USA GROUP SECONDARY MARKET SERVICES INC
8-K, 1998-10-23
ASSET-BACKED SECURITIES
Previous: PROJECT SOFTWARE & DEVELOPMENT INC, 8-K, 1998-10-23
Next: ASCEND COMMUNICATIONS INC, 8-K, 1998-10-23





                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 8-K

                                 CURRENT REPORT


                     Pursuant to Section 13 or 15(d) of the
                        Securities Exchange Act of 1934


               Date of Report ( Date of earliest event reported )

                                   May 1, 1998

                   USA GROUP SECONDARY MARKET SERVICES, INC.
             (Exact name of registrant as specified in its charter)



            Delaware                   333-23243                35-1872185
   ---------------------------   ----------------------        ------------
   State or other jurisdiction   Commission File Number        IRS Employer
         of incorporation                                  Identification Number


             30 South Meridian Street, Indianapolis, Indiana 46204-3503
            -----------------------------------------------------------
                     Address of principal executive offices



   Registrant's telephone number, including area code  (317) 951-5526
                                                       --------------


<PAGE>



Item 1.   Not Applicable

Item 2.   Not Applicable

Item 3.   Not Applicable

Item 4.   Not Applicable

Item 5.   The Registrant hereby submits executed copies of the following
          documents in relation to the SMS Student Loan Trust 1998-A:

          1)   Loan Sale Agreement dated as of May 1,1998.

          2)   Servicing Agreement dated as of May 1,1998.

          3)   Indenture dated as of May 1,1998.

          4)   Trust Agreement dated as of May 1,1998.

          5)   Administration Agreement dated as of May 1,1998.

Item 6.   Not Applicable

Item 7.   Not Applicable

Item 8.   Not Applicable



<PAGE>

                                   SIGNATURES

    Pursuant to the  requirements  of the  Securities  Exchange Act of 1934, the
    registrant has duly caused this report to be signed on its behalf by the
                     undersigned hereunto duly authorized.

                    USA GROUP SECONDARY MARKET SERVICES, INC.
                                  (Registrant)

                   By: The First National Bank of Chicago not
                     in its individual capacity by solely as
                           Eligible Lender Trustee of
                          SMS Student Loan Trust 1998-A


                        By:/s/ Steve Husbands
                           --------------------------
                                 Steve Husbands
                            Assistant Vice President


                             Date: October 22, 1998.

<PAGE>



                                 EXHIBIT INDEX


Exhibit No.
- -----------

4.1.      Loan Sale Agreement

4.2.      Servicing Agreement

4.3.      Indenture

4.4.      Trust Agreement

4.5.      Administration Agreement



                        LOAN SALE AGREEMENT



                               among



                  SMS STUDENT LOAN TRUST 1998-A,
                            as Issuer,

            USA GROUP SECONDARY MARKET SERVICES, INC.,
                            as Seller,


                  NBD BANK, N.A., AS TRUSTEE FOR
            USA GROUP SECONDARY MARKET SERVICES, INC.,






                                and



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



                      Dated as of May 1, 1998









<PAGE>
LOAN SALE  AGREEMENT  dated as of May 1,  1998,  among SMS  STUDENT  LOAN  TRUST
1998-A,  a Delaware trust (the "Issuer"),  USA GROUP SECONDARY  MARKET SERVICES,
INC,  as  seller  (the  "Seller"),  NBD BANK,  N.A.,  AS  TRUSTEE  FOR USA GROUP
SECONDARY MARKET SERVICES, INC. ("NBD"), and THE FIRST NATIONAL BANK OF CHICAGO,
a national banking association, solely as eligible lender trustee and not in its
individual capacity (the "Eligible Lender Trustee").


           WHEREAS the Issuer desires to purchase from the Seller a portfolio of
federally  reinsured  student loans purchased in the ordinary course of business
by the Seller; and

           WHEREAS  in  order to  comply  with the  requirements  of the  Higher
Education Act,  legal title to the Seller's  student loan portfolio is vested in
NBD, as trustee on behalf of the Seller as the sole beneficiary; and

           WHEREAS  the  Seller is  willing  to sell such  student  loans to the
Eligible Lender Trustee on behalf of the Issuer; and

           WHEREAS the  Eligible  Lender  Trustee is willing to hold legal title
to, and serve as eligible  lender trustee with respect to, such student loans on
behalf of the Issuer.



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

                             ARTICLE I

                       Definitions and Usage

           Capitalized terms used but not defined herein are defined in Appendix
A to the  Administration  Agreement,  dated as of May 1, 1998, among the Issuer,
the Seller, as Administrator,  and Bankers Trust Company,  as Indenture Trustee,
which also contains rules as to usage and construction  that shall be applicable
herein.


                            ARTICLE II

               Conveyance of Financed Student Loans

           SECTION 2.01.  Conveyance of Initial  Financed  Student Loans. (a) In
consideration of the Issuer's delivery to or upon the order of the Seller on the
Closing  Date of the net  proceeds  from the  sale of the  Notes  and the  other
amounts to be distributed from time to time to the Seller in accordance with the
terms of this  Agreement,  the Seller  (and,  with respect to legal title to the
Financed Student Loans, NBD as trustee on behalf of the Seller) does hereby,  as
evidenced by a duly executed Bill of Sale in the form of Exhibit A hereto, sell,
assign,  and otherwise  convey to the Issuer and, with respect to legal title to
the Initial  Financed  Student Loans (as defined below),  to the Eligible Lender
Trustee on behalf of the  Issuer)  without  recourse  except as may be  provided
herein, (i) all right, title and interest in and to the Initial Financed Student
Loans,  and all  obligations  of the  Obligors  thereunder,  together  with  all
documents, the related Student Loan Files and all rights and privileges relating
thereto,  (ii) all payments on or collections  received  thereunder on and after
the  Cutoff  Date,  including  without  limitation,   Liquidation  Proceeds  and
Recoveries;  (iii) all of its right,  title and interest in all funds on deposit
from time to time in the Trust  Accounts,  including the Reserve Account Initial
Deposit,  and in all  investments  and proceeds  thereof  (including  all income
thereon); and (iv) all proceeds of any and all of the foregoing.

            (b) In connection  with the sale and assignment of Financed  Student
Loans to the  Eligible  Lender  Trustee on behalf of the Trust,  on the  Closing
Date,  the Seller shall  deposit the Reserve  Account  Initial  Deposit into the
Reserve Account.

            (c) On the Closing  Date,  the Seller will  deposit,  or cause to be
deposited, into the Collection Account all amounts or collections received under
the Initial Financed Student Loans on and after the Cutoff Date.

           SECTION  2.02.  Conveyance  of New  Loans  and  Serial  Loans  to the
Eligible  Lender  Trustee on Behalf of the Trust.  (a) Subject to the conditions
set forth in paragraph (d) below, in consideration  of the Issuer's  delivery on
the  related  Transfer  Date to or upon  the  order  of the  Seller  of the Loan
Purchase  Amount for each such New Loan or Serial  Loan to be  delivered  to the
Seller,  the Seller does hereby sell,  transfer,  assign, set over and otherwise
convey to the  Issuer and with  respect to legal  title the New Loans and Serial
Loans, to the Eligible Lender Trustee on behalf of the Issuer,  without recourse
except as may
be provided  herein,  (i) all right,  title and interest of the Seller in and to
each New Loan and Serial Loan and all  obligations  of the Obligors  thereunder,
together with all documents,  the related  Student Loan Files and all rights and
privileges  relating  thereto,  (ii) all  payments  on or  collections  received
thereunder  on and  after  the  related  Subsequent  Cutoff  Date and  (iii) all
proceeds of any and all of the foregoing.

            (b) During  the  Revolving  Period,  upon the tender of New Loans or
Serial Loans by the Seller on the related  Transfer Date and the satisfaction of
the  conditions  set forth in subsection  (d) of this Section 2.02, the Eligible
Lender Trustee will so inform the  Administrator,  the Indenture Trustee and the
Subordinate  Note Insurer,  and the Loan Purchase  Amounts for such New Loans or
Serial Loans will be withdrawn from the Collateral Reinvestment Account, subject
to the provisions of Section 2(f) of the Administration  Agreement,  and will be
remitted to or upon the order of the Seller.  The Seller  covenants  to transfer
during the  Revolving  Period to the  Eligible  Lender  Trustee on behalf of the
Issuer  pursuant  to  paragraph  (a) above New  Loans or  Serial  Loans  with an
aggregate principal balance  substantially equal to the amount on deposit in the
Collateral Reinvestment Account;  provided,  however, that the Seller shall have
no liability  for a breach of the  foregoing  covenant as a result of the Seller
not  having  originated  or  acquired,  or  having  caused to be  originated  or
acquired,  during the  Revolving  Period New Loans or Serial  Loans equal to the
amount  specified  above.  Such transfers shall be made at such times during the
Revolving  Period as the Seller may determine in its discretion,  subject to the
requirement  that the Seller shall make such transfers at least as frequently as
is necessary to avoid the occurrence of an Early Amortization Event.

            (c) After the Revolving  Period,  upon the tender of Serial Loans by
the Seller on the related  Transfer Date and the  satisfaction of the conditions
set forth in subsection  (d) of this Section 2.02,  the Eligible  Lender Trustee
will so inform the Administrator, the Indenture Trustee and the Subordinate Note
Insurer,  and that  component of the Loan Purchase  Amount for such Serial Loans
represented by the Purchase  Collateral  Balance  thereof will be withdrawn from
amounts on deposit in the Collection  Account, as provided in Section 2(d)of the
Administration  Agreement,  and will be remitted, as provided therein to or upon
the order of the Seller or, alternatively, at the sole discretion of the Seller,
the Seller may determine that the Purchase Collateral Balance due on the related
Transfer Date for any Serial Loans then to be  transferred  shall be paid by the
Issuer's  exchanging with the Seller one or more Exchanged Student Loans held by
the Issuer for such Serial Loans;  provided,  however, that the component of the
Loan Purchase  Amount  represented by the Purchase  Premium Amounts shall not be
payable
with respect to Exchanged  Serial  Loans and,  with respect to purchased  Serial
Loans,  shall be payable on a deferred  basis  pursuant to the final sentence of
this paragraph.  In the event Exchanged  Student Loans are to be so used (i) the
decision by the Issuer as to which of those Financed  Student Loans then held by
the Issuer that meet the criteria for Exchanged Student Loans are to be selected
for such exchange shall be subject to the sole discretion of the Eligible Lender
Trustee;  provided,  however,  that the Eligible Lender Trustee shall not select
for such  purpose any Financed  Student  Loan that has the same  Borrower as any
other  Financed  Student Loan unless all of the Financed  Student  Loans of such
Borrower  are to be  exchanged;  (ii)  with  respect  to any  Serial  Loan to be
delivered on a Transfer Date, only a Financed  Student Loan that is an Exchanged
Student  Loan with  respect to such  Serial  Loan  shall be  counted  toward the
Purchase  Collateral  Balance for such Serial Loan; and (iii) in the event that,
with  respect to any  Purchase  Collateral  Balance due on the related  Transfer
Date, the aggregate principal balance (plus accrued borrower interest thereon if
and to the extent that such  interest is not then payable and will,  pursuant to
the term of such loan, be capitalized and added to the principal balance of such
loan), as of the related  Subsequent  Cutoff Date, of the Exchanged Student Loan
or Loans being remitted on such Transfer Date in  satisfaction  of such Purchase
Collateral Balance is less than such amount due, the Issuer shall remit funds to
cover such  difference  from  amounts on  deposit in the  Collection  Account as
provided in Section 2(d) of the Administration  Agreement.  Any Purchase Premium
Amounts for Serial Loans  conveyed to the Trust after the Revolving  Period will
be payable on Quarterly  Payment Dates out of Reserve Account Excess pursuant to
Section 2(e) of the  Administration  Agreement and such Purchase Premium Amounts
will accrue no interest or yield but will be paid on each Quarterly Payment Date
to the extent such excess is available in the aggregate  amount of such premiums
incurred but unpaid up to the end of the related  Collection  Period;  provided,
however,  that no Purchase  Premium Amounts shall be payable on Exchanged Serial
Loans.

