
Lender  Trustee").  The Notes of each series will be issued and secured pursuant
to an Indenture  between the Trust and the  Indenture  Trustee  specified in the
related  Prospectus  Supplement  (the  "Indenture  Trustee") and will  represent
indebtedness of the related Trust.  The  Certificates of a series will represent
fractional  undivided interests in the related Trust. The property of each Trust
will include a pool of education  loans to students and parents of students (the
"Student  Loans"),  certain  monies due or received  thereunder on and after the
applicable  Cutoff  Date set  forth in the  related  Prospectus  Supplement  and
certain other property,  all as described  herein and in the related  Prospectus
Supplement.

      If so  specified  in the  related  Prospectus  Supplement,  each  class of
Securities of any series will represent the right to receive a specified  amount
of payments of  principal  and  interest on the related  Student  Loans,  at the
rates,  on the dates  and in the  manner  described  herein  and in the  related
Prospectus Supplement. The right of each class of Securities to receive payments
may be senior or  subordinate  to the rights of one or more of the other classes
of such series. Distributions on Certificates of a series may be subordinated in
priority to payments due on the related Notes to the extent described herein and
in the related Prospectus  Supplement.  A series may include one or more classes
of Notes and Certificates which differ as to the timing and priority of payment,
interest rate or amount of  distributions in respect of principal or interest or
both. The rate of payment in respect of principal of the Notes and distributions
in respect of the  Certificate  Balance  of the  Certificates  of any class will
depend on the  priority  of  payment  of such  class and the rate and  timing of
payments (including prepayments,  defaults, guarantee payments, liquidations and
repurchases  of Student  Loans) on the related  Student Loans. A rate of payment
lower or higher than that  anticipated  may affect the weighted  average life of
each class of  Securities  in the  manner  described  herein and in the  related
Prospectus Supplement.

      EXCEPT AS OTHERWISE  SPECIFIED IN THE RELATED PROSPECTUS  SUPPLEMENT,  THE
NOTES OF A GIVEN SERIES  REPRESENT  OBLIGATIONS OF, AND THE CERTIFICATES OF SUCH
SERIES  REPRESENT  BENEFICIAL  INTERESTS  IN, THE RELATED  TRUST ONLY AND DO NOT
REPRESENT  OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED OR INSURED BY,
USA GROUP SECONDARY MARKET SERVICES, INC. OR ANY OF ITS AFFILIATES.  PROSPECTIVE
INVESTORS  SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"  BEGINNING
AT PAGE 10 AND IN THE RELATED PROSPECTUS SUPPLEMENT.

      THESE  SECURITIES  HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND  EXCHANGE  COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
SECURITIES AND EXCHANGE  COMMISSION OR ANY STATE  SECURITIES  COMMISSION  PASSED
UPON THE  ACCURACY OR ADEQUACY OF THIS  PROSPECTUS.  ANY  REPRESENTATION  TO THE
CONTRARY IS A CRIMINAL OFFENSE.

Retain this Prospectus for future reference.  This Prospectus may not be used to
consummate sales of Securities offered hereby unless accompanied by a Prospectus
                                  Supplement.

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

                  The date of this Prospectus is May 15, 1998.


<PAGE>

                   AVAILABLE INFORMATION AVAILABLE INFORMATION

      USA Group Secondary Market Services,  Inc. ("SMS"),  as originator of each
Trust, has filed with the Securities and Exchange  Commission (the "Commission")
a Registration Statement (together with all amendments and exhibits thereto, the
"Registration  Statement")  under the  Securities  Act of 1933,  as amended (the
"Securities  Act"),  with  respect  to  the  Securities  offered  hereby.   This
Prospectus, 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, New York, New York 10048, and 500 West Madison Street, 14th Floor,
Chicago,  Illinois 60661.  Copies of the Registration  Statement may be obtained
from the Public Reference  Section of the Commission at 450 Fifth Street,  N.W.,
Washington, D.C. 20549, at prescribed rates. The Commission maintains a Web site
at http://www.sec.gov  containing  registration statements and other information
regarding  registrants,   including  SMS,  that  file  electronically  with  the
Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      All  documents  filed by SMS,  as  originator  of any Trust,  pursuant  to
Section 13(a),  13(c),  14 or 15(d) of the  Securities  Exchange Act of 1934, as
amended,  subsequent to the date of this Prospectus and prior to the termination
of the  offering  of the  Securities  shall  be  deemed  to be  incorporated  by
reference in this  Prospectus.  Any statement  contained herein or in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded  for purposes of this  Prospectus to the extent that a
statement  contained herein or in any subsequently  filed document which also is
to be  incorporated  by reference  herein 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.

      SMS will provide  without charge to each person,  including any beneficial
owner of  Securities,  to whom a copy of this  Prospectus is  delivered,  on the
written  or  oral  request  of any  such  person,  a  copy  of any or all of the
documents  incorporated  herein  or in  any  related  Prospectus  Supplement  by
reference,  except the  exhibits to such  documents  (unless  such  exhibits are
specifically  incorporated  by reference in such  documents).  Requests for such
copies should be directed to President,  USA Group  Secondary  Market  Services,
Inc., 30 South Meridian,  Indianapolis,  Indiana  46204-3503  (Telephone:  (317)
951-5640).


                                       ii
<PAGE>

                                TABLE OF CONTENTS

AVAILABLE INFORMATION ......................................................  ii

INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE ............................  ii

SUMMARY OF TERMS ...........................................................   1

RISK FACTORS ...............................................................  10
   Risk that Failure to Comply with Student Loan Origination 
      and Servicing Procedures for Student Loans May Adversely 
      Affect the Trust's Ability to Pay Principal and Interest 
      on the Related Notes and Certificates ................................  10
   Variability of Actual Cash Flows; Risk of Shortfalls to 
      Holders of Notes and Certificates Resulting from 
      Inability of Related Indenture Trustee to Liquidate 
      Student Loans ........................................................  11
   Unsecured Nature of Student Loans; Risk that Financial Status 
      of a Federal Guarantor Will Affect Its Ability to Make 
      Guarantee Payments ...................................................  12
   Default Risk on Certain Student Loans ...................................  12
   Fees Payable on Certain Student Loans ...................................  12
   Risk that Change in Law Will Adversely Affect Student 
      Loans, Guarantors, the Seller or the Servicer ........................  12
   Increased Fees; Decreased Assistance ....................................  13
   Impact of Direct Lending ................................................  13
   Reserves ................................................................  13
   Risks Resulting from Subordination of Principal and 
      Interest Payments; Limited Assets ....................................  13
   Risk Resulting from Use of the Pre-Funding Account 
      or Collateral Reinvestment Account to Make 
      Additional Fundings ..................................................  13
   Maturity and Prepayment Considerations ..................................  14
   Risk of Removal of Servicer upon Servicer Default .......................  15
   Insolvency Risk .........................................................  15
   Book-Entry Registration .................................................  16

FORMATION OF THE TRUSTS ....................................................  16
   The Trusts ..............................................................  16
   Eligible Lender Trustee .................................................  16

USE OF PROCEEDS ............................................................  17

USA GROUP, SMS, THE SELLER AND THE SERVICER ................................  17
   USA Group ...............................................................  17
   SMS .....................................................................  18
   The Seller ..............................................................  18
   The Servicer ............................................................  18

THE STUDENT LOAN POOLS .....................................................  19
   General .................................................................  19
   Origination and Marketing Process .......................................  19
   Servicing and Collections Process .......................................  20
   Claims and Recovery Rates ...............................................  20

FEDERAL FAMILY EDUCATION LOAN PROGRAM ......................................  20
   General .................................................................  20
   Legislative and Administrative Matters ..................................  21
   Eligible Lenders, Students and Educational Institutions .................  22


                                       iii
<PAGE>

   Financial Need Analysis .................................................  22
   Special Allowance Payments ..............................................  23
   Federal Stafford Loans ..................................................  23
      Interest .............................................................  23
      Interest Subsidy Payments ............................................  24
      Loan Limits ..........................................................  25
      Repayment ............................................................  25
      Grace Periods, Deferral Periods and Forbearance Periods ..............  25
   Federal Unsubsidized Stafford Loans .....................................  26
   Federal PLUS and Federal SLS Loan Programs ..............................  26
      Loan Limits ..........................................................  26
      Interest .............................................................  27
      Repayment, Deferments ................................................  27
   Federal Consolidation Loan Program ......................................  27
   Federal Guarantors ......................................................  28
   Federal Insurance and Reinsurance of Federal Guarantors .................  29

WEIGHTED AVERAGE LIVES OF THE SECURITIES ...................................  31

POOL FACTORS AND TRADING INFORMATION .......................................  31

DESCRIPTION OF THE NOTES ...................................................  32
   General .................................................................  32
   Principal of and Interest on the Notes ..................................  32
   The Indenture ...........................................................  33
      Modification of Indenture ............................................  33
      Events of Default; Rights upon Event of Default                         33
      Certain Covenants ....................................................  35
      Annual Compliance Statement ..........................................  36
      Indenture Trustee's Annual Report ....................................  36
      Satisfaction and Discharge of Indenture. .............................  36
      The Indenture Trustee ................................................  36

DESCRIPTION OF THE CERTIFICATES ............................................  36
   General .................................................................  36
   Principal and Interest in Respect of the Certificates ...................  37

CERTAIN INFORMATION REGARDING THE SECURITIES ...............................  37
   Fixed Rate Securities ...................................................  37
   Floating Rate Securities ................................................  37
   Book-Entry Registration .................................................  38
   Definitive Securities ...................................................  39
   List of Securityholders .................................................  39
   Reports to Securityholders ..............................................  39

DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS .......................  40
   General .................................................................  40
   Sale of Student Loans; Representations and Warranties ...................  40
   Additional Fundings .....................................................  41
   Accounts ................................................................  41


                                       iv
<PAGE>

   Servicing Procedures ....................................................  42
   Payments on Student Loans ...............................................  42
   Servicer Covenants ......................................................  42
   Servicer Compensation ...................................................  43
   Distributions ...........................................................  43
   Credit and Cash Flow Enhancement ........................................  44
      General ..............................................................  44
      Reserve Account ......................................................  44
   Statements to Indenture Trustee and Trust ...............................  44
   Evidence as to Compliance ...............................................  45
   Certain Matters Regarding the Servicer ................................... 45
   Servicer Default ......................................................... 46
   Rights upon Servicer Default ............................................. 46
   Waiver of Past Defaults .................................................. 46
   Amendment ................................................................ 47
   Insolvency Event ......................................................... 47
   Payment of Notes ......................................................... 48
   Company Liability ........................................................ 48
   Termination .............................................................. 48
      Optional Redemption ................................................... 48
      Auction of Student Loans .............................................. 48
   Administration Agreement ................................................. 49

CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS .................................. 49
   Transfer of Student Loans ................................................ 49
   Consumer Protection Laws ................................................. 50
   Loan Origination and Servicing Procedures Applicable to Student Loans      50
   Student Loans Generally Not Subject to Discharge in Bankruptcy ........... 51

CERTAIN FEDERAL INCOME TAX CONSEQUENCES ..................................... 51

TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE ............................. 52
   Tax Characterization of the Trust ........................................ 52
   Tax Consequences to Holders of the Notes ................................. 52
      Treatment of the Notes as Indebtedness ................................ 52
      Original Issue Discount ............................................... 52
      Interest Income on the Notes .......................................... 52
      Optional Election ..................................................... 53
      Sale or Other Disposition ............................................. 53
      Foreign Holders ....................................................... 53
      Backup Withholding .................................................... 54
   Recent Legislation ....................................................... 54
   Tax Consequences to Holders of the Certificates .......................... 54
      Classification as a Partnership ....................................... 54
      Treatment of the Trust as a Partnership ............................... 54
      Partnership Taxation .................................................. 55
      Computation of Income ................................................. 56
      Determining the Bases of Trust Assets ................................. 56


                                        v
<PAGE>

      Discount and Premium .................................................. 56
      Disposition of Certificates ........................................... 56
      Allocations Between Transferors and Transferees ....................... 57
      Section 754 Election .................................................. 57
      Administrative Matters ................................................ 57
      Tax Consequences to Foreign Certificateholders ........................ 58
      Backup Withholding .................................................... 58

TRUSTS IN WHICH ALL RESIDUAL INTERESTS ARE RETAINED BY THE SELLER OR
   AN AFFILIATE OF THE SELLER ............................................... 58
   Tax Characterization of the Trust ........................................ 58
   Tax Consequences to Holders of the Notes ................................. 58
      Treatment of the Notes as Indebtedness ................................ 58

CERTAIN STATE TAX CONSEQUENCES .............................................. 59
      Tax Consequences with Respect to the Notes ............................ 59
      Tax Consequences with Respect to the Certificates ..................... 59

ERISA CONSIDERATIONS ........................................................ 60
   The Notes ................................................................ 60
   The Certificates ......................................................... 61

PLAN OF DISTRIBUTION ........................................................ 61

LEGAL MATTERS ............................................................... 62

INDEX OF PRINCIPAL DEFINED TERMS ............................................ 63


                                       vi

<PAGE>

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

                                SUMMARY OF TERMS

      The  following  summary is  qualified  in its entirety by reference to the
detailed information  appearing elsewhere in this Prospectus and by reference to
the  information  with respect to the Securities of any series  contained in the
related  Prospectus  Supplement to be prepared and delivered in connection  with
the  offering  of  such  Securities.  Certain  capitalized  terms  used  in this
Prospectus are defined  elsewhere herein on the pages indicated in the "Index of
Principal Terms" which begins on page 62 hereof.

Issuer .......................  With respect to each series of  Securities,  the
                                   trust  to  be  formed  pursuant  to  a  Trust
                                   Agreement (as amended and  supplemented  from
                                   time to time, a "Trust  Agreement") among the
                                   Seller,  the Company and the Eligible  Lender
                                   Trustee  for such Trust  (the  "Trust" or the
                                   "Issuer").

Seller .......................  USA Group Secondary  Market  Services,  Inc.,  a
                                   Delaware  corporation ("SMS"), as seller (the
                                   "Seller").   SMS  is  an   affiliate  of  the
                                   Servicer  and USA  Group,  Inc.  Because  the
                                   Seller is not eligible to hold legal title to
                                   Federal  Student  Loans,  an eligible  lender
                                   will  hold  legal  title to  Federal  Student
                                   Loans on behalf of the Seller  pursuant  to a
                                   trust agreement  between such eligible lender
                                   and the Seller.  References  to the  "Seller"
                                   herein  include the related  eligible  lender
                                   for all  purposes  involving  the  holding or
                                   transfer of legal title to the Student Loans.

Servicer .....................  USA Group  Loan  Services,   Inc.,   a  Delaware
                                   non-profit corporation ("Loan Services"),  as
                                   servicer,   or  such  other  servicer  as  is
                                   specified    in   the   related    Prospectus
                                   Supplement (the "Servicer"). Loan Services is
                                   an affiliate of SMS and USA Group, Inc.

Eligible Lender Trustee.......  For each trust,  such entity as is  specified as
                                    the Eligible  Lender  Trustee in the related
                                    Prospectus Supplement.

Indenture Trustee ............  With respect to each series of  Securities,  the
                                    Indenture  Trustee  specified in the related
                                    Prospectus  Supplement  under  an  Indenture
                                    between the Trust and the related  Indenture
                                    Trustee (as amended  and  supplemented  from
                                    time to time, an "Indenture").

Administrator ................  SMS in  its  capacity  as   administrator   (the
                                    "Administrator").

Company ......................  An  affiliate  of the Seller to be  specified in
                                    the related Prospectus Supplement.

The Notes ....................  Each series of Securities  will  include  one or
                                    more classes of Notes,  which will be issued
                                    pursuant to the Indenture.

                                Unless   otherwise   specified  in  the  related
                                    Prospectus   Supplement,   Notes   will   be
                                    available for purchase in  denominations  of
                                    $1,000 and  integral  multiples  thereof and
                                    will be available in  book-entry  form only.
                                    Unless  otherwise  specified  in the related
                                    Prospectus  Supplement,  Noteholders will be
                                    able to receive Definitive Notes only in the
                                    limited circumstances described herein or in
                                    the  related  Prospectus   Supplement.   See
                                    "Certain    Information     Regarding    the
                                    Securities--Definitive Securities".

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


                                       1
<PAGE>

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

                                Unless   otherwise   specified  in  the  related
                                    Prospectus  Supplement,  each class of Notes
                                    will have a stated principal amount and will
                                    bear  interest at a specified  rate or rates
                                    (with  respect to each  class of Notes,  the
                                    "Interest  Rate").  Each  class of Notes may
                                    have a different Interest Rate, which may be
                                    a fixed,  variable  or  adjustable  Interest
                                    Rate, or any  combination  of the foregoing.
                                    The  related   Prospectus   Supplement  will
                                    specify the Interest  Rate for each class of
                                    Notes  or the  method  for  determining  the
                                    Interest Rate.

                                With respect to a series  that  includes  two or
                                    more classes of Notes, each class may differ
                                    as  to  timing  and  priority  of  payments,
                                    seniority,  allocations of losses,  Interest
                                    Rate or amount of payments of  principal  or
                                    interest,   or  payments  of   principal  or
                                    interest  in  respect  of any such  class or
                                    classes  may or may  not be  made  upon  the
                                    occurrence of specified events.

The Certificates .............  Each series of Securities will, unless otherwise
                                    specified   in   the   related    Prospectus
                                    Supplement,  include one or more  classes of
                                    Certificates  which will be issued  pursuant
                                    to the related Trust Agreement.

                                Unless   otherwise   specified  in  the  related
                                    Prospectus Supplement,  Certificates will be
                                    available   for   purchase   in  a   minimum
                                    denomination   of  $1,000  and  in  integral
                                    multiples  of $1,000 in excess  thereof  and
                                    will be available in book-entry form. Unless
                                    otherwise    specified    in   the   related
                                    Prospectus  Supplement,   Certificateholders
                                    will   be   able   to   receive   Definitive
                                    Certificates    only    in    the    limited
                                    circumstances  described  herein  or in  the
                                    related Prospectus Supplement.  See "Certain
                                    Information           Regarding          the
                                    Securities--Definitive Securities".

                                Unless   otherwise   specified  in  the  related
                                    Prospectus   Supplement,   each   class   of
                                    Certificates will have a stated  Certificate
                                    Balance specified in the related  Prospectus
                                    Supplement (the  "Certificate  Balance") and
                                    will  accrue  interest  on such  Certificate
                                    Balance at a specified rate (with respect to
                                    each    class    of    Certificates,     the
                                    "Pass-Through    Rate").   Each   class   of
                                    Certificates    may    have   a    different
                                    Pass-Through  Rate,  which  may be a  fixed,
                                    variable or adjustable  Pass-Through Rate or
                                    any   combination  of  the  foregoing.   The
                                    related  Prospectus  Supplement will specify
                                    the  Pass-Through  Rate  for  each  class of
                                    Certificates  or the method for  determining
                                    the Pass-Through Rate.

                                With respect to a series  that  includes  two or
                                    more classes of Certificates, each class may
                                    differ  as  to  timing   and   priority   of
                                    distributions,   seniority,  allocations  of
                                    losses,   Pass-Through  Rate  or  amount  of
                                    distributions  in  respect of  principal  or
                                    interest,  or  distributions  in  respect of
                                    principal or interest in respect of any such
                                    class or classes may or may not be made upon
                                    the occurrence of specified events.

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


                                       2
<PAGE>

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

                                To  the   extent   specified   in  the   related
                                    Prospectus   Supplement,   distributions  in
                                    respect   of   the   Certificates   may   be
                                    subordinated   in  priority  of  payment  to
                                    payments on the Notes.

Assets of the Trust ..........  The assets of each Trust will  include a pool of
                                    student loans  consisting of education loans
                                    to   students   and   parents  of   students
                                    ("Federal   Student   Loans"   or   "Student
                                    Loans"),   which  will  include   rights  to
                                    receive  payments  made with respect to such
                                    Student Loans and the proceeds  thereof.  On
                                    or prior to the Closing  Date  specified  in
                                    the  related   Prospectus   Supplement  with
                                    respect to a Trust (a "Closing  Date"),  the
                                    Seller  will sell  Student  Loans  having an
                                    aggregate principal balance specified in the
                                    related Prospectus Supplement as of the date
                                    specified  therein (a "Cutoff Date"), to the
                                    Eligible  Lender  Trustee  on  behalf of the
                                    Trust  pursuant to a Loan Sale Agreement (as
                                    amended and supplemented  from time to time,
                                    a "Loan Sale  Agreement")  among the Seller,
                                    the related  Trust and the related  Eligible
                                    Lender  Trustee.  The property of each Trust
                                    will also  include  amounts  on  deposit  in
                                    certain   trust   accounts,   including  the
                                    related  Collection  Account,   any  Reserve
                                    Account,   any  Pre-Funding   Account,   any
                                    Collateral   Reinvestment  Account  and  any
                                    other account  identified in the  applicable
                                    Prospectus Supplement.

                                The Student  Loans  sold  to any  Trust  will be
                                    selected   from   Student   Loans  owned  or
                                    controlled  by the Seller  based on criteria
                                    specified  in  the   applicable   Loan  Sale
                                    Agreement  and  described  herein and in the
                                    related Prospectus Supplement.

                                Each Student  Loan  sold  to  any  Trust   will,
                                    subject   to   compliance    with   specific
                                    origination    and   servicing    procedures
                                    prescribed    by   federal   and   guarantor
                                    regulations, be guaranteed as to the payment
                                    of  principal  and  interest  by a state  or
                                    private   non-profit   guarantor   (each,  a
                                    "Federal  Guarantor" or "Guarantor"),  which
                                    Guarantor is reinsured by the  Department of
                                    Education (the "Department") for between 80%
                                    and 100% of the  amount  of  default  claims
                                    paid by such Federal  Guarantor  for a given
                                    federal  fiscal  year  for  loans  disbursed
                                    prior to October 1, 1993,  for 78% to 98% of
                                    default  claims paid for loans  disbursed on
                                    or after  October 1,  1993,  and for 100% of
                                    death, disability, bankruptcy, closed school
                                    and false certification claims paid. Amounts
                                    paid  by  a   Guarantor   pursuant   to  its
                                    guarantee   are   herein   referred   to  as
                                    "Guarantee  Payments".  See "Federal  Family
                                    Education Loan Program--Federal  Guarantors"
                                    and "--Federal  Insurance and Reinsurance of
                                    Federal Guarantors".

                                If  so  provided   in  the  related   Prospectus
                                    Supplement,  during the period (the "Funding
                                    Period")  from the  Closing  Date  until the
                                    first to occur of (i) the  amount on deposit
                                    in the  Pre-Funding  Account being less than
                                    an   amount   specified   in   the   related
                                    Prospectus  Supplement,  (ii)  an  Event  of
                                    Default  occurring  under the  Indenture,  a
                                    Servicer  Default  occurring  under the Loan
                                    Servicing   Agreement  or  an  Administrator
                                    Default  

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


                                       3
<PAGE>

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

                                     occurring    under    the    Administration
                                     Agreement,    (iii)   certain   events   of
                                     insolvency occurring with respect to SMS or
                                     (iv) the last day of the Collection  Period
                                     preceding a Distribution  Date specified in
                                     the  related  Prospectus   Supplement,   an
                                     account will be  maintained  in the name of
                                     the  Indenture  Trustee  (the  "Pre-Funding
                                     Account").  The  amount on  deposit  in the
                                     Pre-Funding   Account   (the   "Pre-Funding
                                     Amount") on the Closing  Date will equal an
                                     amount specified in the related  Prospectus
                                     Supplement  (which will be deposited out of
                                     the net proceeds of the sale of the related
                                     Securities) and, during the Funding Period,
                                     will be  reduced  from  time to time by the
                                     amount  thereof  used  to  make  Additional
                                     Fundings.

                                In  addition,  if so  provided  in  the  related
                                    Prospectus Supplement,  in lieu of a Funding
                                    Period,  during the period  (the  "Revolving
                                    Period")  from the  Closing  Date  until the
                                    first to occur of (i) an event  described in
                                    clauses  (ii)  or  (iii)  of  the  preceding
                                    paragraph or such additional event or events
                                    as are  described in the related  Prospectus
                                    Supplement as having such effect  (each,  an
                                    "Early Amortization Event") or (ii) the last
                                    day of the  Collection  Period  preceding  a
                                    Distribution  Date  specified in the related
                                    Prospectus  Supplement,  an account  will be
                                    maintained  in the  name  of  the  Indenture
                                    Trustee   (the   "Collateral    Reinvestment
                                    Account").  The  amount  on  deposit  in the
                                    Collateral   Reinvestment   Account  on  the
                                    Closing  Date may,  if so  specified  in the
                                    related Prospectus  Supplement,  include (a)
                                    an   amount   specified   in   the   related
                                    Prospectus   Supplement   (which   will   be
                                    deposited  out of the  net  proceeds  of the
                                    sale  of the  related  Securities)  and  (b)
                                    during the Revolving Period,  principal will
                                    not be  distributed on the Securities of the
                                    related  series and  principal  collections,
                                    together   with   (if  and  to  the   extent
                                    described   in   the   related    Prospectus
                                    Supplement)   interest  collections  on  the
                                    Student  Loans that are in excess of amounts
                                    required to be distributed  therefrom,  will
                                    be  deposited  from  time  to  time  in  the
                                    Collateral  Reinvestment Account and will be
                                    used to make Additional Fundings.

                                Additional  Fundings will consist of one or more
                                    of the following, in each case if and to the
                                    extent  specified in the related  Prospectus
                                    Supplement:   (i)   interest   payments   to
                                    Noteholders and  Certificateholders  in lieu
                                    of collections of interest on certain of the
                                    Student Loans to the extent such interest is
                                    not paid  currently but is  capitalized  and
                                    added  to  the  principal  balance  of  such
                                    Student  Loans;  (ii)  payments  to purchase
                                    from the Seller under certain  circumstances
                                    certain  additional  Student  Loans,  in the
                                    case of a Funding Period,  made to borrowers
                                    who have  existing  Student  Loans  that are
                                    part  of the  pool  of  Student  Loans  of a
                                    series  as of  the  Cutoff  Date  ("Existing
                                    Borrowers")  and, in the case of a Revolving
                                    Period, made to borrowers which may include,
                                    but will not be limited to, borrowers who at
                                    the time of such  purchase by the Trust have
                                    existing Student Loans that are part of such
                                    pool;  

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


                                       4
<PAGE>

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

                                    and (iii)  payments to fund the  origination
                                    by   the   related   Trust   under   certain
                                    circumstances of certain  additional Student
                                    Loans, in the case of a Funding Period, made
                                    to Existing  Borrowers and, in the case of a
                                    Revolving  Period,  made to borrowers who at
                                    the time of such  origination  have existing
                                    Student  Loans that are part of the  related
                                    pool.   If  so   provided   in  the  related
                                    Prospectus  Supplement,  Additional Fundings
                                    may  continue  to occur  after  the  Funding
                                    Period  or  Revolving   Period.   Additional
                                    Fundings  occurring after the Funding Period
                                    or  Revolving  Period  will be  funded  from
                                    distributions  on the related  Student Loans
                                    in  the  manner  specified  in  the  related
                                    Prospectus  Supplement.  See "Description of
                                    the       Transfer       and       Servicing
                                    Agreements--Additional Fundings".

Guarantors ...................  Each Student  Loan  sold  to  any  Trust   will,
                                    subject   to   compliance    with   specific
                                    origination    and   servicing    procedures
                                    prescribed    by   federal   and   guarantor
                                    regulations, be guaranteed as to the payment
                                    of  principal  and  interest  by  a  Federal
                                    Guarantor,   which   Federal   Guarantor  is
                                    reinsured by the  Department for between 80%
                                    and 100% of the  amount  of  default  claims
                                    paid by such Federal  Guarantor  for a given
                                    federal  fiscal  year  for  loans  disbursed
                                    prior to October 1, 1993,  for 78% to 98% of
                                    default  claims  for loans  disbursed  on or
                                    after  October  1,  1993,  and  for  100% of
                                    death, disability, bankruptcy, closed school
                                    and false  certification  claims  paid.  See
                                    "Federal      Family      Education     Loan
                                    Program--Federal  Guarantors" and "--Federal
                                    Insurance   and   Reinsurance   of   Federal
                                    Guarantors".

Credit and Cash Flow
  Enhancement ................  If  and to the extent  specified  in the related
                                    Prospectus  Supplement,  credit or cash flow
                                    enhancement  with  respect to a Trust or any
                                    class or classes of  Securities  may include
                                    any   one  or   more   of   the   following:
                                    subordination  of one or more other  classes
                                    of    Securities,    a   Reserve    Account,
                                    over-collateralization,  letters  of credit,
                                    credit  or  liquidity   facilities,   surety
                                    bonds,   guaranteed   investment  contracts,
                                    repurchase  obligations,   other  agreements
                                    with  respect  to third  party  payments  or
                                    other   support,   cash  deposits  or  other
                                    arrangements.  Any  form of  credit  or cash
                                    flow    enhancement    may   have    certain
                                    limitations  and  exclusions  from  coverage
                                    thereunder,  which will be  described in the
                                    related Prospectus Supplement.

Reserve Account ..............  If  so  specified  in  the  related   Prospectus
                                    Supplement,  an  account  in the name of the
                                    related   Indenture  Trustee  (the  "Reserve
                                    Account") will be established and maintained
                                    by  the  Administrator  with  the  Indenture
                                    Trustee in accordance with the directions of
                                    the  Administrator  and  will be an asset of
                                    the   applicable   Trust.   To  the   extent
                                    specified   in   the   related    Prospectus
                                    Supplement,  the Seller will make an initial
                                    deposit  into  the  Reserve  Account  on the
                                    Closing  Date  having  a value  equal to the
                                    amount    specified   in   the    Prospectus
                                    Supplement  (the  "Reserve  Account  Initial
                                    Deposit");   the  Reserve   Account  Initial
                                    Deposit    will   be   augmented   on   each
                                    Distribution  Date 

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


                                       5
<PAGE>

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

                                    by the deposit  into the Reserve  Account of
                                    any  remaining   Available  Funds  for  such
                                    Distribution  Date. See  "Description of the
                                    Transfer            and            Servicing
                                    Agreements--Distributions"  in  the  related
                                    Prospectus Supplement.

                                Amounts in the Reserve Account will be available
                                    to cover  shortfalls  in amounts  due to the
                                    holders  of  those   classes  of  Securities
                                    specified   in   the   related    Prospectus
                                    Supplement  in  the  manner  and  under  the
                                    circumstances specified therein. The related
                                    Prospectus  Supplement  will also specify to
                                    whom and the manner and circumstances  under
                                    which  amounts  on  deposit  in the  Reserve
                                    Account  (after  giving  effect to all other
                                    required  distributions  to be  made  by the
                                    applicable Trust) in excess of the Specified
                                    Reserve  Account  Balance (as defined in the
                                    related   Prospectus   Supplement)  will  be
                                    distributed.

Transfer and Servicing
  Agreements .................  With respect to each Trust, the Seller will sell
                                    the  related  Student  Loans  to such  Trust
                                    pursuant to a Loan Sale Agreement,  with the
                                    related   Eligible  Lender  Trustee  holding
                                    legal title thereto. The rights and benefits
                                    of  such  Trust  and  the  Eligible   Lender
                                    Trustee under the Loan Sale  Agreement  will
                                    be  assigned  to the  Indenture  Trustee  as
                                    collateral  for  the  Notes  of the  related
                                    series.   Pursuant   to  a  Loan   Servicing
                                    Agreement   between  the  Servicer  and  the
                                    Eligible Lender Trustee (the "Loan Servicing
                                    Agreement"),  the  Servicer  will agree with
                                    such Trust to be responsible  for servicing,
                                    managing and maintaining the custody of, and
                                    making  collections  on, the pool of Student
                                    Loans  and  preparing  and  filing  with the
                                    Department   and  the   applicable   Federal
                                    Guarantor  all  appropriate  claim forms and
                                    other documents and filings on behalf of the
                                    Eligible  Lender  Trustee  in order to claim
                                    the  Interest  Subsidy  Payments and Special
                                    Allowance  Payments  from the  Department in
                                    respect  of  the   Federal   Student   Loans
                                    entitled   thereto.    In   addition,    the
                                    Administrator    will   undertake    certain
                                    administrative  duties with  respect to such
                                    Trust under an Administration Agreement.

                                Unless   otherwise   specified  in  the  related
                                    Prospectus  Supplement,  the Seller  will be
                                    obligated   under  the  related   Loan  Sale
                                    Agreement  to  repurchase,  and the Servicer
                                    will be  obligated  under the  related  Loan
                                    Servicing   Agreement  to  arrange  for  the
                                    purchase   of,  any  Student   Loan  if  the
                                    interest of such Trust therein is materially
                                    adversely   affected  by  a  breach  of  any
                                    representation,    warranty    or   covenant
                                    (including   the   Servicer's   covenant  to
                                    service all the Student  Loans in accordance
                                    with  applicable   laws,   restrictions  and
                                    guidelines)   made  by  the  Seller  or  the
                                    Servicer,  as the case may be, with  respect
                                    to the Student Loans,  if the breach has not
                                    been cured  following  the  discovery  by or
                                    notice to the Seller or the Servicer, as the
                                    case  may  be,  of  the   breach  (it  being
                                    understood  that any such  breach  that does
                                    not affect  any  Guarantor's  obligation  to
                                    guarantee  payment of such Student Loan will
                                    not be considered to have a material adverse
                                    effect for this purpose).  In the event that
                                    Notes of any series remain  outstanding  and
                                    there is a  

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


                                       6
<PAGE>

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

                                    dispute  regarding  whether the interests of
                                    the related Trust are  materially  adversely
                                    affected   by   any   such    breach,    the
                                    determination as to whether the interests of
                                    such Trust are so  affected  will be made by
                                    the Indenture  Trustee.  In such event,  the
                                    determination of the Indenture  Trustee will
                                    be   dispositive.    In   the   event   only
                                    Certificates  remain  outstanding,  any such
                                    determination  will be made by the  Eligible
                                    Lender Trustee and its determination will be
                                    dispositive. In addition, if so specified in
                                    the  related  Prospectus   Supplement,   the
                                    Seller or the Servicer,  as the case may be,
                                    will be obligated  to  reimburse  such Trust
                                    for  any   accrued   interest   amounts  not
                                    guaranteed  by a  Guarantor  due to,  or any
                                    Interest   Subsidy   Payments   or   Special
                                    Allowance  Payments  lost as a result  of, a
                                    breach of the Seller's  representations  and
                                    warranties or the Servicer's  covenants,  as
                                    the case may be, with respect to any Student
                                    Loan.  The  liability  of the  Seller or the
                                    Servicer,  as the  case  may  be,  will  not
                                    exceed the amount that the  Guarantor  would
                                    have  paid  if the  Student  Loan  had  been
                                    accepted  and  paid  by the  Guarantor  as a
                                    claim.

                                Unless   otherwise   specified  in  the  related
                                    Prospectus  Supplement,  the  Servicer  will
                                    receive a fee (the "Servicing Fee") equal to
                                    a specified  percentage of the Pool Balance,
                                    as  set  forth  in  the  related  Prospectus
                                    Supplement,    together   with   any   other
                                    administrative   fees  and  similar  charges
                                    specified   in   the   related    Prospectus
                                    Supplement.   The   Servicing  Fee  will  be
                                    payable out of  Available  Funds and amounts
                                    on  deposit  in the  Reserve  Account on the
                                    dates  specified  in the related  Prospectus
                                    Supplement. See "Description of the Transfer
                                    and     Servicing      Agreements--Servicing
                                    Compensation"  herein  and  in  the  related
                                    Prospectus Supplement.

Termination ..................  The obligations of the Seller, the Servicer, the
                                    Administrator,  the Eligible  Lender Trustee
                                    and  the  Indenture  Trustee  relating  to a
                                    particular Trust will terminate upon (i) the
                                    maturity  or other  liquidation  of the last
                                    Student   Loan   in  such   Trust   and  the
                                    disposition  of  any  amount  received  upon
                                    liquidation  of any such  remaining  Student
                                    Loans,   and   (ii)  the   payment   to  the
                                    Noteholders  and the  Certificateholders  of
                                    the related  series of all amounts  required
                                    to be paid to them. See  "Description of the
                                    Transfer            and            Servicing
                                    Agreements--Termination".

Optional Redemption ..........  If  the Seller or any other  party  named in the
                                    related Prospectus  Supplement exercises its
                                    option to purchase  the  Student  Loans of a
                                    Trust in the  manner  and on the  respective
                                    terms   and   conditions   described   under
                                    "Description  of the Transfer and  Servicing
                                    Agreements--Termination--Optional
                                    Redemption",  the outstanding  Notes will be
                                    redeemed  and  the  Certificateholders  will
                                    receive a  distribution  as set forth in the
                                    related Prospectus Supplement.

Mandatory Redemption .........  To  the  extent  that  amounts on deposit in any
                                    Pre-Funding     Account    or     Collateral
                                    Reinvestment  Account  for a series have not
                                    been fully applied to Additional Fundings by
                                    the 

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


                                       7
<PAGE>

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

                                    Trust by the end of the  Funding  Period  or
                                    Revolving Period, respectively,  the related
                                    Noteholders  may receive as a prepayment  of
                                    principal  an  amount  equal  to the  amount
                                    remaining    in   such    account   on   the
                                    Distribution Date immediately following  the
                                    end of such period. See "Description  of the
                                    Notes--Principal  of  and  Interest  on  the
                                    Notes".

Auction of Student Loans .....  If  so  provided   in  the  related   Prospectus
                                    Supplement, all remaining Student Loans held
                                    by a Trust will be  offered  for sale by the
                                    Indenture  Trustee on any Distribution  Date
                                    occurring  on or after a date  specified  in
                                    such Prospectus  Supplement.  The Seller and
                                    related or unrelated third parties may offer
                                    bids for such Student  Loans.  The Indenture
                                    Trustee will accept the highest bid equal to
                                    or  in  excess  of  the  aggregate  Purchase
                                    Amounts of such Student  Loans as of the end
                                    of   the   Collection   Period   immediately
                                    preceding the related Distribution Date. The
                                    proceeds of such sale will be used to redeem
                                    all related  Notes and to retire the related
                                    Certificates.   See   "Description   of  the
                                    Transfer            and            Servicing
                                    Agreements--Termination--Auction  of Student
                                    Loans".

Tax Considerations ...........  Upon the issuance of each series of  Securities,
                                    except as otherwise  provided in the related
                                    Prospectus  Supplement,  Brown  & Wood  LLP,
                                    federal tax counsel to the applicable  Trust
                                    and  counsel to the  Underwriters  ("Federal
                                    Tax  Counsel"),  will  deliver an opinion to
                                    the  effect  that,  for  federal  income tax
                                    purposes:  (i) the Notes of such series will
                                    be  or,  in   certain   cases,   should  be,
                                    characterized  as debt,  and (ii) the  Trust
                                    will not be  characterized as an association
                                    (or a publicly traded  partnership)  taxable
                                    as a corporation.

                                Unless  otherwise  specified  in the  applicable
                                    Prospectus Supplement,  each Noteholder,  by
                                    the  acceptance of a Note of a given series,
                                    will   agree   to   treat   such   Note   as
                                    indebtedness, and each Certificateholder, if
                                    any, by the acceptance of a Certificate of a
                                    given  series,   will  agree  to  treat  the
                                    related Trust as a partnership in which such
                                    Certificateholder  is a partner  for federal
                                    income and state  income  tax and  franchise
                                    tax purposes.  Alternative characterizations
                                    of such  Trust  and  such  Certificates  are
                                    possible, but would not result in materially
                                    adverse      tax       consequences       to
                                    Certificateholders.

                                Due to the method of  allocation of Trust income
                                    to  the   Certificateholders,   cash   basis
                                    holders may, in effect be required to report
                                    income from the  Certificates  on an accrual
                                    basis. In addition,  because tax allocations
                                    and tax reporting  will be done on a uniform
                                    basis,   but   Certificateholders   may   be
                                    purchasing  Certificates  at different times
                                    and at different prices,  Certificateholders
                                    may be  required  to  report  on  their  tax
                                    returns  taxable  income  that is greater or
                                    less than the amount reported to them by the
                                    Trust.

                                The Trust  with   respect  to  each   series  of
                                    Securities  will be  established  under  the
                                    laws of the state  specified  in the related
                                    Prospectus Supplement and will be managed by
                                    the

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


                                       8
<PAGE>

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

                                    Administrator  in the State of Indiana.  See
                                    "Certain  Federal  Income Tax  Consequences"
                                    for  additional  information  concerning the
                                    application of federal tax laws with respect
                                    to the Notes and the Certificates.

ERISA Considerations .........  Unless   otherwise   specified  in  the  related
                                    Prospectus   Supplement,   subject   to  the
                                    considerations    discussed   under   "ERISA
                                    Considerations"  herein,  the  Notes of each
                                    series are eligible for purchase by employee
                                    benefit plans.

                                Unless   otherwise   specified  in  the  related
                                    Prospectus Supplement,  the Certificates may
                                    not be acquired by any employee benefit plan
                                    subject to the  Employee  Retirement  Income
                                    Security Act of 1974, as amended  ("ERISA"),
                                    or by any individual retirement account. See
                                    "ERISA Considerations".

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


                                       9
<PAGE>

                                  RISK FACTORS

      Risk that Failure to Comply with Student Loan  Origination  and  Servicing
Procedures for Federal Student Loans May Adversely Affect the Trust's Ability to
Pay  Principal  and  Interest on the Related  Notes and  Certificates.  The Act,
including the implementing  regulations thereunder,  requires lenders making and
servicing  Federal  Student Loans and guarantors  guaranteeing  Federal  Student
Loans to follow specified  procedures,  including due diligence  procedures,  to
ensure that the Federal  Student  Loans are properly  made and disbursed to, and
repaid  on a timely  basis  by or on  behalf  of,  borrowers.  Certain  of those
procedures,  which are specifically set forth in the Act, are summarized herein.
See "The Student Loan Pools--Servicing and Collections Process", "Federal Family
Education  Loan  Program"  and   "Description  of  the  Transfer  and  Servicing
Agreements--Servicing  Procedures".  Generally,  those  procedures  require that
completed  loan  applications  be  processed,  a  determination  of  whether  an
applicant  is an  eligible  borrower  under  the  Act be  made,  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 then that the loan proceeds
be disbursed in a specified  manner by the lender.  After the loan is made,  the
lender must establish  repayment  terms with the borrower,  properly  administer
deferrals and forbearances and credit the borrower for payments made thereon. If
a borrower  becomes  delinquent  in  repaying a loan,  the lender  must  perform
certain  collection  procedures  (primarily  telephone calls and demand letters)
which vary depending upon the length of time a loan is delinquent.

      With  respect to each  series of  Securities,  the  Servicer  will  agree,
pursuant to the related  Loan  Servicing  Agreement,  to perform  servicing  and
collection procedures on behalf of each Trust. However,  failure to follow these
procedures  or  failure  of the  originator  of the  loan to  follow  procedures
relating  to the  origination  of any  Federal  Student  Loans may result in the
Department's refusal to make reinsurance payments to the Federal Guarantor or to
make Interest  Subsidy  Payments and Special  Allowance  Payments to the related
Eligible  Lender  Trustee with respect to such Federal  Student  Loans or in the
Federal Guarantor's  refusal to honor its Guarantee  Agreements with the related
Eligible Lender Trustee with respect to such Federal  Student Loans.  Failure of
the Federal Guarantor to receive reinsurance  payments from the Department could
adversely  affect the Federal  Guarantor's  ability or legal  obligation to make
Guarantee  Payments to the related  Eligible  Lender  Trustee.  Loss of any such
Guarantee  Payments,  Interest  Subsidy Payments or Special  Allowance  Payments
could adversely  affect the amount of Available Funds for any Collection  Period
and the Trust's  ability to pay  principal and interest on the related Notes and
Certificates.

      If a breach of the representations,  warranties or covenants of the Seller
or the Servicer,  as the case may be, with respect to a Federal Student Loan has
a material  adverse effect on the interest of the related Trust therein and such
breach  is not  cured  within  any  applicable  cure  period,  unless  otherwise
specified  in the  Prospectus  Supplement,  with  respect  to a given  series of
Securities  such Trust will have the right under the related Loan Sale Agreement
and Loan Servicing Agreement to cause the Seller to repurchase,  or the Servicer
to arrange for the purchase of, such Federal  Student Loan. In addition,  unless
otherwise specified in the Prospectus  Supplement with respect to a given series
of  Securities,  each  Trust will have the right,  under  certain  circumstances
specified in the related Loan Sale  Agreement and Loan Servicing  Agreement,  to
cause the Seller or the  Servicer,  as the case may be, to reimburse  such Trust
for any accrued interest amounts not guaranteed by a Federal  Guarantor,  or any
Interest Subsidy Payments and Special Allowance  Payments lost with respect to a
Federal Student Loan as a result of a breach of the Seller's representations and
warranties or the Servicer's covenants, as the case may be, with respect to such
Federal Student Loan. The repurchase and reimbursement obligations of the Seller
and the Servicer will constitute the sole remedy  available to or on behalf of a
Trust, the related  Certificateholders  or the related  Noteholders for any such
uncured breach. See "Description of the Transfer and Servicing  Agreements--Sale
of Student Loans;  Representations  and Warranties" and "--Servicer  Covenants".
There can be no  assurance,  however,  that the Seller  will have the  financial
resources, or the Servicer will have the ability, to meet these obligations. The
failure of the Seller so to  repurchase,  or the  Servicer so to arrange for the
repurchase of, a Federal  Student Loan would  constitute a breach of the related
Loan Sale  Agreement and Loan  Servicing  Agreement,  enforceable by the related
Eligible  Lender  Trustee  on behalf of such Trust or by the  related  Indenture
Trustee  on behalf  of the  Noteholders  of the  related  series,  but would not
constitute  an Event of Default  under such  Indenture or permit the exercise of
remedies thereunder.

      On April 29,  1994,  the  Department  published  regulations  amending the
Student  Assistance General Provisions and Federal Family Education Loan Program
regulations  effective July 1, 1994. These regulations  (which were published in
final form on November 29,  1994),  among other things,  establish  requirements
governing  contracts  between  holders of Federal  Student Loans and third-party
servicers,  establish  standards of administrative and 


                                       10
<PAGE>

financial responsibility for third-party servicers that administer any aspect of
a guarantor's or lender's  participation  in the Federal  Family  Education Loan
Program, and establish sanctions for third-party servicers.

      Under these  regulations,  a third-party  servicer such as the Servicer is
jointly and  severally  liable with its client  lenders for  liabilities  to the
Department arising from the servicer's violation of applicable requirements.  In
addition,  if a servicer fails to meet standards of financial  responsibility or
administrative  capability  included in the new  regulations,  or violates other
Federal Family  Education Loan Program  requirements,  the new  regulations  may
authorize the Department to fine the servicer or limit, suspend or terminate the
servicer's  eligibility to contract to service Federal Student Loans. The effect
of such a limitation,  suspension or termination on a servicer's  eligibility to
service loans already on its system,  or to accept new loans for servicing under
existing  contracts,  is unclear. No assurance exists that the Servicer will not
be held  liable by the  Department  for  liabilities  arising out of its Federal
Family Education Loan Program activities for a Trust or other client lenders, or
that its  eligibility  will not be  limited,  suspended,  or  terminated  in the
future.  If the  Servicer  were  so  held  liable  or its  eligibility  limited,
suspended or terminated,  its ability to properly  service  Student Loans and to
satisfy its  obligation to arrange the purchase of loans as to which it breaches
its  covenants  under the  applicable  Servicing  Agreement  could be  adversely
affected.  In such  event,  a  Servicer  Default  under  the  related  Servicing
Agreement  could  occur  resulting  in the  removal  of  the  Servicer  and  the
appointment of a substitute  Servicer by the Indenture Trustee or the holders of
Notes of the related series  evidencing not less than 75% in principal amount of
such then  outstanding  Notes.  See  "Description  of the Transfer and Servicing
Agreements--Rights Upon Servicer Default".

      Variability  of Actual Cash Flows;  Risk of Shortfalls to Holders of Notes
and  Certificates  Resulting  from  Inability  of Related  Indenture  Trustee to
Liquidate Student Loans.  Amounts received with respect to the Student Loans for
a particular  Collection  Period may vary greatly in both timing and amount from
the payments  actually due on the Student Loans as of such Collection Period for
a variety of  economic,  social and other  factors,  including  both  individual
factors, such as additional periods of deferral or forbearance prior to or after
a borrower's  commencement of repayment,  and general factors, such as a general
economic  downturn which could  increase the amount of defaulted  Student Loans.
Failures by  borrowers to pay timely the  principal  and interest on the Student
Loans will affect the amount of Available  Funds on a Distribution  Date,  which
may reduce the amount of principal and interest paid to the  Securityholders  of
the related series on such Distribution Date. Moreover, failures by student loan
borrowers  generally  to pay  timely the  principal  and  interest  due on their
student  loans could  obligate the related  Federal  Guarantor to make  payments
thereon,  which could adversely affect the solvency of the Federal Guarantor and
its ability to meet its  guarantee  obligations  (including  with respect to the
Student  Loans).  The  inability of any Federal  Guarantor to meet its guarantee
obligations  could  reduce  the amount of  principal  and  interest  paid to the
Securityholders of the related series on a Distribution Date. The effect of such
factors,  including  the  effect on a Federal  Guarantor's  ability  to meet its
guarantee obligations with respect to the Student Loans, on a Trust's ability to
pay  principal  and interest  with respect to the  Securities,  is impossible to
predict.  Pursuant to the 1992  Amendments,  under Section 432(o) of the Act, if
the  Department has  determined  that a Federal  Guarantor is unable to meet its
insurance  obligations,  the loan  holder  may  submit  claims  directly  to the
Department and the Department is required to pay the full Guarantee  Payment due
with respect thereto in accordance with guarantee claim processing  standards no
more stringent than those of the Federal  Guarantor.  However,  the Department's
obligation to pay guarantee  claims  directly in this fashion is contingent upon
the  Department  making the  determination  referred  to above.  There can be no
assurance that the Department would ever make such a determination  with respect
to a Federal  Guarantor  or, if such a  determination  was  made,  whether  such
determination  or the ultimate payment of such guarantee claims would be made in
a timely manner.

      If an Event of Default  occurs  under the  related  Indenture,  subject to
certain  conditions,  the related Indenture  Trustee is authorized,  without the
consent of the  Certificateholders  of the related  series,  to sell the Student
Loans pledged thereunder.  There can be no assurance,  however, that the related
Indenture  Trustee will be able to find a purchaser  for the Student  Loans in a
timely  manner or that the market value of such Student  Loans would be equal to
the  aggregate  outstanding  principal  amount  of the  Securities  and  accrued
interest thereon.  If the proceeds of any such sale,  together with amounts then
available  in any Reserve  Account or pursuant to any other  credit  enhancement
specified as being available therefor in the related Prospectus  Supplement,  do
not exceed  the  aggregate  outstanding  principal  amount of Notes and  accrued
interest  thereon,  the Noteholders of the related series will suffer a loss. In
such circumstances,  the  Certificateholders,  to the extent the Certificates of
such series are  subordinated  to the Notes of such  series,  will also suffer a
loss.


                                       11
<PAGE>

      Unsecured Nature of Student Loans; Risk that Financial Status of a Federal
Guarantor Will Affect Its Ability to Make Guarantee  Payments.  The Act requires
all Student Loans to be unsecured. As a result, the only security for payment of
the Student  Loans are the  Guarantee  Agreements  between the related  Eligible
Lender Trustee and the Guarantors.  A deterioration  in the financial  status of
the Guarantors and their ability to honor  guarantee  claims with respect to the
Student  Loans  could  result in a failure by the  Guarantor  to make  Guarantee
Payments  to such  Eligible  Lender  Trustee.  One of the  primary  causes  of a
possible  deterioration  in a  Guarantor's  financial  status is the  amount and
percentage  of  defaulting  Student  Loans  guaranteed  by a Federal  Guarantor.
Moreover, to the extent that default reimbursement claims submitted by a Federal
Guarantor for any fiscal year exceed certain specified levels,  the Department's
obligation  to  reimburse  the Federal  Guarantor  for default  claim  losses is
reduced  on a  sliding  scale  from  100%  to a  minimum  of 80%  (98%  to  78%,
respectively,  for default  claim  losses for Federal  Student  Loans made on or
after October 1, 1993). Death, disability,  bankruptcy,  closed school and false
certification claims are reimbursed 100% by the Department.  No assurance exists
that any  Guarantor  will have the  financial  resources  to make all  Guarantee
Payments to a given Trust in respect of the related Student Loans that may arise
from  time  to  time.  See  "Federal  Family  Education  Loan   Program--Federal
Guarantors" and "--Federal Insurance and Reinsurance of Federal Guarantors".

      Default Risk on Certain Financed  Student Loans.  Under the Omnibus Budget
Reconciliation  Act of 1993,  Financed Student Loans first disbursed on or after
October 1, 1993 are 98% insured by the applicable Guarantor. As a result, to the
extent a borrower under such a Financed  Student Loan  defaults,  the Trust will
experience a loss of 2% of  outstanding  principal and accrued  interest on each
such  Financed  Student  Loan.  A defaulted  loan will be fully  assigned to the
applicable  Guarantor in exchange for a guarantee  payment on the 98% guaranteed
portion and the Trust may have no right  thereafter  to pursue the  borrower for
the  2%  unguaranteed  portion.  Financed  Student  Loans  continue  to be  100%
guaranteed  in the event of  death,  disability  or  bankruptcy  of the  related
borrower  and a  closing  of or false  certification  by the  borrower's  school
regardless of disbursement date.

      Fees  Payable  on  Certain  Financed  Student  Loans.  Under  the  Federal
Consolidation  Program,  the Trust will be obligated to pay to the  Department a
monthly rebate fee (the "Monthly  Rebate Fee") at an annualized rate of 1.05% of
the outstanding  principal  balance on the last day of each month,  plus accrued
interest  thereon,  of each  Federal  Consolidation  Loan which is a part of the
Trust, which rebate will be payable prior to distributions to the Noteholders or
the Certificateholders, will reduce the amount of funds which would otherwise be
available to make  distributions  on the  Securities and will reduce the Student
Loan Rate. In addition, the Trust must pay to the Department a 0.50% origination
fee (the "Federal  Origination  Fee") on the initial  principal  balance of each
Financed  Student Loan which is originated on its behalf by the Eligible  Lender
Trustee (i.e., each Federal  Consolidation  Loan originated on its behalf by the
Eligible Lender Trustee during the Funding  Period),  which fee will be deducted
by the  Department  out of  Interest  Subsidy  Payments  and  Special  Allowance
Payments. If sufficient Interest Subsidy Payments and Special Allowance Payments
are not due to the Trust to cover the amount of the Federal Origination Fee, the
balance of such Federal Origination Fee will be deferred by the Department until
sufficient  Interest Subsidy Payments and Special  Allowance  Payments accrue to
cover such fee. If such amounts  never  accrue,  the Trust would be obligated to
pay  any  remaining  fee  from  other  assets  of  the  Trust  prior  to  making
distributions  to  Noteholders  or  Certificateholders.  The offset of  Interest
Subsidy  Payments  and  Special  Allowance  Payments,  and  the  payment  of any
remaining  fee from  other  Trust  assets,  will  further  reduce  the amount of
Available Funds (or Monthly  Available Funds) from which payments to Noteholders
and Certificateholders may be made. Furthermore,  any offset of Interest Subsidy
Payments and Special  Allowance  Payments  will further  reduce the Student Loan
Rate.

      Risk that Change in Law Will Adversely  Affect Student Loans,  Guarantors,
the  Seller  or the  Servicer.  No  assurance  can be made that the Act or other
relevant  federal  or  state  laws,  rules  and  regulations  and  the  programs
implemented thereunder will not be amended or modified in the future in a manner
that will  adversely  impact the programs  described in this  Prospectus and the
guaranteed  student  loans made  thereunder,  including the Student  Loans,  the
Guarantors,  the Seller or the Servicer.  In addition,  existing legislation and
future  measures to reduce the federal  budget deficit or for other purposes may
adversely affect the amount and nature of federal financial assistance available
with respect to these programs.  In recent years, federal budget legislation has
provided for the  recovery of certain  funds held by the Federal  Guarantors  in
order to achieve  reductions in federal spending.  No assurance can be made that
future federal budget  legislation or administrative  actions will not adversely
affect  expenditures by the Department or the financial condition of the Federal
Guarantors, the Seller or the Servicer.


                                       12
<PAGE>

      Increased  Fees;  Decreased  Assistance.  On August  10,  1993,  President
Clinton signed the Omnibus Budget  Reconciliation  Act of 1993 (the "1993 Act"),
which made a number of changes to the Federal  Student Loan programs,  including
imposing on lenders or holders of Student  Loans  certain fees and affecting the
Department's financial assistance to Federal Guarantors,  including reducing the
percentage  of  claim  payments  the   Department   will  reimburse  to  Federal
Guarantors,  reducing more  substantially  the premiums and default  collections
that Federal Guarantors are entitled to receive and/or retain and permitting the
Department to reduce administrative fees it pays to Federal Guarantors.

      Impact  of  Direct  Lending.  In  addition,   the  1993  Act  contemplated
replacement  of a minimum  of  approximately  60% of the  Federal  Student  Loan
programs with direct lending by the Department by 1998. The expansion of the new
program may involve increasing  reductions in the volume of loans made under the
existing programs.  The volume of new Student Loans held and serviced by SMS and
the  Servicer  may  decrease  due to the new  program.  Such  entities  have not
experienced such a reduction to date and any such reduction will not necessarily
be equal to the percentage by which existing  Federal  Student Loan programs are
replaced by the new  program.  As these  reductions  occur,  SMS or the Servicer
could experience increased costs due to reduced economies of scale to the extent
the volume of loans held and serviced by SMS and the  Servicer is reduced.  Such
cost increases could affect the ability of the Seller or the Servicer to satisfy
their respective obligations to repurchase Student Loans in the event of certain
breaches of its  representations and warranties as Seller or of its covenants as
Servicer and, in the case of the  Servicer,  to service the Student  Loans.  See
"Description  of the Transfer and Servicing  Agreements--Sale  of Student Loans;
Representations  and  Warranties"  and  "--Servicer   Covenants".   Such  volume
reductions  could also reduce revenues  received by the Federal  Guarantors that
are available to pay claims on defaulted  Federal  Student Loans.  Finally,  the
level of competition  in existence in the secondary  market for loans made under
the existing  programs could be reduced,  resulting in fewer potential buyers of
the Federal Student Loans and lower prices available in the secondary market for
those loans.

      Reserves.  The 1993 Act granted the  Department  broad powers over Federal
Guarantors and their  reserves.  These powers include the authority to require a
Federal  Guarantor  to  return  all  reserve  funds  to  the  Department  if the
Department  determines such action is necessary to ensure an orderly termination
of the  Federal  Guarantor,  to serve the best  interests  of the  student  loan
programs or to ensure the proper  maintenance of such Federal  Guarantor's funds
or assets.  The Department is also now authorized to direct a Federal  Guarantor
to return a portion of its reserve  funds  which the  Department  determines  is
unnecessary  to pay the  program  expenses  and  contingent  liabilities  of the
Federal  Guarantor  and/or  to cease  any  activities  involving  the use of the
Federal Guarantor's reserve funds or assets which the Department determines is a
misapplication  or  otherwise  improper.  The  Department  may also  terminate a
Federal Guarantor's reinsurance agreement if the Department determines that such
action is  necessary  to protect  the  federal  fiscal  interest or to ensure an
orderly  transition to full  implementation  of direct  federal  lending.  These
various  changes create a significant  risk that the resources  available to the
Federal  Guarantors to meet their guarantee  obligations  will be  significantly
reduced.

      Risks  Resulting from  Subordination  of Principal and Interest  Payments;
Limited Assets.  To the extent specified in the related  Prospectus  Supplement,
distributions  of interest and principal on the  Certificates of a series may be
subordinated  in priority of payment to interest and  principal due on the Notes
of such series and distributions of interest and principal of certain classes of
Notes of a series may be  subordinated  in priority  of payment to interest  and
principal  due on other  classes of Notes of such series.  Moreover,  each Trust
will not have, nor is it permitted or expected to have, any  significant  assets
or sources of funds other than the Student Loans and, to the extent  provided in
the  related  Prospectus  Supplement,  a Reserve  Account  and any other  credit
enhancement.  The Notes of any series will represent  obligations solely of, and
the Certificates of such series will represent  interests solely in, the related
Trust and neither the Notes nor the  Certificates of such series will be insured
or  guaranteed by the Seller,  the  Servicer,  the  Guarantors,  the  applicable
Eligible Lender Trustee, the applicable Indenture Trustee or any other person or
entity.  Consequently,  holders of the  Securities  of any series  must rely for
repayment  upon payments on the related  Student Loans and, if and to the extent
available,  amounts on deposit in the Reserve  Account (if any) and other credit
enhancement (if any), all as specified in the related Prospectus Supplement.

      Risk  Resulting  from  Use  of  the  Pre-Funding   Account  or  Collateral
Reinvestment  Account  to Make  Additional  Fundings.  The use of a  Pre-Funding
Account or Collateral Reinvestment Account to add Student Loans to a Trust after
the  applicable  Closing Date will cause the  aggregate  characteristics  of the
entire pool of Student  Loans with respect to such Trust,  including,  if and to
the extent set forth in the related  Prospectus  Supplement,  the composition of
such pool and, in the case of a Revolving Period, of the borrowers thereof,  the
applicable  Guarantors  thereof  (if,  


                                       13
<PAGE>

as may be so specified in the related Prospectus Supplement, the Guarantors with
respect to Student  Loans added after the  Closing  Date may include  Guarantors
other than those  represented  in such pool as of the Closing  Date and named in
such Prospectus  Supplement) and the  distribution by loan type,  interest rate,
principal  balance  and  remaining  term to stated  maturity  to vary,  possibly
significantly, from those of the applicable pool as existing on the Closing Date
and described in the related Prospectus Supplement.

      If,  as to any  series  for  which a  Pre-Funding  Account  or  Collateral
Reinvestment  Account is provided,  the sum of (i) the  principal  amount,  plus
accrued interest  thereon to be capitalized upon repayment,  of eligible Student
Loans  acquired  by or  originated  on behalf of the  related  Trust  during the
Funding  Period or  Revolving  Period,  as the case may be,  less the  principal
amount of the Student  Loans sold to the Seller or prepaid by the related  Trust
during  such  applicable  period  in  connection  with  the  making  of  Federal
Consolidation  Loans or such other types of Student Loans as may be specified in
the  related  Prospectus  Supplement,  and (ii) the  amount of  interest  on the
Student  Loans  capitalized  and  not  paid  currently  by or on  behalf  of the
borrowers  during  such  applicable  period is less,  in the case of the Funding
Period, than the Pre-Funded Amount or, in the case of the Revolving Period, than
the amount on deposit in the Collateral  Reinvestment  Account at the end of the
Revolving Period, the related Trust will have insufficient opportunities to make
Additional  Fundings during the Funding Period or Revolving  Period, as the case
may be,  thereby  resulting in a  prepayment  of  principal  to  Noteholders  or
Certificateholders  as described in the following paragraph.  In addition, as to
any series for which a Collateral  Reinvestment Account is provided,  the making
of Additional  Fundings  during the  Revolving  Period at a rate lower than that
expected  by the  Seller  could  cause a  build-up  of funds  in the  Collateral
Reinvestment  Account at such a level as to cause an Early  Amortization  Event,
also thereby  resulting in a prepayment of principal to Noteholders as described
in the following  paragraph.  Also,  any  conveyance of Student Loans to a Trust
through  Additional  Fundings  is subject  to the  following  conditions,  among
others:  (i) each  such  Student  Loan must  satisfy  the  eligibility  criteria
specified  in the  related  Loan Sale  Agreement;  and (ii) the Seller  will not
select such Student Loans in a manner that it believes is materially  adverse to
the interests of the related Noteholders or the Certificateholders.

      To the  extent  that  amounts on  deposit  in the  Pre-Funding  Account or
Collateral  Reinvestment  Account  for a series  have not been fully  applied to
Additional  Fundings by the Trust by the end of the Funding  Period or Revolving
Period, as the case may be, the related  Noteholders or  Certificateholders  may
receive as a prepayment of principal an amount equal to the amount  remaining in
the Pre-Funding Account or Collateral  Reinvestment Account, as the case may be,
on the  Distribution  Date immediately  following the end of such period.  It is
anticipated that, in the case of each series, the amount of Additional  Fundings
made by the Trust  will not be  exactly  equal to the  amount on  deposit in the
Pre-Funding Account or Collateral  Reinvestment Account, as the case may be, and
that therefore  there may be at least a nominal  amount of principal  prepaid to
the Noteholders or Certificateholders.  In addition,  various events (including,
in the case of a Revolving Period,  Early  Amortization  Events) could cause any
Funding  Period  or  Revolving  Period  to  end  prior  to the  last  day of the
Collection Period set forth in the related Prospectus Supplement. See also "Risk
Factors--Maturity  and  Prepayment  Considerations"  in the  related  Prospectus
Supplement  regarding  the  risk to  Noteholders  and/or  Certificateholders  of
prepayments in connection  with the making of Federal  Consolidation  Loans both
during and after the Funding Period or Revolving Period, as the case may be.

      In no event will the prefunded amount  deposited in a Pre-Funding  Account
on the Closing Date exceed 25% of the initial aggregate  principal amount of the
Notes and the  Certificates  of the  related  series of  Securities.  No Funding
Period for a  Pre-Funding  Account will end more than one year after the related
Closing Date.

      Maturity  and  Prepayment  Considerations.   All  the  Student  Loans  are
prepayable  at any  time.  (For this  purpose  the term  "prepayments"  includes
prepayments  in full or in part  (including  pursuant  to Federal  Consolidation
Loans)  and  liquidations  due  to  default   (including  receipt  of  Guarantee
Payments).  The rate of  prepayments on the Student Loans may be influenced by a
variety of economic,  social and other factors  affecting  borrowers,  including
interest  rates and the  availability  of  alternative  financing.  In addition,
unless  otherwise  specified in the Prospectus  Supplement for a given series of
Securities,  the  Seller  or the  Servicer  will  be  obligated,  under  certain
circumstances, to purchase or arrange for the purchase of Student Loans from the
Trust pursuant to the related Loan Sale  Agreement or Loan Servicing  Agreement,
as  applicable,  as a result of  breaches of their  respective  representations,
warranties  or  covenants.  See  "Description  of  the  Transfer  and  Servicing
Agreements--Sale   of  Student  Loans;   Representations   and  Warranties"  and
"--Servicer  Covenants".  Moreover,  a borrower under Federal  Student Loans may
elect to borrow a Federal  Consolidation  Loan to consolidate and refinance such
Federal  Student  Loans.  The related 


                                       14
<PAGE>

Prospectus Supplement will describe the circumstances under which such Trust may
originate or acquire the resulting Federal  Consolidation Loan. No assurance can
be made  that  borrowers  with  Federal  Student  Loans  will not seek to obtain
Federal  Consolidation  Loans with respect to such Federal  Student Loans or, if
they do so, that such  Federal  Consolidation  Loans will be held by the related
Eligible Lender Trustee on behalf of the Trust.  See "Federal  Family  Education
Loan Program".

      On the other hand,  scheduled payments with respect to, and maturities of,
the Student Loans may be extended as a result of Grace Periods, Deferral Periods
and, under certain  circumstances,  Forbearance Periods,  which may lengthen the
remaining  term of the Student  Loans and the average  life of the Notes and the
Certificates.  See "Federal  Family  Education Loan Program".  Any  reinvestment
risks resulting from a faster or slower incidence of prepayment of Student Loans
will be borne entirely by the Noteholders and the  Certificateholders.  See also
"Description  of  the  Transfer  and  Servicing   Agreements--Insolvency  Event"
regarding  the sale of the  Student  Loans if an  Insolvency  Event  occurs with
respect to the Company and  "--Termination"  regarding  the  Seller's  option to
repurchase the Student Loans.

      Noteholders and  Certificateholders  should consider, in the case of Notes
or Certificates,  as the case may be,  purchased at a discount,  the risk that a
slower than  anticipated  rate of principal  payments on the Student Loans could
result in an actual  yield that is less than the  anticipated  yield and, in the
case of Notes or Certificates,  as the case may be, purchased at a premium,  the
risk that a faster than  anticipated  rate of principal  payments on the Student
Loans could result in an actual yield that is less than the anticipated yield.
See "Weighted Average Life of the Securities".

      Risk of  Removal of  Servicer  upon  Servicer  Default.  Unless  otherwise
specified in the related Prospectus Supplement with respect to a given series of
Securities,  in the event of (a) any  failure by the  Servicer to deliver to the
Indenture  Trustee for deposit in any of the Trust Accounts any required payment
or  to  direct  such  Indenture  Trustee  to  make  any  required  distributions
therefrom,  which failure  continues  unremedied  for three  business days after
written  notice  from such  Indenture  Trustee or the  related  Eligible  Lender
Trustee is received by the Servicer or after discovery by the Servicer,  (b) any
failure by the Servicer to observe or perform in any material  respect any other
covenant  or  agreement  of  the  Servicer  under  the  related  Loan  Servicing
Agreement,  (c) any  limitation,  suspension or  termination by the Secretary of
Education (the  "Secretary")  of the Servicer's  eligibility to service  Student
Loans which materially and adversely  affects its ability to service the Student
Loans in the  related  Trust,  or (d) an  Insolvency  Event with  respect to the
Servicer occurs (collectively,  a "Servicer Default"),  the Indenture Trustee or
75% (by principal  amount) of the  Noteholders  with respect to such series,  as
described under  "Description  of the Transfer and Servicing  Agreements--Rights
upon  Servicer  Default",  may remove the  Servicer  without  the consent of the
Eligible  Lender Trustee or any of the  Certificateholders  with respect to such
series.  Moreover, only the Indenture Trustee or the Noteholders with respect to
such series, and not the Eligible Lender Trustee or the Certificateholders, have
the ability to remove the Servicer if a Servicer  Default  occurs.  In addition,
the  Noteholders  with  respect to such series have the  ability,  with  certain
specified exceptions, to waive defaults by the Servicer, including defaults that
could materially  adversely affect the  Certificateholders  with respect to such
series.  See  "Description of the Transfer and Servicing  Agreements--Waiver  of
Past Defaults".