            (d) The Seller (and with respect to legal title to the New Loans and
Serial  Loans,  NBD as trustee on behalf of the  Seller)  shall  transfer to the
Issuer the New Loans and Serial  Loans for a given  Transfer  Date and the other
property and rights related  thereto  described in paragraph (a) above only upon
the  satisfaction  of each  of the  following  conditions  on or  prior  to such
Transfer Date:

            (i) the Seller (and with respect to legal title to the Serial Loans,
      NBD as  trustee  on behalf of the  Seller)  shall  have  delivered  to the
      Eligible Lender Trustee and the Indenture  Trustee a duly executed written
      assignment
      (including an acceptance by the Eligible  Lender Trustee and the Indenture
      Trustee) in substantially  the form of Exhibit B hereto (each, a "Transfer
      Agreement"), which shall include supplements to Schedule A hereto, listing
      such New Loans and Serial  Loans;  and the Seller  shall have  delivered a
      copy of such assignment to the Subordinate Note Insurer;

           (ii) the Seller shall have delivered, at least two days prior to such
      Transfer Date, notice of such transfer to the Eligible Lender Trustee, the
      Indenture  Trustee,  the Subordinate Note Insurer and the Rating Agencies,
      including a listing of the designation and the aggregate principal balance
      of such New Loans and Serial Loans;

           (iii)the  Seller shall have deposited in the  Collection  Account all
      amounts on or collections  received in respect of the New Loans and Serial
      Loans on and after each applicable Subsequent Cutoff Date;

           (iv) as of the Transfer  Date,  the Seller was not insolvent nor will
      it have  been  made  insolvent  by such  transfer  nor is it  aware of any
      pending insolvency;

            (v) such addition will not result in a material  adverse  federal or
      state tax consequence to the Issuer or the Noteholders;

           (vi) the Seller shall have  delivered to the Indenture  Trustee,  the
      Eligible  Lender  Trustee and the  Subordinate  Note  Insurer an Officers'
      Certificate  confirming  the  satisfaction  of  each  condition  precedent
      specified in this paragraph (d);

           (vii)the  Seller shall have  delivered on each  November 1 and May 1,
      commencing November 1, 1998 (A) to the Rating Agencies and the Subordinate
      Note Insurer an Opinion of Counsel with respect to the transfer of the New
      Loans and Serial Loans  transferred  to the Issuer on such Transfer  Date,
      substantially  in the form of the  Opinion  of  Counsel  delivered  to the
      Rating Agencies and the Subordinate  Note Insurer on the Closing Date, and
      (B)  to the  Eligible  Lender  Trustee,  the  Indenture  Trustee  and  the
      Subordinate  Note  Insurer  the  Opinion of Counsel as required by Section
      6.02(f)(1) hereof; provided, however, that, notwithstanding the foregoing,
      no opinion  shall be required  under  subclause  (B) and, if the Revolving
      Period has  terminated,  no opinion shall be required under subclause (A),
      unless the Seller,  the Eligible Lender Trustee,  the Indenture Trustee or
      the  Subordinate  Note Insurer  determines  that,  with regard to the most
      recent opinion on the matters
      described in either such  subclause that was delivered with respect to the
      Financed  Student Loans  (whether on the Closing Date or thereafter  under
      this subsection or under another  provision of the Basic  Documents),  the
      conclusion  of, or the  reasoning  underlying,  such  opinion is no longer
      correct in all material  respects due to a change in law or regulations or
      the ruling of a court, an administrative tribunal or a regulatory or other
      governmental authority;  upon making any such determination,  whichever of
      the Seller,  the Eligible  Lender Trustee,  the Indenture  Trustee and the
      Subordinate Note Insurer makes such determination  shall notify the others
      and the Rating Agencies; and provided,  further, that none of the Eligible
      Lender  Trustee,  the Indenture  Trustee or the  Subordinate  Note Insurer
      shall have any obligation to monitor changes in laws or regulations or the
      rulings of courts or other governmental agencies for the purpose of making
      any determination described in the preceding proviso;

           (viiiwith  respect  to  any  New  Loan  which  is  guaranteed  by  an
      Additional Guarantor,  such Additional Guarantor shall have entered into a
      Guarantee Agreement with the Eligible Lender Trustee which guarantees such
      New Loan in substantially the form of the Guarantee Agreements between the
      Initial Guarantors and the Eligible Lender Trustee;

           (ix) the Seller shall have taken any action  required to maintain the
      first perfected  ownership  interest of the Issuer in the Trust Estate and
      the first  perfected  security  interest of the  Indenture  Trustee in the
      Collateral;

            (x) no selection  procedures believed by the Seller to be adverse to
      the interests of the  Noteholders  or the  Subordinate  Note Insurer shall
      have been  utilized in  selecting  the New Loans or the Serial Loans or in
      selecting Exchanged Student Loans or the Exchanged Serial Loans;

           (xi) no  Default or Event of Default  shall have  occurred  under the
      Indenture,  no Servicer  Default shall have  occurred  under the Servicing
      Agreement  and no  Administrator  Default  shall have  occurred  under the
      Administration Agreement; and

           (xii)for  each Transfer Date  occurring  after the Revolving  Period,
      after giving  effect to the  conveyance  of Serial Loans on such  Transfer
      Date,  the amount of funds  remitted  for the  purchase of Serial Loans on
      such  Transfer  Date,  and on  each  Transfer  Date  since  the  preceding
      Quarterly  Payment  Date,  shall not  exceed the Net  Principal  Cash Flow
      Amount for such  Transfer  Date minus the sum of (i) all  amounts  paid to
      prepay any Add-on Consolidation Loan not
      held by the Issuer  since the last  Quarterly  Payment  Date  pursuant  to
      Section 2(d)(iii)(A) of the Administration  Agreement and (ii) all amounts
      which the  Administrator  reasonably  estimates will be required to prepay
      Add-on  Consolidation  Loans  pursuant  to  Section  2(d)(iii)(A)  of  the
      Administration Agreement during the remainder of the Collection Period;

provided,  however, that the Seller shall not incur any liability as a result of
transferring  Serial Loans on any Transfer Date at a time when the condition set
forth in  clause  (v) was not  satisfied,  if at the time of such  transfer  the
Authorized  Officers of the Seller,  after reasonable  inquiry of counsel to the
Seller,  were not  aware of any fact that  would  reasonably  suggest  that such
condition would not be satisfied as of such date.

           SECTION 2.03.  Treatment as a Security Agreement.  The parties intend
that the  conveyance  of the Seller's  (and,  with respect to legal title to the
loans,  NBD's) right,  title and interest in and to the Initial Financed Student
Loans  pursuant to this Agreement and any New Loans and Serial Loans pursuant to
a related Transfer  Agreement shall constitute a valid purchase and sale and not
a loan.  If such  conveyance  is  deemed  to be a loan and not a sale,  then the
parties also intend and agree that the Seller (and,  with respect to legal title
to loans,  NBD)  shall be deemed to have  granted,  and in such  event do hereby
grant to the Issuer, a first priority  security  interest in all of the Seller's
and NBD's  right,  title and  interest  in,  to and under the  Initial  Financed
Student Loans and any New Loans or Serial Loans and the other items specified in
Sections  2.01 and 2.02,  and that this  Agreement  (with respect to the Initial
Financed Student Loans) and any applicable  Transfer  Agreement (with respect to
the New Loans or Serial Loans conveyed thereby) shall each constitute a security
agreement under applicable law with respect to such loans. If such conveyance is
deemed to be a loan and not a sale,  the Issuer may, to secure the  Issuer's own
borrowings  under the  Indenture,  repledge all or any portion of such loans and
the other items specified in Sections 2.01 and 2.02 hereof pledged to the Issuer
and not  released  from the security  interest of this  Agreement at the time of
such  pledge.  Such a  repledge  may be made by the  Issuer  with or  without  a
repledge by the Issuer of its rights under this  Agreement,  and without further
notice to or acknowledgement  from the Seller or NBD. Each of the Seller and NBD
waives, to the extent permitted by applicable law, all claims,  causes of action
and  remedies  whether  legal or  equitable  (including  any rights of  set-off)
against the Issuer or any assignee of the Issuer  relating to such action by the
Issuer in connection with the transactions  contemplated by this Agreement, each
Transfer Agreement and the other Basic Documents.

           SECTION  2.04.  Endorsement.  The Seller (and,  with respect to legal
title to the  Financed  Student  Loans,  NBD as trustee on behalf of the Seller)
hereby appoint each of the Eligible Lender Trustee and the Indenture  Trustee as
the  Seller's  (and NBD's) true and lawful  attorney-in-fact  with full power of
substitution  to endorse the Seller's  (and NBD's) name on any  promissory  note
evidencing the Initial  Financed Student Loans and any New Loans or Serial Loans
transferred  to the Eligible  Lender  Trustee on behalf of the Trust pursuant to
Sections  2.01 and 2.02.  The Seller  (and,  with  respect to legal title to the
Financed Student Loans, NBD as trustee on behalf of the Seller)  acknowledge and
agree that this power of attorney  shall be construed as a power coupled with an
interest,  shall be irrevocable as long as the Trust Agreement remains in effect
and shall continue in effect until the Trust Agreement terminates.


                            ARTICLE III

                    The Financed Student Loans

           SECTION 3.01.  Representations  and Warranties of Seller with Respect
to the Financed Student Loans.  The Seller  represents and warrants with respect
to the Financed  Student  Loans as set forth in Exhibit C hereto,  in each case,
upon which representations and warranties the Subordinate Note Insurer relies in
issuing  the  Subordinate  Note  Insurance  Policy.  Such   representations  and
warranties  speak as of the execution  and delivery of this  Agreement and as of
the Closing Date, in the case of the Initial  Financed  Student Loans, as of the
applicable  Transfer Date, in the case of the New Loans and Serial Loans,  as of
the date of the  relevant  Assignment  in the case of any  Qualified  Substitute
Student Loan,  as of the date of  origination  in the case of any  Consolidation
Loan added to the Trust  during the  Revolving  Period and as of the  applicable
Add-on  Consolidation  Loan Funding Date, in the case of any Consolidation  Loan
the  principal  balance of which is  increased by the  principal  balance of any
related  Add-on  Consolidation  Loan,  but shall survive the sale,  transfer and
assignment  of the  Financed  Student  Loans to the Eligible  Lender  Trustee on
behalf of the Issuer (and both the origination of such  Consolidation  Loans and
the addition of the principal balance of any Add-on  Consolidation Loan) and the
pledge thereof to the Indenture Trustee pursuant to the Indenture.

           SECTION 3.02.  Repurchase; Reimbursement.  (a) Upon
discovery by the Seller, NBD, the Servicer, the Subordinate Note
Insurer, the Eligible Lender Trustee or the Indenture Trustee of
any breach of the Seller's representations and warranties made by
the Seller  pursuant to Section 3.01 or Section 4.01, the party  discovering the
breach shall give prompt  written  notice to the others.  Unless any such breach
shall have been cured within sixty (60) days after the Seller  becomes  aware or
receives written notice (whichever is earlier) of such breach,  the Seller shall
be obligated  to either (i)  repurchase  any Financed  Student Loan in which the
interests of the Noteholders or the Subordinate  Note Insurer are materially and
adversely  affected by any such breach as of the first day succeeding the end of
such 60-day period that is the last day of a Monthly  Collection  Period or (ii)
substitute a Qualified  Substitute  Student Loan in the manner specified in this
Section; provided, however, that it is understood that any such breach that does
not affect the  Guarantor's  obligation  to guarantee  payment of such  Financed
Student Loan to the Eligible  Lender  Trustee will not be  considered  to have a
material  adverse effect for this purpose and it is further  understood that any
dispute as to whether the  Guarantor's  obligation  has been so affected will be
resolved  by the  decision  of the  Indenture  Trustee  for so long as Notes are
Outstanding and thereafter by the Eligible Lender Trustee.  In addition,  if any
such breach by the Seller does not trigger such a repurchase obligation but does
result in the  refusal by the  Guarantor  to  guarantee  all or a portion of the
accrued  interest,  or the loss (including any obligation of the Issuer to repay
the  Department)  of certain  Interest  Subsidy  Payments and Special  Allowance
Payments, then, unless such breach, if curable, is cured within sixty (60) days,
the Seller shall  reimburse  the Issuer by remitting an amount equal to all such
non-guaranteed interest amounts and such forfeited Interest Payments and Special
Allowance  Payments  in the manner  specified  in Section  3.03.  Subject to the
provisions of Section 4.03, the sole remedy of the Issuer,  the Eligible  Lender
Trustee,  the Indenture  Trustee or the Noteholders  with respect to a breach of
representations  and  warranties  pursuant to Section  3.01,  and the  agreement
contained  in this  Section,  shall be to require  the Seller to  repurchase  or
substitute  for Financed  Student  Loans or to reimburse  the Issuer as provided
above pursuant to this Section, subject to the conditions contained herein.

      (b) The Seller  may, at its option,  cause a Financed  Student  Loan to be
repurchased by a Person not  affiliated  with the Seller as of the last day of a
Monthly Collection Period if there is a dispute with the related Borrower during
such Monthly Collection Period 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  balance  of the
Financed  Student  Loans  purchased  pursuant to this  subsection  (b) shall not
exceed, in aggregate, 1% of the Initial Pool Balance.

      (c) In  consideration  of and  simultaneously  with  the  repurchase  of a
Financed Student Loan, the Seller shall remit the Purchase Amount  therefor,  in
the  manner  specified  in  Section  3.03,  and the Issuer  shall  execute  such
assignments and other documents  reasonably  requested by the Seller in order to
effect such transfer.  Upon any such transfer of a Financed  Student Loan, legal
title to, and beneficial ownership and control of, the related Student Loan File
will  thereafter  belong to the Seller or in the case of legal title  thereto an
eligible lender under the Higher Education Act designated by the Seller.

           With respect to any Qualified  Substitute  Student Loan or Loans, the
Seller  shall  deliver to the  Eligible  Lender  Trustee  for the benefit of the
Indenture  Trustee such documents and  agreements  together with a duly executed
Assignment in the form of Exhibit F hereto.  No  substitution is permitted to be
made during the period  beginning on the day after each  Determination  Date and
ending  on the  last  day of the  calendar  month  of such  Determination  Date.
Payments due with respect to Qualified Substitute Student Loans shall be part of
the  Trust  Estate  on  and  after  the  date  of  such  Assignment.  Upon  such
substitution, the Qualified Substitute Student Loan or Loans shall be subject to
the terms of this  Agreement in all respects,  and the Seller shall be deemed to
have made with respect to such Qualified Substitute Student Loan or Loans, as of
the date of substitution,  the  representations  and warranties made pursuant to
Section  3.01 with  respect to any such  Student  Loan.  In  addition,  any such
substitution  shall  occur  only  upon  satisfaction  of each  of the  following
conditions on or prior to the date of the related Assignment:

            (i) the Seller shall have  deposited in the  Collection  Account all
      collections  in respect of the Qualified  Substitute  Student Loans on and
      after each applicable date of Assignment;

           (ii) as of the date of the related  Assignment,  the Seller shall not
      have been  insolvent nor will it have been made insolvent by such transfer
      nor is it aware of any pending insolvency;

           (iii)such addition will not result in a material
      adverse Federal or State tax consequence to the Issuer or
      the Noteholders;

           (iv) the Seller shall have  delivered (A) to the Rating  Agencies and
      the Subordinate  Note Insurer,  an Opinion of Counsel with respect to each
      transfer of Qualified Substitute Student Loans,  substantially in the form
      of the
      Opinion of Counsel delivered to the Rating Agencies and the Subordinate
      Note Insurer on the Closing Date, and (B) to the
      Eligible  Lender Trustee,  the Subordinate  Note Insurer and the Indenture
      Trustee,  the Opinion of Counsel  required by Section  6.02(f)(1)  hereof;
      provided,  however,  that  no  opinion  shall  be  required  under  either
      subclause (A) or (B) unless the Seller,  the Eligible Lender Trustee,  the
      Indenture  Trustee or the Subordinate  Note Insurer  determines that, with
      regard to the most recent opinion on the matters  described in either such
      subclause  that was delivered  with respect to the Financed  Student Loans
      (whether on the Closing Date or thereafter  under this subsection or under
      another  provision  of the Basic  Documents),  the  conclusion  of, or the
      reasoning  underlying,  such opinion is no longer  correct in all material
      respects due to a change in law or  regulations  or the ruling of a court,
      an  administrative   tribunal  or  a  regulatory  or  other   governmental
      authority;  upon making any such  determination,  whichever of the Seller,
      the  Eligible  Lender  Trustee,  the  Subordinate  Note  Insurer  and  the
      Indenture Trustee makes such determination shall notify the others and the
      Rating Agencies;  and provided,  further, that none of the Eligible Lender
      Trustee,  the Subordinate Note Insurer or the Indenture Trustee shall have
      any obligation to monitor changes in laws or regulations or the rulings of
      courts or other  governmental  agencies  for the  purpose  of  making  any
      determination described in this clause (iv);

            (v) the Seller shall have taken any action  required to maintain the
      first perfected  ownership  interest of the Issuer in the Trust Estate and
      the first  perfected  security  interest of the  Indenture  Trustee in the
      Collateral;

           (vi) no selection  procedures believed by the Seller to be adverse to
      the interests of the  Noteholders  or the  Subordinate  Note Insurer shall
      have been utilized in selecting the Qualified  Substitute  Student  Loans;
      and

           (vii)no  Default or Event of Default  shall have  occurred  under the
      Indenture,  no Servicer  Default shall have  occurred  under the Servicing
      Agreement  and no  Administrator  Default  shall have  occurred  under the
      Administration Agreement.

           Upon any such substitution and the deposit to the Collection  Account
of  the  amount  required  to be  deposited  therein  in  connection  with  such
substitution  as  described in the  following  paragraph,  the  Eligible  Lender
Trustee  shall  release  any  documentation  held with  respect to the  Financed
Student Loan being  substituted  for (the "Deleted  Student Loan") to the Seller
and shall execute and deliver at the Seller's direction such
instruments  of transfer  or  assignment  prepared  by the Seller,  in each case
without  recourse,  as shall be necessary to vest in the Seller, or (in the case
of legal  title  thereto  an  eligible  lender  under the Higher  Education  Act
designated by the Seller), the Eligible Lender Trustee's interest in any Deleted
Student Loan substituted for pursuant to this Section 3.02.

           For any month in which the Seller  substitutes  one or more Qualified
Substitute  Student Loans for one or more Deleted  Student  Loans,  the Servicer
will  determine  the  amount  (if any) by  which as of the date of the  relevant
Assignment  the aggregate  principal  balance of all such  Qualified  Substitute
Student Loans is less than the aggregate  principal  balance of all such Deleted
Student  Loans.  The  amount  of such  shortage  (the  "Substitution  Adjustment
Amount") shall be deposited in the Collection Account by the Seller on or before
the date of the relevant Assignment.

           SECTION 3.03. Repurchase Deposits.  The Seller shall deposit or cause
to be deposited in the  Collection  Account the aggregate  Purchase  Amount with
respect  to  Purchased  Student  Loans and all other  amounts  to be paid by the
Seller under Section 3.02 and Section 5.01 when such amounts are due.


                            ARTICLE IV

                            The Seller

           SECTION  4.01.   Representations   of  Seller  and  NBD.  The  Seller
represents  as set forth in Exhibit D hereto and NBD  represents as set forth in
Exhibit E hereto, in each case, upon which  representations the Subordinate Note
Insurer  relies  in  issuing  the  Subordinate  Note  Insurance   Policy.   Such
representations  speak as of the execution and delivery of this Agreement and as
of the Closing Date in the case of the Initial Financed Student Loans, as of the
applicable  Transfer Date in the case of the New Loans and the Serial Loans,  as
of the date of the relevant  Assignment in the case of any Qualified  Substitute
Student Loan,  and, in the case of the Seller,  as of the date of origination in
the case of any  Consolidation  Loan  added to the Trust  during  the  Revolving
Period and as of the applicable Add-on  Consolidation  Loan Funding Date, in the
case of a Consolidation  Loan the principal balance of which is increased by the
principal  balance of any related Add-on  Consolidation  Loan, but shall survive
the sale,  transfer and assignment of the Financed Student Loans to the Eligible
Lender  Trustee  on  behalf of the  Issuer  (and  both the  origination  of such
Consolidation  Loans and the  addition  of the  principal  balance of any Add-on
Consolidation  Loan) and the pledge thereof to the Indenture Trustee pursuant to
the Indenture.

           SECTION  4.02.  Existence.  During  the term of this  Agreement,  the
Seller will keep in full force and effect its  existence,  rights and franchises
as a corporation  under the laws of the  jurisdiction of its  incorporation  and
will obtain and preserve its  qualification to do business in each  jurisdiction
in which such qualification is or shall be necessary to protect the validity and
enforceability  of this  Agreement,  the other  Basic  Documents  and each other
instrument or agreement necessary or appropriate to the proper administration of
this  Agreement  and the  transactions  contemplated  hereby.  In addition,  all
transactions  between  the Seller and its  Affiliates  will be  conducted  on an
arm's-length  basis.  For so long,  during  the term of this  Agreement,  as the
Seller  shall not be an  eligible  lender  under the Higher  Education  Act with
respect to federal  Student  Loans,  the Seller agrees to keep in full force and
effect an  agreement  with NBD or  another  eligible  lender  under  the  Higher
Education Act providing for such eligible  lender meeting the  requirements  set
forth in the following  sentence to hold title to the Seller's  Student Loans in
trust for and on behalf of the Seller. The Seller shall not convey any New Loan,
Serial Loan or Qualified  Substitute Student Loan if the eligible lender holding
legal  title to such loan is other than NBD  unless,  prior to such  conveyance,
such other eligible lender shall agree in writing to be bound, in the conveyance
of each such loan for which it acts as eligible  lender,  by the  provisions  of
this  Agreement  that are  applicable  to NBD,  to the same extent as if it were
named separately from NBD in each of such provisions.

           SECTION 4.03. Liability of Seller;  Indemnities.  The Seller shall be
liable in accordance herewith only to the extent of the obligations specifically
undertaken by the Seller under this Agreement.

            (a) The Seller shall indemnify, defend and hold harmless the Issuer,
      the  Subordinate  Note  Insurer,  the  Eligible  Lender  Trustee  and  the
      Indenture Trustee and their officers, directors, employees and agents from
      and against  any taxes that may at any time be  asserted  against any such
      Person with  respect to the  transactions  contemplated  herein and in the
      other Basic  Documents  (except any such income taxes  arising out of fees
      paid to the Eligible Lender Trustee or the Indenture  Trustee),  including
      any  sales,  gross  receipts,   general  corporation,   tangible  personal
      property,  privilege or license taxes (but, in the case of the Issuer, not
      including  taxes in connection  with the issuance and original sale of the
      Notes or asserted with respect to ownership of the Financed  Student Loans
      or federal or other income taxes arising out of payments on the Notes) and
      costs and expenses in defending against the same.

            (b) The Seller shall indemnify, defend and hold harmless the Issuer,
      the Subordinate Note Insurer,  the Eligible Lender Trustee , the Indenture
      Trustee and the  Noteholders  and the officers,  directors,  employees and
      agents of the  Issuer,  the  Eligible  Lender  Trustee  and the  Indenture
      Trustee  from and against  any and all costs,  expenses,  losses,  claims,
      damages  and  liabilities  arising  out of, or  imposed  upon such  Person
      through, (i) the Seller's willful misfeasance,  bad faith or negligence in
      the  performance  of its  duties  under  this  Agreement,  or by reason of
      reckless  disregard of its obligations and duties under this Agreement and
      (ii) the Seller's or the Issuer's violation of Federal or state securities
      laws in connection with the offering and sale of the Notes.

            (c) The Seller  shall be liable as primary  obligor  for,  and shall
      indemnify,  defend and hold harmless the Eligible  Lender  Trustee and the
      Subordinate  Note  Insurer  and  their  respective  officers,   directors,
      employees  and  agents  from and  against,  all costs,  expenses,  losses,
      claims,  damages,  obligations and liabilities arising out of, incurred in
      connection  with or  relating  to the Trust  Agreement,  the  other  Basic
      Documents,  the Trust Estate,  the acceptance or performance of the trusts
      and duties set forth  herein and in the Trust  Agreement  or the action or
      the inaction of the Eligible Lender Trustee  hereunder and under the Trust
      Agreement,  except to the extent  that such  cost,  expense,  loss,  claim
      damage,  obligation  or  liability:  (i)  shall  be  due  to  the  willful
      misfeasance,  bad faith or  negligence  (except for errors in judgment) of
      the  Eligible  Lender  Trustee , (ii)  shall  arise from any breach by the
      Eligible Lender Trustee of its covenants under any of the Basic Documents;
      or (iii) shall arise from the breach by the Eligible Lender Trustee of any
      of its  representations  or  warranties  set forth in Section  7.03 of the
      Trust Agreement. In the event of any claim, action or proceeding for which
      indemnity will be sought pursuant to this  paragraph,  the Eligible Lender
      Trustee's  choice of legal counsel shall be subject to the approval of the
      Seller, which approval shall not be unreasonably withheld.

            (d) The Seller shall pay any and all taxes  levied or assessed  upon
      all or any part of the Trust  Estate  (other  than those  taxes  expressly
      excluded from the Seller's responsibilities pursuant to the parentheticals
      in paragraph (a) above).

           Indemnification under this Section shall survive the
resignation or removal of the Eligible Lender Trustee or the
Indenture  Trustee and the termination of this Agreement or the Indenture or the
Trust Agreement,  as applicable,  and shall include reasonable fees and expenses
of  counsel  and  expenses  of  litigation.  If the  Seller  shall have made any
indemnity  payments  pursuant to this  Section and the Person to or on behalf of
whom such  payments are made  thereafter  shall collect any of such amounts from
others,  such Person shall  promptly  repay such amounts to the Seller,  without
interest.

           SECTION  4.04.  Merger  or  Consolidation  of, or  Assumption  of the
Obligations  of,  Seller or NBD. Any person (a) into which the Seller or NBD may
be merged or consolidated, (b) which may result from any merger or consolidation
to which the  Seller or NBD  shall be a party or (c)  which may  succeed  to the
properties and assets of the Seller or NBD  substantially  as a whole,  shall be
the  successor  to the Seller or NBD,  respectively,  without the  execution  or
filing  of any  document  or any  further  act by  any of the  parties  to  this
Agreement;  provided, however, that the Seller hereby covenants that it will not
consummate any of the foregoing  transactions  except upon  satisfaction  of the
following: (i) the surviving Seller, if other than SMS, executes an agreement of
assumption to perform every obligation of the Seller under this Agreement,  (ii)
immediately  after  giving  effect to such  transaction,  no  representation  or
warranty  made  pursuant to Section 3.01 or 4.01 shall have been breached and no
Servicer Default,  Event of Default or Administrator  Default and no event that,
after notice or lapse of time, or both, would become a Servicer  Default,  Event
of Default or  Administrative  Default  shall have  occurred and be  continuing,
(iii) the Seller  shall have  delivered  to the  Eligible  Lender  Trustee,  the
Subordinate Note Insurer and the Indenture Trustee an Officers'  Certificate and
an Opinion of Counsel each stating that such consolidation, merger or succession
and  such  agreement  of  assumption  comply  with  this  Section  and  that all
conditions  precedent,  if any, provided for in this Agreement  relating to such
transaction  have been complied with, and that the Rating Agency Condition shall
have been satisfied with respect to such transaction,  (iv) the surviving Seller
shall have a  consolidated  net worth at least equal to that of the  predecessor
Seller,  (v) such  transaction  will not result in a material adverse federal or
state tax consequence to the Issuer or the  Noteholders,  (vi) unless SMS is the
surviving  entity,  the  Seller  shall have  delivered  to the  Eligible  Lender
Trustee,  the Indenture  Trustee and the Subordinate  Note Insurer an Opinion of
Counsel  either (A) stating that, in the opinion of such counsel,  all financing
statements and continuation statements and amendments thereto have been executed
and filed that are  necessary  fully to preserve and protect the interest of the
Eligible  Lender Trustee and Indenture  Trustee,  respectively,  in the Financed
Student Loans and reciting the details of such filings,  or (B) stating that, in
the opinion
of such counsel,  no such action shall be necessary to preserve and protect such
interests;  and (vii) the  Subordinate  Note  Insurer has  received ten Business
Days' prior written notice;  and provided,  further,  that NBD hereby  covenants
that,  unless NBD is the surviving  entity,  it will not  consummate  any of the
foregoing  transactions  unless NBD shall have delivered to the Eligible  Lender
Trustee,  the Indenture  Trustee and the Subordinate  Note Insurer an Opinion of
Counsel  either (A) stating that, in the opinion of such counsel,  all financing
statements and continuation statements and amendments thereto have been executed
and filed that are  necessary  fully to preserve and protect the interest of the
Eligible  Lender Trustee and Indenture  Trustee,  respectively,  in the Financed
Student Loans and reciting the details of such filings,  or (B) stating that, in
the opinion of such  counsel,  no such action shall be necessary to preserve and
protect such interests.