      Insolvency Risk. The Seller will warrant to each Trust in the related Loan
Sale Agreement that the sale of the Student Loans by the Seller to such Trust is
a valid sale of the Student  Loans by the Seller to such Trust.  Notwithstanding
the foregoing,  if the Seller were to become a debtor in a bankruptcy case and a
creditor or  trustee-in-bankruptcy  of such debtor or such debtor itself were to
take the  position  that the sale of  Student  Loans by the Seller to such Trust
should  instead  be  treated  as a pledge  of such  Student  Loans  to  secure a
borrowing of such debtor,  delays in payments of collections of Student Loans to
the  related  Securityholders  could occur or (should the court rule in favor of
any such trustee, debtor or creditor) reductions in the amounts of such payments
could  result.  If the  transfer  of  Student  Loans by the Seller to a Trust is
treated as a pledge instead of a sale, a tax or government  lien on the property
of the Seller arising before the transfer of the Student Loans to such Trust may
have  priority  over  such  Trust's  interest  in  such  Student  Loans.  If the
conveyance of the Student Loans by the Seller is treated as a sale,  the Student
Loans  would  not be part of the  Seller's  bankruptcy  estate  and would not be
available to the Seller's  creditors.  See "Certain Legal Aspects of the Student
Loans--Transfer of Student Loans".

      If an Insolvency  Event with respect to the Company (which will be, unless
otherwise specified in the related Prospectus  Supplement,  an affiliate of SMS,
as set forth in such Prospectus  Supplement) occurs, the Indenture Trustee will,
except  under  certain  limited  circumstances,  promptly  sell,  dispose  of or
otherwise  liquidate  the related  


                                       15
<PAGE>

Student Loans in a commercially  reasonable  manner on  commercially  reasonable
terms.  The proceeds from any such sale,  disposition  or liquidation of Student
Loans will be treated as  collections  on the Student Loans and deposited in the
Collection Account of the related Trust. If the proceeds from the liquidation of
the Student  Loans and any  amounts on deposit in the  Reserve  Account (if any)
with respect to any Trust and any amounts available from any credit enhancement,
if any,  are not  sufficient  to pay the Notes and  Certificates  of the related
series  in  full,   the  amount  of  principal   returned  to   Noteholders   or
Certificateholders  will be reduced and Noteholders and Certificateholders  will
incur   a   loss.   See    "Description    of   the   Transfer   and   Servicing
Agreements--Insolvency Event".

      Numerous   federal  and  state  consumer   protection   laws  and  related
regulations impose substantial  requirements upon lenders and servicers involved
in consumer  finance.  Also,  some state laws impose finance charge ceilings and
other  restrictions  on  certain  consumer  transactions  and  require  contract
disclosures in addition to those required under federal law. To the extent these
requirements  may be  applicable to Student  Loans,  these  requirements  impose
specific statutory  liability that could affect an assignee's ability to enforce
consumer finance contracts.  In addition,  the remedies available to the related
Indenture  Trustee or the  Noteholders  of the  related  series upon an Event of
Default under the  Indenture  may not be readily  available or may be limited by
applicable state and federal laws.

      Book-Entry  Registration.   If  so  provided  in  the  related  Prospectus
Supplement,  each class of the Notes and the Certificates of a given series will
be initially  represented by one or more certificates  registered in the name of
Cede & Co.  ("Cede"),  or any other  nominee  for DTC set  forth in the  related
Prospectus Supplement (Cede, or such other nominee,  "DTC's Nominee"),  and will
not be registered  in the names of the holders of the  Securities of such series
or their nominees.  Because of this, unless and until Definitive  Securities for
such series are issued, holders of such Securities will not be recognized by the
applicable  Indenture  Trustee or  Eligible  Lender  Trustee  as  "Noteholders",
"Certificateholders" or "Securityholders", as the case may be (as such terms are
used herein or in the related  Indenture  and Trust  Agreement,  as the case may
be).  Hence,  unless and until  Definitive  Securities  (as  defined  below) are
issued,  holders of such  Securities will only be able to exercise the rights of
Securityholders indirectly through DTC and its participating organizations.  See
"Certain  Information  Regarding the  Securities--Book-Entry  Registration"  and
"--Definitive Securities".

                             FORMATION OF THE TRUSTS

The Trusts

      With  respect to each series of  Securities,  the Seller will  establish a
separate Trust pursuant to the respective  Trust Agreement for the  transactions
described herein and in the related Prospectus Supplement.  The property of each
Trust will consist of (a) a pool of Student Loans,  legal title to which is held
by the related  Eligible  Lender Trustee on behalf of each Trust,  (b) all funds
collected  or to be  collected  in  respect  thereof  (including  any  Guarantee
Payments with respect  thereto) on or after the  applicable  Cutoff Date and (c)
all moneys and  investments  on deposit in the Collection  Account,  any Reserve
Account  and any other  trust  accounts or any other form of credit or cash flow
enhancement  that may be  obtained  for the  benefit  of  holders of one or more
classes of such Securities.  To the extent provided in the applicable Prospectus
Supplement,  the Notes will be  collateralized  by the  property  of the related
Trust.  To  facilitate  servicing  and to  minimize  administrative  burden  and
expense,   the  Servicer  will  retain   possession  of  the  promissory   notes
representing  the  Student  Loans and the other  documents  related  thereto  as
custodian for each Trust and the related Eligible Lender Trustee.

      The  principal  offices  of each  Trust and the  related  Eligible  Lender
Trustee will be specified in the applicable Prospectus Supplement.

Eligible Lender Trustee

      The  Eligible  Lender  Trustee  for each Trust  will be such  entity as is
specified in the related Prospectus  Supplement.  The Eligible Lender Trustee on
behalf of the related Trust will acquire legal title to all the related  Student
Loans acquired pursuant to the related Loan Sale Agreement and will enter into a
Guarantee  Agreement  with each of the  Guarantors  with respect to such Student
Loans. Each Eligible Lender Trustee will qualify as an eligible lender and owner
of all Federal  Student  Loans for all purposes  under the Act and the Guarantee
Agreements.  Failure of the  Federal  Student  Loans to be owned by an  eligible
lender  would  result in the loss of any  Federal  Guarantee  Payments  from any
Federal  Guarantor  and any  Federal  Assistance  with  respect to such  Federal
Student Loans.  See 


                                       16
<PAGE>

"Federal  Family  Education  Loan   Program--Eligible   Lenders,   Students  and
Educational  Institutions"  and "--Federal  Insurance and Reinsurance of Federal
Guarantors".  An Eligible  Lender  Trustee's  liability in  connection  with the
issuance  and sale of the Notes and the  Certificates  is limited  solely to the
express  obligations  of the  Eligible  Lender  Trustee set forth in the related
Trust Agreement and the related Loan Sale Agreement.  An Eligible Lender Trustee
may resign at any time, in which event the Administrator, or its successor, will
be obligated to appoint a successor  trustee.  The  Administrator of a Trust may
also remove the Eligible Lender Trustee if the Eligible Lender Trustee ceases to
be  eligible to continue as  Eligible  Lender  Trustee  under the related  Trust
Agreement  or  if  the  Eligible  Lender  Trustee  becomes  insolvent.  In  such
circumstances,  the  Administrator  will be  obligated  to  appoint a  qualified
successor trustee.  Any resignation or removal of an Eligible Lender Trustee and
appointment of a successor trustee will not become effective until acceptance of
the appointment by the successor trustee.

                                 USE OF PROCEEDS

      The net  proceeds  from the sale of  Securities  of a given series will be
applied by the  applicable  Trust to purchase the related  Student  Loans on the
Closing  Date from the Seller and to make the initial  deposit  into the Reserve
Account or  Pre-Funding  Account,  if any. The Seller will use such net proceeds
paid to it with respect to any such Trust for general corporate purposes.

                   USA GROUP, SMS, THE SELLER AND THE SERVICER

USA Group

      USA Group, Inc. ("USA Group"),  a Delaware nonprofit  corporation,  is the
indirect or direct parent  corporation of United  Student Aid Funds,  Inc. ("USA
Funds"), which is a Federal Guarantor,  Loan Services,  SMS, USA Group Guarantee
Services, Inc. ("USA Group Guarantee Services"), and USA Group Enterprises, Inc.

      The purposes of USA Group are exclusively charitable and educational.  The
primary  mission  of USA Group is to provide  overall  direction  and  strategic
planning to its nonprofit member  corporations and its for profit  subsidiaries.
USA Group's corporate objectives are:

      --   to foster education and encourage the continuation of studies;

      --   to promote,  provide and  participate  in means for the attainment of
           higher education;

      --   to establish,  maintain,  administer  and expend funds in furtherance
           and in support of education objectives, activities and projects;

      --   to provide a central clearing point for information,  conferences and
           other exchanges;

      --   to perform  servicing  functions for the holders of loans that enable
           students to attend universities, colleges and schools;

      --   to otherwise  advance the cause of  education  finance and support to
           students at universities, colleges and schools.

      To fulfill  its  corporate  mission  and  objectives,  USA Group  provides
administrative,  financial and various other corporate  support  services to its
member corporations and subsidiaries.

      The  affiliated  corporations  of  USA  Group  provide  education  finance
services in a variety of forms. Those education finance services provided by USA
Group affiliated  corporations  currently include (i) maintaining facilities for
the  provision of guarantee  services with respect to approved  education  loans
made to or for the benefit of eligible  students  who are enrolled at or plan to
attend  approved  educational   institutions;   (ii)  providing  guarantees  for
education loans made pursuant to the Act as well as for loans made under Private
Loan Programs;  (iii) assisting  guarantee  agencies in managing and maintaining
their education loan programs; (iv) serving pursuant to designation by the state
or territory as guarantor  for the education  loan programs of Alaska,  Arizona,
Hawaii,  Indiana,  Kansas,  Maryland,  Mississippi,  Nevada, Wyoming and certain
Pacific  Islands;   (v)  performing   achievement  and  need-based   scholarship
processing for corporations,  foundations and benefit  societies;  (vi) offering
financial  management  services to certain guarantee  agencies to assist them in
planning  for  the  future  and  in  meeting  the  financial  challenges  facing
guarantors; (vii) providing and performing education loan purchase functions for
the holders of loans made 


                                       17
<PAGE>

to  facilitate  attendance  of students at  universities,  colleges and schools;
(viii)  providing  conversion  services,  data  processing and other  assistance
necessary in connection with the acquisition and servicing of education loans by
primary  lenders and secondary  markets;  and (ix) acquiring  student loan notes
held by eligible  lenders under the Federal  Family  Education  Loan Program (as
defined below).

      In  addition to the above  activities,  USA Funds is  affiliated  with USA
Group Guarantee  Services,  a Delaware private,  non-profit  corporation,  which
provides  varying  degrees of  services  to the  following  guarantee  agencies:
Student  Loan  Guarantee  Foundation  of  Arkansas,  Iowa  College  Student  Aid
Commission,  Louisiana Office of Student Financial Assistance, Finance Authority
of Maine, Michigan Guaranty Agency, Montana Guaranteed Student Loan Program, New
Mexico  Student Loan Guarantee  Corporation,  Oklahoma  Guaranteed  Student Loan
Program,  Oregon State Scholarship  Commission and Rhode Island Higher Education
Assistance  Authority.  Certain  trustees  and  officers  of USA  Funds are also
directors or officers of USA Group Guarantee Services.

SMS

      SMS was organized on November 19, 1992, and is a Delaware corporation. SMS
is an affiliate of USA Group.

      The  related  Prospectus  Supplement  may  set  forth  certain  additional
information  with  respect  to SMS.  See also  "The  Student  Loan  Pools".  The
principal  executive  offices of SMS are  located at 30 South  Meridian  Street,
Indianapolis, Indiana 46204-3503 and its telephone number is (317) 951-5640.

The Seller

      The Seller will warrant to each Trust in the related  Loan Sale  Agreement
that the sale of the  applicable  Student  Loans by the  Seller to the  Eligible
Lender  Trustee on behalf of such Trust is a valid sale of such  Student  Loans.
Notwithstanding  the  foregoing,  if the  Seller  were to  become a debtor  in a
bankruptcy  case and a creditor or trustee in  bankruptcy of such debtor or such
debtor  itself were to take the position  that the sale of Student  Loans by the
Seller to a Trust should instead be treated as a pledge of such Student Loans to
secure a borrowing of such  debtor,  then delays in payments of  collections  of
such  Student  Loans  could occur or (should the court rule in favor of any such
trustee,  debtor or creditor)  reductions in the amount of such  payments  could
result.  If the transfer of Student  Loans by the Seller to the Eligible  Lender
Trustee on behalf of a Trust is treated as a pledge  instead of a sale, a tax or
government  lien on the  property of the Seller  arising  before the transfer of
Student  Loans to the Eligible  Lender  Trustee on behalf of such Trust may have
priority over such Eligible Lender Trustee's  interest in such Student Loans. If
the  conveyance  by the Seller of the  Student  Loans is treated as a sale,  the
Student Loans would not be part of the Seller's  bankruptcy estate and would not
be available to the Seller's creditors.

      Because the Seller is not eligible to hold legal title to Federal  Student
Loans,  all Federal Student Loans will, prior to their transfer by the Seller to
a Trust,  be held in trust for the Seller by an  eligible  lender to be named in
the related Prospectus Supplement as trustee for the Seller, pursuant to a trust
agreement between the Seller and such trustee.

The Servicer

      USA Group Loan Services,  Inc. ("Loan  Services") was incorporated in 1982
as a nonprofit  Delaware  corporation  and is an affiliate  of USA Group.  If so
specified in the Prospectus  Supplement for a series of Securities,  pursuant to
the related Loan  Servicing  Agreement,  Loan Services will agree to service and
perform all other related  tasks with respect to all the Student Loans  acquired
by the Eligible  Lender Trustee on behalf of the related Trust.  The Servicer is
required to perform in accordance with the Loan Servicing Agreement all services
and duties  customary to the servicing of Student Loans and to do so in the same
manner as the Servicer has serviced Student Loans on behalf of other lenders and
in compliance with all applicable standards and procedures.

      The  related  Prospectus  Supplement  may  set  forth  certain  additional
information  with respect to the Servicer.  The principal  executive  offices of
Loan Services are located at 30 South  Meridian  Street,  Indianapolis,  Indiana
46204-3503 and its telephone  number is (317) 849-6510.  See "Description of the
Transfer and Servicing Agreements--Servicing Procedures".

      A Servicer in addition to or other than Loan Services may be specified for
a series of Securities in the related Prospectus Supplement.


                                       18
<PAGE>

                             THE STUDENT LOAN POOLS

General

      The Student Loans to be sold by the Seller to the Eligible  Lender Trustee
on  behalf of a Trust  pursuant  to the  related  Loan  Sale  Agreement  will be
selected from the portfolio of Student Loans originated under the Federal Family
Education Loan Program by several criteria, including that each Student Loan (i)
is  guaranteed  as to  principal  and  interest by a Guarantor  reinsured by the
Department in accordance  with the terms of the Federal  Family  Education  Loan
Program, (ii) was originated in the United States of America, its territories or
its possessions  under and in accordance with the Federal Family  Education Loan
Program,  (iii) contains terms in accordance  with those required by the Federal
Family  Education Loan Program,  the applicable  Guarantee  Agreements and other
applicable requirements,  (iv) provides for regular payments that fully amortize
the  amount  financed  over its  original  term to  maturity  (exclusive  of any
deferral or forbearance  periods) and (v) satisfies the other criteria,  if any,
set forth in the related Prospectus Supplement. No selection procedures believed
by the Seller to be adverse to the Securityholders of any series will be used in
selecting the related Student Loans.

      No more than 10% by principal  balance of the Student  Loans  comprising a
Trust will be more than 30 days  delinquent as of the Cutoff Date for such Trust
and none will be more than 120 days delinquent as of such date.

      The Student Loans that  comprise  assets of each Trust will be held by the
related  Eligible  Lender  Trustee,  as  trustee  on behalf of such  Trust.  The
Eligible Lender Trustee will also enter into, on behalf of such Trust, Guarantee
Agreements with the Guarantors pursuant to which each of such Student Loans will
be guaranteed by one of such Guarantors.  See "Formation of the Trusts--Eligible
Lender Trustee".

      Information  with respect to each pool of Student  Loans for a given Trust
will be set forth in the related Prospectus Supplement, including, to the extent
appropriate,  the  composition,  the  distribution  by loan type,  loan  payment
status, and states of borrowers' residence and the portion of such Student Loans
guaranteed by the specified Guarantors.

      In the case of each  series  for which the  related  Trust may  acquire or
originate Student Loans after the related Cutoff Date,  information with respect
to the Student Loans  eligible to be acquired or originated by the related Trust
will be set  forth in the  related  Prospectus  Supplement  as will  information
regarding the duration and conditions of any related Funding Period or Revolving
Period,  the circumstances  under which Additional  Fundings will be made during
such  period,  and, if  Additional  Fundings  may continue to be made after such
period, the circumstances under which such Additional Fundings will be made.

Origination and Marketing Process

      The Act  specifies  rules  regarding  loan  origination  practices,  which
lenders must comply with in order for the Student Loans to be guaranteed  and to
be eligible to receive Federal Assistance.  Lenders of Federal Student Loans are
prohibited  from  offering  points,  premiums,  payments  or other  inducements,
directly or indirectly, to any educational institution,  guarantor or individual
in order to secure Federal Student Loan applications,  and no lender may conduct
unsolicited  mailings of Federal Student Loan  applications to students who have
not previously received student loans from that lender.

      Generally the student and school  complete the combined  application  with
promissory  note and mail or  electronically  transmit  it either to a lender or
directly to the  applicable  Guarantor.  Both the lender and such Guarantor must
approve such application, including confirming that such application is complete
and that it (as well as the prospective borrower and institution)  complies with
all applicable  requirements of the Act and the  requirements of such Guarantor.
The Act requires that each Guarantor have procedures  designed to assure that it
guarantees Federal Student Loans only to students  attending  institutions which
meet the  requirements  of the Act.  Certain lenders  establish  maximum default
rates for  institutions  whose  students they will serve.  Each lender will only
make loans that are approved by the applicable  Guarantor  (consistent  with the
approval  requirements of the Act and the Guarantor).  For each such application
that is approved, the applicable Guarantor will issue a guarantee certificate to
the  lender,  which  will then  cause  the loan to be  disbursed  (typically  in
multiple  installments) and a disclosure  statement  confirming the terms of the
Student Loan to be sent to the student borrower.

      These procedures differ slightly for Consolidation Loans.


                                       19
<PAGE>

Servicing and Collections Process

      The  applicable  Guarantee  Agreements  and the Act  require the holder of
Student Loans to cause specified procedures,  including due diligence procedures
and the taking of specific  steps at specific  intervals,  to be performed  with
respect to the servicing of the Student Loans.  These procedures are designed to
ensure that such  Student  Loans are repaid on a timely basis by or on behalf of
borrowers.  The  Servicer  agrees  to  perform  such  servicing  and  collection
procedures with respect to the Student Loans on behalf of each Trust pursuant to
the related Loan Servicing Agreement. Such procedures generally include periodic
attempts to contact any delinquent borrower by telephone and by mail, commencing
with one written notice within the first ten days of  delinquency  and including
multiple  written  notices and  telephone  calls to the borrower  thereafter  at
specified times during any such delinquency. All telephone calls and letters are
automatically  registered,  and a synopsis  of each call or the  mailing of each
letter is noted in the  Servicer's  loan file for the borrower.  The Servicer is
also required to perform skip tracing  procedures on delinquent  borrowers whose
current location is unknown,  including  contacting such borrowers'  schools and
references.  Failure to comply with the established  procedures  could adversely
affect the ability of a given Eligible Lender Trustee,  as holder of legal title
to the Student Loans on behalf of the related Trust,  to realize the benefits of
any Guarantee  Agreement or to receive the benefits of Federal  Assistance  from
the  Department  with  respect  thereto.  Failure to comply with  certain of the
established  procedures  with  respect to a Student  Loan may also result in the
denial of coverage  under a Guarantee  Agreement  for certain  accrued  interest
amounts,  in  circumstances  where such  failure  has not caused the loss of the
guarantee of the principal of such Student Loan.  See "Risk  Factors--Risk  that
Failure to Comply with Student Loan  Origination  and Servicing  Procedures  for
Federal Student Loans May Adversely  Affect the Trust's Ability to Pay Principal
and Interest on the Related Notes and Certificates".

      At  prescribed  times  prior to  submitting  a claim for  payment  under a
Guarantee  Agreement for a delinquent  Student Loan,  the Servicer  generally is
required  to  notify  the   applicable   Guarantor  of  the  existence  of  such
delinquency. These notices advise the Guarantor of seriously delinquent accounts
and allow the  Guarantor  to make  additional  attempts to collect on such loans
prior to the filing of claims.  Any Student  Loan which is  delinquent  beyond a
certain number of days is considered to be in default,  after which the Servicer
will  submit a claim for  reimbursement  therefor to the  applicable  Guarantor.
Failure to file a claim  within  specified  times of  delinquency  may result in
denial of the guarantee  claim with respect to such Student Loan. The Servicer's
failure to file a guarantee claim in a timely fashion would  constitute a breach
of its covenants and, unless  otherwise  specified in the Prospectus  Supplement
for a given  series of  Securities,  would,  if as a result of such  failure the
related guaranty payment is no longer available to the related Trust,  create an
obligation of the Servicer to arrange for the purchase of the applicable Student
Loan from the applicable Eligible Lender Trustee on behalf of the related Trust.
The  obligation of the Servicer to arrange for such a purchase  will  constitute
the sole remedy available to  Securityholders or the Eligible Lender Trustee for
such a failure by the Servicer.  See  "Description of the Transfer and Servicing
Agreements--Servicer Covenants".

Claims and Recovery Rates

      Certain historical  information  concerning  guarantee claims and recovery
rates of the  Guarantors  for the Student  Loans held by the related Trust as of
the  applicable  Closing Date with respect to each series of Securities  will be
set forth in each  Prospectus  Supplement.  There can be no  assurance  that the
claim and  recovery  experience  on any pool of Student  Loans with respect to a
given Trust will be comparable to prior experience or to any such information.

                      FEDERAL FAMILY EDUCATION LOAN PROGRAM

General

      The Federal Family Education Loan Program  ("FFELP") under Title IV of the
Higher Education Act of 1965, as amended (such Act,  together with all rules and
regulations promulgated thereunder by the Department and/or the Guarantors,  the
"Act"),  provides  for  loans to be made to  students  or  parents  of  students
enrolled in eligible institutions to finance a portion of the costs of attending
school. As described  herein,  payment of principal and interest with respect to
the Federal  Student  Loans is guaranteed by the  applicable  Guarantor  against
default,  death,  bankruptcy  or  disability  of the  applicable  borrower and a
closing of or a false  certification by such borrower's  school.  The Guarantors
are entitled,  subject to certain conditions, to be reimbursed by the Department
for from 100% to 78% of the amount of each Guarantee  Payment made pursuant to a
program of federal reinsurance under the Act. In 


                                       20
<PAGE>

addition,  the  related  Eligible  Lender  Trustee,  as a holder of the  Federal
Student Loans on behalf of a Trust,  is entitled to receive from the  Department
certain interest subsidy payments and special allowance payments with respect to
certain of such Federal Student Loans as described herein.

      FFELP provides for loans to students and parents of students which are (i)
guaranteed  by a  Guarantor  and  reinsured  by the federal  government  or (ii)
directly  insured by the federal  government.  Several types of Federal  Student
Loans  are  currently  authorized  under  the Act:  (i)  loans to  students  who
demonstrate need ("Federal  Stafford Loans");  (ii) loans to students who do not
demonstrate  need or who need  additional  loans  to  supplement  their  Federal
Stafford Loans ("Federal  Unsubsidized Stafford Loans");  (iii) loans to parents
of students  ("Federal PLUS Loans") who are dependents and whose estimated costs
of attendance exceed the available Federal Unsubsidized  Stafford Loans, Federal
Stafford  Loans and other  financial  aid;  and (iv)  loans to  consolidate  the
borrower's  obligations under various federally authorized student loan programs
into a single  loan (each,  a "Federal  Consolidation  Loan").  Prior to July 1,
1994,  the Act also  authorized  loans to graduate  and  professional  students,
independent  undergraduate students and, under certain circumstances,  dependent
undergraduate  students,  to supplement  their Federal  Stafford Loans ("Federal
Supplemental  Loans to Students" or "Federal SLS Loans").  The  description  and
summaries of the Act,  FFELP,  the Guarantee  Agreements and the other statutes,
regulations and amendments  referred to in this Prospectus describe or summarize
the material provisions of such statutes,  regulations and agreements but do not
purport to be comprehensive  and are qualified in their entirety by reference to
each such statute, regulation or document. There can be no assurance that future
amendments  or  modifications  will not  materially  change  any of the terms or
provisions of the programs  described in this  Prospectus or of the statutes and
regulations  implementing these programs. See "Risk Factors--Risk that Change in
Law  Will  Adversely  Affect  Student  Loans,  Guarantors,  the  Seller  or  the
Servicer".

Legislative and Administrative Matters

      Both the Act and the  regulations  promulgated  thereunder  have  been the
subject of  extensive  amendments  in recent years and there can be no assurance
that further  amendment  will not  materially  change the  provisions  described
herein  or the  effect  thereof.  The  1992  Amendments  to the Act  (the  "1992
Amendments")  extended the principal provisions of FFELP to October 1, 1998 (or,
in the case of borrowers who have received  loans prior to that date,  September
30, 2002, except that authority to make Federal  Consolidation  Loans expires on
September 30, 1998).

      The  1993 Act  made a  number  of  changes  to the  Federal  Student  Loan
programs,  including  imposing  on lenders or holders of Federal  Student  Loans
certain fees and  affecting  the  Department's  financial  assistance to Federal
Guarantors by reducing the  percentage  of claim  payments the  Department  will
reimburse to Federal  Guarantors,  reducing  more  substantially  the  insurance
premiums and default collections that Federal Guarantors are entitled to receive
and/or retain and allowing the Department to reduce the  administrative  fees it
pays  to  Federal  Guarantors.   In  addition,  such  legislation   contemplated
replacement  of a minimum  of  approximately  60% of the  Federal  Student  Loan
programs with direct lending by the Department by 1998. The expansion of the new
program may involve increasing  reductions in the volume of loans made under the
existing  programs,  which  could  result  in  increased  costs  for SMS and the
Servicer due to reduced  economies of scale.  It is expected  that the volume of
new loans held and serviced by SMS and the Servicer will decrease due to the new
program,  although such entities have not  experienced  such a reduction to date
and any such reduction will not  necessarily be equal to the percentage by which
existing Federal Student Loan programs are replaced by the new program. As these
reductions  occur, SMS and the Servicer could experience  increased costs due to
reduced economies of scale to the extent the volume of loans held by SMS and the
Servicer  is  reduced.  Such cost  increases  could  affect  the  ability of the
Servicer  to  satisfy  its  obligations  to  service  the  Student  Loans or the
obligations  of the Seller and the Servicer to  repurchase  Student Loans in the
event of certain breaches of their respective  representations and warranties or
covenants.  See "Description of the Transfer and Servicing  Agreements--Sale  of
Student Loans;  Representations and Warranties" and "--Servicer Covenants". Such
volume reductions could also reduce revenues received by Federal Guarantors that
are available to pay claims on defaulted  Student Loans.  Finally,  the level of
competition  in  existence  in the  secondary  market  for loans  made under the
existing  programs could be reduced,  resulting in fewer potential buyers of the
Federal  Student Loans and lower prices  available in the  secondary  market for
those loans. Further, the Department is implementing a direct consolidation loan
program,  which may  further  reduce  the volume of  Federal  Student  Loans and
increase the  prepayment of existing  FFELP Loans.  The volume of existing loans
that may be  prepaid  in this  fashion is not  determinable  at this  time.  The
Emergency  Student  Loan   Consolidation  Act  of  1997  authorizes  FFELP  loan


                                       21
<PAGE>

originators to consolidate  direct loans into Federal  Consolidated  Loans. This
provision  applies to loan  applications  received on or after November 13, 1997
through September 30, 1998.

Eligible Lenders, Students and Educational Institutions

      Lenders  eligible  to make loans  under  FFELP  generally  include  banks,
savings  and  loan  associations,   credit  unions,   pension  funds,  insurance
companies, and under certain conditions, schools and guarantors. Federal Student
Loans may only be made to a "qualified  student",  generally defined as a United
States  citizen or national  or  otherwise  eligible  individual  under  federal
regulations  who (a) has been  accepted  for  enrollment  or is enrolled  and is
maintaining  satisfactory progress at a participating  educational  institution,
(b) is carrying at least one-half of the normal full-time  academic workload for
the course of study the student is pursuing,  as determined by such institution,
(c) has agreed to notify  promptly the holder of the loan of any address change,
and (d) for Federal Stafford Loans,  meets the application  "need"  requirements
for the  particular  loan program.  Each loan is to be evidenced by an unsecured
promissory note.

      Eligible schools include  institutions of higher education and proprietary
institutions.  Institutions  of higher  education  must meet certain  standards,
which generally  provide that the institution (i) only admits persons who have a
high school  diploma or its  equivalent,  (ii) is legally  authorized to operate
within a state,  (iii)  provides  not less than a two-year  program  with credit
acceptable  toward  a  bachelor's  degree,   (iv)  is  a  public  or  non-profit
institution and (v) is accredited by a nationally recognized  accrediting agency
or is  determined  by the  Department  to meet the  standards  of an  accredited
institution.  Eligible  proprietary  institutions  of higher  education  include
business,  trade and vocational schools meeting standards which provide that the
institution  (i) only  admits  persons  who have a high  school  diploma  or its
equivalent,  or persons who are beyond the age of compulsory  school  attendance
and have the  ability to benefit  from the  training  offered (as defined in the
Act), (ii) is authorized by a state to provide a program of vocational education
designed to fit  individuals  for useful  employment in recognized  occupations,
(iii) has been in  existence  for at least two years,  (iv)  provides at least a
six-month  training  program to prepare  students  for gainful  employment  in a
recognized   occupation  and  (v)  is  accredited  by  a  nationally  recognized
accrediting agency or is specially accredited by the Department.

      With specified exceptions, institutions are excluded from consideration as
educational  institutions  if the institution (i) offers more than 50 percent of
its courses by  correspondence,  (ii) enrolls 50 percent or more of its students
in correspondence  courses, (iii) has a student enrollment in which more than 25
percent of the students are  incarcerated  or (iv) has a student  enrollment  in
which more than 50 percent of the students  are  admitted  without a high school
diploma or its  equivalent  on the basis of their  ability  to benefit  from the
education provided (as defined by statute and regulation).  Further, schools are
specifically excluded from participation if (i) the educational  institution has
filed for bankruptcy,  (ii) the owner, or its chief executive officer,  has been
convicted or pleaded  "nolo  contendere"  or "guilty" to a crime  involving  the
acquisition,  use or  expenditure  of federal  student  aid  funds,  or has been
judicially  determined to have committed fraud involving funds under the student
aid program or (iii) the  educational  institution  has a cohort default rate in
excess  of the rate  prescribed  by the Act.  In  order  to  participate  in the
program,  the  eligibility of a school must be approved by the Department  under
standards established by regulation. 

Financial Need Analysis

      Student Loans may generally be made in amounts,  subject to certain limits
and conditions, to cover the student's estimated costs of attendance,  including
tuition  and  fees,  books,  supplies,   room  and  board,   transportation  and
miscellaneous personal expenses (as determined by the institution). Each Federal
Stafford  Loan and Federal  Unsubsidized  Stafford  Loan borrower must undergo a
financial need analysis,  which requires the borrower to submit a financial need
analysis form to a multiple data entry  processor that forwards the  information
to the federal central processor.  The central processor  evaluates the parents'
and student's  financial  condition under federal  guidelines and calculates the
amount that the student and/or the family must contribute  towards the student's
cost of education (the "family  contribution").  After receiving  information on
the family contribution,  the institution then subtracts the family contribution
from the cost for the  student  to attend  such  institution  to  determine  the
student's  eligibility for grants,  loans, and work  assistance.  The difference
between the amount of grants and Federal  Stafford  Loans for which the borrower
is eligible and the student's  estimated  cost of attendance  (the "Unmet Need")
may be borrowed  through Federal  Unsubsidized  Stafford Loans subject to annual
and aggregage loan limits  prescribed in the Act. Parents may finance the family
contribution  amount through their own resources or through  Federal PLUS Loans.


                                       22
<PAGE>

Special Allowance Payments

      The Act  provides  for  quarterly  special  allowance  payments  ("Special
Allowance  Payments") to be made by the Department to holders of Federal Student
Loans to the extent  necessary  to ensure that such  holder  receives at least a
specified  market  interest rate of return on such loans.  The rates for Special
Allowance  Payments are based on formulas  that differ  according to the type of
loan,  the date the loan was  originally  made or insured  and the type of funds
used to finance such loan (tax-exempt or taxable).  A Special  Allowance Payment
is made for each of the 3-month  periods ending March 31, June 30,  September 30
and  December  31. The  Special  Allowance  Payment  equals the  average  unpaid
principal  balance  (including  interest  permitted  to be  capitalized)  of all
eligible loans held by such holder during such period  multiplied by the special
allowance  percentage.  The  special  allowance  percentage  is  computed by (i)
determining  the average of the bond  equivalent  rates of 91-day Treasury bills
auctioned for such 3-month  period,  (ii)  subtracting  the applicable  borrower
interest  rate on such loan from  such  average,  (iii)  adding  the  applicable
Special  Allowance  Margin (as set forth below) to the resultant  percentage and
(iv) dividing the resultant  percentage by 4;  provided,  however,  that, if the
amount  determined by the  application  of clauses (i), (ii) and (iii) is in the
negative, the Special Allowance Margin is zero.

Date of Disbursement          Special Allowance Margin
- --------------------          --------------------------------------------------
Prior to 10/17/86             3.50%
10/17/86-09/30/92             3.25%
10/01/92-06/30/95             3.10%
07/01/95-06/30/98             2.50%  (Federal  Stafford  Loans and Federal  
                              Unsubsidized  Stafford Loans that are In-School,  
                              Grace or Deferment);  3.10% (Federal Stafford 
                              Loans and Federal Unsubsidized Stafford Loans 
                              that are in repayment and all other loans)

      Special Allowance Payments are available on variable rate Federal PLUS and
Federal SLS Loans only if the variable  rate,  which is reset  annually based on
the 52-week Treasury Bill, exceeds the applicable maximum rate.
Such maximum is generally between 9% and 12%.

Federal Stafford Loans

      The Act  provides  for (i) federal  insurance  or  reinsurance  of Federal
Stafford  Loans made by eligible  lenders to  qualified  students,  (ii) federal
interest  subsidy payments on certain eligible Federal Stafford Loans to be paid
by the  Department  to  holders  of the  loans  in lieu of the  borrower  making
interest  payments  ("Interest  Subsidy  Payments") and (iii) Special  Allowance
Payments  representing  an  additional  subsidy  paid by the  Department  to the
holders  of  eligible   Federal   Stafford   Loans  (such  federal   reinsurance
obligations,  together  with those  obligations  referred to in clauses (ii) and
(iii) above, being collectively referred to herein as "Federal Assistance").

      Interest.  The borrower's  interest rate on a Federal Stafford Loan may be
fixed or variable.  Federal  Stafford Loan interest  rates are summarized in the
chart below.