           SECTION 4.05.  Limitation on Liabilities  of Seller,  NBD and Others.
The Seller,  NBD and any  director or officer or employee or agent of the Seller
or NBD may rely in good faith on the advice of counsel or on any document of any
kind, prima facie properly  executed and submitted by any Person  respecting any
matters arising hereunder (provided, however, that such reliance shall not limit
in any way the Seller's  obligations under Section 3.02). Neither the Seller nor
NBD shall be under any  obligation  to appear in,  prosecute or defend any legal
action that shall not be incidental  to its  respective  obligations  under this
Agreement, and that in its opinion may involve it in any expense or liability.

           SECTION 4.06.  Seller and NBD May Own Notes. The Seller,  NBD and any
Affiliate of either may in its individual or any other capacity become the owner
or  pledgee  of Notes  with the same  rights as it would have if it were not the
Seller or NBD, as the case may be or an Affiliate of either, except as expressly
provided herein or in any other Basic Document.


                             ARTICLE V

                            Termination

           SECTION  5.01.  Termination.  (a)  Optional  Purchase of All Financed
Student Loans. As of the last day of any Collection Period immediately preceding
a Quarterly Payment Date as of which the then outstanding Pool Balance is 20% or
less of the initial aggregate principal balance of the Notes, the Company or its
designee  shall have the option to  purchase  the Trust  Estate,  other than the
Trust  Accounts.  To exercise  such option,  the Company or its  designee  shall
deposit in the Collection Account
an  amount  (the  "Minimum  Purchase  Price")  equal to the  greater  of (i) the
aggregate  Purchase  Amounts for the Financed Student Loans as of the Collection
Period immediately preceding such Quarterly Payment Date and (ii) an amount that
would be sufficient to (a) reduce the outstanding  principal amount of the Notes
on  such  Quarterly  Payment  Date to  zero,  (b)  pay to the  Noteholders,  the
Noteholders'  Interest  Distribution  Amount payable on such  Quarterly  Payment
Date,  (c)  pay  to  the  Subordinate  Note  Insurer  any  amounts  owed  to the
Subordinate  Note  Insurer  under  the  Basic  Documents,  (d)  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 Swap
Agreement and (e) pay to the  Administrator and the Servicer all amounts owed to
them under the Basic  Documents;  and the related  rights with respect  thereto,
plus the appraised value of any such other property held by the Trust other than
the Trust Accounts,  such value to be determined by an appraiser mutually agreed
upon by the Servicer, the Eligible Lender Trustee and the Indenture Trustee, and
shall succeed to all interests in and to the Trust; provided,  however, that the
Company or its designee may not effect such purchase if the  aggregate  Purchase
Amount to be so deposited in the Collection  Account does not equal or exceed an
amount  equal to the unpaid  principal  balance of the Notes,  plus  accrued and
unpaid  interest  thereon at the  applicable  Note  Interest Rate to the date of
exercise,  and the  amount  of  unpaid  Class A-1  Noteholders'  Interest  Basis
Carryover,  Class A-2  Noteholders'  Interest  Basis  Carryover and  Subordinate
Noteholders' Interest Basis Carryover.


                            ARTICLE VI

                           Miscellaneous

           SECTION 6.01. Amendment. This Agreement may be amended by the Seller,
NBD and the Eligible Lender Trustee,  with the consent of the Indenture Trustee,
but without the consent of any of the  Noteholders,  to cure any  ambiguity,  to
correct or supplement  any  provisions  in this  Agreement or for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  in this  Agreement  or of  modifying in any manner the rights of the
Noteholders;  provided,  however, that such action shall not, as evidenced by an
Opinion of Counsel  delivered to the Eligible  Lender  Trustee,  the Subordinate
Note Insurer and the Indenture Trustee, adversely affect in any material respect
the interests of any Noteholder.

           This  Agreement  may also be amended  from time to time by the Seller
and the Eligible Lender Trustee, with the consent of NBD, the Indenture Trustee,
the Subordinate Note Insurer and the
Noteholders  of Notes  evidencing  not less than a majority  of the  Outstanding
Amount of the Notes,  for the purpose of adding any provisions to or changing in
any  manner  or  eliminating  any of the  provisions  of  this  Agreement  or of
modifying in any manner the rights of the Noteholders;  provided,  however, that
no such  amendment  shall (a) increase or reduce in any manner the amount of, or
accelerate  or delay the timing of,  collections  of  payments  with  respect to
Financed  Student Loans or  distributions  that shall be required to be made for
the benefit of the  Noteholders  or (b) reduce the  aforesaid  percentage of the
Outstanding  Amount of the  Notes,  the  Noteholders  of which are  required  to
consent  to  any  such  amendment,   without  the  consent  of  all  outstanding
Noteholders.

           Promptly after the execution of any such amendment or consent (or, in
the case of the Rating Agencies, five Business Days prior thereto), the Eligible
Lender  Trustee  shall  furnish  written  notification  of the substance of such
amendment or consent to NBD, the Seller, the Administrator, each Noteholder, the
Indenture  Trustee,  the Servicer,  the Subordinate Note Insurer and each of the
Rating Agencies.

           It shall not be necessary for the consent of Noteholders  pursuant to
this  Section  to approve  the  particular  form of any  proposed  amendment  or
consent,  but it shall be sufficient if such consent shall approve the substance
thereof.

           Prior  to the  execution  of any  amendment  to this  Agreement,  the
Eligible Lender Trustee,  the Subordinate Note Insurer and the Indenture Trustee
shall receive upon request and rely upon an Opinion of Counsel  stating that the
execution of such amendment is authorized or permitted by this Agreement and the
Opinion of Counsel referred to in Section  6.02(f).  The Eligible Lender Trustee
and the  Indenture  Trustee may,  but shall not be obligated  to, enter into any
such  amendment  which  affects the Eligible  Lender  Trustee's or the Indenture
Trustee's, as applicable,  own rights, duties or immunities under this Agreement
or otherwise.

           SECTION  6.02.  Protection  of  Interests  in Trust.  (a) Each of the
Seller and NBD shall execute and file such financing  statements and cause to be
executed and filed such continuation statements,  all in such manner and in such
places as may be required by law fully to  preserve,  maintain,  and protect the
interest of the Issuer,  the  Eligible  Lender  Trustee,  the  Subordinate  Note
Insurer  and the  Indenture  Trustee in the  Financed  Student  Loans and in the
proceeds  thereof.  Each of the  Seller  and NBD shall  deliver  (or cause to be
delivered) to the Eligible Lender Trustee, the Indenture Trustee and the
Subordinate  Note Insurer  file-stamped  copies of, or filing  receipts for, any
document filed as provided above, as soon as available following such filing.

            (b)  Neither the Seller nor NBD shall  change its name,  identity or
corporate structure in any manner that would, could, or might make any financing
statement or continuation statement filed in accordance with paragraph (a) above
seriously  misleading  within the meaning of ss.9-402(7)  of the UCC,  unless it
shall have given the Eligible Lender Trustee,  the Subordinate  Note Insurer and
the Indenture  Trustee at least five (5) days' prior written  notice thereof and
shall  have  promptly  filed  appropriate  amendments  to all  previously  filed
financing statements or continuation statements.

            (c) Each of the Seller and NBD shall have an  obligation to give the
Eligible Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and
the  Rating  Agencies  at least  sixty  (60) days  prior  written  notice of any
relocation of its principal executive office if, as a result of such relocation,
the  applicable  provisions of the UCC would require the filing of any amendment
of any  previously  filed  financing  or  continuation  statement  or of any new
financing statement and shall promptly file any such amendment.

            (d) If at any time the Seller or NBD shall propose to sell,  grant a
security interest in, or otherwise transfer any interest in student loans to any
prospective  purchaser,  lender or other  transferee,  the Seller or NBD, as the
case  may  be,  shall  give to  such  prospective  purchaser,  lender  or  other
transferee  computer  tapes,  records or printouts  (including any restored from
backup  archives)  that,  if they shall  refer in any manner  whatsoever  to any
Financed  Student Loan,  shall indicate  clearly that such Financed Student Loan
has been sold and is owned by the Issuer and has been  pledged to the  Indenture
Trustee.

            (e) The Seller  shall,  to the extent  required by  applicable  law,
cause the Notes to be registered  with the Commission  pursuant to Section 12(b)
or Section  12(g) of the Exchange Act within the time periods  specified in such
sections.

            (f) The Seller shall  deliver to the Eligible  Lender  Trustee,  the
Subordinate Note Insurer and the Indenture Trustee:

            (1) promptly  after the execution and delivery of this Agreement and
      of each amendment  thereto,  on each Transfer Date as set forth in Section
      2.02 and on the date of each  Assignment  as set forth in Section 3.02, an
      Opinion  of  Counsel  either  (A)  stating  that,  in the  opinion of such
      counsel, all financing statements and continuation
      statements  have been  executed  and  filed  that are  necessary  fully to
      preserve and protect the interest of the Eligible  Lender  Trustee and the
      Indenture  Trustee in the Financed Student Loans, and reciting the details
      of such filings or  referring  to prior  Opinions of Counsel in which such
      details are given, or (B) stating that, in the opinion of such counsel, no
      such action shall be necessary to preserve and protect such interest; and

            (2)  within  120 days  after the  beginning  of each  calendar  year
      beginning  with the first  calendar year  beginning more than three months
      after the Cutoff  Date,  an Opinion of Counsel,  dated as of a date during
      such  120-day  period,  either (A)  stating  that,  in the opinion of such
      counsel,  all financing  statements and continuation  statements have been
      executed  and filed that are  necessary  fully to preserve and protect the
      interest of the Eligible  Lender Trustee and the Indenture  Trustee in the
      Financed  Student  Loans,  and  reciting  the  details of such  filings or
      referring to prior Opinions of Counsel in which such details are given, or
      (B) stating that, in the opinion of such counsel,  no such action shall be
      necessary to preserve and protect such interest; provided, however, that a
      single  Opinion  of  Counsel  may  be  delivered  in  satisfaction  of the
      foregoing requirement and that of Section 3.06(b) of the Indenture.

           Each Opinion of Counsel  referred to in clause (1) or (2) above shall
specify  (as of the date of such  opinion  and given all  applicable  laws as in
effect on such date) any action  necessary to be taken in the following  year to
preserve and protect such interest.

           SECTION 6.03. Notices. Unless otherwise agreed by the recipient,  all
demands,  notices and communications  upon or to the Seller,  NBD, the Servicer,
the  Issuer,   the  Eligible  Lender  Trustee,   the  Indenture   Trustee,   the
Administrator,  the Rating Agencies or the  Subordinate  Note Insurer under this
Agreement shall be in writing, personally delivered or mailed by certified
mail,  return  receipt  requested (or in the form of telex or facsimile  notice,
followed by written  notice  delivered as aforesaid  or postage  prepaid,  first
class mail), and shall be deemed to have been duly given upon receipt;

            (a) in the case of the Seller, to
                USA Group Secondary Market Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President and Chief Executive Officer
                Telephone:  (317) 951-5640
                Telecopy:   (317) 951-5764;

                with a copy to
                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Peter M. Greco
                Telephone:  (317) 951-5526
                Telecopy:   (317) 951-5532;

            (b) in the case of NBD, to
                NBD Bank, N.A., as
                trustee for USA Group Secondary
                Market Services, Inc.
                One Indiana Square
                Suite 631
                Indianapolis, Indiana  46266

                Attention:  Robert H. Everitt
                Telephone:  (317) 266-6247
                Telecopy:   (317) 266-5931;

            (c) in the case of the Servicer, to
                USA Group Loan Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President
                Telephone:  (317) 849-6510
                Telecopy:   (317) 951-5297

                with a copy to
                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Charles T. Gleason
                Telephone:  (317) 951-5524
                Telecopy:   (317) 951-5532;

            (d) in the case of the Issuer, to
                Student Loan Trust 1998-A
                c/o First Chicago Delaware, Inc.
                FCC National Bank
                300 King Street
                Wilmington, Delaware  19801

                with a copy to the Eligible Lender Trustee
                at the Corporate Trust Office of the
                Eligible Lender Trustee;

            (e) in the case of the Issuer or the Eligible Lender Trustee, at the
                Corporate Trust Office of the Eligible Lender Trustee;

            (f) in the case of the Indenture  Trustee,  at its  Corporate  Trust
                Office;

            (g) in the case of the Administrator, to
                USA Group Secondary Market Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President and Chief Executive Officer
                Telephone:  (317) 951-5640
                Telecopy:   (317) 951-5764;

                with a copy to
                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Peter M. Greco
                Telephone:  (317) 951-5526
                Telecopy:   (317) 951-5532;

            (h) in the case of Fitch, to
                Fitch IBCA, Inc.
                One State Street Plaza
                New York, New York 10004
                Attention:  Asset Backed Monitoring Unit
                Telephone:  (212) 908-0500
                Facsimile:  (212) 376-6889; and

            (i) in the case of Moody's, to
                Moody's Investors Service, Inc.
                99 Church Street
                New York, New York 10007
                Attention:  ABS Monitoring Department
                Telephone: (212) 553-0573
                Facsimile: (212) 553-4600; and

           (j)in the case of the Subordinate Note Insurer, to
              MBIA Insurance Corporation
                113 King Street
                Armonk, New York 10504
                Attention:     Insured Portfolio Management -
                               Structured Finance (IPM-SF)
                               SMS Student Loan Trust 1998-A
                               $21,350,000 Floating Rate Asset-
                               Backed Subordinate Notes
                               Telephone: (914) 765-3812
                               Facsimile: (914) 765-3163;

or, as to each of the foregoing, at such other address as shall be designated by
written notice to the other parties.

           SECTION 6.04.  Assignment.  Notwithstanding  anything to the contrary
contained herein,  except as provided in Section 4.04, this Agreement may not be
assigned by the Seller or NBD.  This  Agreement  may be assigned by the Eligible
Lender Trustee only to its permitted successor pursuant to the Trust Agreement.

           SECTION 6.05. Limitations on Rights of Others. The provisions of this
Agreement  are solely for the benefit of the Seller,  NBD,  the Issuer,  and the
Eligible  Lender  Trustee  and for the  benefit of the  Indenture  Trustee,  the
Subordinate  Note Insurer,  the  Noteholders and (with respect to Section 5.01),
the Company or its designee,  as third party beneficiaries,  and nothing in this
Agreement,  whether express or implied,  shall be construed to give to any other
Person  any legal or  equitable  right,  remedy or claim in the Trust  Estate or
under or in respect of this Agreement or any covenants, conditions or provisions
contained  herein;  provided,  however,  that the right of the Subordinate  Note
Insurer to enforce the  provisions  of this  Agreement  (except  with respect to
subrogation  rights) is conditioned  upon an Insurer Default not having occurred
and being continuing.

           SECTION 6.06.  Severability.  Any provision of this
Agreement that is prohibited or unenforceable in any jurisdiction
shall, as to such jurisdiction, be ineffective to the extent of
such prohibition or unenforceability without invalidating the
remaining provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render  unenforceable such provision in any
other jurisdiction.

           SECTION 6.07. Separate  Counterparts.  This Agreement may be executed
by the parties hereto in separate  counterparts,  each of which when so executed
and delivered  shall be an original,  but all such  counterparts  shall together
constitute but one and the same instrument.

           SECTION 6.08.  Headings.  The headings of the various
Articles and Sections herein are for convenience of reference
only and shall not define or limit any of the terms or provisions
hereof.

           SECTION 6.09.  Governing  Law. This  Agreement  shall be construed in
accordance  with the laws of the  State of  Indiana,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

           SECTION  6.10.  Assignment  to Indenture  Trustee.  The Seller hereby
acknowledges and consents to any mortgage,  pledge,  assignment and grant by the
Issuer to the Indenture Trustee pursuant to the Indenture for the benefit of the
Noteholders  of a security  interest  in all right,  title and  interest  of the
Issuer in, to and under the Financed  Student Loans or the  assignment of any or
all of the Issuer's rights and obligations hereunder to the Indenture Trustee.

           SECTION  6.11.  Non-Petition  Covenants.  Notwithstanding  any  prior
termination of this  Agreement,  neither the Seller nor NBD shall,  prior to the
date which is one year and one day after the  termination of this Agreement with
respect to the Issuer or the Company, acquiesce, petition or otherwise invoke or
cause the Issuer to invoke the process of any court or government  authority for
the purpose of  commencing  or  sustaining  a case  against the Issuer under any
Federal or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Issuer or any substantial  part of its property,  or ordering the winding
up or liquidation of the affairs of the Issuer or the Company.

           SECTION 6.12. Limitation of Liability of NBD, Eligible Lender Trustee
and Indenture  Trustee.  (a)  Notwithstanding  anything  contained herein to the
contrary,  this Agreement has been signed by NBD not in its individual  capacity
but solely in its  capacity  as trustee for the Seller and in no event shall NBD
in its individual capacity or, except as expressly provided
herein or in the trust agreement between Seller and NBD dated February 24, 1993,
as  legal  owner  of  the  Financed  Student  Loans,   have  any  liability  for
representations,  warranties,  covenants, agreements or other obligations of the
Seller hereunder or in any of the certificates,  notices or agreements delivered
by the Seller  pursuant  hereto as to all of which  recourse shall be had solely
against the Seller.

            (b) Notwithstanding  anything contained herein to the contrary, this
Agreement  has been  signed by The First  National  Bank of  Chicago  not in its
individual capacity but solely in its capacity as Eligible Lender Trustee of the
Issuer  and in no  event  shall  The  First  National  Bank  of  Chicago  in its
individual capacity or, except as expressly provided in the Trust Agreement,  as
beneficial  owner of the  Issuer  have any  liability  for the  representations,
warranties,  covenants,  agreements or other obligations of the Issuer hereunder
or in any of the certificates,  notices or agreements  delivered pursuant hereto
as to all of which recourse shall be had solely to the assets of the Issuer.

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

           SECTION 6.13. Agreement of Seller and NBD. Each of the Seller and NBD
agrees to execute and deliver such  instruments  and to take such actions as the
Eligible  Lender  Trustee,  the  Issuer,  the  Subordinate  Note  Insurer or the
Indenture  Trustee may  reasonably  request in order to effectuate the terms and
carry out the purposes of the Agreement.




BWNY03/144438.6/11830/00274/2136 October 12, 1998


<PAGE>



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

                               SMS STUDENT LOAN TRUST 1998-A

                               By:  The First National Bank of
                                    Chicago, not in its individual
                                    capacity but solely as
                                    Eligible Lender Trustee on
                                    behalf of the Trust

                                    By:
                                          Name:
                                        Title:


                               USA GROUP SECONDARY MARKET
                               SERVICES, INC.

                               By:
                                    Name:   Stephen W. Clinton
                                    Title:  President and Chief
                                            Executive Officer

                               NBD BANK, N.A., AS TRUSTEE FOR USA
                               GROUP SECONDARY MARKET SERVICES,
                               INC.


                               By:
                                    Name:
                                    Title:


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


                               By:
                                    Name:
                                    Title:







<PAGE>



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

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

By:
      Name:
      Title:







<PAGE>



                                    EXHIBIT A
                           TO THE LOAN SALE AGREEMENT



                                  BILL OF SALE

           For value  received,  in accordance with the Loan Sale Agreement (the
"Loan Sale Agreement") dated as of May 1, 1998, among USA Group Secondary Market
Services,  Inc.,  as seller (the  "Seller"),  SMS Student Loan Trust 1998-A (the
"Trust"),  NBD Bank,  N.A.,  as  trustee  for the Seller  ("NBD")  and The First
National Bank of Chicago,  not in its individual capacity but solely as Eligible
Lender Trustee (the "Eligible  Lender Trustee") the Seller (and, with respect to
legal title to the Initial  Financed  Student Loans, NBD as trustee on behalf of
the Seller) does hereby sell,  assign,  transfer and  otherwise  convey unto the
Issuer and,  with respect to legal title,  unto the Eligible  Lender  Trustee on
behalf of the Trust,  without recourse  (subject to the obligations set forth in
the Loan  Sale  Agreement),  all  right,  title and  interest  in and to (i) the
Initial Financed  Student Loans and all obligations of the Obligors  thereunder,
together with all documents,  the related  Student Loan Files and all rights and
privileges  related  thereto,  (ii) all  payments  and/or  collections  received
thereunder on and after the Cutoff Date, (iii) all funds on deposit from time to
time in the Trust Accounts,  including the Reserve Account Initial Deposit,  and
in all investments and proceeds thereof  (including all income thereon) and (iv)
all  proceeds  of any and all of the  foregoing  (including  but not  limited to
proceeds  derived from the  voluntary or  involuntary  conversion  of any of the
Initial Financed Student Loans into cash or other liquidated  property,  such as
proceeds from the applicable Guarantee  Agreement).  The foregoing sale does not
constitute  and is not  intended  to result in any  assumption  by the  Eligible
Lender  Trustee  or the  Trust of any  obligation  of the  Seller  or NBD to the
borrowers of Initial  Financed  Student  Loans or any other Person in connection
with the Initial Financed Student Loans or any agreement or instrument  relating
to any of them.

           In addition, the undersigned, by execution of this instrument, hereby
endorses the promissory  notes  evidencing  each Initial  Financed  Student Loan
described  in  Schedule A to the Loan Sale  Agreement  in favor of the  Eligible
Lender  Trustee  on  behalf  of the  Trust,  without  recourse  (subject  to the
obligations set forth in the Loan Sale Agreement) against the undersigned.  This
endorsement  may be effected by  attaching a facsimile  hereof to each or any of
such promissory notes.

           This Bill of Sale is made  pursuant to and upon the  representations,
warranties and agreements on the part of the  undersigned  contained in the Loan
Sale Agreement and is to be governed by the Loan Sale Agreement.

           Capitalized  terms used but not defined herein shall have the meaning
assigned to them in Appendix A to the Administration Agreement,  dated as of May
1, 1998,  among SMS Student Loan Trust 1998-A,  as Issuer,  USA Group  Secondary
Market Services, Inc., as Administrator, and Bankers Trust Company, as Indenture
Trustee, which also contains rules as to usage that shall be applicable herein.

           IN WITNESS  WHEREOF,  the undersigned has caused this Bill of Sale to
be duly executed as of May 1, 1998.

                               USA GROUP SECONDARY MARKET
                               SERVICES, INC., as Seller


                               By:
                                    Name:
                                    Title:


                               NBD  BANK,   N.A.,   as  trustee  for  USA  Group
                               Secondary Market Services, Inc.


                               By:
                                      Name:
                                    Title:





                                A-1

<PAGE>



                                    EXHIBIT B
                                     TO THE
                               LOAN SALE AGREEMENT


                               TRANSFER AGREEMENT


           TRANSFER   No.   _____  Of   [NEW]   [SERIAL]   LOANS   dated  as  of
______________,  _____,  among SMS STUDENT LOAN TRUST 1998-A,  a Delaware  trust
(the  "Issuer"),  USA GROUP  SECONDARY  MARKET  SERVICES,  INC.,  as seller (the
"Seller"),  NBD BANK, N.A.  ("NBD"),  as trustee for USA Group Secondary  Market
Services,  Inc.,  and THE FIRST  NATIONAL  BANK OF CHICAGO,  a national  banking
association,  as seller,  not in its individual  capacity but solely as Eligible
Lender Trustee of the Issuer (the "Eligible Lender Trustee").

                       W I T N E S S E T H:

           WHEREAS the Issuer,  the Seller,  NBD and the Eligible Lender Trustee
are  parties to the Loan Sale  Agreement  dated as of May 1, 1998 (as amended or
supplemented, the "Loan Sale Agreement"); and

           WHEREAS the Seller, as depositor, and the Eligible Lender Trustee are
parties  to the  Trust  Agreement  dated  as of  May  1,  1998  (as  amended  or
supplemented, the "Trust Agreement"); and

           WHEREAS  pursuant to the Loan Sale  Agreement,  the Seller  wishes to
convey  the [New]  [Serial]  Loans  referred  to in  Section 2 (the  "Additional
Student Loans") to the Eligible Lender Trustee on behalf of the Issuer; and

           WHEREAS  in  order to  comply  with the  requirements  of the  Higher
Education Act,  legal title to the Seller's  student loan portfolio is vested in
NBD, as trustee on behalf of the Seller as the sole beneficiary; and

           WHEREAS,  the Eligible  Lender  Trustee and the Issuer are willing to
accept such conveyance subject to the terms and conditions hereof.

           NOW, THEREFORE, the parties hereto hereby agree as follows:

           1.        Definitions and Usage.  Unless otherwise
defined herein,  capitalized  terms used herein shall have the meanings ascribed
to them in Appendix A to the Administration Agreement,  dated as of May 1, 1998,
among the Issuer,  the Seller, as Administrator,  and Bankers Trust Company,  as
Indenture  Trustee,  which also contains  rules of  construction  and usage that
shall be applicable herein.

           In addition, the following terms have the following meanings:

           "Subsequent  Cutoff  Date"  means,  with  respect to each  Additional
      Student Loan, the date specified as such on Schedule A hereto.

           "Transfer Date" means, with respect to the Additional  Student Loans,
      ________________, _______.

           2. Schedule of Financed Student Loans.  Attached hereto as Schedule A
is a supplement to Schedule A to the Loan Sale Agreement  listing the Additional
Student Loans to be conveyed on the Transfer Date to the Eligible Lender Trustee
on behalf of the Issuer pursuant to this Agreement.

           3.  Conveyance of  Additional  Student  Loans.  In  consideration  of
Issuer's delivery to or upon the order of the Seller of $___________ (during the
Revolving Period,  such amount being the Loan Purchase Amounts of the Additional
Student  Loans  and such  amount  to be paid  from  amounts  on  deposit  in the
Collateral  Reinvestment Account subject to the provisions of Section 2.02(b) of
the Loan Sale  Agreement  and Section 2(f) of the  Administration  Agreement and
after  the  Revolving  Period  such  amount  being  the sum of (i) the  Purchase
Collateral  Balance ($[ ]) to be paid from any combination of amounts on deposit
in the Collection  Account and of Exchange  Student Loans as shall be designated
by the Seller subject to Section  2.02(c) of the Loan Sale Agreement and Section
2(d) of the  Administration  Agreement)  and (ii),  except  with  respect to the
exchange of Student Loans,  the Purchase Premium Amount ($[ ]) to be paid on the
immediately  subsequent  Quarterly  Payment  Date from amounts on deposit in the
Reserve  Fund in excess of the  Specified  Reserve  Account  Balance  subject to
Section   2.02(c)  of  the  Loan  Sale   Agreement   and  Section  2(e)  of  the
Administration  Agreement,  the Seller (and,  with respect to legal title to the
Additional  Student  Loans,  NBD as trustee on behalf of the Seller) does hereby
sell,  assign and  otherwise  convey,  without  recourse  (except  as  expressly
provided in the Loan Sale  Agreement),  to the Eligible Lender Trustee on behalf
of the Issuer:

              (a)    All right, title and interest in and to the
      Additional  Student Loans and all obligations of the Obligors  thereunder,
      together with all documents, the related Student Loan Files and all rights
      and privileges relating thereto;

              (b) all payments on or  collections  received  thereunder,  on and
      after the related Subsequent Cutoff Date;

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

           4. Conditions Precedent.  The obligation of the Issuer to acquire the
Additional  Student Loans hereunder is subject to the satisfaction,  on or prior
to the Transfer Date, of the following conditions precedent:

              (a)  Representations  and Warranties.  Each of the representations
      and  warranties  made by the Seller in Sections  3.01 and 4.01 of the Loan
      Sale Agreement and by NBD in Section 4.01 of the Loan Sale Agreement shall
      be true and correct as of the Transfer Date.