<TABLE>
<CAPTION>

Trigger Date(1)                   Borrower Rate(2)            Maximum Rate          Interest Rate Margin
- -------------------------   -----------------------------   -----------------   ---------------------------------
<S>                         <C>                             <C>                 <C> 
Prior to 01/01/81 ......    7%                              7%                  N/A
01/01/81-09/12/83 ......    9%                              9%                  N/A
09/13/83-06/30/88 ......    8%                              8%                  N/A
07/01/88-09/30/92 ......    8% for 48 months; thereafter,   8% for 48 months,   3.25%
                            91-Day Treasury + Interest      then 10%
                            Rate Margin                     
10/01/92-06/30/94 ......    91-Day Treasury + Interest      9%                  3.10%
                            Rate Margin                     
07/01/94-06/30/95 ......    91-Day Treasury + Interest      8.25%               3.10%
                            Rate Margin                     
07/01/95-06/30/98 ......    91-Day Treasury + Interest      8.25%               2.50%  (In-School,  Grace  or  Rate
                            Rate Margin                                         Deferment); 3.10% (in repayment)
After 6/30/98 ..........    A security of comparable        8.25%               1.0%
                            maturity + Interest Rate Margin 
</TABLE>
                                                           
- -------------  
(1)  The Trigger Date for Federal  Stafford Loans made before October 1, 1992 is
     the first day of  enrollment  period for which a borrower's  first  Federal
     Stafford  Loan is made and for  Federal  Stafford  Loans made on October 1,
     1992  and  after  the  Trigger  Date is the date of the  disbursement  of a
     borrower's first Federal Stafford Loan.

(2)  The rate for  variable  rate  Federal  Stafford  Loans  applicable  for any
     12-month period beginning on July 1 and ending on June 30, is determined on
     the  preceding  June 1 and is equal  to the  lesser  of (a) the  applicable
     Maximum  Rate  or (b) the sum of (i) the  bond  equivalent  rate of  91-day
     Treasury bills auctioned at the final auction held prior to such June 1 and
     (ii) the applicable Interest Rate Margin.


                                       23
<PAGE>

      The 1992  Amendments  provide that,  for fixed rate loans made on or after
July 23, 1992 and for certain  loans made to new  borrowers  on or after July 1,
1988,  the lender must have  converted by January 1, 1995 the  interest  rate on
such  loans to an annual  interest  rate  adjusted  each July 1 equal to (a) for
certain loans made between July 1, 1988 and July 23, 1992,  the 91-day  Treasury
bill rate at the final auction prior to the preceding  June 1 plus 3.25% and (b)
for loans made on or after July 23, 1992,  the 91-day  Treasury bill rate at the
final auction prior to the preceding  June 1 plus 3.10%,  in each case capped at
the applicable interest rate for such loan existing prior to the conversion. The
variable  interest  rate does not  apply to loans  made  prior to July 23,  1992
during the first 48 months of repayment.

      Interest  Subsidy  Payments.  The  Department  is  responsible  for paying
interest on Federal  Stafford  Loans while the borrower is a qualified  student,
during a Grace Period or during certain Deferral  Periods.  The Department makes
quarterly  Interest  Subsidy  Payments to the owner of Federal Stafford Loans in
the amount of  interest  accruing  on the unpaid  balance  thereof  prior to the
commencement of repayment or during any Deferral Periods.  The Act provides that
the  owner of an  eligible  Federal  Stafford  Loan  shall be  deemed  to have a
contractual  right  against  the United  States of  America to receive  Interest
Subsidy  Payments  (and  Special  Allowance  Payments)  in  accordance  with its
provisions.  Receipt of Interest Subsidy Payments and Special Allowance Payments
is  conditioned  on  compliance  with the  requirements  of the  Act,  including
satisfaction  of certain  need-based  criteria  (and the delivery of  sufficient
information  by the  borrower  and the lender to the  Department  to confirm the
foregoing) and continued eligibility of such loan for federal reinsurance.  Such
eligibility  may be lost,  however,  if the  loans  are not held by an  eligible
lender, in accordance with the requirement of the Act and the applicable Federal
Guarantee  Agreements.   See  "--Eligible  Lenders,   Students  and  Educational
Institutions"  above,  "Risk  Factors--Risk  that Failure to Comply with Student
Loan Origination and Servicing Procedures for Student Loans May Adversely Affect
the Trust's  Ability to Pay  Principal  and  Interest  on the Related  Notes and
Certificates",   "Formation  of  the   Trusts--Eligible   Lender   Trustee"  and
"Description  of the Transfer and Servicing  Agreements--Servicing  Procedures".
The Seller expects that substantially all of the Federal Stafford Loans that are
to be conveyed to a Trust will be eligible to receive  Interest Subsidy Payments
and Special Allowance Payments.

      Interest  Subsidy  Payments and Special  Allowance  Payments are generally
received  within 45 days to 60 days after  submission  to the  Department of the
applicable claim forms for any given calendar quarter,  although there can be no
assurance that such payments will in fact be received from the Department within
that  period.  See "Risk  Factors--Variability  of Actual  Cash  Flows;  Risk of
Shortfalls  to Holders of Notes and  Certificates  Resulting  from  Inability of
Related Indenture  Trustee to Liquidate Student Loans".  The Servicer has agreed
to prepare  and file with the  Department  all such  claims  forms and any other
required documents or filings on behalf of each Eligible Lender Trustee as owner
of the related Federal  Student Loans on behalf of each Trust.  The Servicer has
also agreed to assist each Eligible  Lender Trustee in monitoring,  pursuing and
obtaining such Interest Subsidy Payments and Special Allowance Payments, if any,
with respect to such Federal Student Loans. Each Eligible Lender Trustee will be
required to remit Interest  Subsidy Payments and Special  Allowance  Payments it
receives with respect to such Federal  Student Loans within two business days of
receipt thereof to the related Collection Account.


                                       24
<PAGE>

      Loan Limits.  The Act requires that loans be disbursed by eligible lenders
in at least two separate and equal  disbursements.  The Act limited the amount a
student  can  borrow  in any  academic  year and the  amount  he or she can have
outstanding  in the  aggregate.  The following  chart sets forth the current and
historic loan limits.

<TABLE>
<CAPTION>
                                                                           All
                                                                        Students(1)       Independent Students(1)
                                                                        -----------      --------------------------
                                                                        Base Amount       Additional
                                                                       Subsidized and    Unsubsidized     Maximum
                                                        Subsidized    Unsubsidized on    only on or      Aggregate
                                         Subsidized     on or after       or after          after          Total
  Borrower's Academic Level              Pre-1/1/87       1/1/87         10/1/93(2)       7/1/94(3)      Amount in
- -----------------------------------      -----------    -----------    ---------------     ---------    -----------
<S>                                        <C>             <C>            <C>             <C>           <C>    
Undergraduate (per year)
  1st year ............................    $ 2,500         $ 2,625        $ 2,625         $ 4,000      $  6,625
  2nd year ............................    $ 2,500         $ 2,625        $ 3,500         $ 4,000      $  7,500
  3rd year and above ..................    $ 2,500         $ 4,000        $ 5,500         $ 5,000      $ 10,500
Graduate (per year) ...................    $ 5,000         $ 7,500        $ 8,500         $10,000      $ 18,500
Aggregate Limited
  Undergraduate .......................    $12,500         $17,250        $23,000         $23,000      $ 46,000
  Graduate (including
    undergraduate) ....................    $25,000         $54,750        $65,500         $73,000      $138,500
</TABLE>

- ----------
(1)  The loan limits are  inclusive of both Federal  Stafford  Loans and Federal
     Direct Student Loans.

(2)  These  amounts  represent  the  combined  maximum  loan amount per year for
     Federal Stafford and Federal Unsubsidized Stafford Loans. Accordingly,  the
     maximum  amount  that a student  may  borrow  under a Federal  Unsubsidized
     Stafford Loan is the  difference  between the combined  maximum loan amount
     and the amount the student received in the form of a Federal Stafford Loan.

(3)  Independent  undergraduate  students,  graduate  students  or  professional
     students  may borrow  these  additional  amounts.  In  addition,  dependent
     undergraduate  students may also receive these  additional  loan amounts if
     the parents of such students are unable to provide the family  contribution
     amount and it is unlikely  that the  student's  parents  will qualify for a
     Federal PLUS Loan.

      The annual loan limits are reduced in some instances where the student has
less than a full academic year  remaining in his or her program.  The Department
has  discretion  to raise these  limits to  accommodate  highly  specialized  or
exceptionally expensive courses of study.

      Repayment.  Repayment of principal on a Federal  Stafford  Loan  generally
does not commence  while a student  remains a qualified  student,  but generally
begins upon expiration of the applicable  Grace Period,  as described below. Any
borrower  may  voluntarily  prepay  without  premium or penalty  any loan and in
connection  therewith may waive any Grace Period or Deferral Period. In general,
each loan must be  scheduled  for  repayment  over a period of not more than ten
years after the  commencement of repayment.  The Act currently  requires minimum
annual payments of $600 or, if greater,  the amount of accrued interest for that
year,  unless the borrower and the lender  agree to lesser  payments.  Effective
July 1, 1993, the Act and regulations  promulgated thereunder require lenders to
offer the choice of a standard, graduated or income-sensitive repayment schedule
to all borrowers who receive a loan on or after that date.

      Grace Periods,  Deferral  Periods and  Forbearance  Periods.  Repayment of
principal on a Federal Stafford Loan must generally  commence following a period
of (a) not less than 9 months or more than 12 months (with  respect to loans for
which the  applicable  interest  rate is 7% per  annum)  and (b) not more than 6
months (with respect to loans for which the  applicable  interest rate is 9% per
annum or 8% per annum and for loans to first-time  borrowers on or after July 1,
1988) after the borrower  ceases to pursue at least a half-time  course of study
(a "Grace  Period").  However,  during  certain other periods (each, a "Deferral
Period")  and subject to certain  conditions,  no principal  repayments  need be
made, including periods when the student has returned to an eligible educational
institution on a full-time basis or is pursuing  studies pursuant to an approved
graduate  fellowship  program,  or when the  student  is a member of the  United
States  Armed  Forces or a volunteer  under the Peace Corps Act or the  Domestic
Volunteer  Service  Act of 1973,  or when the  borrower is  temporarily  totally
disabled,  or periods  during which the borrower  may defer  principal  payments
because of temporary  financial  hardship.  For new  borrowers to whom loans are
first  disbursed on or after July 1, 1993,  payment of principal may be deferred
only while the  borrower  is at least a  half-time  student or is in an approved
graduate fellowship program or is enrolled in a rehabilitation  program, or when
the borrower is seeking but unable to find  full-time  employment,  subject to a
maximum  deferment of three years,


                                       25
<PAGE>

or when for any reason the lender  determines  that  payment of  principal  will
cause the borrower  economic  hardship,  also subject to a maximum  deferment of
three  years.  The  1992  Amendments  also  permit  and in  some  cases  require
forbearance of loan  collection in certain  circumstances  (each such period,  a
"Forbearance Period").

Federal Unsubsidized Stafford Loans

      The Federal  Unsubsidized  Stafford  Loan program  created  under the 1992
Amendments  is designed for students who do not qualify for the maximum  Federal
Stafford  Loan due to  parental  and/or  student  income and assets in excess of
permitted  amounts.  The basic  requirements for Federal  Unsubsidized  Stafford
Loans  are  essentially  the  same as  those  for the  Federal  Stafford  Loans,
including  with respect to provisions  governing the interest  rate,  the annual
loan  limits  and the  Special  Allowance  Payments.  The  terms of the  Federal
Unsubsidized  Stafford  Loans,  however,  differ in some  respects.  The federal
government  does not make  Interest  Subsidy  Payments  on Federal  Unsubsidized
Stafford Loans.  The borrower must either begin making interest  payments within
60 days after the time the loan is  disbursed  or permit  capitalization  of the
interest by the lender until repayment  begins.  Federal  Unsubsidized  Stafford
Loan borrowers are required to pay, upon  disbursement,  a 6.5% insurance fee to
the Department, though no guarantee fee may be charged by the applicable Federal
Guarantor.  Effective July 1, 1994, the maximum insurance premium charged by the
Federal Guarantor is reduced to 1% and the origination fee is 3%. Subject to the
same loan limits  established for Federal Stafford Loans, the student may borrow
up to the amount of such  student's  Unmet Need.  Lenders are authorized to make
Federal  Unsubsidized  Stafford  Loans  applicable  for  periods  of  enrollment
beginning on or after October 1, 1992.

Federal PLUS and Federal SLS Loan Programs

      The Act  authorizes  Federal  PLUS Loans to be made to parents of eligible
dependent  students and  previously  authorized  Federal SLS Loans to be made to
certain categories of students. After July 1, 1993, only parents who do not have
an  adverse  credit  history or who can  secure an  endorser  without an adverse
credit  history are  eligible  for  Federal  PLUS  Loans.  The basic  provisions
applicable to Federal PLUS and Federal SLS Loans are similar to those of Federal
Stafford  Loans with respect to the federal  insurance  and  reinsurance  on the
loans. However,  Federal PLUS and Federal SLS Loans differ from Federal Stafford
Loans,  particularly  because  Interest Subsidy Payments are not available under
the  Federal  PLUS  and  Federal  SLS  Programs  and in some  instances  Special
Allowance Payments are more restricted.

      Loan Limits. Federal PLUS and Federal SLS Loans disbursed prior to July 1,
1993 are limited to $4,000 per academic year with a maximum  aggregate amount of
$20,000.  Federal SLS Loan limits for loans  disbursed  on or after July 1, 1993
depended upon the class year of the student and the length of the academic year.
The annual loan limit for Federal SLS Loans first  disbursed on or after July 1,
1993 ranged from $4,000 for first and second  year  undergraduate  borrowers  to
$10,000 for graduate  borrowers,  with a maximum aggregate amount of $23,000 for
undergraduate  borrowers  and $73,000 for graduate and  professional  borrowers.
After July 1, 1994, for purposes of new loans being originated,  the Federal SLS
programs  were merged with the Federal  Unsubsidized  Stafford Loan program with
the borrowing limits  reflecting the combined  eligibility  under both programs.
The only limit on the annual and  aggregate  amounts of Federal PLUS Loans first
disbursed on or after July 1, 1993 is the cost of the student's  education  less
other financial aid received,  including  scholarship,  grants and other student
loans.


                                       26
<PAGE>

      Interest.  The  interest  rate  determination  for a PLUS  or SLS  loan is
dependent on when the loan was  originally  made and disbursed and the period of
enrollment.  The  interest  rates for PLUS and SLS loans are  summarized  in the
following chart.

<TABLE>
<CAPTION>
                                                                                                       Interest
     Trigger Date                          Borrower Rate(1)                   Maximum Rate(2)         Rate Margin
- -------------------------     ---------------------------------------      ---------------------     ------------
<S>                           <C>                                           <C>                          <C>
Prior to 10/01/81 ..........                     9%                                  9%                    N/A
10/01/81-10/30/82 ..........                    14%                                 14%                    N/A
11/01/82-06/30/87 ..........                    12%                                 12%                    N/A
07/01/87-09/30/92 ..........  52-Week Treasury + Interest Rate Margin               12%                  3.25%
10/01/92-06/30/94 ..........  52-Week Treasury + Interest Rate Margin       PLUS 10%, SLS 11%            3.10%
07/01/94-06/30/98 ..........  52-Week Treasury + Interest Rate Margin                9%                  3.10%
(SLS repealed 07/01/94)                                                                              
After 6/30/98 ..............  A security of comparable                               9%                  2.10%
                              maturity + Interest Rate Margin                                      
</TABLE>
                          
- ---------------
(1)  The Trigger Date for PLUS and SLS loans made before  October 1, 1992 is the
     first day of enrollment period for which the loan is made, and for PLUS and
     SLS loans made on October 1, 1992 and after the Trigger Date is the date of
     the disbursement of the loan, respectively.

(2)  For PLUS or SLS loans that carry a variable  rate, the rate is set annually
     for  12-month  periods  beginning  on July 1 and  ending  on June 30 on the
     preceding June 1 and is equal to the lessor of (a) the  applicable  maximum
     rate and (b) the sum of (i) the bond  equivalent  rate of 52-week  Treasury
     bills  auctioned  at the final  auction held prior to such June 1, and (ii)
     the applicable Interest Rate Margin.

      A holder of a PLUS or SLS Loan is  eligible to receive  Special  Allowance
Payments  during  any  quarter  if (a) the sum of (i) the  average  of the  bond
equivalent rates of 91-day Treasury bills auctioned during such quarter and (ii)
the Interest Rate Margin exceeds (b) the Maximum Rate.

      Repayment,  Deferments.  The 1992 Amendments provide Federal SLS borrowers
with the  option to defer  commencement  of  repayment  of  principal  until the
commencement  of repayment of Federal  Stafford Loans.  Otherwise,  repayment of
principal of Federal PLUS and Federal SLS Loans is required to commence no later
than 60 days after the date of  disbursement  of such  loan,  subject to certain
deferral and forbearance  provisions.  The deferral  provisions  which apply are
more  limited  than those which apply to Federal  Stafford  Loans.  Repayment of
interest,  however,  may be deferred and  capitalized  during certain periods of
educational  enrollments  and periods of  unemployment  or hardship as specified
under the Act. Further,  whereas Interest Subsidy Payments are not available for
such deferments,  interest may be capitalized during such periods upon agreement
of the lender and borrower.  Maximum loan repayment  periods and minimum payment
amounts are the same as for Federal Stafford Loans.

      A borrower may refinance all outstanding Federal PLUS Loans under a single
repayment  schedule for principal and  interest,  with the new repayment  period
calculated  from the date of repayment  of the most recent  included  loan.  The
interest rate of such refinanced loan shall be the weighted average of the rates
of all Federal PLUS Loans being refinanced. A second type of refinancing enables
an eligible lender to reissue a Federal PLUS Loan which was initially originated
at a fixed rate prior to July 1, 1987 in order to permit the  borrower to obtain
the variable  interest rate available on Federal PLUS Loans on and after July 1,
1987. If a lender is unwilling to refinance the original  Federal PLUS Loan, the
borrower  may obtain a loan from another  lender for the purpose of  discharging
the loan and obtaining a variable interest rate.

Federal Consolidation Loan Program

      The Act authorizes a program under which certain borrowers may consolidate
one or more of  their  Student  Loans  into a  single  loan  (each,  a  "Federal
Consolidation  Loan")  insured  and  reinsured  on a basis  similar  to  Federal
Stafford Loans. Federal  Consolidation Loans may be made in an amount sufficient
to pay outstanding principal, unpaid interest, late charges and collection costs
on all  federally  insured or  reinsured  student  loans  incurred  under  FFELP
selected  by the  borrower,  as well as loans made  pursuant  to  various  other
federal student loan programs and which may have been made by different lenders.
Under  this  program,  a lender  may  make a  Federal  Consolidation  Loan to an
eligible  borrower  at the  request  of the  borrower  if the  lender  holds  an
outstanding  loan of the  borrower or the  borrower  certifies  that he has been
unable  to  obtain  a  Federal  Consolidation  Loan  from  the  holders  of  the
outstanding  loans  made to him.  A  borrower  who is unable to obtain a Federal
Consolidation Loan from an eligible lender or a Federal  Consolidation Loan with
an  income-sensitive  repayment  plan  acceptable  to the  borrower may 


                                       27
<PAGE>

obtain a Federal  Consolidation  Loan under the  direct  loan  program.  Federal
Consolidation Loans that were made on or after July 1, 1994 have no minimum loan
amount, although Federal Consolidation Loans for less than $7,500 must be repaid
in ten years.  Applications for Federal Consolidation Loans received on or after
January 1, 1993 but prior to July 1, 1994,  were available only to borrowers who
had  aggregate  outstanding  student  loan  balances  of at  least  $7,500;  for
applications  received before January 1, 1993, Federal  Consolidation  Loans are
available only to borrowers who have aggregate outstanding student loan balances
of at least  $5,000.  The borrowers  must be either in repayment  status or in a
grace period preceding repayment and, for applications received prior to January
1, 1993, the borrower must not have been  delinquent by more than 90 days on any
student loan  payment;  for  applications  received on or after January 1, 1993,
delinquent or defaulted  borrowers are eligible to obtain Federal  Consolidation
Loans  if  they  will  reenter   repayment  through  loan   consolidation.   For
applications  received on or after January 1, 1993,  borrowers  may,  within 180
days of the origination of a Federal  Consolidation  Loan, add additional  loans
made prior to consolidation  ("Add-on  Consolidation  Loans") for  consolidation
therewith. If the borrower obtains loans subsequent to the Federal Consolidation
Loan, the borrower may consolidate  the new loans and the Federal  Consolidation
Loan. The interest rate and term of such Federal  Consolidation Loan,  following
the consolidation with the related Add-on Consolidation Loans, may be recomputed
within the  parameters  permitted  by the Act. For  applications  received on or
after  January 1, 1993,  married  couples who agree to be jointly and  severally
liable  will be treated  as one  borrower  for  purposes  of loan  consolidation
eligibility.  For  applications  received on or after  November 13, 1997 through
September 30, 1998,  student loan borrowers may include  federal direct loans in
Federal Consolidation Loans.

      Federal  Consolidation  Loans bear  interest  at a rate  which  equals the
weighted  average  of  interest  rates  on  the  unpaid  principal  balances  of
outstanding loans, rounded to the nearest whole percent,  with a minimum rate of
9% for loans originated prior to July 1, 1994. For Federal  Consolidation  Loans
made on or after July 1,  1994,  such  weighted  average  interest  rate must be
rounded up to the nearest whole percent.  However,  Federal  Consolidation Loans
made on or after November 13, 1997 through September 30, 1998 will bear interest
at the annual variable rate  applicaable to Stafford Loans.  Interest on Federal
Consolidation  Loans accrues and, for applications  received prior to January 1,
1993,  is to be paid without  Interest  Subsidy by the  Department.  For Federal
Consolidation  Loans  received on or after January 1, 1993,  all interest of the
borrower is paid during all periods of Deferment. However, Federal Consolidation
Loan  applications  received on or after August 10, 1993 will only be subsidized
if all of the  underlying  loans  being  consolidated  were  subsidized  Federal
Stafford Loans;  provided,  however,  that in the case of Federal  Consolidation
Loans made on or after  November  13, 1997  through  September  30,  1998,  that
portion  of the  Federal  Consolidation  Loan that is  comprised  of  Subsidized
Stafford  Loans will retain its subsidy  benefits  during  periods of deferment.
Borrowers may elect to accelerate  principal payments without penalty.  Further,
no insurance  premium may be charged to a borrower and no insurance  premium may
be charged to a lender in connection with a Federal Consolidation Loan. However,
a fee may be charged to the lender by a Federal  Guarantor to cover the costs of
increased  or extended  liability  with  respect to a  Consolidation  Loan,  and
lenders must pay a monthly  rebate fee at an annualized  rate of 1.05% for loans
disbursed on or after October 1, 1993. The rate for Special  Allowance  Payments
for Federal  Consolidation Loans is determined in the same manner as for Federal
Stafford Loans.

      Repayment  of  Federal  Consolidation  Loans  begins  within 60 days after
discharge of all prior loans which are consolidated.  Repayment schedule options
must  include,  for  applications  received  on or after  January 1,  1993,  the
establishment  of  graduated or income  sensitive  repayment  plans,  subject to
certain limits applicable to the sum of the Federal  Consolidation  Loan and the
amount of the borrower's  other eligible student loans  outstanding.  The lender
may, at its option,  include such graduated and income sensitive repayment plans
for applications received prior to that date. Generally,  depending on the total
of loans  outstanding,  repayment may be scheduled  over periods no shorter than
ten but not more than 25 years in length. For applications  received on or after
January  1,  1993,  the  maximum  maturity  schedule  is 30  years  for  Federal
Consolidation Loans of $60,000 or more.

      All eligible  loans of a borrower paid in full through  consolidation  are
discharged in the consolidation  process when the new Federal Consolidation Loan
is issued.

Federal Guarantors

      The Act authorizes Federal  Guarantors to support education  financing and
credit needs of students at  post-secondary  schools.  The Act encourages  every
state  either to  establish  its own  agency  or to  designate  another  Federal
Guarantor in cooperation with the Secretary.  Under various programs  throughout
the United States of America,  Federal  Guarantors  insure and sometimes service
guaranteed  student loans.  The Federal  Guarantors are reinsured 


                                       28
<PAGE>

by the  federal  government  for from 80% to 100% of each  default  claim  paid,
depending on their claims  experience,  for loans  disbursed prior to October 1,
1993 and from 78% to 98% of each  default  claim paid for loans  disbursed on or
after  October  1,  1993.  Federal  Guarantors  are  reinsured  by  the  federal
government for 100% of death,  disability,  bankruptcy,  closed school and false
certification  claims  paid.  Loans  guaranteed  under the lender of last resort
provisions of the Act are also 100%  guaranteed  and  reinsured.  See "--Federal
Insurance and Reinsurance of Federal Guarantors" below.

      Federal Guarantors collect a one-time insurance premium ranging from 0% to
3% of the principal  amount of each  guaranteed  loan,  depending on the Federal
Guarantor. Federal Guarantors are prohibited from charging insurance premiums on
loans made under the Federal Unsubsidized Stafford Loan program prior to July 1,
1994.  On such loans made prior to July 1, 1994,  the Act  requires  that a 6.5%
combined loan  origination fee and insurance  premium be paid by the borrower on
Federal  Unsubsidized  Stafford  Loans.  This  fee  is  passed  through  to  the
Department  by the  originating  lender.  Effective  July 1, 1994,  the  maximum
insurance  premium and  origination  fee for Federal  Stafford Loans and Federal
Unsubsidized Stafford Loans are 1% and 3%, respectively.

      Each  Federal  Student  Loan to be sold to an Eligible  Lender  Trustee on
behalf of a Trust will be  guaranteed  as to principal and interest by a Federal
Guarantor  pursuant to a guarantee  agreement  (each,  a "Guarantee  Agreement")
between such Federal Guarantor and the applicable  Eligible Lender Trustee.  The
applicable  Prospectus  Supplement  for each Trust will  identify  each  related
Federal  Guarantor  for the Federal  Student  Loans held by such Trust as of the
applicable  Closing  Date and the  amount of such  Federal  Student  Loans it is
guaranteeing for such Trust.

      The 1993 Act granted the Department  broad powers over Federal  Guarantors
and their  reserves.  These  powers  include the  authority to require a Federal
Guarantor  to return  all  reserve  funds to the  Department  if the  Department
determines  such action is  necessary  to ensure an orderly  termination  of the
Federal  Guarantor,  to serve the best interests of the student loan programs or
to ensure the proper  maintenance of such Federal  Guarantor's  funds or assets.
The Department is also now authorized to direct a Federal  Guarantor to return a
portion of its reserve funds which the  Department  determines is unnecessary to
pay the program  expenses and contingent  liabilities  of the Federal  Guarantor
and/or to cease any  activities  involving  the use of the  Federal  Guarantor's
reserve funds or assets which the Department  determines is a misapplication  or
otherwise  improper.  The Department  may also  terminate a Federal  Guarantor's
reinsurance agreement if the Department determines that such action is necessary
to protect the federal  fiscal  interest or to ensure an orderly  transition  to
full  implementation  of direct federal lending.  These various changes create a
significant risk that the resources  available to the Federal Guarantors to meet
their guarantee obligations will be significantly reduced.

Federal Insurance and Reinsurance of Federal Guarantors

      A Federal  Student Loan is considered to be in default for purposes of the
Act when the borrower fails to make an installment payment when due or to comply
with other terms of the loan,  and if the failure  persists for a certain period
of time as  specified  by the Act.  Under  certain  circumstances  a loan deemed
ineligible for Federal  Reinsurance may be restored to  eligibility.  Procedures
for such restoration of eligibility are discussed below.

      If the loan in default is covered by federal loan  insurance in accordance
with the provisions of the Act, the Department is to pay the applicable  Federal
Guarantor,  as insurance beneficiary,  the amount of the loss sustained thereby,
upon  notice  and  determination  of  such  amount,   within  90  days  of  such
notification, subject to reduction as described below.

      If the loan is guaranteed by a Federal  Guarantor,  the eligible lender is
reimbursed  by the  Federal  Guarantor  for 100% (or not less than 98% for loans
disbursed on or after  October 1, 1993) of the unpaid  principal  balance of the
defaulted loan plus accrued and unpaid interest  thereon so long as the eligible
lender has  properly  originated  and  serviced  such loan.  Under the Act,  the
Department enters into a guarantee agreement with each Federal Guarantor,  which
provides for federal  reinsurance  for amounts  paid to eligible  lenders by the
Federal Guarantor with respect to defaulted loans.

      Pursuant to such  agreements,  the  Department  also agrees to reimburse a
Federal  Guarantor for 100% of the amounts  expended in connection  with a claim
resulting  from the  death,  bankruptcy,  total and  permanent  disability  of a
borrower,  the death of a student whose parent is the borrower of a Federal PLUS
Loan or claims by borrowers  who received  loans on or after January 1, 1986 and
who are unable to complete the programs in which they are enrolled due to school
closure or borrowers  whose borrowing  eligibility was falsely  certified by the
eligible  institution;  such claims are not  included in  calculating  a Federal
Guarantor's  claims  rate  experience  for  federal  reinsurance  purposes.  The
Department also agrees to reimburse a Federal  Guarantor for 100% of the amounts



                                       29
<PAGE>

expended in connection with claims on loans made under the lender of last resort
provisions.  The  Department is also required to repay the unpaid balance of any
loan if the borrower  files for relief under Chapter 12 or 13 of the  Bankruptcy
Code or files for relief under  Chapter 7 or 11 of the  Bankruptcy  Code and has
been  in  repayment  for  more  than  7  years  or  commences  an  action  for a
determination of dischargeability  under Section  523(a)(8)(b) of the Bankruptcy
Code,  and is  authorized to acquire the loans of borrowers who are at high risk
of default and who request an alternative repayment option from the Department.

      The  amount of such  reinsurance  payment  to the  Federal  Guarantor  for
default claims is subject to reduction based upon the annual default claims rate
of the Federal Guarantor,  calculated to equal the amount of federal reinsurance
claims paid by the Department to the Federal Guarantor during any fiscal year as
a percentage of the original  principal  amount of guaranteed loans in repayment
at the end of the prior  federal  fiscal  year.  The  formula is  summarized  as
follows:

                                            Reimbursement to Federal Guarantor 
Claims Rate of Federal Guarantor            by the Department of Education(1)
- -----------------------------------         ------------------------------------
0% to and including 5% .................    100%
Greater than 5% to and including 9% ....    100% of claims to and including 5%; 
                                            90% of claims greater than 5%
Greater than 9% ........................    100% of claims to and including 5%; 
                                            90% of claims greater than 5%
                                            to and including 9%; and 80% of 
                                            claims greater than 9%

- ----------
(1)  The federal  reimbursement  has been  reduced to 98%, 88% and 78% for loans
     disbursed on or after October 1, 1993.
  
    The  claims  experience  is not  accumulated  from  year to  year,  but is
determined solely on the basis of claims in any one federal fiscal year compared
with the original  principal  balance of loans in repayment at the  beginning of
that year.

      The 1992 Amendments  addressed  education loan industry concerns regarding
the  Department's  commitment  to  providing  support  in the  event of  Federal
Guarantor  failures.  Pursuant to the 1992  Amendments,  Federal  Guarantors are
required to maintain  specified reserve fund levels.  Such levels are defined as
0.5% of the total attributable amount of all outstanding loans guaranteed by the
Federal  Guarantor for the fiscal year of the Federal  Guarantor  that begins in
1993, 0.7% for the Federal  Guarantor's  fiscal year beginning in 1994, 0.9% for
the Federal  Guarantor's fiscal year beginning in 1995, and 1.1% for the Federal
Guarantor's  fiscal year  beginning on or after  January 1, 1996. If the Federal
Guarantor  fails to achieve the  minimum  reserve  level in any two  consecutive
years, if the Federal  Guarantor's  federal annual claims rate equals or exceeds
9% or if the Department  determines the Federal  Guarantor's  administrative  or
financial   condition   jeopardizes   its  continued   ability  to  perform  its
responsibilities, the Department may require the Federal Guarantor to submit and
implement a management  plan to address the  deficiencies.  The  Department  may
terminate  the  Federal  Guarantor's  agreements  with  the  Department  if  the
Guarantor   fails  to  submit  the  required  plan,  or  fails  to  improve  its
administrative  or  financial  condition  substantially,  or if  the  Department
determines  the Federal  Guarantor is in danger of financial  collapse.  In such
event, the Department is required to assume  responsibility for the functions of
such Federal  Guarantor and in  connection  therewith is authorized to undertake
specified actions to assure the continued payment of claims,  including maturity
advances to Federal  Guarantors to cover  immediate cash needs,  transferring of
guarantees  to another  Federal  Guarantor,  or  transfer of  guarantees  to the
Department  itself.  No assurance can be made that the Department will under any
given  circumstance  exercise its right to terminate a  reimbursement  agreement
with a Federal Guarantor or make a determination  that such Federal Guarantor is
unable to meet its guarantee obligations.

      The Act requires that,  subject to compliance  with the Act, the Secretary
must pay all amounts  which may be required to be paid under the Act as a result
of certain  events of death,  disability,  bankruptcy,  school  closure or false
certification  by the  educational  institution  described  therein.  It further
provides that Federal  Guarantors  shall be deemed to have a  contractual  right
against the United States of America to receive  reinsurance in accordance  with
its provisions.  In addition, the 1992 Amendments provide that if the Department
determines that a Federal Guarantor is unable to meet its insurance obligations,
holders of loans may submit  insurance  claims directly to the Department  until
such time as the obligations are transferred to a new Federal  Guarantor capable
of meeting such obligations or until a successor  Federal Guarantor assumes such
obligations.  No assurance can be made that the Department would under any given
circumstances  assume  such  obligation  to assure  satisfaction  of a guarantee
obligation by exercising its right to terminate a reimbursement agreement with a
Federal  Guarantor or by making a determination  that such Federal  Guarantor is
unable to meet its guarantee obligations.


                                       30
<PAGE>

                    WEIGHTED AVERAGE LIVES OF THE SECURITIES

      The weighted average lives of the Notes and the Certificates of any series
will generally be influenced by the rate at which the principal  balances of the
related  Student  Loans are paid,  which payment may be in the form of scheduled
amortization or prepayments.  (For this purpose, the term "prepayments" includes
prepayments  in full or in part  (including  pursuant  to Federal  Consolidation
Loans),  as a result of (i) borrower default,  death,  disability or bankruptcy,
(ii) a closing of or a false  certification  by the borrower's  school and (iii)
subsequent  liquidation  of the loans or collection  of Guarantee  Payments with
respect thereto and as a result of Student Loans being repurchased by the Seller
or the  Servicer  for  administrative  reasons.)  All of the  Student  Loans are
prepayable at any time without  penalty to the borrower.  The rate of prepayment
of  Student  Loans is  influenced  by a variety  of  economic,  social and other
factors,   including  as  described  below  and  in  the  applicable  Prospectus
Supplement.  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 Student
Loans.  However,  because many of the Student  Loans bear  interest  that either
actually or effectively is floating, it is impossible to predict whether changes
in prevailing interest rates will be similar to or will vary from changes in the
interest rates on the Student Loans. In addition,  under certain  circumstances,
the Seller or the Servicer  will be obligated to  repurchase  or arrange for the
repurchase of Student Loans from a given Trust pursuant to the related Loan Sale
Agreement or Loan Servicing Agreement, as applicable, as a result of breaches of
applicable  representations and warranties or covenants. See "Description of the
Transfer and Servicing  Agreements--Sale  of Student Loans;  Representations and
Warranties" and "--Servicer  Covenants".  See also  "Description of the Transfer
and  Servicing   Agreements--Termination--Optional   Redemption"  regarding  the
Servicer's  option  to  purchase  the  Student  Loans  from a  given  Trust  and
"--Insolvency  Event"  regarding  the sale of the Student Loans if an Insolvency
Event with respect to the Company occurs.  Also, in the case of a Trust having a
Funding Period or Revolving  Period,  the addition of Student Loans to the Trust
during such period could affect the weighted  average lives of the Securities of
the  related   series.   See   "Description   of  the  Transfer  and   Servicing
Agreements--Additional Fundings".