              (b) Loan Sale  Agreement  Conditions.  Each of the  conditions set
      forth in Section 2.02(d) (and, if Exchange Student Loans are to be applied
      to the  Purchase  Collateral  Balance  of the  Additional  Student  Loans,
      Section  2.02(c)  and, if the  trustee for the Seller with  respect to the
      Additional  Student  Loans is other than NBD, in Section 4.02) of the Loan
      Sale Agreement shall have been satisfied.

              (c)  Delivery  of Bill of Sale.  The  Seller  and NBD  shall  have
      delivered a Bill of Sale substantially in the form of Annex A hereto.

              (d)  Additional  Information.   The  Seller  and  NBD  shall  have
      delivered to the Issuer such  information as was  reasonably  requested by
      the Issuer (such  reasonableness to be determined solely by the Seller) to
      satisfy  itself  as  to  (i)  the  accuracy  of  the  representations  and
      warranties  set forth in Sections 3.01 and 4.01 of the Loan Sale Agreement
      and (ii) the satisfaction of the conditions set forth in this Section 4.

              (e) Delivery of Assignment with respect to Exchange Student Loans.
      With respect to any Exchange  Student  Loans that are to be applied to the
      Purchase  Amount of the  Additional  Student  Loans,  the Eligible  Lender
      Trustee shall have delivered an Assignment substantially in the form
      of Annex B hereto.

           5.        Ratification of Agreement.  As supplemented
by this Agreement, the Loan Sale Agreement is in all respects
ratified and confirmed and the Loan Sale  Agreement as so  supplemented  by this
Agreement shall be read, taken and construed as one and the same instrument.

           6.  Third-Party   Beneficiaries.   The  Indenture   Trustee  and  the
Subordinate Note Insurer are express  third-party  beneficiaries and may enforce
the  provisions  of this  Agreement  as if they were parties  hereto;  provided,
however,  that  the  right  of the  Subordinate  Note  Insurer  to  enforce  the
provisions  of this  Agreement  (except with respect to  subrogation  rights) is
conditioned upon an Insurer Default not having occurred and being continuing.

           7.   Counterparts.   This  Agreement  may  be  executed  in  separate
counterparts, each of which when so executed and delivered shall be an original,
but all of which together shall constitute but one and the same instrument.

           8.  Governing  Law. This  Agreement  shall be construed in accordance
with the laws of the State of Indiana,  without reference to its conflict of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
shall be determined in accordance with such laws.

           9.  Headings.  The section  headings  hereof have been  inserted  for
convenience  of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

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


SMS STUDENT LOAN TRUST 1998-A

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


By:
      Name:
      Title:

- --------
  NBD  shall be  replaced  as a party to any  Transfer  Agreement  by any  other
eligible lender under the Higher Education Act that is acting as trustee for the
Seller  with  respect to the loans  being  conveyed  pursuant  to such  Transfer
Agreement.





                B-1

<PAGE>



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


By:
      Name:
      Title:


USA GROUP SECONDARY MARKET
SERVICES, INC., Seller


By:
      Name:
      Title:

NBD BANK, N.A., as trustee for USA Group Secondary Market Services, Inc.


By:
      Name:
      Title:


Acknowledged and accepted as of the date first above written:

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


By:
      Name:
      Title:





                                B-2

<PAGE>



                                   SCHEDULE A
                                     TO THE
                           TRANSFER AGREEMENT NO. ___


                        [List of Additional Student Loans
                   and their related Subsequent Cutoff Dates]





                                B-3

<PAGE>



                                     ANNEX A
                            TO THE TRANSFER AGREEMENT



                                  BILL OF SALE

           For value  received,  in accordance with the Loan Sale Agreement (the
"Loan Sale Agreement") dated as of May 1, 1998, among USA Group Secondary Market
Services,  Inc., as seller (the  "Seller"),  NBD Bank,  N.A., as trustee for the
Seller  ("NBD"),  SMS  Student  Loan Trust  1998-A (the  "Trust")  and The First
National Bank of Chicago,  not in its individual capacity but solely as Eligible
Lender  Trustee (the  "Eligible  Lender  Trustee")  [and as ratified by [name of
eligible lender if other than NBD with respect to the Additional  Student Loans]
pursuant to Section 4.02 of the Loan Sale Agreement] and the Transfer  Agreement
No. ____ dated as of ______, ______ (the "Transfer Agreement") among the Seller,
NBD, the Trust and the Eligible Lender Trustee, the Seller (and, with respect to
legal title to the  Additional  Student  Loans,  NBD as trustee on behalf of the
Seller) does hereby sell, assign,  transfer and otherwise convey unto the Issuer
and, with respect to legal title,  unto the Eligible Lender Trustee on behalf of
the Trust,  without  recourse  (subject to the obligations set forth in the Loan
Sale  Agreement),  all right,  title and  interest in and to (i) the  Additional
Student Loans and all obligations of the Obligors thereunder,  together with all
documents,  the related Student Loan Files and all rights and privileges related
thereto, (ii) all payments and collections received thereunder, on and after the
Subsequent  Cutoff Date and (iii) all  proceeds of any and all of the  foregoing
(including but not limited to proceeds derived from the voluntary or involuntary
conversion of any of the Additional  Student Loans into cash or other liquidated
property,  such as  proceeds  from  the  applicable  Guarantee  Agreement).  The
foregoing  sale  does  not  constitute  and is not  intended  to  result  in any
assumption by the Eligible  Lender Trustee or the Trust of any obligation of the
Seller or NBD to the  borrowers  of the  Additional  Student  Loans or any other
person in  connection  with the  Additional  Student  Loans or any  agreement or
instrument relating to any of them.

           In addition, the undersigned, by execution of this instrument, hereby
endorses the promissory notes evidencing each Additional  Student Loan described
in Schedule A to the Transfer  Agreement in favor of the Eligible Lender Trustee
on behalf of the Trust,  without recourse  (subject to the obligations set forth
in the Loan Sale Agreement)  against the  undersigned.  This  endorsement may be
effected  by  attaching  a  facsimile  hereof to each or any of such  promissory
notes.

           This Assignment is made pursuant to and upon the
representations, warranties and agreements on the part of the
undersigned  contained in the Loan Sale Agreement and the Transfer Agreement and
is to be governed by the Loan Sale Agreement and the Transfer Agreement.

           Capitalized terms used but not defined herein shall have the meanings
assigned to them in the Transfer Agreement.

           IN WITNESS  WHEREOF,  the undersigned has caused this Bill of Sale to
be duly executed as of ________________, ______.

                               USA GROUP SECONDARY MARKET
                               SERVICES, INC., as Seller


                               By:
                                      Name:
                                     Title:


                               NBD  BANK,   N.A.,   as  trustee  for  USA  Group
                               Secondary Market Services, Inc.


                               By:
                                    Name:
                                    Title:





                                B-4

<PAGE>


                                    EXHIBIT C
                           TO THE LOAN SALE AGREEMENT


           1.  Characteristics  of Financed Student Loans. Each Financed Student
      Loan (A) was originated in the United States of America,  its territories,
      its possessions or other areas subject to its jurisdiction by an "eligible
      lender"  under the  Higher  Education  Act in the  ordinary  course of its
      business to an eligible  borrower under  applicable law and agreements and
      was fully and properly  executed by the parties thereto,  (B) was acquired
      or  originated by the Seller in the ordinary  course of its business,  (C)
      provides or, when the payment schedule with respect thereto is determined,
      will provide for  payments on a periodic  basis that fully  amortizes  the
      principal  amount of such Financed  Student Loan by its maturity,  as such
      maturity may be modified in  accordance  with any  applicable  deferral or
      forbearance  periods  granted  in  accordance  with  applicable  laws  and
      restrictions,   including  those  of  the  Higher  Education  Act  or  the
      applicable Guarantee Agreement,  and yield interest at the rate applicable
      thereto,  and (D)  provides  that the  rights  with  respect  thereto  are
      assignable by the lender  thereunder and its assignees without the consent
      of or notice to any  person  other than as may be  required  by the Higher
      Education  Act and such  notice has been or will be given.  Each  Financed
      Student  Loan is  guaranteed  by an  eligible  guarantor  under the Higher
      Education Act and qualifies the holder thereof to receive Interest Subsidy
      Payments (other than SLS Loans,  unsubsidized  Stafford  Loans,  and those
      Consolidation  Loans for which the related loan  application was submitted
      prior  to  January  1,  1993)  and  Special  Allowance  Payments  from the
      Department  and  Guarantee  Payments  from the Guarantor and qualifies the
      Guarantor to receive reinsurance payments thereon from the Department.  If
      such Financed  Student Loan is a New Loan or a Qualified  Substitute  Loan
      and is,  in  either  case,  guaranteed  by an  Additional  Guarantor,  the
      aggregate  principal  balance of all Financed  Student Loans guaranteed by
      such Additional  Guarantor  (measured as of the Subsequent Cutoff Date for
      such  Financed  Student  Loan)  following  the  addition of such  Financed
      Student Loan to the Trust,  did not exceed 5% of the principal  balance of
      all Financed  Student Loans as of such date,  and the aggregate  principal
      balance  of all  Financed  Student  Loans  guaranteed  by  all  Additional
      Guarantors  measured as of such date,  following  such  addition,  did not
      exceed 20% of the  principal  balance of all Financed  Student Loans as of
      such date.  The  principal  balance of each  Financed  Student Loan is not
      subject  to  change by reason of  adjustments  to the  related  Borrower's
      account  after the Cutoff  Date  relating  to matters or events  occurring
      prior to the Cutoff Date.

           2. Schedule of Financed  Student Loans.  The information set forth in
      Schedule A to this Agreement is true and correct in all material  respects
      as of the  opening of  business on the Cutoff  Date.  With  respect to any
      Consolidation  Loan originated by the Issuer or any New Loan,  Serial Loan
      or  Qualified  Substitute  Student  Loan  conveyed to the Issuer after the
      Closing  Date,  information  for each category set forth in Schedule A has
      been provided with respect to such loan and such  information  is true and
      correct in all material  respects,  as of the date of origination,  in the
      case of such Consolidation  Loan, and as of the opening of business on the
      applicable  Subsequent  Cutoff Date in the case of a New Loan, Serial Loan
      or Qualified  Substitute  Student Loan. With respect to any  Consolidation
      Loan,  the principal  balance of which has been increased by the principal
      balance of any related Add-on  Consolidation  Loan,  information  for each
      category  set forth in Schedule A has been  provided  with respect to such
      Add-on  Consolidation Loan and such information is true and correct in all
      material  respects as of the related  Add-on  Consolidation  Loan  Funding
      Date. No selection  procedures  believed to be adverse to the  Noteholders
      were  utilized in selecting any Financed  Student Loan.  The computer tape
      regarding the Initial  Financed Student Loans made available to the Issuer
      and its assigns is true and correct in all respects as of the Cutoff Date,
      and, after the Closing Date, any computer tape regarding any Consolidation
      Loan,  New Loan,  Serial Loan or  Qualified  Substitute  Student Loan made
      available  to the  Issuer  and its  assigns  is true  and  correct  in all
      respects  as of the date of  origination,  in the case of a  Consolidation
      Loan  originated by the Trust, as of the applicable  Add-on  Consolidation
      Loan  Funding  Date,  in the case of a  Consolidation  Loan the  principal
      balance of which is  increased  by the  principal  balance of any  related
      Add-on  Consolidation  Loan,  and as of the applicable  Subsequent  Cutoff
      Date,  in the case of a New Loan,  Serial Loan or a  Qualified  Substitute
      Student Loan.

           3.  Compliance  with Law. Each Financed  Student Loan complied at the
      time of origination  and at the time of the execution of this Agreement or
      the applicable  Transfer  Agreement or Assignment,  as the case may be, at
      the time of origination in the case of a Consolidation  Loan originated by
      the Issuer and as of the applicable Add-on Consolidation Loan Funding Date
      in the case of a  Consolidation  Loan the  principal  balance  of which is
      increased by the principal  balance of any Add-on  Consolidation  Loan, in
      all material  respects with all applicable  requirements of local,  state,
      and federal laws,  rules and  regulations  which govern the making of such
      Financed  Student  Loan  including  the  requirements  of  the  applicable
      Guarantee Agreement.

           4.  Binding Obligation.  The terms and conditions of
      each Financed  Student Loan are  consistent  with the  application  of the
      Borrower,  all signatures  for the Financed  Student Loans are genuine and
      the Borrower  Note  evidencing  each  Financed  Student Loan has been duly
      executed and  delivered  and  constitutes  the legal,  valid,  and binding
      obligation of the Borrower enforceable in accordance with its terms.

           5. No Defenses.  No right of  rescission,  setoff,  counterclaim,  or
      defense has been  asserted  or  threatened  or exists with  respect to any
      Financed Student Loan.

           6. No Default.  No Financed  Student  Loan has a payment that is more
      than 180 days  overdue as of the Cutoff Date or more than 90 days  overdue
      as of the  applicable  Subsequent  Cutoff  Date,  as the case may be, and,
      except as permitted in this paragraph,  no default,  breach,  violation or
      event permitting acceleration under the terms of any Financed Student Loan
      has occurred;  and, except for payment defaults continuing for a period of
      not more than 180 days or 90 days, as applicable,  no continuing condition
      that with notice or the lapse of time or both would  constitute a default,
      breach,  violation or event permitting acceleration under the terms of any
      Financed Student Loan has arisen;  the Seller has not waived and shall not
      waive any of the foregoing other than as permitted by the Basic Documents;
      and not more than 10% of the Financed  Student Loans shall be more than 30
      days overdue as of June 20, 1998.