      On the other hand,  scheduled payments with respect to, and maturities of,
the Student  Loans may be  extended,  including  pursuant to  applicable  grace,
deferral and forbearance  periods. The rate of payment of principal of the Notes
and the Certificates and the yield on the Notes and the Certificates may also be
affected by the rate of defaults  resulting in losses on Student  Loans,  by the
severity of those losses and by the timing of those losses, which may affect the
ability of the Guarantors to make Guarantee Payments with respect thereto.

      In light of the above considerations,  there can be no assurance as to the
amount of principal  payments to be made on the Notes or the  Certificates  of a
given series on each Distribution  Date, since such amount will depend, in part,
on the amount of principal collected on the related pool of Student Loans during
the applicable Collection Period. Any reinvestment risks resulting from a faster
or slower incidence of prepayment of Student Loans will be borne entirely by the
Noteholders and the Certificateholders of a given series. The related Prospectus
Supplement  may set forth  certain  additional  information  with respect to the
maturity and  prepayment  considerations  applicable to the  particular  pool of
Student Loans and the related series of Securities.

                      POOL FACTORS AND TRADING INFORMATION

      Each  of  the  "Note  Pool  Factor"  for  each  class  of  Notes  and  the
"Certificate Pool Factor" for each class of Certificates (each, a "Pool Factor")
will be a  seven-digit  decimal  which the Servicer  will compute  prior to each
Distribution Date indicating the remaining  outstanding principal amount of such
class  of  Notes  or  the  remaining  Certificate  Balance  for  such  class  of
Certificates, respectively, as of that Distribution Date (after giving effect to
distributions  to be made on  such  Distribution  Date),  as a  fraction  of the
initial  outstanding  principal amount of such class of the Notes or the initial
Certificate  Balance  for such class of  Certificates,  respectively.  Each Pool
Factor will be 1.0000000 as of the Closing Date, and thereafter  will decline to
reflect  reductions in the outstanding  principal amount of the applicable class
of Notes or reductions of the  Certificate  Balance of the  applicable  class of
Certificates,  as  applicable.  A  Securityholder's  portion  of  the  aggregate
outstanding  principal  amount of the related class of Notes or of the aggregate
outstanding  Certificate  Balance  for the  related  class of  Certificates,  as
applicable,   is  the  product  of  (i)  the  original   denomination   of  that
Securityholder's Note or Certificate and (ii) the applicable Pool Factor.

      If so provided  in the related  Prospectus  Supplement  with  respect to a
Trust, the  Securityholders  will receive reports on or about each  Distribution
Date concerning the payments received on the Student Loans, the Pool Balance (as
such term is defined in the related Prospectus Supplement,  the "Pool Balance"),
the applicable Pool Factor and


                                       31
<PAGE>

various  other  items of  information.  Securityholders  of  record  during  any
calendar year will be furnished information for tax reporting purposes not later
than the latest date  permitted by law. See "Certain  Information  Regarding the
Securities--Reports to Securityholders".

                            DESCRIPTION OF THE NOTES

General

      With respect to each Trust, one or more classes of Notes of a given series
will be issued  pursuant to the terms of an Indenture,  a form of which has been
filed as an exhibit to the Registration  Statement of which this Prospectus is a
part.  The  following  summary  describes  certain  terms of the  Notes  and the
Indenture.  The summary  does not purport to be complete and is qualified in its
entirety by reference to all the provisions of the Notes and the Indenture.

      Unless  otherwise  specified in the related  Prospectus  Supplement,  each
class of Notes will initially be represented by one or more Notes,  in each case
registered  in the name of the  nominee  of DTC  (together  with  any  successor
depository selected by the Administrator,  the "Depositary") except as set forth
below.  Unless otherwise  specified in the related  Prospectus  Supplement,  the
Notes will be  available  for purchase in  denominations  of $1,000 and integral
multiples  thereof in book-entry  form only. The Seller has been informed by DTC
that DTC's  nominee  will be Cede,  unless  another  nominee is specified in the
related Prospectus Supplement.  Accordingly,  such nominee is expected to be the
holder of record of the Notes of each class.  Unless and until  Definitive Notes
(as defined below) are issued under the limited  circumstances  described herein
or in the  related  Prospectus  Supplement,  no  Noteholder  will be entitled to
receive a physical certificate representing a Note. All references herein and in
the related  Prospectus  Supplement to actions by  Noteholders  of Notes held in
book-entry  form  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
case  may  be,  as the  registered  holder  of the  Notes  for  distribution  to
Noteholders  in  accordance  with DTC's  procedures  with respect  thereto.  See
"Certain  Information  Regarding the  Securities--Book-Entry  Registration"  and
"--Definitive Securities".

Principal of and Interest on the Notes

      The timing and  priority of  payment,  seniority,  allocations  of losses,
Interest Rate and amount of or method of  determining  payments of principal and
interest  on each  class of Notes of a given  series  will be  described  in the
related  Prospectus  Supplement.  The right of  holders of any class of Notes to
receive  payments of principal and interest may be senior or  subordinate to the
rights of holders of any other  class or  classes  of Notes of such  series,  as
described in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement,  payments of interest on the Notes of such series
will be made prior to payments  of  principal  thereon.  Each class of Notes may
have a different  Interest  Rate,  which may be a fixed,  variable or adjustable
Interest  Rate or any  combination  of the  foregoing.  The  related  Prospectus
Supplement  will  specify the  Interest  Rate for each class of Notes of a given
series or the method for  determining  such  Interest  Rate.  See also  "Certain
Information  Regarding the  Securities--Fixed  Rate  Securities" and "--Floating
Rate Securities". One or more classes of the Notes of a series may be redeemable
in whole or in part under the circumstances  specified in the related Prospectus
Supplement,  including as a result of the exercise by the Seller,  or such other
party as may be named in the  related  Prospectus  Supplement,  of its option to
purchase the related Student Loans.

      Unless  otherwise   specified  in  the  related   Prospectus   Supplement,
Noteholders  of all  classes  within a series will have the same  priority  with
respect  to  payments  of  interest.  Under  certain  circumstances,  the amount
available for such payments could be less than the amount of interest payable on
the Notes on any of the dates  specified for payments in the related  Prospectus
Supplement  (each,  a  "Distribution   Date"),  in  which  case  each  class  of
Noteholders  will receive its ratable share (based upon the aggregate  amount of
interest due to such class of Noteholders) of the aggregate  amount available to
be  distributed  in  respect  of  interest  on the  Notes  of such  series.  See
"Description  of  the  Transfer  and  Servicing  Agreements--Distributions"  and
"--Credit and Cash Flow Enhancement".


                                       32
<PAGE>

      In the case of a series of Notes  which  includes  two or more  classes of
Notes,  the sequential order and priority of payment in respect of principal and
interest,  and any  schedule or formula or other  provisions  applicable  to the
determination  thereof,  of each such  class  will be set  forth in the  related
Prospectus  Supplement.  Payments in respect of  principal  and  interest of any
class of Notes will be made on a pro rata  basis  among all the  Noteholders  of
such class.

      In the case of a series of Notes  relating to a Trust having a Pre-Funding
Account or  Collateral  Reinvestment  Account,  the Notes of such series will be
redeemed in part on the Distribution  Date on or immediately  following the last
day of the related  Funding  Period or Revolving  Period,  respectively,  in the
event that any amount remains on deposit in the applicable  account after giving
effect to all  Additional  Fundings  on or prior to such date,  in an  aggregate
principal amount described in the related Prospectus Supplement.

      See "Description of the Transfer and Servicing Agreements--Credit and Cash
Flow Enhancement--Reserve  Account" for a description of the Reserve Account and
the  distribution of amounts in excess of the Specified  Reserve Account Balance
(as defined in the related Prospectus Supplement).

The Indenture

      Modification of Indenture. With respect to each Trust, with the consent of
the holders of a majority of the outstanding  Notes of the related  series,  the
Indenture  Trustee and the 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 the Notes,  or to modify (except as provided below) in
any manner the rights of the related Noteholders.

      Unless  otherwise  specified  in the related  Prospectus  Supplement  with
respect to a series of Notes, however, without the consent of the holder of each
such  outstanding  Note affected  thereby,  no  supplemental  indenture will (i)
change the due date of any  installment  of principal of or interest on any such
Note or reduce the principal amount thereof, the interest rate specified thereon
or the  redemption  price  with  respect  thereto or change any place of payment
where or the coin or currency in which any such Note or any interest  thereon is
payable,  (ii) impair the right to institute suit for the enforcement of certain
provisions  of  the  related  Indenture  regarding  payment,  (iii)  reduce  the
percentage of the aggregate amount of the outstanding Notes of such series,  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  related  Indenture  or of  certain  defaults
thereunder and their consequences as provided for in such Indenture, (iv) modify
or alter the provisions of the related  Indenture  regarding the voting of Notes
held by the applicable  Trust, the Seller, an affiliate of either of them or any
obligor on such Notes,  (v) reduce the  percentage of the aggregate  outstanding
amount of such Notes,  the consent of the holders of which is required to direct
the related Eligible Lender Trustee on behalf of the applicable Trust to sell or
liquidate the Student  Loans if the proceeds of such sale would be  insufficient
to pay the principal  amount and accrued but unpaid  interest on the outstanding
Notes of such series,  (vi) decrease the  percentage of the aggregate  principal
amount of such Notes  required to amend the  sections  of the related  Indenture
which specify the applicable  percentage of aggregate  principal  amount of such
Notes  necessary  to amend  the  related  Indenture  or  certain  other  related
agreements,  or (vii) permit the  creation of any lien ranking  prior to or on a
parity  with  the  lien of the  related  Indenture  with  respect  to any of the
collateral  for the Notes of such series or,  except as  otherwise  permitted or
contemplated in such Indenture, terminate the lien of such Indenture on any such
collateral  or deprive  the holder of any Note of the  security  afforded by the
lien of such Indenture.

      Unless otherwise specified in the applicable  Prospectus  Supplement,  the
applicable  Trust  and  the  related  Indenture  Trustee  may  also  enter  into
supplemental  indentures  without  obtaining the consent of  Noteholders of such
series, for the purpose of adding any provisions to or changing in any manner or
eliminating  any of the  provisions of the related  Indenture or of modifying in
any manner the rights of  Noteholders of such series so long as such action will
not, in the opinion of counsel satisfactory to the applicable Indenture Trustee,
materially and adversely affect the interest of any Noteholder of such series.

      Events of Default; Rights upon Event of Default. With respect to the Notes
of a  given  series,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  an "Event of Default"  under the related  Indenture will consist of
the  following:  (i) a  default  for  five  days or more in the  payment  of any
interest on any such Note after the same becomes due and payable; (ii) a default
in the payment of the  principal of or any  installment  of the principal of any
such  Note  when  the same  becomes  due and  payable;  (iii) a  default  in the
observance or performance  of any covenant or


                                       33
<PAGE>

agreement  of the  applicable  Trust  made  in the  related  Indenture  and  the
continuation of any such default for a period of 30 days after notice thereof is
given to the  applicable  Trust by the  applicable  Indenture  Trustee or to the
applicable Trust and the applicable Indenture Trustee by the holders of at least
25% in principal amount of such Notes then outstanding;  provided, however, that
if the Trust  demonstrates  that it is making a good faith  attempt to cure such
default, such 30-day period may be extended by the Indenture Trustee to 90 days;
(iv) any  representation or warranty made by the applicable Trust in the related
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 is not cured  within 30 days after  notice  thereof is given to such
Trust by the  applicable  Indenture  Trustee or to such Trust and the applicable
Indenture  Trustee  by the  holders of at least 25% in  principal  amount of the
Notes of such  series then  outstanding;  provided,  however,  that if the Trust
demonstrates  that it is making a good faith  attempt to cure such breach,  such
30-day  period may be  extended  by the  Indenture  Trustee  to 90 days,  or (v)
certain events of bankruptcy,  insolvency,  receivership  or liquidation of such
Trust.   However,  the  amount  of  principal  required  to  be  distributed  to
Noteholders of such series under the related  Indenture on any Distribution Date
will  generally  be  limited  to amounts  available  after  payment of all prior
obligations of such Trust. Therefore,  unless otherwise specified in the related
Prospectus  Supplement,  the  failure  to pay  principal  on a  class  of  Notes
generally  will not result in the  occurrence  of an Event of Default  until the
final scheduled  Distribution  Date for such class of Notes. If, with respect to
any series of Notes,  interest is paid at a variable rate based on an index, the
related  Prospectus  Supplement  may provide  that,  in the event that,  for any
Distribution  Date,  the Interest Rate as calculated  based on the index is less
than an alternate rate calculated for such  Distribution  Date based on interest
collections  on the  Student  Loans (the amount of such  difference,  the "Index
Shortfall  Carryover"),  the Interest Rate for such  Distribution  Date shall be
such alternate  rate and the Interest  Shortfall  Carryover  shall be payable as
described  in such  Prospectus  Supplement.  Unless  otherwise  provided in such
Prospectus  Supplement,  payment of the Index Shortfall Carryover shall be lower
in priority  than payment of interest on the Notes at the Interest Rate (whether
the  Interest  Rate  is  based  on  the  index  or  such  alternate  rate)  and,
accordingly,   the  nonpayment  of  the  Interest  Shortfall  Carryover  on  any
Distribution  Date shall not  generally  constitute  a default in the payment of
interest on such Notes.

      If an Event of Default should occur and be continuing  with respect to the
Notes of any series,  the related  Indenture Trustee or holders of a majority in
principal  amount of such Notes then  outstanding  may declare the  principal of
such Notes to be immediately due and payable.  Unless otherwise specified in the
related Prospectus Supplement,  such declaration may be rescinded by the holders
of a majority  in  principal  amount of such Notes then  outstanding  if (i) the
Eligible  Lender  Trustee on behalf of the related  Trust has paid or  deposited
with the Indenture Trustee a sum sufficient to pay (A) all payments of principal
of and interest on all Notes and all other  amounts that would then be due under
the related  Indenture or upon such Notes if the Event of Default giving rise to
such  acceleration  had not  occurred,  and (B) all sums paid or advanced by the
Indenture Trustee under the related  Indenture and the reasonable  compensation,
expenses, disbursements and advances of the Indenture Trustee and its agents and
counsel,  and (ii) all  Events of  Default,  other  than the  nonpayment  of the
principal  of the Notes that has become  due solely by such  acceleration,  have
been cured or, under the circumstances described below, waived.

      If the  Notes of any  series  have  been  declared  to be due and  payable
following  an Event of Default  with  respect  thereto,  the  related  Indenture
Trustee may, in its discretion,  exercise  remedies as a secured party,  require
the related  Eligible  Lender Trustee to sell the Student Loans or elect to have
the related Eligible Lender Trustee maintain possession of the Student Loans and
continue to apply collections with respect to such Student Loans as if there had
been no declaration of acceleration.  Unless otherwise  specified in the related
Prospectus Supplement, however, the related Indenture Trustee is prohibited from
directing  the  related  Eligible  Lender  Trustee  to sell  the  Student  Loans
following  an Event of  Default,  other  than a default  in the  payment  of any
principal  or a default for five days or more in the payment of any  interest on
any  Note  with  respect  to any  series,  unless  (i) the  holders  of all such
outstanding  Notes  consent to such  sale,  (ii) the  proceeds  of such sale are
sufficient  to pay in full the  principal  of and the  accrued  interest on such
outstanding  Notes at the date of such  sale,  or (iii)  the  related  Indenture
Trustee  determines  that the  collections  on the  Student  Loans  would not be
sufficient  on an  ongoing  basis to make  all  payments  on such  Notes as such
payments would have become due if such obligations had not been declared due and
payable, and the related Indenture Trustee obtains the consent of the holders of
66 2/3% of the aggregate principal amount of such Notes then outstanding.

      Subject to the  provisions  of the  applicable  Indenture  relating to the
duties of the related Indenture Trustee, if an Event of Default should occur and
be continuing with respect to a series of Notes, the related  Indenture  Trustee
will be under no  obligation  to exercise  any of the rights or powers under the
applicable  Indenture  at the request or 


                                       34
<PAGE>

direction  of any of the  holders  of  such  Notes,  if such  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 related  Indenture,  the  holders of a majority  in  principal
amount of the outstanding  Notes of a given series will have the right to direct
the time,  method and place of conducting any proceeding or any remedy available
to such Indenture  Trustee and the holders of a majority in principal  amount of
such 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  applicable  Indenture that
cannot be  modified  without  the waiver or  consent of all the  holders of such
outstanding Notes.

      Unless otherwise specified in the related Prospectus Supplement, no holder
of Notes of any series  will have the right to  institute  any  proceeding  with
respect to the related Indenture, unless (i) such holder previously has given to
the  applicable  Indenture  Trustee  written  notice  of a  continuing  Event of
Default,  (ii) the  holders  of not less  than 25% in  principal  amount of such
outstanding  Notes  have  requested  in  writing  that  such  Indenture  Trustee
institute  such  proceeding  in its own name as  Indenture  Trustee,  (iii) such
holder or holders have offered such Indenture Trustee reasonable indemnity, (iv)
such Indenture Trustee has for 60 days failed to institute such proceeding,  and
(v) no direction  inconsistent  with such written request has been given to such
Indenture  Trustee  during  such  60-day  period by the holders of a majority in
principal amount of such outstanding Notes.

      In  addition,  each  Indenture  Trustee and the related  Noteholders  will
covenant that they will not at any time institute  against the applicable  Trust
any bankruptcy,  reorganization  or other  proceeding under any federal or state
bankruptcy or similar law.

      With  respect to any Trust,  none of the related  Indenture  Trustee,  the
Seller,  SMS, the Administrator,  the Servicer or the Eligible Lender Trustee in
its  individual  capacity,  or  any  holder  of a  Certificate  representing  an
ownership  interest in the applicable Trust, or 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 Trust contained in the Indenture.

      Certain Covenants.  Each Indenture will provide that the related 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 of America,  any state thereof or the District of Columbia,
(ii) such entity  expressly  assumes  such  Trust's  obligation  to make due and
punctual  payments upon the Notes of the related  series and the  performance or
observance  of every  agreement  and  covenant  of such Trust  under the related
Indenture,  (iii) no Event of Default  shall  have  occurred  and be  continuing
immediately after such merger or consolidation, (iv) such Trust has been advised
that the ratings of the Notes and the  Certificates  of the related series would
not be reduced or withdrawn by the Rating Agencies as a result of such merger or
consolidation,  and (v) such  Trust has  received  an  opinion of counsel to the
effect that such  consolidation or merger would have no material adverse federal
or Indiana state tax  consequence to such Trust or to any  Certificateholder  or
Noteholder of the related series.

      Each Trust will not, among other things, (i) except as expressly permitted
by the applicable Indenture, the applicable Transfer and Servicing Agreements or
certain  related  documents  (collectively,   the  "Related  Documents"),  sell,
transfer, exchange or otherwise dispose of any of the assets of such Trust, (ii)
claim any  credit  on or make any  deduction  from the  principal  and  interest
payable  in respect  of the Notes of the  related  series  (other  than  amounts
withheld under the Code or applicable state law) or assert any claim against any
present or former holder of such Notes because of the payment of taxes levied or
assessed upon such Trust, (iii) except as contemplated by the Related Documents,
dissolve  or  liquidate  in  whole or in  part,  (iv)  permit  the  validity  or
effectiveness of the applicable Indenture to be impaired or permit any person to
be released from any covenants or  obligations  with respect to such Notes under
the applicable  Indenture except as may be expressly  permitted thereby,  or (v)
permit any lien, charge,  excise,  claim,  security interest,  mortgage or other
encumbrance 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, except as expressly permitted by the Related Documents.

      No Trust may  engage in any  activity  other than as  specified  under the
section of the related Prospectus  Supplement entitled "Formation of the Trust".
No  Trust  will  incur,   assume  or  guarantee  any  indebtedness   other  than
indebtedness  incurred  pursuant  to the  Notes of the  related  series  and the
applicable Indenture or otherwise in accordance with the Related Documents.


                                       35
<PAGE>

      Annual Compliance Statement.  Each Trust will be required to file annually
with the applicable  Indenture Trustee a written statement as to the fulfillment
of its obligations under the related Indenture.

      Indenture Trustee's Annual Report. Each Indenture Trustee will be required
to mail each year to all related  Noteholders a brief report  relating to, among
other things,  its eligibility and  qualification  to continue as such Indenture
Trustee under the  applicable  Indenture,  any amounts  advanced by it under the
Indenture,  the amount,  interest rate and maturity date of certain indebtedness
owing by such  Trust  to the  applicable  Indenture  Trustee  in its  individual
capacity,  the property and funds  physically  held by the applicable  Indenture
Trustee as such and any action taken by it that  materially  affects the related
Notes and that has not been previously reported.

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

      The Indenture Trustee. The Indenture Trustee for a series of Notes will be
specified in the related  Prospectus  Supplement.  The Indenture Trustee for any
series may resign at any time,  in which event the Issuer will be  obligated  to
appoint a successor trustee for such series. The Issuer may also remove any such
Indenture Trustee if such Indenture Trustee ceases to be eligible to continue as
such under the related Indenture or if such Indenture Trustee becomes insolvent.
In such  circumstances,  the Issuer  will be  obligated  to appoint a  successor
trustee for the applicable  series of Notes.  Any  resignation or removal of the
Indenture Trustee and appointment of a successor trustee for any series of Notes
does not become  effective until  acceptance of the appointment by the successor
trustee for such series.

                         DESCRIPTION OF THE CERTIFICATES

General

      With respect to each Trust, one or more classes of Certificates of a given
series will, unless otherwise specified in the related Prospectus Supplement, be
issued  pursuant  to the  terms of a Trust  Agreement,  a form of which has been
filed as an exhibit to the Registration  Statement of which this Prospectus is a
part. The following  summary describes certain terms of the Certificates and the
Trust Agreement. The summary does not purport to be complete and is qualified in
its entirety by  reference to all the  provisions  of the  Certificates  and the
Trust Agreement.

      Unless  otherwise  specified in the related  Prospectus  Supplement,  each
class of  Certificates  will initially be  represented  by a single  Certificate
registered  in the name of the  Depository,  except as set forth  below.  Unless
otherwise  specified  in the related  Prospectus  Supplement  and except for the
Certificates  of a  given  series  purchased  by  the  applicable  Company,  the
Certificates  will be available for purchase in minimum  denominations of $1,000
and integral  multiples of $1,000 in excess thereof in book-entry form only. The
Seller has been informed by DTC that DTC's nominee will be Cede,  unless another
nominee is specified in the related  Prospectus  Supplement.  Accordingly,  such
nominee is expected to be the holder of record of the Certificates of any series
that are not purchased by the applicable  Company.  Unless and until  Definitive
Certificates  (as  defined  below) are issued  under the  limited  circumstances
described herein or in the related Prospectus  Supplement,  no Certificateholder
(other  than the  applicable  Company)  will be  entitled  to receive a physical
certificate representing a Certificate. All references herein and in the related
Prospectus  Supplement  to  actions  by   Certificateholders   (other  than  the
applicable  Company)  refer to actions taken by DTC upon  instructions  from the
Participants and all references herein and in the related Prospectus  Supplement
to distributions,  notices, reports and statements to Certificateholders  (other
than the  applicable  Company)  refer to  distributions,  notices,  reports  and
statements to DTC or its nominee,  as the case may be, as the registered  holder
of the Certificates,  for distribution to  Certificateholders in accordance with
DTC's procedures with respect thereto.  See "Certain  Information  Regarding the
Securities--Book-Entry   Registration"  and  "--Definitive  Securities".  Unless
otherwise  specified in the related  Prospectus  Supplement,  Certificates  of a
given  series  owned by SMS or its  affiliates  will be  entitled  to equal  and
proportionate  benefits  under the  applicable  Trust  Agreement,  except  that,
assuming  that all  Certificates  of a given series are not all owned by SMS and
its affiliates,  the Certificates owned by SMS and its affiliates will be deemed
not to be  outstanding  for the purpose of  determining  whether  the  requisite
percentage of Certificateholders has given any request,  demand,  authorization,
direction,  notice,  consent or other action under the Related  Documents (other
than  the  commencement  by the  related  Trust  of a  voluntary  proceeding  in
bankruptcy  as  described  under  "Description  of the  Transfer  and  Servicing
Agreements--Insolvency Event").


                                       36
<PAGE>

Principal and Interest in Respect of the Certificates

      The  timing and  priority  of  distributions,  seniority,  allocations  of
losses,  Pass-Through Rate and amount of or method of determining  distributions
with respect to principal and interest of each class of  Certificates of a given
series will be described in the related Prospectus Supplement.  Distributions of
interest on such Certificates will be made on each Distribution Date and will be
made prior to distributions with respect to principal of such Certificates. Each
class of Certificates  may have a different  Pass-Through  Rate,  which may be a
fixed,  variable  or  adjustable  Pass-Through  Rate or any  combination  of the
foregoing.  The related Prospectus Supplement will specify the Pass-Through Rate
for each class of  Certificates  of a given series or the method for determining
such   Pass-Through   Rate.   See  also  "Certain   Information   Regarding  the
Securities--Fixed  Rate  Securities" and "--Floating  Rate  Securities".  Unless
otherwise  provided  in the  related  Prospectus  Supplement,  distributions  in
respect of the  Certificates of a given series may be subordinate to payments in
respect  of the Notes of such  series as more  fully  described  in the  related
Prospectus Supplement.  Distributions in respect of interest on and principal of
any  class  of  Certificates  will be made on a pro  rata  basis  among  all the
Certificateholders of such class.

      In the case of a series of Certificates which includes two or more classes
of Certificates,  the timing, sequential order, priority of payment or amount of
distributions in respect of interest and principal,  and any schedule or formula
or other provisions applicable to the determination  thereof, of each such class
shall be as set forth in the related Prospectus Supplement.

      See "Description of the Transfer and Servicing Agreements--Credit and Cash
Flow Enhancement--Reserve  Account" for a description of the Reserve Account and
the  distribution of amounts in excess of the Specified  Reserve Account Balance
(as defined in the related Prospectus Supplement).

                  CERTAIN INFORMATION REGARDING THE SECURITIES

Fixed Rate Securities

      Each  class of  Securities  may bear  interest  at a fixed  rate per annum
("Fixed  Rate  Securities")  or at a  variable  or  adjustable  rate  per  annum
("Floating  Rate  Securities"),  as  more  fully  described  below  and  in  the
applicable Prospectus Supplement.  Each class of Fixed Rate Securities will bear
interest at the applicable per annum Interest Rate or Pass-Through  Rate, as the
case may be, specified in the applicable Prospectus Supplement. Unless otherwise
set forth in the  applicable  Prospectus  Supplement,  interest on each class of
Fixed Rate  Securities will be computed on the basis of a 360-day year of twelve
30-day months. See "Description of the  Notes--Principal  of and Interest on the
Notes" and "Description of the  Certificates--Principal  and Interest in Respect
of the Certificates".

Floating Rate Securities

      Each  class of  Floating  Rate  Securities  will  bear  interest  for each
applicable  Interest  Reset  Period  (as such  term is  defined  in the  related
Prospectus  Supplement  with  respect to a class of  Floating  Rate  Securities,
"Interest  Reset  Period") at a rate per annum  determined  by  reference  to an
interest  rate basis (the "Base  Rate"),  plus or minus the  Spread,  if any, or
multiplied  by the Spread  Multiplier,  if any, in each case as specified in the
related Prospectus  Supplement.  The "Spread" is the number of basis points (one
basis  point  equals  one  one-hundredth  of a  percentage  point)  that  may be
specified in the applicable  Prospectus  Supplement as being  applicable to such
class,  and the "Spread  Multiplier" is the percentage  that may be specified in
the applicable Prospectus Supplement as being applicable to such class.

      The  applicable  Prospectus  Supplement  will  designate a Base Rate for a
given Floating Rate Security  based on LIBOR,  commercial  paper rates,  Federal
funds rates, U.S. Government treasury securities rates,  negotiable certificates
of  deposit  rates or  another  rate or rates  as set  forth in such  Prospectus
Supplement.

      As  specified  in the  applicable  Prospectus  Supplement,  Floating  Rate
Securities  of a given class may also have either or both of the  following  (in
each case expressed as a rate per annum): (i) a maximum limitation,  or ceiling,
on the rate at which  interest may accrue during any interest  period and (ii) a
minimum  limitation,  or floor,  on the rate at which interest may accrue during
any  interest  period.  In  addition to any  maximum  interest  rate that may be
applicable  to  any  class  of  Floating  Rate  Securities,  the  interest  rate
applicable to any class of Floating Rate  Securities  will in no event be higher
than the maximum rate  permitted by applicable  law, as the same may be modified
by United States law of general application.


                                       37
<PAGE>

      Each Trust with respect to which a class of Floating Rate  Securities will
be issued will appoint,  and enter into  agreements  with, a  calculation  agent
(each, a "Calculation  Agent") to calculate interest rates on each such class of
Floating Rate Securities issued with respect thereto. The applicable  Prospectus
Supplement  will set forth the identity of the  Calculation  Agent for each such
class  of  Floating  Rate  Securities  of a  given  series,  which  may  be  the
Administrator, the Eligible Lender Trustee or the Indenture Trustee with respect
to such series.  All  determinations of interest by the Calculation Agent shall,
in the absence of manifest  error, be conclusive for all purposes and binding on
the holders of Floating  Rate  Securities  of a given  class.  Unless  otherwise
specified in the applicable  Prospectus  Supplement,  all percentages  resulting
from any calculation of the rate of interest on a Floating Rate Security will be
rounded,  if necessary,  to the nearest  1/100,000 of 1%  (.0000001),  with five
one-millionths of a percentage point rounded upward.

Book-Entry Registration

      DTC is a limited  purpose  trust company  organized  under the laws of the
State  of New  York,  a  member  of the  Federal  Reserve  System,  a  "clearing
corporation"  within the meaning of the UCC and a "clearing  agency"  registered
pursuant to Section 17A of the Exchange Act. DTC was created to hold  securities
for  its  Participants  and  to  facilitate  the  clearance  and  settlement  of
securities  transactions between  Participants through electronic  book-entries,
thereby eliminating the need for physical movement of certificates. Participants
include  securities  brokers and dealers,  banks,  trust  companies and clearing
corporations. Indirect access to the DTC system also is available to others such
as banks, brokers,  dealers and trust companies that clear through or maintain a
custodial  relationship  with  a  Participant,  either  directly  or  indirectly
("Indirect Participants").

      Securityholders  that are not  Participants or Indirect  Participants  but
desire to purchase,  sell or otherwise transfer ownership of, or other interests
in, Securities held through DTC may do so only through Participants and Indirect
Participants.  In addition,  Securityholders  will receive all  distributions of
principal  and  interest  from the  related  Indenture  Trustee  or the  related
Eligible  Lender  Trustee,  as applicable (the  "Applicable  Trustee"),  through
Participants   and   Indirect   Participants.   Under   a   book-entry   format,
Securityholders  may experience  some delay in their receipt of payments,  since
such payments will be forwarded by the Applicable Trustee to DTC's nominee.  DTC
will forward such payments to its  Participants,  which  thereafter will forward
them to Indirect  Participants  or  Securityholders.  Except for the  applicable
Company with respect to any series of  Securities,  it is  anticipated  that the
only  "Securityholder",  "Certificateholder"  and  "Noteholder"  will  be  DTC's
nominee.  Securityholders  will not be recognized by the  Applicable  Trustee as
Noteholders or Certificateholders,  as such terms are used in each Indenture and
each Trust Agreement,  respectively,  and  Securityholders  will be permitted to
exercise  the rights of  Securityholders  only  indirectly  through  DTC and its
Participants.

      Under the rules, regulations and procedures creating and affecting DTC and
its operations (the "Rules"),  DTC is required to make  book-entry  transfers of
Securities  among  Participants  on whose  behalf  it acts with  respect  to the
Securities  and to receive  and  transmit  distributions  of  principal  of, and
interest on, the Securities.  Participants and Indirect  Participants with which
Securityholders  have  accounts  with respect to the  Securities  similarly  are
required to make book-entry  transfers and receive and transmit such payments on
behalf   of   their   respective    Securityholders.    Accordingly,    although
Securityholders  will not possess  Securities,  the Rules provide a mechanism by
which  Participants  will receive  payments  and will be able to transfer  their
interests.

      Because DTC can only act on behalf of  Participants,  which in turn act on
behalf  of  Indirect   Participants   and  certain  banks,   the  ability  of  a
Securityholder  to  pledge  Securities  to  persons  or  entities  that  do  not
participate  in the  DTC  system,  or to  otherwise  act  with  respect  to such
Securities,  may be limited due to the lack of a physical  certificate  for such
Securities.

      DTC has advised the Seller  that it will take any action  permitted  to be
taken by a  Securityholder  under the related  Indenture  or the  related  Trust
Agreement, as the case may be, only at the direction of one or more Participants
to whose accounts with DTC the Securities are credited. DTC may take conflicting
actions  with  respect to other  undivided  interests  to the  extent  that such
actions  are  taken on  behalf  of  Participants  whose  holdings  include  such
undivided interests.

      Except as required by law,  neither the  Administrator  nor the Applicable
Trustee  will have any  liability  for any aspect of the records  relating to or
payments made on account of  beneficial  ownership  interests of the  Securities
held by DTC's nominee or for  maintaining,  supervising or reviewing any records
relating to such beneficial ownership interests.


                                       38
<PAGE>

Definitive Securities

      Unless otherwise specified in the related Prospectus Supplement and except
with respect to the  Certificates of a given series that may be purchased by the
applicable  Company,  the Notes and the  Certificates  of a given series will be
issued  in  fully  registered,   certificated   form  ("Definitive   Notes"  and
"Definitive Certificates",  respectively, and collectively referred to herein as
"Definitive   Securities")  to  Noteholders  or   Certificateholders   or  their
respective nominees,  rather than to DTC or its nominee, only if (i) the related
Administrator  advises the  Applicable  Trustee in writing that DTC is no longer
willing or able to discharge  properly its  responsibilities  as depository with
respect to the Securities and the  Administrator is unable to locate a qualified
successor,  (ii) the  Administrator,  at its  option,  elects to  terminate  the
book-entry  system  through  DTC, or (iii) after the  occurrence  of an Event of
Default or a Servicer Default,  Securityholders representing at least a majority
of the outstanding  principal  amount of the Notes or the  Certificates,  as the
case may be, of such series advise the Applicable Trustee through DTC in writing
that  the  continuation  of a  book-entry  system  through  DTC (or a  successor
thereto)  with  respect to such Notes or  Certificates  is no longer in the best
interest of the holders of such Securities.

      Upon the occurrence of any event  described in the  immediately  preceding
paragraph,  the  Applicable  Trustee  will be required to notify all  applicable
Securityholders  of a given series through  Participants of the  availability of
Definitive  Securities.  Upon  surrender  by DTC of  the  Definitive  Securities
representing  the  corresponding  Securities  and  receipt of  instructions  for
re-registration,   the  Applicable  Trustee  will  reissue  such  Securities  as
Definitive Securities to such Securityholders.

      Distributions of principal of, and interest on, such Definitive Securities
will  thereafter  be made by the  Applicable  Trustee  in  accordance  with  the
procedures set forth in the related Indenture or the related Trust Agreement, as
the case may be, directly to holders of Definitive Securities in whose names the
Definitive Securities were registered at the close of business on the applicable
Record Date specified for such Securities in the related Prospectus  Supplement.
Such distributions will be made by check mailed to the address of such holder as
it appears on the  register  maintained  by the  Applicable  Trustee.  The final
payment  on any  such  Definitive  Security,  however,  will be made  only  upon
presentation  and surrender of such Definitive  Security at the office or agency
specified in the notice of final distribution to applicable Securityholders.

      Definitive Securities will be transferable and exchangeable at the offices
of the  Applicable  Trustee or of a  registrar  named in a notice  delivered  to
holders of  Definitive  Securities.  No service  charge  will be imposed for any
registration  of transfer or exchange,  but the  Applicable  Trustee may require
payment  of a sum  sufficient  to  cover  any tax or other  governmental  charge
imposed in connection therewith.

List of Securityholders

      Unless otherwise specified in the related Prospectus  Supplement,  holders
of Notes  evidencing  not less than 25% of the aggregate  outstanding  principal
balance of such Notes may, by written request to the related Indenture  Trustee,
obtain  access  to the  list of all  Noteholders  maintained  by such  Indenture
Trustee for the purpose of communicating  with other Noteholders with respect to
their rights under the related  Indenture or such Notes.  Such 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 of such
series.

      Unless otherwise specified in the related Prospectus Supplement,  three or
more  Certificateholders  of  such  series  or  one  or  more  holders  of  such
Certificates  evidencing  not less than 25% of the  Certificate  Balance of such
Certificates  may, by written  request to the related  Eligible  Lender Trustee,
obtain  access  to the  list  of  all  Certificateholders  for  the  purpose  of
communicating with other  Certificateholders  with respect to their rights under
the related Trust Agreement or under such Certificates.

Reports to Securityholders

      With respect to each series of Securities,  on each Distribution Date, the
Applicable  Trustee will provide to  Securityholders of record as of the related
Record Date a statement  setting forth  substantially the same information as is
required to be provided on the periodic report provided to the related Indenture
Trustee and the related  Trust


                                       39
<PAGE>

described under "Description of Transfer and Servicing Agreements--Statements to
Indenture Trustee and Trust".  Such statements will be filed with the Commission
during the period  required by Rule 15d-1 under the  Securities  Exchange Act of
1934,  as amended,  and will not be filed with the  Commission  thereafter.  The
statements provided to Securityholders  will not constitute financial statements
prepared in accordance with generally accepted accounting principles.

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

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

General

      The  following is a summary of certain  terms of each Loan Sale  Agreement
and Loan  Servicing  Agreement,  pursuant to which the related  Eligible  Lender
Trustee on behalf of a Trust will purchase Student Loans from the Seller and the
Servicer will service the same; each Administration Agreement, pursuant to which
the Administrator will undertake certain administrative duties with respect to a
Trust and the Student Loans; and each Trust Agreement, pursuant to which a Trust
will be created and the related Certificates will be issued  (collectively,  the
"Transfer  and  Servicing  Agreements").  Forms  of  each  of the  Transfer  and
Servicing  Agreements have been filed as exhibits to the Registration  Statement
of which this Prospectus is a part. However, this summary does not purport to be
complete and is qualified in its entirety by reference to all of the  provisions
of the Transfer and Servicing Agreements.

Sale of Student Loans; Representations and Warranties

      On the  Closing  Date  specified  with  respect to any given  Trust in the
related  Prospectus  Supplement (the "Closing  Date"),  the Seller will sell and
assign to the related  Eligible Lender Trustee on behalf of such Trust,  without
recourse,  except as provided in the Loan Sale Agreement, its entire interest in
the Student Loans and all  collections  received and to be received with respect
thereto  for the period on and after the Cutoff  Date  pursuant to the Loan Sale
Agreement.  Each Student Loan will be identified  in a schedule  appearing as an
exhibit  to such  Loan  Sale  Agreement.  Each  Eligible  Lender  Trustee  will,
concurrently  with such sale and assignment,  execute,  authenticate and deliver
the related  Certificates and Notes. The net proceeds  received from the sale of
the  related  Notes and  Certificates  will be  applied to the  purchase  of the
Student Loans.

      In each Loan Sale Agreement,  the Seller will make certain representations
and  warranties  with respect to the Student Loans to a Trust for the benefit of
the Certificateholders and the Noteholders of a given series,  including,  among
other things, that (i) each Student Loan, on the date on which it is transferred
to such Trust, is free and clear of all security interests,  liens,  charges and
encumbrances and no offsets, defenses or counterclaims with respect thereto have
been asserted or threatened;  (ii) the information  provided with respect to the
Student Loans is true and correct as of the Cutoff Date;  and (iii) each 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 Act) and applicable restrictions imposed by FFELP or any
Guarantee Agreement.

      Unless otherwise provided in the related Prospectus Supplement,  following
the  discovery by or notice to the Seller of a breach of any  representation  or
warranty with respect to any Student Loan that materially and adversely  affects
the  interests  of the related  Certificateholders  or the  Noteholders  in such
Student Loan (it being  understood that any such breach that does not affect any
Guarantor's  obligation  to  guarantee  payment of such Student Loan will not be
considered to have such a material adverse effect), the Seller will, unless such
breach is cured  within 60 days,  repurchase  such Student Loan from the related
Eligible  Lender  Trustee,  as of the first day following the end of such 60-day
period  that is the last day of a  Collection  Period,  at a price  equal to the
unpaid principal  balance owed by the applicable  borrower plus accrued interest
thereon to the day of repurchase  (the "Purchase  Amount").  Alternatively,  the
Seller  may,  at its option,  remit all or a portion of the  Purchase  Amount by
substituting  into the related Trust a Student Loan that meets certain  criteria
set forth in the related  Loan Sale  Agreement  for the Student Loan as to which


                                       40
<PAGE>

the breach has  occurred.  In addition,  the Seller will  reimburse  the related
Trust for any accrued interest amounts that a Guarantor  refuses to pay pursuant
to its Guarantee  Agreement,  or for any Interest  Subsidy  Payments and Special
Allowance  Payments that are lost or that must be repaid to the Department  with
respect to a Student Loan as a result of a breach of any such  representation or
warranty  by  the  Seller.   The  repurchase,   substitution  and  reimbursement
obligations  of the Seller will  constitute  the sole remedy  available to or on
behalf of a Trust, the related  Certificateholders  and the related  Noteholders
for  any  such  uncured  breach.  The  Seller's   repurchase  and  reimbursement
obligations are contractual  obligations  pursuant to a Loan Sale Agreement that
may be enforced against the Seller,  but the breach of which will not constitute
an Event of Default.

      To assure uniform quality in servicing and to reduce administrative costs,
the Servicer will be appointed  custodian of the promissory  notes  representing
the Student Loans and any other related documents by the related Eligible Lender
Trustee on behalf of each Trust.  The  Seller's and the  Servicer's  records and
computer  systems  will  reflect  the sale and  assignment  by the Seller of the
Student Loans to the related  Eligible  Lender  Trustee on behalf of the related
Trust, and Uniform Commercial Code financing statements reflecting such sale and
assignment will be filed by the Administrator.

Additional Fundings

      In the  case of a Trust  having  a  Pre-Funding  Account  or a  Collateral
Reinvestment  Account, such Trust will use funds on deposit in such account from
time  to  time  during  the  related   Funding   Period  or  Revolving   Period,
respectively,    (i)   to   make   interest    payments   to   Noteholders   and
Certificateholders  in lieu of collections of interest on certain of the Student
Loans to the extent such interest is not paid currently but is  capitalized  and
added  to the  principal  balance  of such  Student  Loans  and (ii) to fund the
addition of Student  Loans to the Trust under the  circumstances  and having the
characteristics  described  in the related  Prospectus  Supplement  ("Additional
Fundings"). Such additional Student Loans may be purchased by the Trust from the
Seller or may be originated by the Trust, if and to the extent  specified in the
related Prospectus Supplement.

      There can be no assurance that substantially all of the amounts on deposit
in any Pre-Funding Account or Collateral  Reinvestment  Account will be expended
during the related  Funding  Period or Revolving  Period,  respectively.  If the
amount  initially   deposited  into  a  Pre-Funding   Account  or  a  Collateral
Reinvestment Account for a series has not been reduced to zero by the end of the
related Funding Period or Revolving Period, respectively,  the amounts remaining
on deposit  therein will be  distributed to the related  Securityholders  in the
amounts described in the related Prospectus Supplement.

      If and to the extent specified in the related Prospectus  Supplement,  the
related  Trust may use  distributions  on the  Student  Loans,  or may  exchange
Student Loans with the Seller, in order to pay for Additional Fundings after any
Funding Period or Revolving Period.

Accounts

      With respect to each Trust, the Administrator  will establish and maintain
with the applicable  Indenture Trustee one or more accounts,  in the name of the
Indenture Trustee on behalf of the related  Noteholders and  Certificateholders,
into which all  payments  made on or with respect to the related  Student  Loans
will  be  deposited  (the  "Collection  Account").  Any  other  accounts  to  be
established  with  respect  to a  Trust,  including  any  Reserve  Account,  any
Pre-Funding Account and any Collateral  Reinvestment  Account, will be described
in the related Prospectus Supplement.

      For any series of Securities, funds in the Collection Account, any Reserve
Account, any Pre-Funding  Account,  any Collateral  Reinvestment Account and any
other  accounts  identified  as  such  in  the  related  Prospectus   Supplement
(collectively,  the  "Trust  Accounts")  will be  invested  as  provided  in the
applicable Trust Indenture in Eligible Investments.  "Eligible  Investments" are
generally  limited to  investments  acceptable  to the Rating  Agencies as being
consistent with the rating of such  Securities.  Except as described below or in
the  related  Prospectus   Supplement,   Eligible  Investments  are  limited  to
obligations  or  securities   that  mature  not  later  than  the  business  day
immediately  preceding the next applicable  Distribution Date.  However,  to the
extent  permitted by the Rating  Agencies,  funds in any Reserve  Account may be
invested  in  securities  that  will  not  mature  prior to the date of the next
distribution  with respect to such  Securities  and will not be sold to meet any
shortfalls.  Thus, the amount of cash in any Reserve  Account at any time may be
less than the  balance of the  Reserve  Account.  If the amount  required  to be
withdrawn from any


                                       41
<PAGE>

Reserve Account to cover  shortfalls in collections on the related Student Loans
(as provided in the related Prospectus Supplement) exceeds the amount of cash in
the Reserve  Account,  a temporary  shortfall in the amounts  distributed to the
related Noteholders or  Certificateholders  could result,  which could, in turn,
increase  the average  lives of the Notes or the  Certificates  of such  series.
Except as otherwise specified in the related Prospectus  Supplement,  investment
earnings on funds deposited in the Trust Accounts,  net of losses and investment
expenses  (collectively,  "Investment  Earnings"),  will  be  deposited  in  the
Collection  Account on each Distribution Date and will be treated as collections
of interest on the related Student Loans.

      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.
"Eligible  Institution" means a depository  institution organized under the laws
of the United States of America or any one of the states thereof or the District
of Columbia (or any domestic branch of a foreign bank), (i) which has either (A)
a long-term  unsecured  debt rating  acceptable to the Rating  Agencies or (B) a
short-term  unsecured debt rating or certificate of deposit rating acceptable to
the Rating Agencies,  and (ii) whose deposits are insured by the Federal Deposit
Insurance Corporation.

Servicing Procedures

      Pursuant to each Loan  Servicing  Agreement,  the  Servicer  has agreed to
service,  and perform all other  related  tasks with respect to, all the Student
Loans  acquired  from time to time on  behalf of each  Trust.  The  Servicer  is
required  pursuant  to the  related  Loan  Servicing  Agreement  to perform  all
services and duties  customary to the servicing of Student Loans  (including all
collection practices),  to do so in the same manner as the Servicer has serviced
student loans for parties other than the Seller and to do so in compliance with,
and to otherwise  comply with, all standards and procedures  provided for in the
Act, the Guarantee Agreements and all other applicable federal and state laws.

      Without limiting the foregoing, the duties of the Servicer with respect to
each Trust under the  related  Loan  Servicing  Agreement  include,  but are not
limited to, the following: collecting and depositing into the Collection Account
all payments with respect to the Student Loans, including claiming and obtaining
any Guarantee  Payments,  any Interest  Subsidy  Payments and Special  Allowance
Payments  with  respect to the  Student  Loans,  responding  to  inquiries  from
borrowers under the Student Loans,  investigating  delinquencies and sending out
statements  and payment  coupons.  In addition,  the Servicer  will keep ongoing
records  with  respect to such Student  Loans and  collections  thereon and will
furnish monthly and annual  statements  with respect to such  information to the
Administrator,  in  accordance  with the  Servicer's  customary  practices  with
respect to the Seller and as otherwise  required in the related  Loan  Servicing
Agreement.

      If so provided in the related Prospectus Supplement,  the Servicer may act
as a master servicer and may from time to time perform its servicing obligations
under the applicable Loan Sale Agreement  through  subservicing  agreements with
affiliated or unrelated third-party loan servicers.

Payments on Student Loans

      With  respect to each Trust,  the  Servicer  will deposit into the related
Collection  Account,  within two business days after receipt of freely available
funds,  all payments on Student Loans and all proceeds of Student Loans received
by it  during  each  collection  period  specified  in  the  related  Prospectus
Supplement  (each,  a "Collection  Period").  The Eligible  Lender  Trustee will
deposit into the Collection Account, within two business days after receipt, all
Interest Subsidy Payments and all Special Allowance Payments with respect to the
Student Loans received by it during each Collection Period.

Servicer Covenants

      With respect to each Trust, the Servicer will covenant in the related Loan
Servicing  Agreement  that: (a) it will duly satisfy all obligations on its part
to be  fulfilled  under or in  connection  with the Student  Loans,  maintain in
effect all  qualifications  required in order to service  the Student  Loans and
comply in all material  respects with all 


                                       42
<PAGE>

requirements of law in connection with servicing the Student Loans,  the failure
to comply  with which  would have a  materially  adverse  effect on the  related
Certificateholders  or  Noteholders;  (b) it will not permit any  rescission  or
cancellation  of a  Student  Loan  except  as  ordered  by a court of  competent
jurisdiction or other government  authority or as otherwise  consented to by the
related Eligible Lender Trustee and the related Indenture  Trustee;  (c) it will
do  nothing  to impair  the  rights of the  related  Certificateholders  and the
related  Noteholders  in the  Student  Loans;  and (d) it will  not  reschedule,
revise,  defer or  otherwise  compromise  with  respect to  payments  due on any
Student Loan except pursuant to any applicable  deferral or forbearance  periods
or otherwise in accordance  with its guidelines  for servicing  student loans in
general  and  those of the  Seller in  particular  and any  applicable  FFELP or
Guarantor requirements.

      Under  the  terms  of each  Loan  Servicing  Agreement,  unless  otherwise
specified in the related  Prospectus  Supplement,  if the  Administrator  or the
Servicer  discovers,  or  receives  written  notice,  that any  covenant  of the
Servicer set forth above has not been complied with in all material respects and
such  noncompliance  has not been  cured  within  60 days  thereafter  and has a
materially adverse effect on the interest of the related  Certificateholders  or
Noteholders  in any  Student  Loan,  unless  such  breach is cured or unless the
Seller is otherwise required to purchase the related Student Loan as a result of
a breach of the  Seller's  warranties  in the related Loan Sale  Agreement,  the
Servicer  will arrange for the purchase of such Student Loan as of the first day
following  the end of such 60-day  period  that is the last day of a  Collection
Period.  In that event,  the  Servicer  will  arrange to be  deposited  into the
Collection  Account an amount equal to the Purchase  Amount of such Student Loan
and the related  Trust's  interest in any such  purchased  Student  Loan will be
automatically  assigned to the Servicer or its designee.  Upon such  assignment,
the  Servicer  or its  designee  will be entitled  to all  payments  made on the
Student Loan. In addition, if so specified in the related Prospectus Supplement,
the Servicer will reimburse the related Trust for any accrued  interest  amounts
that a Guarantor refuses to pay pursuant to its Guarantee Agreement,  or for any
prior Interest Subsidy Payments and Special Allowance  Payments that are lost or
that must be repaid to the  Department  with  respect  to a Student  Loan,  as a
result of a breach of any such covenant of the Servicer.

Servicer Compensation

      Unless  otherwise  specified  in the related  Prospectus  Supplement  with
respect to any Trust, the Servicer will be entitled to receive the Servicing Fee
for each Collection  Period at the specified  percentage per annum (as set forth
in the  related  Prospectus  Supplement)  of the  average  Pool  Balance for the
related  Collection  Period  together  with any  other  administrative  fees and
similar charges specified in the related Prospectus Supplement,  as compensation
for performing the functions as servicer for the related Trust  described  above
(the  "Servicing  Fee").  The Servicing  Fee  (together  with any portion of the
Servicing Fee that remains  unpaid from prior  Distribution  Dates) will be paid
prior to any payment in respect of the related  Securities,  as specified in the
applicable Prospectus Supplement.

      The  Servicing  Fee  will  compensate  the  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  Student  Loans,  investigating  delinquencies,
pursuing,  filing and directing the payment of any Guarantee Payments,  Interest
Subsidy Payments or Special Allowance  Payments,  accounting for collections and
furnishing periodic accounting reports to the Administrator.

Distributions

      With respect to each series of Securities,  beginning on the  Distribution
Date specified in the related Prospectus Supplement,  distributions of principal
and interest on each class of such Securities  entitled  thereto will be made by
the applicable  Trustee to the  Noteholders and the  Certificateholders  of such
series. The timing,  calculation,  allocation,  order, source, priorities of and
requirements for all payments to each class of Noteholders and all distributions
to each  class of  Certificateholders  of such  series  will be set forth in the
related Prospectus Supplement.

      With respect to each Trust,  collections on the related Student Loans will
be  distributed  from  the  Collection  Account  on  each  Distribution  Date to
Noteholders  and  Certificateholders  to the  extent  provided  in  the  related
Prospectus  Supplement.  Credit  and cash  flow  enhancement,  such as a Reserve
Account,  will be available to cover any shortfalls in the amount  available for
distribution  on such date to the extent  specified  in the  related  Prospectus
Supplement.  As more fully described in the related Prospectus  Supplement,  and
unless otherwise specified therein, distributions in respect of principal and/or
interest  of a class of  Securities  of a given  series will be  subordinate  to
distributions  in  respect  of  interest  on one or more  other  classes of such
series,  and  distributions in respect of the Certificates of such series may be
subordinate to payments in respect of the Notes of such series.


                                       43
<PAGE>

Credit and Cash Flow Enhancement

      General. The amounts and types of credit enhancement  arrangements and the
provider thereof,  if applicable,  with respect to each class of Securities of a
given series, if any, will be set forth in the related Prospectus Supplement. If
and  to the  extent  provided  in  the  related  Prospectus  Supplement,  credit
enhancement  may be in the  form  of  subordination  of one or more  classes  of
Securities, Reserve Accounts, over-collateralization,  letters of credit, credit
or  liquidity  facilities,   surety  bonds,   guaranteed  investment  contracts,
repurchase obligations, other agreements with respect to third party payments or
other support,  cash deposits or such other  arrangements as may be described in
the  related  Prospectus  Supplement  or any  combination  of two or more of the
foregoing.  If  specified  in  the  applicable  Prospectus  Supplement,   credit
enhancement  for a class of  Securities  may cover one or more other  classes of
Securities of the same series, and credit enhancement for a series of Securities
may cover one or more other series of Securities.

      The  presence of a Reserve  Account and other forms of credit  enhancement
for the benefit of any class or series of  Securities is intended to enhance the
likelihood of receipt by the Securityholders of such class or series of the full
amount of principal and interest due thereon and to decrease the likelihood that
such Securityholders  will experience losses.  Unless otherwise specified in the
related Prospectus  Supplement,  the credit enhancement for a class or series of
Securities  will not provide  protection  against all risks of loss and will not
guarantee  repayment of the entire principal  balance and interest  thereon.  If
losses occur which exceed the amount covered by any credit  enhancement or which
are not  covered  by any  credit  enhancement,  Securityholders  of any class or
series will bear their  allocable  share of  deficiencies,  as  described in the
related  Prospectus  Supplement.  In addition,  if a form of credit  enhancement
covers more than one series of  Securities,  Securityholders  of any such series
will be subject to the risk that such credit  enhancement  will be  exhausted by
the claims of Securityholders of other series.

      Reserve  Account.  If so provided in the  related  Prospectus  Supplement,
pursuant to the related Loan Sale  Agreement,  the Seller will  establish  for a
series or class of Securities an account, as specified in the related Prospectus
Supplement (the "Reserve Account"),  which will be maintained in the name of the
applicable   Indenture  Trustee.   Unless  otherwise  provided  in  the  related
Prospectus Supplement,  the Reserve Account will be funded by an initial deposit
by the  Seller  on the  Closing  Date in the  amount  set  forth in the  related
Prospectus   Supplement.   As  further  described  in  the  related   Prospectus
Supplement,  the amount on deposit in the Reserve  Account  will be increased on
each  Distribution  Date thereafter up to the Specified  Reserve Account Balance
(as defined in the related Prospectus  Supplement) by the deposit therein of the
amount of  collections  on the  related  Student  Loans  remaining  on each such
Distribution  Date  after  the  payment  of  all  other  required  payments  and
distributions on such date.  Amounts in the Reserve Account will be available to
cover  shortfalls  in amounts due to the holders of those  classes of Securities
specified  in the  related  Prospectus  Supplement  in the  manner and under the
circumstances  specified therein.  The related  Prospectus  Supplement will also
specify to whom and the manner and circumstances  under which amounts on deposit
in the Reserve Account (after giving effect to all other required  distributions
to be made by the applicable  Trust) in excess of the Specified  Reserve Account
Balance (as defined in the related Prospectus Supplement) will be distributed.

Statements to Indenture Trustee and Trust

      Prior to each Distribution Date with respect to each series of Securities,
the Administrator  will prepare and provide to the related Indenture Trustee and
the related  Eligible Lender Trustee as of the close of business on the last day
of the preceding Collection Period a statement, which will include the following
information  (and any other  information so specified in the related  Prospectus
Supplement) with respect to such Distribution  Date or the preceding  Collection
Period  as to the Notes  and the  Certificates  of such  series,  to the  extent
applicable:

      (i) the amount of the distribution allocable to principal of each class of
the Notes and the Certificates;

      (ii) the amount of the distribution allocable to interest on each class of
the Notes and the Certificates, together with the interest rates applicable with
respect thereto;

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

      (iv) the aggregate  outstanding  principal amount and the Note Pool Factor
of each class of the Notes, and the Certificate Balance and the Certificate Pool
Factor for each class of the  Certificates  as of such  Distribution  Date, each
after giving effect to payments allocated to principal reported under clause (i)
above;


                                       44
<PAGE>

      (v) the amount of the Servicing Fee and the Administration Fee paid to the
Servicer and the  Administrator,  respectively,  with respect to such Collection
Period;

      (vi) the Interest  Rate or  Pass-Through  Rate for the next period for any
class of Notes or Certificates of such series with variable or adjustable rates;

      (vii) the  amount  of the  aggregate  realized  losses,  if any,  for such
Collection Period;

      (viii) the Noteholders'  Interest  Carryover  Shortfall,  the Noteholders'
Principal  Carryover  Shortfall,  the  Certificateholders'   Interest  Carryover
Shortfall and the  Certificateholders'  Principal  Carryover  Shortfall (each as
defined  in the  related  Prospectus  Supplement),  if  any,  in  each  case  as
applicable to each class of Securities,  and the change in such amounts from the
preceding statement;

      (ix) the aggregate  Purchase  Amounts for Student Loans, if any, that were
repurchased in such Collection Period;

      (x) the balance of the Reserve Account (if any) on such Distribution Date,
after giving effect to changes therein on such Distribution Date;

      (xi) for each date  during  the  Funding  Period (if any),  the  remaining
Pre-Funding  Amount or, for each date during the Revolving  Period (if any), the
amount on deposit in the Collateral Reinvestment Account; and

      (xii) the  principal  balance and number of Student  Loans  conveyed to or
originated by the Trust during such Collection Period.

      Each amount set forth  pursuant to subclauses  (i),  (ii),  (v) and (viii)
with respect to the Notes or the Certificates of any series will be expressed as
a dollar amount per $1,000 of the initial  principal amount of such Notes or the
initial Certificate Balance of such Certificates, as applicable.

Evidence as to Compliance

      Each Loan  Servicing  Agreement  will provide  that a firm of  independent
public  accountants  will  furnish to the related  Trust and  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 Servicer  during the  preceding  twelve
months  (or,  in the case of the first such  certificate,  the  period  from the
applicable Closing Date) with all applicable  standards under the Loan Servicing
Agreement relating to the servicing of student loans, the Servicer's  accounting
records and computer files with respect thereto and certain other matters.

      Each Loan  Servicing  Agreement  will also  provide  for  delivery  to the
related  Trust and  Indenture  Trustee,  concurrently  with the delivery of each
statement of compliance referred to above, of a certificate signed by an officer
of the Servicer  stating that, to his knowledge,  the Servicer has fulfilled its
obligations under such Loan Servicing Agreement  throughout the preceding twelve
months  (or,  in the case of the first such  certificate,  the  period  from the
applicable  Closing Date) or, if there has been a default in the  fulfillment of
any such  obligation,  describing each such default.  The Servicer has agreed to
give the  Administrator,  the  related  Indenture  Trustee and  Eligible  Lender
Trustee notice of certain Servicer Defaults under such Loan Servicing Agreement.

      Copies  of  such   statements   and   certificates   may  be  obtained  by
Securityholders by a request in writing addressed to the applicable Trustee.

Certain Matters Regarding the Servicer

      Each Loan  Servicing  Agreement  will  provide  that the  Servicer may not
resign  from its  obligations  and duties as  Servicer  thereunder,  except upon
determination  that the  Servicer's  performance  of such  duties  is no  longer
permissible  under  applicable law. No such  resignation  will become  effective
until the  related  Indenture  Trustee or a successor  servicer  has assumed the
Servicer's servicing obligations and duties under the Loan Servicing Agreement.

      Each Loan  Servicing  Agreement  will  further  provide  that  neither the
Servicer nor any of its directors,  officers,  employees or agents will be under
any   liability   to  the   related   Trust  or  the  related   Noteholders   or
Certificateholders  for  taking  any action or for  refraining  from  taking any
action pursuant to the related Loan Servicing Agreement, or


                                       45
<PAGE>

for errors in judgment; provided, however, that, unless otherwise limited in the
related Prospectus Supplement,  neither the Servicer nor any such person will be
protected  against any  liability  that would  otherwise be imposed by reason of
willful  misfeasance,  bad  faith  or  negligence  in  the  performance  of  the
Servicer's  duties  thereunder  or  by  reason  of  reckless  disregard  of  its
obligations and duties thereunder.  In addition,  each Loan Servicing  Agreement
will provide that the Servicer is under no obligation  to appear in,  prosecute,
or  defend  any  legal  action  that  is  not   incidental   to  its   servicing
responsibilities  under such Loan Servicing  Agreement and that, in its opinion,
may cause it to incur any expense or liability.  Each Loan  Servicing  Agreement
will,  however,  provide that the Servicer may undertake any  reasonable  action
that it deems necessary or desirable in respect of the Loan Servicing  Agreement
and the interests of the Securityholders.

      Under the circumstances  specified in each Loan Servicing  Agreement,  any
entity  into which the  Servicer  may be merged or  consolidated,  or any entity
resulting from any merger or  consolidation to which the Servicer is a party, or
any entity  succeeding to the business of the  Servicer,  which  corporation  or
other  entity in each of the  foregoing  cases  assumes the  obligations  of the
Servicer,  will be the  successor  of the  Servicer  under  such Loan  Servicing
Agreement.

Servicer Default

      Except  as  otherwise  provided  in  the  related  Prospectus  Supplement,
"Servicer  Default" under each Loan Servicing  Agreement will occur in the event
of (a) any  failure by the  Servicer  to deliver to the  Indenture  Trustee  for
deposit  in any of the  Trust  Accounts  any  required  payment,  which  failure
continues  unremedied  for three  business days after  written  notice from such
Indenture  Trustee or the  related  Eligible  Lender  Trustee is received by the
Servicer or after discovery by the Servicer,  (b) any failure by the Servicer to
observe or perform in any  material  respect any other  covenant or agreement of
the Servicer under the related Loan  Servicing  Agreement,  (c) any  limitation,
suspension or  termination  by the Secretary of the  Servicer's  eligibility  to
service  Student Loans which  materially  and  adversely  affects its ability to
service the Student Loans in the related Trust, or (d) an Insolvency  Event with
respect to the Servicer occurs.  "Insolvency  Event" means,  with respect to any
person,  any of the following  events or actions:  certain events of insolvency,
readjustment  of  debt,   marshalling  of  assets  and  liabilities  or  similar
proceedings  with  respect to such  person and  certain  actions by such  person
indicating its insolvency,  reorganization pursuant to bankruptcy proceedings or
inability to pay its obligations.

Rights upon Servicer Default

      Unless otherwise specified in the related Prospectus  Supplement,  as long
as a Servicer Default under a Loan Servicing Agreement remains  unremedied,  the
related Indenture Trustee,  or holders of Notes of the related series evidencing
not less  than 75% in  principal  amount  of such then  outstanding  Notes,  may
terminate  all the  rights  and  obligations  of the  Servicer  under  such Loan
Servicing  Agreement,  whereupon a successor  servicer  appointed by the related
Indenture   Trustee  or  such   Indenture   Trustee  will  succeed  to  all  the
responsibilities,  duties  and  liabilities  of the  Servicer  under  such  Loan
Servicing Agreement, and will be entitled to similar compensation  arrangements.
If, however, a bankruptcy trustee or similar official has been appointed for the
Servicer, and no Servicer Default other than such appointment has occurred, such
trustee or official may have the power to prevent such Indenture Trustee or such
Noteholders  from  effecting  such a transfer.  In the event that such Indenture
Trustee is unwilling or unable to so act, it may appoint, or petition a court of
competent  jurisdiction  for the  appointment  of,  a  successor  whose  regular
business  includes the servicing of student loans.  Such  Indenture  Trustee may
make such  arrangements  for  compensation to be paid,  which in no event may be
greater  than  the  servicing  compensation  to the  Servicer  under  such  Loan
Servicing Agreement,  unless such compensation arrangements will not result in a
downgrading of such Notes and Certificates by any Rating Agency.  In the event a
Servicer  Default  occurs  and is  continuing,  such  Indenture  Trustee or such
Noteholders, as described above, may remove the Servicer, without the consent of
the related  Eligible  Lender  Trustee or any of the  Certificateholders  of the
related series. Moreover, only the Indenture Trustee or the Noteholders, and not
the  Eligible  Lender  Trustee or the  Certificateholders,  have the  ability to
remove the Servicer if a Servicer Default occurs and is continuing.

Waiver of Past Defaults

      With  respect to each Trust,  unless  otherwise  specified  in the related
Prospectus  Supplement,  the holders of Notes  evidencing at least a majority in
principal amount of the then  outstanding  Notes (or the holders of Certificates
evidencing not less than a majority of the outstanding  Certificate Balance), in
the case of any Servicer Default which 


                                       46
<PAGE>

does not  adversely  affect  the  Indenture  Trustee or the  Noteholders  of the
related series,  may, on behalf of all such Noteholders and  Certificateholders,
waive any default by the Servicer in the  performance of its  obligations  under
the related Loan Servicing  Agreement and its consequences,  except a default in
making any required  deposits to or payments  from any of the Trust  Accounts in
accordance with such Loan Servicing Agreement.  Therefore, such Noteholders have
the ability,  except as noted  above,  to waive  defaults by the Servicer  which
could materially adversely affect such  Certificateholders.  No such waiver will
impair  such  Noteholders'  or   Certificateholders'   rights  with  respect  to
subsequent defaults.

Amendment

      Unless otherwise  provided in the related Prospectus  Supplement,  each of
the Transfer and  Servicing  Agreements  may be amended by the parties  thereto,
without the consent of the related  Noteholders or  Certificateholders,  for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of such Transfer and Servicing  Agreements or of modifying in
any manner the rights of such Noteholders or  Certificateholders;  provided that
such  action will not,  in the  opinion of counsel  satisfactory  to the related
Indenture  Trustee and Eligible Lender Trustee,  materially and adversely affect
the  interest of any such  Noteholder  or  Certificateholder.  Unless  otherwise
provided  in  the  related  Prospectus  Supplement,  each  of the  Transfer  and
Servicing  Agreements may also be amended by the Seller, the Administrator,  the
Servicer, the related Eligible Lender Trustee and the related Indenture Trustee,
as  applicable,  with the consent of the holders of Notes of the related  series
evidencing  at least a majority  in  principal  amount of such then  outstanding
Notes and the holders of Certificates of the related series  evidencing at least
a majority of the  Certificate  Balance for the purpose of adding any provisions
to or  changing  in any  manner or  eliminating  any of the  provisions  of such
Transfer and  Servicing  Agreements  or of modifying in any manner the rights of
such  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  (including  any  Guarantee
Payments) with respect to the Student Loans or  distributions  that are required
to be made for the benefit of such  Noteholders or  Certificateholders,  or (ii)
reduce the aforesaid percentage of such Notes or Certificates which are required
to consent to any such amendment, without the consent of the holders of all such
outstanding Notes and Certificates.

Insolvency Event

      If an  Insolvency  Event  occurs  with  respect to the  Company of a given
Trust,  the Student Loans of such Trust will be liquidated and the Trust will be
terminated 90 days after the date of such Insolvency Event,  unless,  before the
end of such  90-day  period,  the related  Eligible  Lender  Trustee  shall have
received written  instructions  from (i) the holders of each class of Notes with
respect  to such  Trust  representing  more  than  50% of the  aggregate  unpaid
principal  amount of each such class of Notes or (ii) the  holders of each class
of   Certificates   (other  than  such  Company)  with  respect  to  such  Trust
representing  more than 50% of the aggregate  unpaid  principal  balance of each
such class (not  including the principal  balance of  Certificates  held by such
Company),  in each case to the effect  that each such group  disapproves  of the
liquidation of the related Student Loans and termination of such Trust. Promptly
after the occurrence of an Insolvency Event with respect to such Company, notice
thereof  is  required  to be  given  such  Noteholders  and  Certificateholders;
provided,  however,  that any  failure  to give such  required  notice  will not
prevent or delay  termination of such Trust. Upon termination of such Trust, the
related  Eligible  Lender  Trustee  will  direct the related  Indenture  Trustee
promptly to sell the assets of the Trust  (other than the Trust  Accounts)  in a
commercially  reasonable  manner  and  on  commercially  reasonable  terms.  The
proceeds from any such sale,  disposition  or  liquidation  of the Student Loans
will be treated as collections  thereon and deposited in the related  Collection
Account.  If the  proceeds  from the  liquidation  of the Student  Loans and any
amounts on deposit in the Reserve  Account (if any) and any other credit or cash
flow  enhancement  specified  in the  related  Prospectus  Supplement  as  being
available therefor are not sufficient to pay the Notes and the Certificates of a
related series in full, the amount of principal returned to such Noteholders and
Certificateholders  will be reduced and some or all of such Noteholders and such
Certificateholders  will incur a loss.  Notwithstanding  the foregoing,  if such
Company provides the related  Indenture  Trustee and the related Eligible Lender
Trustee an opinion of special tax counsel in form and substance  satisfactory to
such  Indenture  Trustee and such  Eligible  Lender  Trustee that the  foregoing
provisions  are not necessary for such Trust to be treated as a partnership  for
federal income and Indiana state tax purposes,  then such provisions shall be of
no force or effect as of the date of the delivery of such opinion.


                                       47
<PAGE>

      Each Trust Agreement will provide that the related Eligible Lender Trustee
does  not have the  power to  commence  a  voluntary  proceeding  in  bankruptcy
relating  to  such  Trust   without  the   unanimous   prior   approval  of  all
Certificateholders  (including the applicable Company) of the related series and
the  delivery to such  Eligible  Lender  Trustee by each such  Certificateholder
(including such Company) of a certificate certifying that such Certificateholder
reasonably believes that the related Trust is insolvent.