           7. Title.  It is the  intention  of the Seller that the  transfer and
      assignment herein  contemplated  constitute a sale of the Financed Student
      Loans  from the  Seller to the  Eligible  Lender  Trustee on behalf of the
      Issuer  and that the  beneficial  interest  in and title to such  Financed
      Student  Loans not be part of the estate of the Seller in the event of the
      appointment  of a receiver with respect to the Seller.  Except in the case
      of Consolidation Loans originated by the Issuer,  immediately prior to the
      transfer  and  sale of each  Financed  Student  Loan  to the  Trust,  each
      Borrower Note is owned by the Seller and the Seller has good title to each
      Financed Student Loan, free and clear of any lien, charge, encumbrance, or
      other interest  therein and immediately upon the transfer and sale of such
      Financed  Student Loan to the Trust, the Eligible Lender Trustee on behalf
      of the Issuer will have good title to such Financed  Student Loan free and
      clear of any lien, charge,  encumbrance,  or other interest therein except
      as contemplated by the Basic Documents.

           8. All Filings Made. All filings (including UCC filings) necessary in
      any  jurisdiction  to give the  Eligible  Lender  Trustee on behalf of the
      Issuer a first perfected ownership interest in the Financed Student Loans,
      and to give the  Indenture  Trustee a first  perfected  security  interest
      therein, have been made.

           9. No  Bankruptcies.  No Borrower of any Financed  Student Loan as of
      the Cutoff Date or the applicable  Subsequent  Cutoff Date (in the case of
      Qualified  Substitute Student Loans, New Loans or Serial Loans), as of the
      date of origination (in the case of a Consolidation Loan originated by the
      Issuer) or as of the applicable Add-on Consolidation Loan Funding Date (in
      the  case of a  Consolidation  Loan  the  principal  balance  of  which is
      increased by the  principal  balance of any related  Add-on  Consolidation
      Loan)  was  noted in the  related  Student  Loan  File as being  currently
      involved in a bankruptcy proceeding.

           10. Lawful  Assignment.  No Financed Student Loan has been originated
      in,  or is  subject  to the laws of,  any  jurisdiction  under  which  the
      origination,  sale,  transfer and assignment of such Financed Student Loan
      or any Financed Student Loan under this Agreement, each Transfer Agreement
      or the Indenture is unlawful, void or voidable.

           11.  One Original.  There is only one original executed
      copy of the promissory note evidencing each Financed Student
      Loan.

           12. U.S. Obligors. Less than 1% of the Financed Student Loans are due
      from Persons not having a mailing address in the United States of America.

           13.  Accounts.  Each Financed Student Loan may be
      pledged or transferred as an "account" as defined in the
      UCC.

           14.  Interest  Accruing.  Each  Financed  Student  Loan  is  accruing
      interest  (whether or not such  interest is being paid  currently,  by the
      Borrower or by the  Department,  or is being  capitalized)  at the maximum
      interest  rate  permitted by the Higher  Education  Act and  qualifies for
      Special  Allowance  Payments,  except as expressly  permitted by the Basic
      Documents.


           15.  Seller's Representations.  The representations and
      warranties of the Seller contained in Section 4.01 are true
      and correct.





                                C-1

<PAGE>



                                    EXHIBIT D
                           TO THE LOAN SALE AGREEMENT


           1. Organization and Good Standing.  The Seller has been organized and
      is existing under the General Corporation Law of the State of Delaware and
      is authorized to do business in every state in which it is doing  business
      (except  where any failure to be so  authorized  shall not have a material
      adverse effect on either the Seller or its obligations  hereunder) as well
      as the state in which it is organized and incorporated.

           2. Power and  Authority of the Seller.  The Seller has the  corporate
      power and authority to execute and deliver this Agreement and to carry out
      its terms; the Seller has full corporate power and authority to sell (with
      NBD  conveying  legal title as trustee on behalf of the Seller) and assign
      the property to be sold and assigned to and deposited  with the Issuer (or
      with the Eligible  Lender  Trustee on behalf of the Issuer) and the Seller
      has duly  authorized  such sale and  assignment  to the  Issuer (or to the
      Eligible  Lender  Trustee  on  behalf  of the  Issuer)  by  all  necessary
      corporate  action;  and the  execution,  delivery and  performance of this
      Agreement  have  been  duly  authorized  by the  Seller  by all  necessary
      corporate action.

           3. Binding Obligation. This Agreement has been executed and delivered
      by the Seller and, assuming authorization,  execution, and delivery by the
      other parties  thereto,  this Agreement  constitutes a valid obligation of
      the Seller enforceable  against it in accordance with the express terms of
      this  Agreement,  except as  enforcement  thereof  may be  limited  by the
      bankruptcy,   insolvency,    reorganization,    moratorium,   liquidation,
      readjustment  of  debt,  or  other  federal  or  state  laws or  equitable
      principles relating to or affecting the enforcement of creditor's rights.

           4. No Violation. The consummation of the transactions contemplated by
      this Agreement or the Administration  Agreement and the fulfillment of the
      terms hereof or thereof do not conflict with,  result in any breach of any
      of the terms and provisions of, nor constitute  (with or without notice or
      lapse of time or both) a default under,  the certificate of  incorporation
      or by-laws of the Seller, or any indenture,  agreement or other instrument
      to which the  Seller is a party or by which it shall be bound;  nor result
      in the  creation  or  imposition  of any Lien  upon any of its  properties
      pursuant to the terms of any such indenture, agreement or other instrument
      (other than pursuant to the Basic  Documents);  nor violate any law or, to
      the knowledge of the Seller, any order, rule or regulation applicable to
      the  Seller  of any  court or of any  Federal  or state  regulatory  body,
      administrative  agency  or  other  governmental   instrumentality   having
      jurisdiction  over the Seller or its properties.  The  consummation of the
      transactions  contemplated  by  this  Agreement  or by the  Administration
      Agreement  and the  fulfillment  of the terms  hereof and thereof will not
      result  in the  loss  of  any  Guarantee  Payments  by  the  Trust  or any
      reinsurance  payments  with respect to any Financed  Student  Loans by the
      Guarantor.

           5. No Proceedings. There is no action, suit, claim, investigation, or
      proceeding,  in any such case whether  pending or to the  knowledge of the
      Seller,  threatened  against  the Seller  before  any court,  governmental
      agency, or arbitrator (i) asserting the invalidity of this Agreement,  the
      Indenture or any of the other Basic  Documents or the Notes,  (ii) seeking
      to  prevent  the  issuance  of  the  Notes  or  the  consummation  of  any
      transactions  contemplated by this Agreement,  the Indenture or any of the
      other Basic  Documents,  (iii)  seeking any  determination  or ruling that
      could  reasonably be expected to have a material and adverse effect on the
      performance  by the Seller of its  obligations  under,  or the validity or
      enforceability of, this Agreement,  the Indenture,  any of the other Basic
      Documents or the Notes or (iv) seeking to affect  adversely the Federal or
      state income tax attributes of the Issuer or the Notes.

           6. All  Consents.  No  action,  including,  without  limitation,  the
      granting  or  issuing  of  any  consent,  permit,  license,  approval,  or
      authorization which is required to be made on or prior to the date of this
      Agreement in connection with the sale of Financed Student Loans under this
      Agreement  (with the possible  exception of routine  filings which, if not
      made, will not render the Seller liable to any material  penalties or will
      not  result  in the  transactions  contemplated  by this  Agreement  being
      subject to challenge) is required.






                                D-1

<PAGE>



                                    EXHIBIT E
                           TO THE LOAN SALE AGREEMENT


           1.  Organization  and  Good  Standing.  NBD  is  a  national  banking
      association  duly organized,  validly  existing and in good standing under
      the laws of the United States and is an "eligible  lender" for purposes of
      the Higher Education Act.

           2. Power and Authority of the NBD. NBD has  authorized  the execution
      and delivery of this  Agreement  and has full legal power and authority to
      consummate all transactions contemplated by this Agreement and any and all
      other agreements relating hereto.

           3. Binding Obligation. This Agreement has been executed and delivered
      by NBD and, assuming authorization,  execution,  and delivery by the other
      parties  thereto,  this  Agreement  constitutes a valid  obligation of NBD
      enforceable  against  it in  accordance  with  the  express  terms of this
      Agreement, except as enforcement thereof may be limited by the bankruptcy,
      insolvency, reorganization, moratorium, liquidation, readjustment of debt,
      or other  federal or state laws or  equitable  principles  relating  to or
      affecting the enforcement of creditor's rights.

           4. No Violation.  Compliance by NBD with this  Agreement  does not in
      any material  respect  violate any law or  regulation  by which NBD or its
      assets are bound, or any writ, order,  judgment, or decree of any court or
      government  instrumentality  or arbitrator  in which NBD is named,  or the
      charter or by-laws of NBD or any  indenture,  contract,  or  agreement  to
      which  NBD is a party  or by which it is or its  properties  are  bound or
      affected.

           5. No Proceedings. There is no action, suit, claim, investigation, or
      proceeding,  in any case pending or, to the  knowledge of NBD,  threatened
      against NBD before any court, governmental agency, or arbitrator which, if
      decided adversely to NBD, is likely to have a material adverse effect upon
      the validity or enforceability of this Agreement.

           6. All  Consents.  No  action,  including,  without  limitation,  the
      granting  or  issuing  of  any  consent,  permit,  license,  approval,  or
      authorization which is required to be made on or prior to the date of this
      Agreement in connection with the sale of Financed Student Loans under this
      Agreement  (with the possible  exception of routine  filings which, if not
      made,  will not render NBD liable to any  material  penalties  or will not
      result in the transactions contemplated by this Agreement being subject to
      challenge) is required.





                                E-1

<PAGE>



                                    EXHIBIT F
                           TO THE LOAN SALE AGREEMENT


                                   ASSIGNMENT

           For value  received,  in accordance with the Loan Sale Agreement (the
"Loan Sale Agreement") dated as of May 1, 1998, among USA Group Secondary Market
Services,  Inc.,  as seller (the  "Seller"),  SMS Student Loan Trust 1998-A (the
"Trust"),  NBD Bank,  N.A.,  as trustee  for the Seller  ("NBD"),  and The First
National Bank of Chicago,  not in its individual capacity but solely as Eligible
Lender Trustee (the "Eligible Lender Trustee"), the Seller (and, with respect to
legal title to the Initial  Financed  Student Loans, NBD as trustee on behalf of
the Seller) does hereby sell,  assign,  transfer and  otherwise  convey unto the
Eligible Lender Trustee on behalf of the Trust, without recourse (subject to the
obligations set forth in the Loan Sale Agreement), all right, title and interest
in and to (i) the Qualified  Substitute  Student Loan(s) indicated in Schedule A
hereto (the  "Additional  Student  Loans") and all  obligations  of the Obligors
thereunder,  together with all documents, the related Student Loan Files and all
rights and privileges  related  thereto,  (ii) all payments  and/or  collections
received  thereunder  on and after the date hereof and (iii) all proceeds of any
and all of the foregoing (including but not limited to proceeds derived from the
voluntary or involuntary  conversion of any of the Additional Student Loans into
cash  or  other  liquidated  property,  such as  proceeds  from  the  applicable
Guarantee Agreement). The foregoing sale does not constitute and is not intended
to result in any  assumption by the Eligible  Lender Trustee or the Trust of any
obligation of the Seller or NBD to the borrowers of Additional  Student Loans or
any  other  Person  in  connection  with  the  Additional  Student  Loans or any
agreement or instrument relating to any of them.

           In addition, the undersigned, by execution of this instrument, hereby
endorse the promissory notes evidencing each Additional Student Loan in favor of
the Eligible Lender Trustee on behalf of the Trust, without recourse (subject to
the obligations set forth in the Loan Sale Agreement)  against the  undersigned.
This  endorsement may be effected by attaching a facsimile hereof to each or any
of such promissory notes.

           This  Assignment  is made  pursuant to and upon the  representations,
warranties and agreements on the part of the  undersigned  contained in the Loan
Sale Agreement and is to be governed by the Loan Sale Agreement.

           Capitalized  terms used but not defined herein shall have the meaning
assigned to them in Appendix A to the Administration Agreement,  dated as of May
1, 1998, among the Trust, as Issuer,  the Seller, as Administrator,  and Bankers
Trust Company, as Indenture Trustee,  which also contains rules as to usage that
shall be applicable herein.





                                F-1

<PAGE>


           IN WITNESS  WHEREOF,  the undersigned has caused this Agreement to be
duly executed as of ___________.

                               USA GROUP SECONDARY MARKET
                               SERVICES, INC., as Seller


                               By:
                                    Name:
                                    Title:

                               NBD  BANK,   N.A.,   as  trustee  for  USA  Group
                               Secondary Market Services, Inc.


                               By:
                                    Name:
                                    Title:





                                F-2




                               SERVICING AGREEMENT



                                      among



                          SMS STUDENT LOAN TRUST 1998-A
                                   as Issuer,



                          USA GROUP LOAN SERVICES, INC.
                                  as Servicer,



                    USA GROUP SECONDARY MARKET SERVICES, INC.
                                   as Seller,


                                       and


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



                             Dated as of May 1, 1998







                                 1

<PAGE>



           SERVICING  AGREEMENT dated as of May 1, 1998,  among SMS STUDENT LOAN
TRUST 1998-A, a Delaware trust (the "Issuer"), USA GROUP LOAN SERVICES, INC., as
servicer (the "Servicer"),  USA GROUP SECONDARY MARKET SERVICES, INC., as Seller
(the  "Seller"),  and THE FIRST  NATIONAL  BANK OF CHICAGO,  a national  banking
association,  solely  as  eligible  lender  trustee  and  not in its  individual
capacity (the "Eligible Lender Trustee").