Payment of Notes

      Upon the payment in full of all  outstanding  Notes of a given  series and
the  satisfaction  and discharge of the related  Indenture,  the Eligible Lender
Trustee  will  succeed  to all the  rights  of the  Indenture  Trustee,  and the
Certificateholders  of  such  series  will  succeed  to all  the  rights  of the
Noteholders of such series, under the related Loan Servicing  Agreement,  except
as otherwise provided therein.

Company Liability

      Under each Trust Agreement,  the applicable  Company of a given Trust will
agree to be liable  directly  to an injured  party for the entire  amount of any
losses,  claims,  damages  or  liabilities  (other  than  those  incurred  by  a
Noteholder or a Certificateholder in the capacity of an investor with respect to
such  Trust)  arising out of or based on the  arrangement  created by such Trust
Agreement as though such  arrangement  created a partnership  under the Delaware
Revised  Uniform  Limited  Partnership  Act in which such  Company was a general
partner.  Notwithstanding  the foregoing,  if such Company  provides the related
Indenture  Trustee and the related Eligible Lender Trustee an opinion of special
tax counsel in form and substance  satisfactory  to such  Indenture  Trustee and
such Eligible Lender Trustee that the foregoing provisions are not necessary for
such Trust to be treated as a partnership  for federal  income and Indiana state
tax purposes, then such provisions shall be of no force or effect as of the date
of the delivery of such opinion.

Termination

      With respect to each Trust,  the obligations of the Seller,  the Servicer,
the Administrator, the related Eligible Lender Trustee and the related Indenture
Trustee pursuant to the related Transfer and Servicing Agreements will terminate
upon (i) the maturity or other  liquidation of the last related Student Loan and
the  disposition of any amount  received upon  liquidation of any such remaining
Student Loans and (ii) the payment to the Noteholders and the Certificateholders
of the  related  series of all amounts  required to be paid to them  pursuant to
such Transfer and Servicing Agreements.

      Optional Redemption

      If so specified in the related  Prospectus  Supplement,  in order to avoid
excessive  administrative expense, the Seller or another party will be permitted
at its option to purchase from the related  Eligible Lender  Trustee,  as of the
end of any Collection Period  immediately  preceding a Distribution Date, if the
then  outstanding  Pool  Balance  is  a  percentage  specified  in  the  related
Prospectus  Supplement  (not to exceed  30%) of the  Initial  Pool  Balance  (as
defined in the related Prospectus Supplement,  the "Initial Pool Balance"),  all
remaining  related  Student  Loans at a price  equal to the  aggregate  Purchase
Amounts thereof as of the end of such Collection  Period,  which amounts will be
used to retire the related Notes and Certificates  concurrently therewith.  Upon
termination  of a Trust,  as more  fully  described  in the  related  Prospectus
Supplement,  all right,  title and interest in the Student Loans and other funds
of such Trust, after giving effect to any final distributions to Noteholders and
Certificateholders  of the  related  series  therefrom,  will  be  conveyed  and
transferred to the Seller or such other party.

      Auction of Student Loans

      If so provided in the related Prospectus Supplement, all remaining Student
Loans held by a Trust will be offered for sale by the  Indenture  Trustee on any
Distribution  Date  occurring on or after a date  specified  in such  Prospectus
Supplement.  The  Seller and  unrelated  third  parties  may offer bids for such
Student Loans. The Indenture  Trustee will accept the highest bid equal to or in
excess of the aggregate  Purchase Amounts of such Student Loans as of the end of
the Collection Period immediately  preceding the related  Distribution Date. The
proceeds of such sale will be used to redeem all related Notes and to retire the
Certificates.


                                       48
<PAGE>

Administration Agreement

      The   Administrator   will  enter  into  an  agreement   (as  amended  and
supplemented from time to time, an  "Administration  Agreement") with each Trust
and the  related  Indenture  Trustee  pursuant to which the  Administrator  will
agree,  to the extent  provided  therein,  to provide the notices and to perform
other administrative  obligations required by the related Indenture, the related
Trust Agreement,  the related Loan Sale Agreement and the related Loan Servicing
Agreement.  Unless otherwise specified in the related Prospectus Supplement with
respect to any Trust, as compensation for the performance of the Administrator's
obligations under the applicable  Administration  Agreement and as reimbursement
for its  expenses  related  thereto,  the  Administrator  will be entitled to an
administration  fee as  specified  in the  related  Prospectus  Supplement  (the
"Administration  Fee"). The Administrator  under each  Administration  Agreement
will be SMS. SMS is an affiliate of Loan Services, USA Funds and USA Group.

      Except as  otherwise  provided in the related  Prospectus  Supplement,  an
"Administrator  Default"  will occur under an  Administration  Agreement  in the
event of (a) a failure by the  Administrator to direct the Indenture  Trustee 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 of such  failure,  (b) any
failure by the  Administrator  to observe or perform in any material respect any
other covenant or agreement of the Administrator in the Administration Agreement
or (c) an Insolvency Event with respect to the Administrator occurs.

      Unless  otherwise  specified  in the related  Prospectus  Supplement,  the
procedures for terminating the rights and obligations of the  Administrator  and
appointing  a  successor   Administrator   following   the   occurrence   of  an
Administrator  Default  under  the  Administration  Agreement  and  for  waiving
defaults  by the  Administrator  under  the  Administration  Agreement  will  be
identical  to those for  replacing  the  Servicer  and  appointing  a  successor
Servicer following the occurrence of a Servicer Default under the Loan Servicing
Agreement  and for waiving  defaults by the  Servicer  under the Loan  Servicing
Agreement,  except that such procedures will apply to the  Administrator and the
Administration  Agreement  rather  than  the  Servicer  and the  Loan  Servicing
Agreement.

                   CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS

Transfer of Student Loans

      The Seller  intends  that the  transfer of the Student  Loans by it to the
related  Eligible Lender Trustee on behalf of each Trust will constitute a valid
sale and assignment of such Student Loans. Notwithstanding the foregoing, if the
transfer of the Student  Loans is deemed to be an  assignment  of  collateral as
security for the benefit of a Trust,  a security  interest in the Student  Loans
may,  pursuant to the  provisions of 20 U.S.C.  ss.  1087-2(d)(3),  be perfected
either through the taking of possession of such loans or by the filing of notice
of such  security  interest  in the manner  provided by the  applicable  Uniform
Commercial  Code ("UCC") for  perfection  of security  interests in accounts.  A
financing statement or statements covering the Student Loans will be filed under
the UCC to protect the interest of the Eligible  Lender Trustee in the event the
transfer by the Seller is deemed to be an  assignment  of collateral as security
for the benefit of the Trust.

      If the  transfer of the  Student  Loans is deemed to be an  assignment  as
security  for the benefit of a Trust,  there are certain  limited  circumstances
under the UCC in which prior or subsequent  transferees  of Student Loans coming
into  existence  after the Closing  Date could have an interest in such  Student
Loans with priority over the related Eligible Lender Trustee's  interest.  A tax
or other  government  lien on property of the Seller arising prior to the time a
Student Loan comes into  existence  may also have  priority over the interest of
the related Eligible Lender Trustee in such Student Loan. Under the related Loan
Sale Agreement,  however, the Seller will warrant that it has caused the Student
Loans to be  transferred to the related  Eligible  Lender Trustee on behalf of a
Trust free and clear of the lien of any third  party.  In  addition,  the Seller
will covenant that it will not sell, pledge, assign,  transfer or grant any lien
on any Student Loan held by a Trust (or any interest  therein) other than to the
related Eligible Lender Trustee on behalf of a Trust, except as provided below.

      Pursuant to each Loan  Servicing  Agreement,  the Servicer as custodian on
behalf of the related Trust will have custody of the promissory notes evidencing
the  Student  Loans  following  the sale of the  Student  Loans  to the  related
Eligible  Lender  Trustee.  Although the  accounts  and computer  records of the
Seller and Servicer  will be marked to indicate the sale and although the Seller
will  cause  UCC  financing   statements  to  be  filed  with  the   appropriate


                                       49
<PAGE>

authorities,  the Student  Loans will not be physically  segregated,  stamped or
otherwise  marked to  indicate  that such  Student  Loans have been sold to such
Eligible  Lender  Trustee.  If, through  inadvertence  or otherwise,  any of the
Student Loans were sold to another party,  or a security  interest  therein were
granted to another party, that purchased (or took such security interest in) any
of such Student Loans in the ordinary course of its business and took possession
of such Student  Loans,  then the purchaser (or secured  party) might acquire an
interest in the Student  Loans  superior to the interest of the Eligible  Lender
Trustee  if the  purchaser  (or  secured  party)  acquired  (or took a  security
interest in) the Student Loans for new value and without actual knowledge of the
related Eligible Lender Trustee's interest. See "Description of the Transfer and
Servicing Agreements--Sale of Student Loans; Representations and Warranties".

      With respect to each Trust, in the event of a Servicer  Default  resulting
solely from  certain  events of  insolvency  or  bankruptcy  that may occur with
respect  to  the  Seller  or  the  Servicer,  a  court,   trustee-in-bankruptcy,
conservator,  receiver or  liquidator  may have the power to prevent  either the
related Indenture Trustee or Noteholders of the related series from appointing a
successor   Servicer.   See   "Description   of  the  Transfer   and   Servicing
Agreements--Rights upon Servicer Default".

Consumer Protection Laws

      Numerous   federal  and  state  consumer   protection   laws  and  related
regulations impose substantial  requirements upon lenders and servicers involved
in consumer  finance.  Also,  some state laws impose finance charge ceilings and
other  restrictions  on  certain  consumer  transactions  and  require  contract
disclosures in addition to those required under federal law. These  requirements
impose specific statutory liabilities upon lenders who fail to comply with their
provisions.  These  requirements  are generally  inapplicable to Federal Student
Loans,  but in  certain  circumstances,  a  Trust  may  be  liable  for  certain
violations  of consumer  protection  laws that may apply to the  Student  Loans,
either as assignee or as the party directly  responsible for obligations arising
after the transfer.  For a discussion  of a Trust's  rights if the Student Loans
were not  originated  or serviced in  compliance  in all material  respects with
applicable laws, see "Description of the Transfer and Servicing Agreements--Sale
of Student Loans; Representations and Warranties" and "--Servicer Covenants".

Loan Origination and Servicing Procedures Applicable to Student Loans

      The  Act,  including  the  implementing  regulations  thereunder,  imposes
specified  requirements,  guidelines and procedures  with respect to originating
and  servicing  student  loans  such  as the  Student  Loans.  Generally,  those
procedures   require  that  completed   loan   applications   be  processed,   a
determination  of whether an applicant is an eligible  borrower under applicable
standards  (including  a review  of a  financial  need  analysis)  be made,  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 then that
the loan  proceeds be disbursed in a specified  manner by the lender.  After the
loan is made,  the lender  must  establish  repayment  terms with the  borrower,
properly  administer  deferrals  and  forbearances  and credit the  borrower for
payments made thereon.  If a borrower  becomes  delinquent in repaying a loan, a
lender  or  a  servicing  agent  must  perform  certain  collection   procedures
(primarily  telephone  calls and demand  letters)  which vary depending upon the
length of time a loan is  delinquent.  The Servicer  has agreed  pursuant to the
related Loan Servicing Agreement to perform collection and servicing  procedures
on behalf of the related Trust.  However,  failure to follow these procedures or
failure  of the  originator  of the loan to follow  procedures  relating  to the
origination of any Federal  Student Loans could result in adverse  consequences.
Any such failure could result in the  Department's  refusal to make  reinsurance
payments to the Federal  Guarantors  or to make  Interest  Subsidy  Payments and
Special  Allowance  Payments to the Eligible Lender Trustee with respect to such
Federal  Student  Loans or in the  Federal  Guarantors'  refusal to honor  their
Guarantee  Agreements  with the  Eligible  Lender  Trustee  with respect to such
Federal Student Loans.  Failure of the Federal Guarantors to receive reinsurance
payments from the  Department  could  adversely  affect the Federal  Guarantors'
ability or legal  obligation to make Guarantee  Payments to the related Eligible
Lender Trustee with respect to such Federal Student Loans.

      Loss of any such Guarantee Payments,  Interest Subsidy Payments or Special
Allowance  Payments could adversely  affect the amount of Available Funds on any
Distribution  Date and the related Trust's ability to pay principal and interest
on the Notes of the related series and to make  distributions  in respect of the
Certificates  of  the  related  series.  Under  certain  circumstances,   unless
otherwise specified in the related Prospectus Supplement, the


                                       50
<PAGE>

related  Trust has the right,  pursuant to the related Loan Sale  Agreement  and
Loan Servicing Agreement, to cause the Seller to repurchase any Student Loan, or
to cause the  Servicer to arrange for the  purchase  of any Student  Loan,  if a
breach of the  representations,  warranties  or  covenants  of the Seller or the
Servicer,  as the case may be, with  respect to such Student Loan has a material
adverse effect on the interest of the Trust therein and such breach is not cured
within  any  applicable  cure  period.  See  "Description  of the  Transfer  and
Servicing Agreements--Sale of Student Loans; Representations and Warranties" and
"--Servicer  Covenants".  The  failure of the Seller to so  purchase,  or of the
Servicer to arrange for the purchase of, a Student Loan,  if so required,  would
constitute  a breach of the  related  Loan  Sale  Agreement  and Loan  Servicing
Agreement,  enforceable by the related  Eligible Lender Trustee on behalf of the
related Trust or by the related  Indenture  Trustee on behalf of the Noteholders
of the related  series,  but would not  constitute an Event of Default under the
Indenture.

Student Loans Generally Not Subject to Discharge in Bankruptcy

      Student Loans are generally not  dischargeable by a borrower in bankruptcy
pursuant to the U.S.  Bankruptcy Code, unless (a) such Student Loan first became
due before seven years (exclusive of any applicable  suspension of the repayment
period)  before  the date of the  bankruptcy,  or (b)  excepting  such debt from
discharge  will  impose  an  undue  hardship  on the  debtor  and  the  debtor's
dependents.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      The  following  is,  in the  opinion  of  Brown & Wood LLP  ("Federal  Tax
Counsel"),  a summary of all material  federal  income tax  consequences  of the
purchase,  ownership and  disposition  of the Notes and the  Certificates.  This
summary does not purport to deal with federal income tax consequences applicable
to all categories of holders, some of which may be subject to special rules. For
example,   it  does  not   discuss  the  tax   treatment   of   Noteholders   or
Certificateholders that are insurance companies,  regulated investment companies
or dealers  in  securities.  Moreover,  there are no cases or  Internal  Revenue
Service  ("IRS")  rulings on similar  transactions  involving debt and/or equity
interests  issued by a trust with terms similar to those of the Notes and/or the
Certificates.  As a  result,  the IRS  may  disagree  with  all or a part of the
discussion  below.  Prospective  investors  are urged to  consult  their own tax
advisors in determining  the federal,  state,  local,  foreign and any other tax
consequences to them of the purchase, ownership and disposition of the Notes and
the Certificates.

      The  following  summary is based upon current  provisions  of the Internal
Revenue  Code of  1986,  as  amended  (the  "Code"),  the  Treasury  regulations
promulgated  thereunder  and  judicial  or  ruling  authority,  all of which are
subject to change, which change may be retroactive.  Each Trust will be provided
with an opinion of Federal  Tax Counsel  regarding  certain  federal  income tax
matters  discussed  below,  which opinion will be filed with the Commission on a
Form 8-K prior to the sale of the securities issued by such Trust. An opinion of
Federal Tax Counsel, however, is not binding on the IRS or the courts. No ruling
on any of the issues  discussed  below will be sought from the IRS. For purposes
of the following  summary,  references to the Trust, the Notes, the Certificates
and  related  terms,  parties  and  documents  shall be deemed to refer,  unless
otherwise  specified  herein,  to each  Trust and the  Notes,  Certificates  and
related  terms,  parties and documents  applicable to such Trust.  Taxpayers and
preparers  of tax returns  (including  those filed by any  partnership  or other
issuer) should be aware that under applicable Treasury Regulations a provider of
advice on specific issues of law is not considered an income tax return preparer
unless the advice is (i) given with respect to events that have  occurred at the
time the advice is rendered and is not given with respect to the consequences of
contemplated  actions and (ii) is directly  relevant to the  determination of an
entry on a tax return.  Accordingly,  taxpayers  should consult their respective
tax advisors and tax return preparers regarding the preparation of any item on a
tax return,  even where the anticipated tax treatment has been discussed herein.
EACH PROSPECTIVE INVESTOR SHOULD CONSULT WITH ITS TAX ADVISOR AS TO THE FEDERAL,
STATE, LOCAL, FOREIGN AND ANY OTHER TAX CONSEQUENCES OF THE PURCHASE,  OWNERSHIP
AND DISPOSITION OF SECURITIES SPECIFIC TO SUCH PROSPECTIVE INVESTOR.


                                       51
<PAGE>

TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE

Tax Characterization of the Trust

      Federal Tax Counsel will deliver its opinion that the Trust will not be an
association  (or  publicly  traded  partnership)  taxable as a  corporation  for
federal income tax purposes.  This opinion will be based on the assumption  that
the terms of the Trust Agreement and related documents will be complied with and
on counsel's  conclusions that the nature of the income of the Trust will exempt
it from the rule that  certain  publicly  traded  partnerships  are  taxable  as
corporations.

Tax Consequences to Holders of the Notes

      Treatment  of the Notes as  Indebtedness.  The Seller will agree,  and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for federal income tax purposes.  Federal Tax Counsel will,  except as otherwise
provided in the related Prospectus  Supplement,  deliver an opinion to the Trust
that the Notes will be classified as debt for federal  income tax purposes.  The
discussion below assumes this characterization of the Notes is correct.

      Original Issue Discount. The discussion below assumes that all payments on
the Notes are  denominated in U.S.  dollars,  that the interest  formula for the
Notes meets the  requirements  for "qualified  stated  interest"  under Treasury
regulations (the "OID Regulations") relating to original issue discount ("OID"),
and that any OID on the Notes (i.e.,  any excess of the stated  redemption price
at maturity of the Notes,  generally  the  principal  amount of the Notes,  over
their issue  price) does not exceed a de minimis  amount  (i.e.,  0.25% of their
principal amount multiplied by the number of full years included in their term),
all  within the  meaning of the OID  regulations.  If these  conditions  are not
satisfied   with  respect  to  any  given  series  of  Notes,   additional   tax
considerations  with  respect  to such Notes will be  disclosed  in the  Related
Prospectus  Supplement.  The OID Regulations do not address their application to
debt  instruments  such as the Notes that are subject to prepayment based on the
prepayment  of  other  debt  instruments.  The  legislative  history  of the OID
provisions of the Code provides,  however,  that the  calculation and accrual of
OID should be based on the prepayment  assumption used by the parties in pricing
the  transaction.  In the event that any of the notes are issued  with OID,  the
prepayment  assumption will be set forth in the related  Prospectus  Supplement.
Furthermore,  although premium  amortization and accrued market discount on debt
instruments  such as the Notes,  which are  subject to  prepayment  based on the
payments on other debt instruments, is to be determined under regulations yet to
be issued,  the legislative  history of these Code provisions  provides that the
same  prepayment  assumption  used to  calculate  OID,  whether  or not the debt
instrument is issued with OID, should be used. The OID Regulations are effective
for debt instruments, such as the Notes, issued on or after April 4, 1994.

      Interest Income on the Notes.  Based on the above  assumptions,  except as
discussed in the following  paragraph,  the Notes will not be considered  issued
with OID.  The  stated  interest  thereon  will be taxable  to a  Noteholder  as
ordinary  interest  income  when  received  or accrued in  accordance  with such
Noteholder's method of tax accounting.  Under the OID Regulations, a holder of a
Note that was issued with a de minimis  amount of OID must  include  such OID in
income,  on a pro rata  basis,  as  principal  payments  are  made on the  Note.
Alternatively,   a  Noteholder  may  elect  to  accrue  all  interest,  discount
(including de minimis market discount or OID) and premium in income as interest,
based on a constant yield method.  If such an election were made with respect to
a Note with  market  discount,  the  Noteholder  would be deemed to have made an
election to include in income currently market discount with respect to all debt
instruments having market discount that such Noteholder acquires during the year
of the election and thereafter. Similarly, a Noteholder that makes this election
for a Note that is acquired at a premium will be deemed to have made an election
to amortize bond premium with respect to all debt instruments having amortizable
bond  premium  that such  Noteholder  owns or  acquires.  The election to accrue
interest,  discount and premium under a constant  yield method with respect to a
Note is  irrevocable.  A  purchaser  who buys a Note  for more or less  than its
principal  amount  will  generally  be  subject,  respectively,  to the  premium
amortization or market discount rules of the Code.

      Qualified  Stated  Interest,  which  is  taxable  in  accordance  with the
holder's  method of  accounting,  is interest  that is  unconditionally  payable
(i.e.,  late payments are  penalized) at least  annually at a single fixed rate.
The Company intends to treat the interest paid on the Notes as Qualified  Stated
Interest.

      A holder  of a Note  that has a fixed  maturity  date of not more than one
year from the issue date of such Note (each, a "Short-Term Note") may be subject
to special rules. An accrual basis holder of a Short-Term Note (and certain cash
method holders,  including regulated investment companies,  banks and securities
dealers, as set forth


                                       52
<PAGE>

in Section  1281 of the Code)  generally  will be  required  to report  interest
income as  interest  accrues on a ratable  basis over the term of each  interest
period or, at the  election of the  holder,  on a constant  yield  basis  (i.e.,
treating  the  instrument  as accruing  interest at a single  rate).  Cash basis
holders of a Short-Term  Note will, in general,  be required to report  interest
income as interest is paid (or, if earlier,  upon the taxable disposition of the
Short-Term  Note).  However,  a cash basis holder of a Short-Term Note reporting
interest income as it is paid may be required to defer a portion of any interest
expense otherwise  deductible on indebtedness  incurred to purchase or carry the
Short-Term  Note until the taxable  disposition of the  Short-Term  Note. A cash
basis  taxpayer  may elect  under  Section  1282 of the Code to accrue  interest
income on all nongovernment debt obligations with a term of one year or less, in
which case the taxpayer would include  interest on the Short-Term Note in income
as it accrues,  but would not be subject to the interest  expense  deferral rule
referred  to in  the  preceding  sentence.  Certain  special  rules  apply  if a
Short-Term Note is purchased for more or less than its principal amount.

      Optional  Election.  As an  alternative to the above  treatments,  accrual
method holders may elect to include in gross income all interest with respect to
a Note, including stated interest,  acquisition  discount,  OID, de minimis OID,
market discount, de minimis market discount,  and unstated interest, as adjusted
by any amortizable bond premium or acquisition premium, using the constant yield
method described above.

      Sale or Other  Disposition.  If a Noteholder sells a Note, the holder will
recognize gain or loss in an amount equal to the  difference  between the amount
realized  on the sale and the  holder's  adjusted  tax  basis in the  Note.  The
adjusted tax basis of a Note to a particular  Noteholder will equal the holder's
cost for the Note, increased by any market discount,  acquisition discount,  OID
and gain  previously  included by such  Noteholder in income with respect to the
Note and decreased by the amount of bond premium (if any)  previously  amortized
and by the amount of principal payments  previously  received by such Noteholder
with respect to such Note. Any such gain or loss will be capital gain or loss if
the Note was held as a  capital  asset,  except  for gain  representing  accrued
interest and accrued market discount not previously included in income.  Capital
losses  generally may be used only to offset capital gains.  The Taxpayer Relief
Act of 1997  includes  substantial  changes to the  federal  taxation of capital
gains recognized by individuals, including a 20% rate for gains from the sale of
certain  assets held more than 18 months and further  reductions  in the maximum
rate  scheduled to take effect after the year 2000 for certain  assets held more
than five years.

      Foreign  Holders.  Interest  paid (or  accrued) to a  Noteholder  who is a
nonresident  alien,  foreign  corporation  or other  person that is not a United
States  person as such term is defined in the Code and the Treasury  regulations
thereunder  (a  "foreign  person")  generally  will  be  considered   "portfolio
interest", and generally will not be subject to United States federal income tax
and  withholding  tax,  provided,  that  (i)  the  interest  is not  effectively
connected  with the conduct of a trade or business  within the United  States by
the foreign person (ii) the foreign person is not actually or  constructively  a
"10 percent  shareholder" of the Trust,  the Seller or the Company  (including a
holder  of  10%  of  the  outstanding  Certificates)  or a  "controlled  foreign
corporation"  with  respect to which the Trust,  the Seller or the  Company is a
"related  person"  within the meaning of the Code,  and (iii) the foreign person
provides the Trustee or other person who is otherwise  required to withhold U.S.
tax with respect to the Notes with an  appropriate  statement  (on Form W-8 or a
similar form),  signed under penalty of perjury,  certifying that the beneficial
owner of the Note is a foreign  person and providing  the foreign  person's name
and address.  If a Note is held through a securities  clearing  organization  or
certain other  financial  institutions,  the  organization  or  institution  may
provide the relevant signed  statement to the  withholding  agent; in that case,
however,  the signed  statement  must be accompanied by a Form W-8 or substitute
form provided by the foreign  person that owns the Note. If such interest is not
portfolio interest,  then it will be subject to United States federal income and
withholding  tax at a rate of 30%,  unless reduced or eliminated  pursuant to an
applicable tax treaty.

      Any capital gain  realized on the sale,  redemption,  retirement  or other
taxable  disposition of a Note by a foreign person generally will be exempt from
United States federal income and withholding tax, provided that (i) such gain is
not effectively  connected with the conduct of a trade or business in the United
States  by the  foreign  person  and (ii) in the case of an  individual  foreign
person,  the foreign  person is not present in the United States for 183 days or
more in the taxable year.

      If the  interest,  gain or income  on a Note  held by a foreign  person is
effectively  connected  with the  conduct of a trade or  business  in the United
States  by  the  foreign  person  (although  exempt  from  the  withholding  tax
previously  discussed  if the holder  provides an  appropriate  statement),  the
holder generally will be subject to United States


                                       53
<PAGE>

federal income tax on the interest, gain or income at regular federal income tax
rates. In addition,  if the foreign person is a foreign  corporation,  it may be
subject  to a branch  profits  tax  equal to 30% of its  "effectively  connected
earnings and profits"  within the meaning of the Code for the taxable  year,  as
adjusted  for  certain  items,  unless it  qualifies  for a lower  rate under an
applicable tax treaty (as modified by the branch profits tax rules).

      Final  regulations   dealing  with  backup   withholding  and  information
reporting  on income  paid to foreign  persons  and  related  matters  (the "New
Withholding  Regulations") were published in the Federal Register on October 14,
1997. In general, the New Withholding Regulations do not significantly alter the
substantive  withholding and information  reporting  requirements,  but do unify
current  certification  procedures and forms and clarify reliance standards.  As
set forth in Notice 98-16,  1998-15 I.R.B.  1, the New  Withholding  Regulations
generally will be effective for payments made after  December 31, 1999,  subject
to certain  transition  rules.  The discussion set forth above does not take the
New  Withholding  Regulations  into  account.  Prospective  Noteholders  who are
foreign  persons  are  strongly  urged to consult  their own tax  advisors  with
respect to the New Withholding Regulations.

      Backup  Withholding.  Each holder of a Note  (other than an exempt  holder
such  as  a  corporation,   tax-exempt   organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account or nonresident alien who
provides  certification  as to  status as a  nonresident)  will be  required  to
provide,  under  penalty of perjury,  a  certificate  setting forth the holder's
name, address,  correct federal taxpayer  identification  number and a statement
that the  holder  is not  subject  to  backup  withholding.  Should a  nonexempt
Noteholder fail to provide the required certification, the related Trust will be
required to withhold 31% of the amount otherwise payable to the holder and remit
the withheld  amount to the IRS as a credit against the holder's  federal income
tax  liability.  As  previously  mentioned,   the  New  Withholding  Regulations
generally will be effective for payments made after  December 31, 1999,  subject
to certain  transition  rules.  The discussion set forth above does not take the
New  Withholding  Regulations  into  account.  Prospective  Noteholders  who are
foreign  persons  are  strongly  urged to consult  their own tax  advisors  with
respect to the New Withholding Regulations.

Recent Legislation

      Recent legislation passed by Congress and signed into law by the President
on August 20,  1996 adds  Sections  860H  through  860L to the Code (the  "FASIT
Provisions")  which will provide for a new type of entity for federal income tax
purposes  known  as a  "financial  asset  securitization  investment  trust"  (a
"FASIT").  The legislation providing for the new FASIT entity,  however, did not
become  effective until  September 1, 1997, and many technical  issues are to be
addressed  in  Treasury  regulations  yet to be drafted.  In general,  the FASIT
legislation  enables  trusts  such as the Trust to be treated as a  pass-through
entity not subject to federal  entity-level  income tax (except  with respect to
certain  prohibited  transactions) and to issue securities that would be treated
as debt for federal income tax purposes. Transition rules provided for the FASIT
legislation  contemplate that entities in existence on August 31, 1997 may elect
to be taxed under the FASIT Provisions; however, how such election would be made
and how outstanding interests of such entity are to be treated subsequent to the
election is not explained in the FASIT legislation.

Tax Consequences to Holders of the Certificates

      The following  discussion only applies to a Trust which issues one or more
classes of Certificates  and assumes that all payments on the  Certificates  are
denominated in U.S. dollars, that a series of Securities includes a single class
of Certificates  and that any such  Certificates  are sold to persons other than
the Company.  If these  conditions  are not satisfied  with respect to any given
series of Certificates,  any additional tax considerations  with respect to such
Certificates will be disclosed in the applicable Prospectus Supplement.

      Classification as a Partnership

      Treatment of the Trust as a Partnership.  The Seller and the Servicer will
agree, and the Certificateholders  will agree by their purchase of Certificates,
to treat the Trust as a  partnership  for  purposes of federal and state  income
tax,  franchise  tax and any other tax  measured  in whole or in part by income,
with the  assets of the  partnership  being the assets  held by the  Trust,  the
partners of the partnership being the Certificateholders  (including the Company
in its capacity as recipient of distributions from the Reserve Account, if any),
and  the  Notes   being   debt  of  the   partnership.   However,   the   proper
characterization of the arrangement involving the Trust, the Certificateholders,
the


                                       54
<PAGE>

Noteholders,  the  Seller  and the  Servicer  is not clear  because  there is no
authority on transactions comparable to that contemplated herein.

      Under the  provisions of Subchapter K, a partnership  is not  considered a
separate taxable entity.  Instead,  partnership  income is taxed directly to the
partners  and each  partner  generally  is viewed  as owning a direct  undivided
interest in each partnership  asset. The partnership is generally  treated as an
entity,   however,  for  computing  partnership  income,   determining  the  tax
consequences  of  transactions  between  a  partner  and  the  partnership,  and
characterizing the gain on the sale or exchange of a partnership  interest.  The
following  discussion  is a summary of some of the material  federal  income tax
consequences  of classifying the Trust as a partnership.  Prospective  owners of
Trust  Certificates  should consult their own tax advisors regarding the federal
income tax  consequences  discussed below, as well as any other material federal
income  tax  consequences  that may  result  from  applying  the  provisions  of
Subchapter K to the ownership and transfer of a Trust Certificate.

      Partnership Taxation.  As a partnership,  the Trust will not be subject to
federal  income  tax.  Rather,  each   Certificateholder  will  be  required  to
separately  take into account such holder's  allocated  share of income,  gains,
losses,  deductions  and credits of the Trust.  The Trust's  income will consist
primarily of interest and finance charges earned on the Student Loans (including
appropriate  adjustments for market discount, OID and bond premium),  investment
income from  investments of amounts on deposit in any related Trust Accounts and
any gain upon collection or disposition of Student Loans. The Trust's deductions
will consist primarily of interest accruing with respect to the Notes, servicing
and other fees,  and losses or  deductions  upon  collection or  disposition  of
Student Loans.

      The tax items of a partnership are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (here, the
Trust Agreement and related  documents).  The Trust  Agreement will provide,  in
general,  that the  Certificateholders  will be allocated  taxable income of the
Trust  for  each  Interest  Period  (as  defined  in the  applicable  Prospectus
Supplement,  an "Interest  Period")  equal to the sum of (i) the  interest  that
accrues on the  Certificates  in  accordance  with their terms for such Interest
Period,  including  interest accruing at the Pass-Through Rate for such Interest
Period and interest on amounts  previously due on the  Certificates  but not yet
distributed; (ii) any Trust income attributable to discount on the Student Loans
that corresponds to any excess of the principal amount of the Certificates  over
their initial issue price;  and (iii) all other amounts of income payable to the
Certificateholders for such Interest Period. All remaining taxable income of the
Trust will be allocated to the Company. Based on the economic arrangement of the
parties,  this approach for allocating Trust income should be permissible  under
applicable Treasury regulations, although no assurance can be given that the IRS
would   not   require  a  greater   amount   of  income  to  be   allocated   to
Certificateholders.  Moreover,  even under the foregoing  method of  allocation,
Certificateholders  may be  allocated  income  equal  to the  entire  amount  of
interest  accruing  on the  Certificates  for an Interest  Period,  based on the
Pass-Through  Rate plus the other items described  above,  even though the Trust
might  not have  sufficient  cash to make  current  cash  distributions  of such
amount.  Thus,  cash basis  holders will in effect be required to report  income
from the  Certificates  on the accrual basis and  Certificateholders  may become
liable for taxes on Trust  income even if they have not  received  cash from the
Trust to pay such taxes. In addition,  because tax allocations and tax reporting
will   be  done   on  a   uniform   basis   for   all   Certificateholders   but
Certificateholders  may be  purchasing  Certificates  at different  times and at
different  prices,  Certificateholders  may be  required  to report on their tax
returns  taxable income that is greater or less than the amount reported to them
by the Trust.

      An individual taxpayer's share of expenses of the Trust (including fees to
the Servicer but not interest  expenses) are miscellaneous  itemized  deductions
which are  deductible to the extent they exceed two percent of the  individual's
adjusted gross income.  Accordingly,  such deductions might be disallowed to the
individual in whole or in part and might result in such holder being taxed on an
amount of income that exceeds the amount of cash  actually  distributed  to such
holder over the life of the Trust.

      The Trust  intends  to make all tax  calculations  relating  to income and
allocations  to  Certificateholders  on an aggregate  basis.  If the IRS were to
require that such calculations be made separately for each of the Student Loans,
the Trust might be required to incur additional  expense but it is believed that
there would not be a material adverse effect on Certificateholders.


                                       55
<PAGE>

      Computation of Income. Taxable income of the Trust will be computed at the
Trust  level  and  then  allocated  pro  rata to the  Trust  Certificateholders.
Consequently, the method of accounting for taxable income will be chosen by, and
any elections (such as those described above with respect to the market discount
rules) will be made by, the Trust rather than the Trust Certificateholders.  The
Trust  intends,  to the extent  possible,  to (i) have the taxable income of the
Trust  computed  under  the  accrual  method  of  accounting  and  (ii)  adopt a
calendar-year  taxable year for computing the taxable  income of the Trust.  The
tax year of the Trust,  however, is generally determined by reference to the tax
years of the  Certificateholders.  As a result,  an owner of a Trust Certificate
would be required  to include  its pro rata share of Trust  income for a taxable
year as determined by the Trust in such Trust  Certificateholder's  gross income
for its taxable year in which the taxable year of the Trust ends.

      Determining the Bases of Trust Assets. The Trust will become a partnership
on the first date when Trust  Certificates are held by more than one person.  On
that  date,  each of the Trust  Certificateholders  should be  treated as having
purchased a pro rata share of the assets of the Trust  (subject to the liability
for the Notes) followed  immediately by a deemed  contribution of such assets to
the newly formed  partnership.  The  partnership's  basis in the Trust's  assets
would  therefore equal the sum of the Trust  Certificateholders'  bases in their
respective  interests  in the  Trust's  assets  immediately  prior to the deemed
contribution to the partnership. To the extent that the fair market value of the
assets  deemed  contributed  to the  partnership  varied  from the bases of such
assets  to the  partnership,  the  allocation  of  taxable  income  to the Trust
Certificateholders  would be adjusted in accordance  with Section  704(c) of the
Code to account for such variations.

      Under Section 708 of the Code, if 50% or more of the outstanding interests
in a  partnership  are  sold or  exchanged  within  any  12-month  period,  such
partnership  will be deemed to terminate and then be  reconstituted  for federal
income tax purposes.  If such a termination occurs, the assets of the terminated
partnership  are  deemed to be  constructively  contributed  to a  reconstituted
partnership in exchange for interests in such  reconstituted  partnership.  Such
interests  would  be  deemed  distributed  to the  partners  of  the  terminated
partnership in liquidation  thereof,  which  distribution would not constitute a
sale or exchange.  Accordingly, if the sale of the Trust Certificates terminates
the partnership  under Section 708 of the Code, a  Certificateholder's  basis in
its ownership  interest  would not change.  The Trust's  taxable year would also
terminate   as  a   result   of  a   constructive   termination   and,   if  the
Certificateholder's  taxable year is different from the Trust's, the termination
could  result in the  "bunching"  of more than 12 months'  income or loss of the
Trust in such  Certificateholder's  income  tax return for the year in which the
Trust was deemed to  terminate.  A redemption  of interests is not  considered a
sale or exchange  of  interests  for  purposes  of  applying  this  constructive
termination rule.

      Discount and Premium. To the extent that OID, if any, on the Student Loans
exceeds a de minimis  amount,  the Trust  would have OID  income.  As  indicated
above, a portion of such OID income may be allocated to the Certificateholders.

      Moreover,  the purchase  price paid by the Trust for the Student Loans may
be  greater  or less than the  remaining  aggregate  principal  balances  of the
Student  Loans at the time of purchase.  If so, the Student Loans will have been
acquired at a premium or discount,  as the case may be. (As indicated above, the
Trust will make this calculation on an aggregate basis, but might be required to
recompute it on a loan by loan basis.)

      If the Trust  acquires the Student Loans at a market  discount or premium,
the Trust will elect to include  any such  discount  in income  currently  as it
accrues over the life of the Student Loans or to offset any such premium against
interest  income on the Student  Loans.  As indicated  above,  a portion of such
market   discount   income   or   premium   deduction   may  be   allocated   to
Certificateholders.

      Disposition  of  Certificates.  Generally,  capital  gain or loss  will be
recognized  on a sale of  Certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the Certificates sold.
To the extent the Trust is characterized as a partnership, a Certificateholder's
tax basis in a Certificate  will generally  equal the holder's cost increased by
the holder's share of Trust income (includible in gross income) and decreased by
any distributions received with respect to such Certificate.  In addition,  both
the  tax  basis  in the  Certificate  and  the  amount  realized  on a sale of a
Certificate  would include the holder's share of the Notes and other liabilities
of the  Trust.  A holder  acquiring  Certificates  at  different  prices  may be
required to maintain a single aggregate  adjusted tax basis in such Certificates
and, upon sale or other disposition of some of the Certificates,  allocate a pro
rata portion of such aggregate tax basis to the  Certificates  sold (rather than
maintaining a separate tax basis in each  Certificate  for purposes of computing
gain or loss on a sale of that Certificate).


                                       56
<PAGE>

      Any gain on the sale of a Certificate  attributable  to the holder's share
of unrecognized  accrued market discount on the Student Loans would generally be
treated as  ordinary  income to the  holder  and could give rise to special  tax
reporting requirements.  The Trust does not expect to have any other assets that
would give rise to such special reporting requirements.

      If a  Certificateholder  is required to recognize  an aggregate  amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

      Allocations Between Transferors and Transferees.  In general,  the Trust's
taxable  income and losses  will be  determined  monthly and the tax items for a
particular  calendar month will be apportioned among the  Certificateholders  in
proportion to the principal amount of Certificates owned by them as of the close
of the last day of such month. As a result, a holder purchasing Certificates may
be allocated tax items (which will affect the tax liability and tax basis of the
holder) attributable to periods before the actual transaction.

      The use of such a monthly convention may not be permitted by existing laws
and  regulations.  If a monthly  convention  is not allowed (or only  applies to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust  might be  reallocated  among the  Certificateholders.  SMS and the
Company  are  authorized  to revise the  Trust's  method of  allocation  between
transferors  and  transferees  to conform to a method  permitted by future laws,
regulations or other IRS guidance.

      Section  754  Election.  In the  event  that a  Certificateholder  sells a
Certificate at a profit (or loss), the purchasing  Certificateholder will have a
higher (or lower) basis in the  Certificate  than the selling  Certificateholder
had.  The tax basis of the Trust's  assets will not be adjusted to reflect  that
higher (or lower) basis unless the Trust were to file an election  under Section
754 of the Code. In order to avoid the administrative complexities that would be
involved in keeping accurate  accounting records, as well as potentially onerous
information reporting requirements,  the Trust will not make such election. As a
result,  Certificateholders  might be  allocated  a greater or lesser  amount of
Trust income than would be  appropriate  based on their own  purchase  price for
Certificates.

      Administrative Matters. The Eligible Lender Trustee is required to keep or
cause to be kept  complete and accurate  books of the Trust.  Such books will be
maintained for financial  reporting and tax purposes on an accrual basis and the
taxable year of the Trust will be the calendar year. The Eligible Lender Trustee
will file a partnership information return (IRS Form 1065) with the IRS for each
taxable  year of the Trust and will  report each  Certificateholder's  allocable
share of items of Trust  income and  expense to holders  and the IRS on Schedule
K-1. The Trust will provide the Schedule K-1  information  to nominees that fail
to provide the Trust with the  information  statement  described  below and such
nominees will be required to forward such  information to the beneficial  owners
of  the  Certificates.  Generally,  holders  must  file  tax  returns  that  are
consistent  with the  information  returns  filed by the Trust or be  subject to
penalties unless the holder notifies the IRS of all such inconsistencies.

      Under Section 6031 of the Code,  any person that holds  Certificates  as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing certain information on the nominee, the beneficial owners
and the  Certificates so held. Such information  includes (i) the name,  address
and taxpayer identification number of the nominee and (ii) as to each beneficial
owner (x) the name,  address  and  identification  number  of such  person,  (y)
whether such person is a United States person, a tax-exempt  entity or a foreign
government,  an  international  organization,  or any  wholly  owned  agency  or
instrumentality  of either of the  foregoing,  and (z)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish  directly to the Trust  information as
to themselves and their ownership of Certificates.  A clearing agency registered
under  Section 17A of the Exchange Act that holds  Certificates  as a nominee is
not  required  to furnish  any such  information  statement  to the  Trust.  The
information  referred to above for any  calendar  year must be  furnished to the
Trust on or before the  following  January 31.  Nominees,  brokers and financial
institutions that fail to provide the Trust with the information described above
may be subject to penalties.

      The Company will be  designated  as "tax  matters  partner" in the related
Trust  Agreement  and,  as  such,  will  be  responsible  for  representing  the
Certificateholders   in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate and distinct taxpayer. Generally, the statute of


                                       57
<PAGE>

limitations for  partnership  items does not expire before three years after the
date  on  which  the  partnership  information  return  is  filed.  Any  adverse
determination  following an audit of the return of the Trust by the  appropriate
taxing  authorities  could  result  in an  adjustment  of  the  returns  of  the
Certificateholders, and, under certain circumstances, a Certificateholder may be
precluded from separately  litigating a proposed  adjustment to the items of the
Trust.  An  adjustment  could also  result in an audit of a  Certificateholder's
returns  and  adjustments  of items not  related to the income and losses of the
Trust.

      Tax  Consequences to Foreign  Certificateholders.  It is not clear whether
the Trust would be considered to be engaged in a trade or business in the United
States for  purposes  of federal  withholding  taxes  with  respect to  non-U.S.
persons because there is no clear authority  dealing with that issue under facts
substantially  similar to those  described  herein.  Although it is not expected
that the Trust would be engaged in a trade or business in the United  States for
such  purposes,  the Trust  will  withhold  as if it were so engaged in order to
protect the Trust from possible  adverse  consequences of a failure to withhold.
The Trust  expects to  withhold  on the  portion of its  taxable  income that is
allocable to foreign Certificateholders pursuant to Section 1446 of the Code, as
if such income were effectively connected to a U.S. trade or business, at a rate
of 34% for foreign  holders that are taxable as  corporations  and 39.6% for all
other foreign holders. These rates may be increased by proposed tax legislation.
Subsequent   adoption  of  Treasury   regulations   or  the  issuance  of  other
administrative  pronouncements  may require the Trust to change its  withholding
procedures.  In determining a holder's withholding status, the Trust may rely on
IRS Form W-8, IRS Form W-9 or the holder's  certification  of nonforeign  status
signed under penalty of perjury.  As previously  mentioned,  the New Withholding
Regulations  generally  will be effective for payments  made after  December 31,
1999,  subject to certain  transition rules. The discussion set forth above does
not  take   into   account   the  New   Withholding   Regulations.   Prospective
Certificateholders  who are foreign  persons are strongly urged to consult their
own tax advisors with respect to the New Withholding Regulations.

      Each foreign holder may be required to file a U.S. individual or corporate
income tax return  (including in the case of a  corporation,  the branch profits
tax) on its share of the  Trust's  income.  Each  foreign  holder  must obtain a
taxpayer  identification number from the IRS and submit that number to the Trust
on Form W-8 in order to assure  appropriate  crediting of the taxes withheld.  A
foreign  holder  generally  would be  entitled  to file with the IRS a claim for
refund with respect to taxes withheld by the Trust,  taking the position that no
taxes were due because the Trust was not  engaged in a U.S.  trade or  business.
However,  interest  payments made (or accrued) to a  Certificateholder  who is a
foreign person  generally will be considered  guaranteed  payments to the extent
such payments are determined without regard to the income of the Trust. If these
interest payments are properly  characterized as guaranteed  payments,  then the
interest   will  not  be   considered   "portfolio   interest."   As  a  result,
Certificateholders  will be  subject  to United  States  federal  income tax and
withholding tax at a rate of 30 percent,  unless reduced or eliminated  pursuant
to an applicable  treaty.  In such case, a foreign holder would only be entitled
to claim a refund  for that  portion  of the taxes in  excess of the taxes  that
should be withheld with respect to the guaranteed payments.

      Backup  Withholding.  Distributions  made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code. As previously mentioned,  the New Withholding
Regulations  generally  will be effective for payments  made after  December 31,
1999,  subject to certain  transition rules. The discussion set forth above does
not  take   into   account   the  New   Withholding   Regulations.   Prospective
Certificateholders  who are foreign  persons are strongly urged to consult their
own tax advisors with respect to the New Withholding Regulations.

TRUSTS  IN WHICH  ALL  RESIDUAL  INTERESTS  ARE  RETAINED  BY THE  SELLER  OR AN
AFFILIATE OF THE SELLER

Tax Characterization of the Trust

      Federal Tax Counsel will deliver its opinion that a Trust which issues one
or more  classes of Notes to investors  and all the Residual  Interests of which
are  retained by the Seller or an affiliate  thereof will not be an  association
(or publicly traded partnership) taxable as a corporation for federal income tax
purposes.  This  opinion will be based on the  assumption  that the terms of the
Trust  Agreement and related  documents will be complied with and on Federal Tax
Counsel's conclusions that the Trust will constitute a mere security arrangement
for the  issuance  of debt by the  single  holder of a  Residual  Interest. 

                                       58
<PAGE>

Tax Consequences to Holders of the Notes

      Treatment  of the Notes as  Indebtedness.  The Seller will agree,  and the
Noteholders  will agree by their  purchase of Notes,  to treat the Notes as debt
for federal income tax purposes.  Federal Tax Counsel will,  except as otherwise
provided in the related Prospectus  Supplement,  advise the Trust that the Notes
will be (or, in certain cases,  should be) classified as debt for federal income
tax  purposes.  Assuming  such  characterization  of the Notes is  correct,  the
federal income tax  consequences to Noteholders  described above under "--TRUSTS
FOR WHICH A  PARTNERSHIP  ELECTION IS MADE--Tax  Consequences  to Holders of the
Notes" would apply to the Noteholders.

      If, contrary to the opinion of Federal Tax Counsel,  the IRS  successfully
asserted  that one or more classes of Notes did not  represent  debt for federal
income tax  purposes,  such class or classes of Notes might be treated as equity
interests in the Trust.  If so treated,  the Trust would, in the view of Federal
Tax Counsel,  most likely be treated as a publicly traded partnership that would
not be taxable as a corporation because it would qualify for an applicable "safe
harbor"  that the IRS has  provided.  Therefore,  the  partnership  would not be
subject to federal income tax.

      Nonetheless,  treatment of Notes as equity interests in such a partnership
could have  adverse  tax  consequences  to certain  holders of such  Notes.  For
example,  income to certain tax-exempt  entities (including pension funds) would
be "unrelated business taxable income", income to foreign holders may be subject
to U.S. withholding tax and U.S. tax return filing requirements,  and individual
holders might be subject to certain limitations on their ability to deduct their
share of Trust expenses.  In the event one or more classes of Notes were treated
as interests in a partnership,  the  consequences  governing the Certificates as
equity  interests in a partnership  described  above under "--TRUSTS FOR WHICH A
PARTNERSHIP  ELECTION IS MADE--Tax  Consequences to Holders of the Certificates"
would apply to the holders of such Notes.

      If the Notes,  contrary to the opinion of Federal  Tax  Counsel,  were not
treated as debt for federal income tax purposes, the Trust might be treated, for
federal  income tax  purposes,  as a publicly  traded  partnership  taxable as a
corporation.  In such case,  the entity would be subject to federal income taxes
at corporate tax rates on its taxable income generated by Student Loans. Such an
entity-level  tax could  result  in  reduced  distribution  to  Noteholders  and
Noteholders could be liable for a share of such tax.

      THE  FEDERAL TAX  DISCUSSIONS  SET FORTH  ABOVE ARE  INCLUDED  FOR GENERAL
INFORMATION  ONLY AND MAY NOT BE APPLICABLE  DEPENDING  UPON A  NOTEHOLDER'S  OR
CERTIFICATEHOLDER'S  PARTICULAR TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX  CONSEQUENCES  TO THEM OF THE
PURCHASE,   OWNERSHIP  AND   DISPOSITION  OF   SECURITIES,   INCLUDING  THE  TAX
CONSEQUENCES  UNDER  STATE,  LOCAL,  FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE
EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.

                         CERTAIN STATE TAX CONSEQUENCES

      The loan  servicing  activities  to be  undertaken  by the  Servicer  will
predominantly take place in Indiana.

      Because of the  variation  in each  state's  tax laws based in whole or in
part upon income,  it is  impossible to predict tax  consequences  to holders of
Notes and  Certificates in all of the state taxing  jurisdictions  in which they
are already  subject to tax.  Noteholders  and  Certificateholders  are urged to
consult  their own tax advisors with respect to state tax  consequences  arising
out of the purchase, ownership and disposition of Notes and Certificates.

      The State of Indiana  imposes  an  individual  income tax and a  corporate
income tax including a corporate gross income tax. This discussion is based upon
present   provisions  of  Indiana  statutes  and  the  regulations   promulgated
thereunder and applicable judicial or ruling authority, all of which are subject
to  change,  which  change  may be  retroactive.  No ruling on any of the issues
discussed below will be sought from the Indiana Department of Revenue.

      Tax  Consequences  with  Respect to the Notes.  It is expected  that Krieg
DeVault Alexander & Capehart  ("Indiana Tax Counsel") will deliver an opinion to
the Trust that,  assuming  the Notes are treated as debt for federal  income tax
purposes,  the Notes will be treated as debt for Indiana  individual  income and
corporate income tax purposes. Accordingly, Noteholders not otherwise subject to
taxation in Indiana  should not become  subject to  taxation  in Indiana  solely
because of a holder's ownership of Notes.  However, a Noteholder already subject
to Indiana's  individual income tax or corporate income tax could be required to
pay additional  Indiana tax as a result of the holder's ownership or disposition
of Notes.


                                       59
<PAGE>

      Tax Consequences with Respect to the Certificates.  Indiana Tax Counsel is
of the opinion that the Trust will be taxable for Indiana income tax purposes in
the same manner as it is taxed for federal income tax purposes.  As a result, if
the Trust  should  be  treated  as a  partnership  which is not a publicy  trade
partnership,  the Trust should not be subject to Indiana corporate income taxes.
(If  such  taxes  were  applicable,   however,  they  could  result  in  reduced
distributions to Certificateholders.) Moreover,  Certificateholders that are not
otherwise subject to tax in Indiana should not be subject to Indiana  individual
income or corporate  income  taxes with respect to income from the  partnership,
unless in the event  the Trust is  considered  to be  carrying  on  business  in
Indiana.

                              ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code  impose  certain  requirements  on  employee  benefit  plans and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts (and, as applicable,  insurance company general accounts) in which such
plans,  accounts or arrangements  are invested that are subject to the fiduciary
responsibility provisions of ERISA and Section 4975 of the Code ("Plans") and on
persons who are  fiduciaries  with respect to such Plans in connection  with the
investment of Plan assets.  Certain employee benefit plans, such as governmental
plans (as defined in ERISA  Section  3(32)),  and, if no election  has been made
under Section  410(d) of the Code,  church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements.  Accordingly, assets of such plans
may be invested in Notes without  regard to the ERISA  considerations  described
below,  subject to the provisions of other applicable federal and state law. Any
such plan which is qualified and exempt from taxation under Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.

      ERISA generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  Section 406 of ERISA and Section 4975 of the
Code prohibit a broad range of transactions involving assets of Plan and persons
(parties  in  interest  under  ERISA and  disqualified  persons  under the Code,
collectively, "Parties in Interest") who have certain specified relationships to
the  Plan  unless  a  statutory,   regulatory  or  administrative  exemption  is
available.  Certain  Parties  in  Interest  that  participate  in  a  prohibited
transaction may be subject to an excise tax imposed  pursuant to Section 4975 of
the Code or a penalty  imposed  pursuant  to Section  502(i) of ERISA,  unless a
statutory  or   administrative   exemption  is   available.   These   prohibited
transactions generally are set forth in Section 406 of ERISA and Section 4975 of
the Code.

The Notes

      Unless otherwise specified in the related Prospectus Supplement, the Notes
of each  series  may be  purchased  by a Plan.  The  Issuer,  the  Company,  any
underwriter,  the Eligible Lender Trustee,  the Indenture Trustee, the Servicer,
the Administrator, any provider of credit support or any of their affiliates may
be  considered  to be or may become  Parties in Interest with respect to certain
Plans.  Prohibited  transactions  under Section 406 of ERISA and Section 4975 of
the Code may arise if a Note is  acquired  by a Plan with  respect to which such
persons are Parties in Interest unless such  transactions  are subject to one or
more statutory or administrative  exemptions,  such as:  Prohibited  Transaction
Class Exemption ("PTCE") 96-23, which exempts certain  transactions  effected on
behalf of a Plan by an  "in-house  asset  manager";  PTCE  90-1,  which  exempts
certain  transactions between insurance company separate accounts and Parties in
Interest; PTCE 91-38, which exempts certain transactions between bank collective
investment  funds and Parties in Interest;  PTCE 95-60,  which  exempts  certain
transactions between insurance company general accounts and Parties in Interest;
or PTCE 84-14, which exempts certain  transactions  effected on behalf of a Plan
by a "qualified professional asset manager".  There can be no assurance that any
of these  class  exemptions  will apply  with  respect  to any  particular  Plan
investment  in Notes or,  even if it were  deemed to apply,  that any  exemption
would apply to all  prohibited  transactions  that may occur in connection  with
such  investment.  Accordingly,  prior to making  an  investment  in the  Notes,
investing  Plans  should  determine  whether  the  Issuer,   the  Company,   any
underwriter,  the Eligible Lender Trustee,  the Indenture Trustee, the Servicer,
the  Adminstrator,  or any provider of credit support or any of their affiliates
is a Party in  Interest  with  respect  to such Plan and,  if so,  whether  such
transaction  is subject to one or more  statutory,  regulatory or  adminstrative
exemptions.


                                       60
<PAGE>

      Any Plan fiduciary  considering  whether to invest in Notes on behalf of a
Plan  should  consult  with  its  counsel  regarding  the  applicability  of the
fiduciary  responsibility and prohibited transaction provisions of ERISA and the
Code to such  investment.  Each Plan  fiduciary also should  determine  whether,
under   the   general   fiduciary   standards   of   investment   prudence   and
diversification,  an  investment  in the  Notes  is  appropriate  for the  Plan,
considering the overall investment policy of the Plan and the composition of the
Plan's  investment  portfolio,  as well as whether such  investment is permitted
under the governing Plan instruments.

The Certificates

      Unless otherwise specified in the Prospectus Supplement,  the Certificates
of each series may not be purchased by a Plan or by any entity whose  underlying
assets include plan assets by reason of a plan's investment in the entity (each,
a "Benefit Plan").  Such purchase of an equity interest in the Trust will result
in the  assets  of the Trust  being  deemed  assets  of a  Benefit  Plan for the
purposes of ERISA and the Code and certain transactions  involving the Trust may
then be deemed to constitute prohibited  transactions under Section 406 of ERISA
and Section 4975 of the Code. A violation of the "prohibited  transaction" rules
may result in an excise tax or other penalties and  liabilities  under ERISA and
the Code for such persons.

      By its acceptance of a Certificate,  each Certificateholder will be deemed
to have represented and warranted that it is not a Benefit Plan.

      If a given  series of  Certificates  may be  acquired  by a  Benefit  Plan
because  of  the  application  of an  exception  contained  in a  regulation  or
administrative  exemption issued by the United States  Department of Labor, such
exception will be discussed in the related Prospectus Supplement.

                                      * * *

      A plan fiduciary  considering the purchase of Securities of a given series
should consult its tax and/or legal advisors regarding whether the assets of the
related  Trust would be considered  plan assets,  the  possibility  of exemptive
relief  from the  prohibited  transaction  rules  and  other  issues  and  their
potential consequences.

                              PLAN OF DISTRIBUTION

      On the terms and  conditions set forth in an  underwriting  agreement with
respect  to the  Notes of a given  series  and an  underwriting  agreement  with
respect to the  Certificates  of such series  (collectively,  the  "Underwriting
Agreements"),  the Seller will agree to cause the  related  Trust to sell to the
underwriters named therein and in the related Prospectus Supplement, and each of
such underwriters will severally agree to purchase, the principal amount of each
class of Notes and  Certificates,  as the case may be, of the related series set
forth therein and in the related Prospectus Supplement.

      In each of the Underwriting Agreements with respect to any given series of
Securities,  the  several  underwriters  will  agree,  subject  to the terms and
conditions set forth therein, to purchase all the Notes and Certificates, as the
case may be,  described  therein  which are  offered  hereby and by the  related
Prospectus Supplement if any of such Notes and Certificates, as the case may be,
are purchased.

      Each  Prospectus  Supplement  will either (i) set forth the price at which
each class of Notes and Certificates,  as the case may be, being offered thereby
will be offered to the public and any concessions that may be offered to certain
dealers  participating  in the offering of such Notes and  Certificates,  as the
case may be, or (ii) specify  that the related  Notes and  Certificates,  as the
case may be, are to be resold by the underwriters in negotiated  transactions at
varying  prices to be  determined  at the time of such sale.  After the  initial
public  offering  of any such Notes and  Certificates,  as the case may be, such
public offering prices and such concessions may be changed.

      Until  the  distribution  of the  Securities  is  completed,  rules of the
Commission may limit the ability of the  underwriters  and certain selling group
members to bid for and purchase the Securities.  As an exception to these rules,
the underwriters are permitted to engage in certain  transactions that stabilize
the price of the Securities.  Such transactions consist of bids or purchases for
the purpose of pegging, fixing or maintaining the price of the Securities.


                                       61
<PAGE>

      If an underwriter creates a short position in the Securities in connection
with the offering  (i.e.,  if it sells more Securities than are set forth on the
cover page of the related  Prospectus  Supplement),  the  underwriter may reduce
that short position by purchasing Securities in the open market.

      An underwriter may also impose a penalty bid on certain  underwriters  and
selling group members.  This means that if the underwriter  purchases Securities
in the open market to reduce the  underwriters'  short  position or to stabilize
the price of the Securities, it may reclaim the amount of the selling concession
from the  underwriters  and selling group  members who sold those  Securities as
part of the offering.

      In general, purchases of a security for the purpose of stabilization or to
reduce a short  position could cause the price of the security to be higher than
it might be in the absence of such  purchases.  The  imposition of a penalty bid
might  also  have an effect on the price of a  security  to the  extent  that it
discourages resales of the security.

      Neither  the  Seller  nor the  underwriters  make  any  representation  or
prediction as to the direction or magnitude of any effect that the  transactions
described above may have on the prices of the Securities.  In addition,  neither
the Seller nor the underwriters  make any  representation  that the underwriters
will engage in such transactions or that such transactions, once commenced, will
not be discontinued without notice.

      Each  Underwriting  Agreement  will provide that the Seller will indemnify
the underwriters against certain civil liabilities,  including liabilities under
the Securities  Act, or contribute to payments the several  underwriters  may be
required to make in respect thereof.

      Each Trust may, from time to time,  invest the funds in its Trust Accounts
in Eligible Investments acquired from such underwriters.

      Pursuant to each of the  Underwriting  Agreements  with respect to a given
series of Securities, the closing of the sale of any class of Securities subject
to either  thereof will be  conditioned  on the closing of the sale of all other
such classes subject to either thereof.

      The place and time of delivery for the Securities in respect of which this
Prospectus is delivered will be set forth in the related Prospectus Supplement.

                                  LEGAL MATTERS

      Certain  legal  matters  relating to the  Securities of any series will be
passed  upon  for  the  related  Trust,   the  Seller,   the  Servicer  and  the
Administrator by Krieg DeVault Alexander & Capehart, Indianapolis,  Indiana, and
for the  underwriters  for such series by Brown & Wood LLP, New York,  New York.
Edward R.  Schmidt,  general  counsel  of SMS and an  executive  officer  of and
general  counsel for USA Group,  USA Funds and Loan Services and a member of the
board of  directors  of USA Group and a member of the board of  trustees  of USA
Funds, USA Group Guarantee Services and Loan Services was formerly a partner of,
and of counsel to, the firm of Krieg DeVault Alexander & Capehart and William R.
Neale, a member of the board of directors of USA Group and a member of the board
of trustees of USA Funds, is a partner of the firm of Krieg DeVault  Alexander &
Capehart.  Certain federal income tax matters will be passed upon for each Trust
by Brown & Wood LLP and certain  Indiana State income and  corporate  income tax
matters by Krieg DeVault Alexander & Capehart.


                                       62
<PAGE>

                            INDEX OF PRINCIPAL TERMS

                                                                            Page
                                                                            ----
1992 Amendments ........................................................     21
1993 Act ...............................................................     13
Act ....................................................................     20
Add-on Consolidation Loans .............................................     28
Additional Fundings ....................................................     41
Administration Agreement ...............................................     49
Administration Fee .....................................................     49
Administrator ..........................................................      1
Administrator Default ..................................................     49
Applicable Trustee .....................................................     38
Base Rate ..............................................................     37
Benefit Plan ...........................................................     59
Calculation Agent ......................................................     38
Cede ...................................................................     16
Certificate Balance ....................................................      2
Certificate Pool Factor ................................................     31
Certificates ...........................................................      i
Closing Date ...........................................................  3, 40
Code ...................................................................     51
Collateral Reinvestment Account ........................................      4
Collection Account .....................................................     41
Collection Period ......................................................     42
Commission .............................................................     ii
Company ................................................................      i
Cutoff Date ............................................................      3
Deferral Period ........................................................     25
Definitive Certificates ................................................     39
Definitive Notes .......................................................     39
Definitive Securities ..................................................     39
Department .............................................................      3
Depositary .............................................................     32
Distribution Date ......................................................     32
DTC's Nominee ..........................................................     16
Early Amortization Event ...............................................      4
Eligible Deposit Account ...............................................     42
Eligible Institution ...................................................     42
Eligible Investments ...................................................     41
Eligible Lender Trustee ................................................      i
ERISA ..................................................................      9
Event of Default .......................................................     33
Existing Borrowers .....................................................      4
FASIT ..................................................................     54
FASIT Provisions .......................................................     54


                                       63
<PAGE>

                                                                            Page
                                                                            ----
Federal Assistance .....................................................     23
Federal Consolidation Loan ............................................. 21, 27
Federal Guarantor ......................................................      3
Federal Origination Fee ................................................     12
Federal PLUS Loans .....................................................     21
Federal SLS Loans ......................................................     21
Federal Stafford Loans .................................................     21
Federal Student Loans ..................................................      3
Federal Supplemental Loans to Students .................................     21
Federal Tax Counsel ....................................................  8, 51
Federal Unsubsidized Stafford Loans ....................................     21
FFELP ..................................................................     20
Fixed Rate Securities ..................................................     37
Floating Rate Securities ...............................................     37
Forbearance Period .....................................................     26
Funding Period .........................................................      3
Grace Period ...........................................................     25
Guarantee Agreement ....................................................     29
Guarantee Payments .....................................................      3
Guarantor ..............................................................      3
Indenture ..............................................................      1
Indenture Trustee ......................................................      i
Index Shortfall Carryover ..............................................     34
Indiana Tax Counsel ....................................................     59
Indirect Participants ..................................................     38
Initial Pool Balance ...................................................     48
Insolvency Event .......................................................     46
Interest Period ........................................................     55
Interest Rate ..........................................................      2
Interest Reset Period ..................................................     37
Interest Subsidy Payments ..............................................     22
Investment Earnings ....................................................     42
IRS ....................................................................     51
Issuer .................................................................      1
Loan Sale Agreement ....................................................      3
Loan Services ..........................................................  1, 18
Loan Servicing Agreement ...............................................      6
Monthly Rebate Fee .....................................................     13
Note Pool Factor .......................................................     31
Notes ..................................................................      i
OID ....................................................................     52
OID Regulations ........................................................     52
Participants ...........................................................     32
Pass-Through Rate ......................................................      2
Plan ...................................................................     59


                                       64
<PAGE>

                                                                            Page
                                                                            ----
Pool Factor ............................................................     31
Pre-Funding Account ....................................................      4
Pre-Funding Amount .....................................................      4
Prospectus Supplement ..................................................      i
Purchase Amount ........................................................     40
Registration Statement .................................................     ii
Related Documents ......................................................     35
Reserve Account ........................................................  5, 44
Reserve Account Initial Deposit ........................................      5
Revolving Period .......................................................      4
Rules ..................................................................     38
Secretary ..............................................................     15
Securities .............................................................      i
Securities Act .........................................................     ii
Seller .................................................................   i, 1
Servicer ...............................................................      1
Servicer Default ....................................................... 15, 46
Servicing Fee ..........................................................  7, 43
Short-Term Note ........................................................     52
SMS ....................................................................  ii, 1
Special Allowance Payments .............................................     23
Spread .................................................................     37
Spread Multiplier ......................................................     37
Student Loans ..........................................................   i, 3
Transfer and Servicing Agreements ......................................     40
Trust ..................................................................   i, 1
Trust Accounts .........................................................     41
Trust Agreement ........................................................      1
UCC ....................................................................     49
Underwriting Agreements ................................................     60
Unmet Need .............................................................     22
USA Funds ..............................................................     17
USA Group ..............................................................     17
USA Group Guarantee Services ...........................................     17 


                                       65
<PAGE>

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

      No dealer,  salesperson  or other person has been  authorized  to give any
information  or to make  any  representations  other  than  those  contained  or
incorporated  by reference in this  Prospectus  Supplement and the Prospectus in
connection with the offer made by this Prospectus  Supplement and the Prospectus
and, if given or made, such  information or  representations  must not be relied
upon as having been authorized. This Prospectus Supplement and the Prospectus do
not  constitute  an offer or  solicitation  by anyone in any state in which such
offer or solicitation is not authorized or in which the person making such offer
or solicitation is not qualified to do so or to anyone to whom it is unlawful to
make  such  offer or  solicitation.  Neither  the  delivery  of this  Prospectus
Supplement  and the  Prospectus  nor any sale made  hereunder  shall,  under any
circumstances,  create an  implication  that  information  herein or  therein is
correct as of any time subsequent to the date of this  Prospectus  Supplement or
Prospectus.

                                   ----------

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
                              Prospectus Supplement

Reports to Securityholders ..............................................     ii
Summary of Terms ........................................................    S-1
Risk Factors ............................................................   S-19
Formation of the Trust ..................................................   S-27
The Financed Student Loan Pool ..........................................   S-29
Description of the Notes ................................................   S-39
Description of the Transfer and Servicing Agreements ....................   S-44
Certain Federal Income Tax and State Tax                            
   Consequences .........................................................   S-58
ERISA Considerations ....................................................   S-59
Underwriting ............................................................   S-59
Legal Matters ...........................................................   S-60
Annex I .................................................................   S-61
Index of Principal Terms ................................................   S-64
                                                                    
                                   Prospectus
                                                                    
Available Information ...................................................     ii
Incorporation of Certain Documents by Reference .........................     ii
Table of Contents .......................................................    iii
Summary of Terms ........................................................      1
Risk Factors ............................................................     10
Formation of the Trusts .................................................     16
Use of Proceeds .........................................................     17
USA Group, SMS, the Seller and the Servicer .............................     17
The Student Loan Pools ..................................................     19
Federal Family Education Loan Program ...................................     20
Weighted Average Life of the Securities .................................     31
Pool Factors and Trading Information ....................................     31
Description of the Notes ................................................     32
Description of the Certificates .........................................     36
Certain Information Regarding the Securities ............................     37
Description of the Transfer and Servicing                           
   Agreements ...........................................................     40
Certain Legal Aspects of the Student Loans ..............................     49
Certain Federal Income Tax Consequences .................................     51
Certain State Tax Consequences ..........................................     59
ERISA Considerations ....................................................     60
Plan of Distribution ....................................................     61
Legal Matters ...........................................................     62
Index of Principal Terms ................................................     63

                                   ----------

      Until 90 days after the date of this  Prospectus  Supplement,  all dealers
effecting   transactions   in  the  Securities   described  in  this  Prospectus
Supplement,  whether or not participating in this distribution,  may be required
to deliver this Prospectus Supplement and the Prospectus. This is in addition to
the  obligation  of  dealers  to  deliver  this  Prospectus  Supplement  and the
Prospectus  when  acting  as  underwriters  and with  respect  to  their  unsold
allotments or subscriptions.

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

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

                                SMS Student Loan
                                  Trust 1998-A

                                  $150,000,000
                             Class A-1 Floating Rate
                            Asset-Backed Senior Notes

                                  $433,650,000
                             Class A-2 Floating Rate
                            Asset-Backed Senior Notes

                               USA Group Secondary
                              Market Services, Inc.
                                     Seller

                              PROSPECTUS SUPPLEMENT

                           Credit Suisse First Boston
                            Bear, Stearns & Co. Inc.
                              Goldman, Sachs & Co.
                               Merrill Lynch & Co.

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



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