           WHEREAS the Issuer  desires to purchase  from the Seller  (and,  with
respect to legal  title to the  student  loans,  NBD as trustee on behalf of the
Seller) a portfolio  of  federally  reinsured  student  loans  purchased  in the
ordinary course of business by the Seller; and

           WHEREAS the  Eligible  Lender  Trustee is willing to hold legal title
to, and serve as eligible  lender trustee with respect to, such student loans on
behalf of the Issuer; and

           WHEREAS the  Servicer is willing to service  such  student  loans and
undertake certain administrative functions with respect thereto.

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


                                    ARTICLE I

                              Definitions and Usage

           Capitalized terms used but not defined herein are defined in Appendix
A to the  Administration  Agreement,  dated as of May 1, 1998, among the Issuer,
the Seller, as Administrator,  and Bankers Trust Company,  as Indenture Trustee,
which also contains rules as to usage and construction  that shall be applicable
herein.


                                   ARTICLE II

                        Custody of Financed Student Loans

           SECTION  2.01.  Custody  of Student  Loan  Files.  To assure  uniform
quality in servicing  the Financed  Student  Loans and to reduce  administrative
costs,  the Issuer  hereby  revocably  appoints the  Servicer,  and the Servicer
hereby  accepts such  appointment,  to act for the benefit of the Issuer and the
Indenture  Trustee as Custodian of the following  documents or instruments which
are hereby constructively delivered to the





                                 1

<PAGE>



Indenture Trustee, as pledgee of the Issuer (or will be constructively delivered
to the Indenture Trustee, as pledgee of the Issuer, in the case of New Loans and
Serial  Loans,  as of the  applicable  Transfer  Date,  in the case of Qualified
Substitute  Student  Loans,  as of the date of the  relevant  Assignment  to the
Issuer,  in the case of  Consolidation  Loans  originated  during the  Revolving
Period  by the  Eligible  Lender  Trustee  on behalf  of the  Issuer,  as of the
applicable  date of  origination  or in the  case  of  Consolidation  Loans  the
principal  balances  of which are  increased  by the  principal  balances of any
related Add-on  Consolidation  Loans, as of the applicable Add-on  Consolidation
Loan Funding Date) with respect to each Financed Student Loan:

           (a) the  original  fully  executed  copy of the note  evidencing  the
      Financed  Student Loan  (including  the original  loan  application  fully
      executed by the Borrower); and

           (b) any and all other  documents  and  computerized  records that the
      Servicer shall keep on file, in accordance with its customary  procedures,
      relating  to such  Financed  Student  Loan  or any  Obligor  with  respect
      thereto.

           SECTION  2.Duties of  Servicer as  Custodian.  (a)  Safekeeping.  The
Servicer shall maintain custody of the Student Loan Files for the benefit of the
Issuer and the Indenture  Trustee on behalf of the Noteholders,  the Subordinate
Note Insurer and the Swap  Counterparty  and maintain such accurate and complete
accounts,  records and computer systems  pertaining to each Student Loan File as
shall enable the Issuer to comply with the Basic  Documents.  In performing  its
duties as custodian,  the Servicer shall act with  reasonable  care,  using that
degree of skill and attention  that the Servicer  exercises  with respect to the
student loan files  relating to all  comparable  Student Loans that the Servicer
services and shall ensure that it complies with all applicable federal and state
laws,  including the Higher  Education Act, with respect  thereto.  The Servicer
shall  conduct,  or cause to be conducted,  periodic  audits of the Student Loan
Files held by it under this Agreement and of the related  accounts,  records and
computer  systems,  in such a manner as shall enable the Issuer,  the  Indenture
Trustee,  the  Subordinate  Note Insurer or the Swap  Counterparty to verify the
accuracy of the Servicer's record keeping. The Servicer shall promptly report to
the Issuer,  the Indenture  Trustee,  the Subordinate  Note Insurer and the Swap
Counterparty any failure on its part to hold the Student Loan Files and maintain
its accounts,  records and computer systems as herein provided and promptly take
appropriate action to remedy any such failure. Nothing herein shall be deemed to
require an initial  review or any  periodic  review by the Issuer,  the Eligible
Lender Trustee or the Indenture Trustee of the Student Loan Files.





                                 2

<PAGE>



           (b) Maintenance of Records.  The Servicer shall maintain each Student
Loan File at one of the locations  specified in Schedule A to this  Agreement or
at such other office as shall be specified by written notice to the Issuer,  the
Indenture  Trustee,  the Subordinate Note Insurer and the Swap  Counterparty not
later than 90 days after any change in location. Upon reasonable prior notice of
not less than three  Business  Days,  the Servicer  shall make  available to the
Issuer,  the  Indenture  Trustee,  the  Subordinate  Note  Insurer  and the Swap
Counterparty or their respective duly authorized  representatives,  attorneys or
auditors a list of locations of the Student Loan Files and the related accounts,
records and computer systems maintained by the Servicer.

           (c)  Release  of  Documents.  Upon  instruction  from  the  Indenture
Trustee,  the Servicer shall,  as soon as practicable,  release any Student Loan
File to the Indenture Trustee,  the Indenture  Trustee's agent, or the Indenture
Trustee's designee, as the case may be, at such place or places as the Indenture
Trustee may designate.

           SECTION 2.03.  Instructions;  Authority To Act. The Servicer shall be
deemed to have  received  proper  instructions  with respect to the Student Loan
Files upon its receipt of written  instructions  signed by a Responsible Officer
of the Indenture Trustee.

           SECTION 2.04. Custodian's Indemnification.  The Servicer as Custodian
shall pay for any  actual  loss,  liability  or  expense,  including  reasonable
attorneys'  fees,  that may be imposed on,  incurred by or asserted  against the
Issuer,  the Eligible  Lender  Trustee or the Indenture  Trustee or any of their
officers,  directors,  employees  and agents as a result of any  improper act or
omission in any way relating to the  maintenance  and custody by the Servicer as
Custodian  of the Student  Loan Files as required  by this  Agreement  where the
final  determination  that any such  improper  act or omission  by the  Servicer
resulted in such loss, liability or expense is established by a court of law, by
an  arbitrator,  or by way of settlement  agreed to by the  Servicer;  provided,
however,  that the amount of any liability with respect to any Financed  Student
Loan shall not exceed the amount that would have been paid if such  Student Loan
had been  accepted and paid by the related  Guarantor as a claim,  and provided,
further,  that the Servicer  shall not be liable to the Eligible  Lender Trustee
for any portion of any such amount resulting from the willful  misfeasance,  bad
faith or negligence of the Eligible Lender Trustee and the Servicer shall not be
liable to the  Indenture  Trustee for any  portion of any such amount  resulting
from the willful misfeasance,  bad faith or negligence of the Indenture Trustee.
This provision shall not be





                                 3

<PAGE>



construed to limit the  Servicer's  or any other  party's  rights,  obligations,
liabilities,  claims or  defenses  which arise as a matter of law or pursuant to
any other provision of this Agreement.

           SECTION 2.05.  Effective Period and  Termination.  The appointment of
Loan  Services as Custodian  shall  become  effective as of the Closing Date and
shall  continue  in full  force and effect  for so long as Loan  Services  shall
remain  the  Servicer  hereunder.  If all the  rights  and  obligations  of Loan
Services shall have been terminated  under Section 6.01, the appointment of Loan
Services as Custodian shall be terminated  simultaneously with the effectiveness
of such termination.  As soon as practicable on or after any termination of such
appointment  and in any event  within  ninety  (90) days,  Loan  Services  shall
deliver  possession  of the Student Loan Files to the  Indenture  Trustee or the
Indenture  Trustee's agent at such place or places as the Indenture  Trustee may
reasonably designate. Loan Services will continue to hold the Student Loan Files
as agent of the Indenture Trustee until the Student Loan Files are transferred.


                                   ARTICLE III

           Administration and Servicing of Student Loans

           SECTION 3.01.  Duties of Servicer.  The Servicer,  for the benefit of
the Issuer (to the extent provided  herein),  the  Noteholders,  the Subordinate
Note Insurer and the Swap Counterparty,  shall manage,  service,  administer and
make  collections on the Financed Student Loans with reasonable care, using that
degree of skill and attention  that the Servicer  exercises  with respect to all
comparable  Student Loans that it services.  Without  limiting the generality of
the  foregoing  or of any  other  provision  set  forth  in this  Agreement  and
notwithstanding  any other  provision  to the  contrary  set forth  herein,  the
Servicer shall manage, service,  administer and make collections with respect to
the Financed  Student  Loans  (other than  collection  of any  Interest  Subsidy
Payments and Special Allowance Payments,  which the Eligible Lender Trustee will
perform on behalf of the Trust) in accordance  with, and otherwise  comply with,
all  applicable  federal and state laws,  including  any  applicable  standards,
guidelines  and  requirements  of the Higher  Education  Act and the  applicable
Guarantee Agreement, the failure to comply with which would adversely affect the
eligibility of one or more of the Financed Student Loans for federal reinsurance
or Interest Subsidy Payments,  Special Allowance  Payments or Guarantee Payments
or would  have an  adverse  effect  on the  Noteholders,  the  Subordinate  Note
Insurer,  the  Swap  Counterparty  or the  Company.  The  Servicer  also  hereby
acknowledges that its





                                 4

<PAGE>



obligation  to service the Financed  Student  Loans  includes all  Consolidation
Loans originated by the Issuer during the Revolving  Period,  any  Consolidation
Loan supplemented from time to time during and after the Revolving Period by the
addition of the principal balance of any related Add-on  Consolidation Loan, any
Qualified  Substitute  Student Loans conveyed to the Issuer  pursuant to Section
3.02 of the Loan Sale Agreement and those New Loans and Serial Loans conveyed to
the Eligible  Lender  Trustee on behalf of the Trust pursuant to Section 2.02 of
the Loan Sale  Agreement  and the related  Transfer  Agreement,  a copy of which
shall be  delivered  to the  Servicer  by the  Seller  promptly  upon  execution
thereof;  provided,  however,  that any  failure  by the  Seller to so deliver a
Transfer  Agreement  shall not affect the  Servicer's  obligations  hereunder to
service all the Financed Student Loans.

      The  Servicer's  duties  shall  include  collection  and  posting  of  all
payments,  responding to inquiries of borrowers on such Financed  Student Loans,
monitoring   borrowers'  status,   making  required  disclosures  to  borrowers,
investigating delinquencies,  sending payment coupons to borrowers and otherwise
establishing  repayment  terms,  reporting  tax  information  to  borrowers,  if
applicable,  accounting  for  collections  and  furnishing  monthly  and  annual
statements with respect thereto to the Administrator.  Subject to the provisions
of Section 3.02, the Servicer shall follow its customary standards, policies and
procedures in performing its duties as Servicer. Without limiting the generality
of the  foregoing,  the  Servicer is  authorized  and  empowered  to execute and
deliver,  on behalf of itself,  the Issuer,  the Eligible  Lender  Trustee,  the
Indenture Trustee,  the Company and the Noteholders or any of them,  instruments
of satisfaction or  cancellation,  or partial or full release or discharge,  and
all other comparable  instruments,  with respect to such Financed Student Loans;
provided,  however,  that the  Servicer  agrees  that it will not (a) permit any
rescission  or  cancellation  of a Financed  Student Loan except as ordered by a
court of  competent  jurisdiction  or  governmental  authority  or as  otherwise
consented to in writing by the Eligible Lender Trustee and the Indenture Trustee
or (b)  reschedule,  revise,  defer or  otherwise  compromise  with  respect  to
payments due on any  Financed  Student  Loan except  pursuant to any  applicable
Deferral or Forbearance  periods or otherwise in accordance  with all applicable
standards,  guidelines  and  requirements  with respect to the  servicing of the
Financed Student Loans; and provided, further, that the Servicer shall not agree
to any decrease of the interest  rate on, or the principal  amount  payable with
respect to, any Financed Student Loan.

      The Servicer, for the benefit of the Issuer (to the extent
provided herein) and the Indenture Trustee on behalf of the





                                 5

<PAGE>



Noteholders  and the  Subordinate  Note  Insurer,  shall  promptly and routinely
furnish the Eligible Lender Trustee and the Indenture Trustee with copies of all
material  reports,  records,  and other  documents  and data as required by this
Agreement  or as may  otherwise  be required by the Higher  Education  Act.  All
material  correspondence received by the Servicer relating to individual Student
Loans shall be maintained  in microcopy  form or in summary form in an automated
history file  established  by the Servicer.  The Servicer  shall furnish in good
condition  all  forms  and  supplies  as  specified  in this  Agreement  and any
Schedules  hereto.  The Eligible  Lender  Trustee and the Indenture  Trustee may
transmit Financed Student Loan account data to the Servicer on these forms or by
any other mutually  acceptable  means. In performing its duties  hereunder,  the
Servicer  will be  guided  by and  comply  with  the  Higher  Education  Act and
applicable requirements of the related Guarantor. The Servicer agrees to produce
a clear and precise  audit trail for each  Financed  Student  Loan and to comply
with such other reporting,  servicing,  and operating standards as are contained
in this Agreement.

      The Eligible  Lender Trustee on behalf of the Issuer hereby grants a power
of attorney and all necessary  authorization to the Servicer to maintain any and
all collection procedures with respect to the Financed Student Loans,  including
filing,  pursuing and  recovering  claims  against the  Guarantors for Guarantee
Payments and taking any steps to enforce  such  Financed  Student  Loans such as
commencing a legal  proceeding to enforce a Financed Student Loan in the name of
the Issuer, the Eligible Lender Trustee,  the Indenture Trustee,  the Company or
the Noteholders. The Eligible Lender Trustee or the Indenture Trustee shall upon
the written request of the Servicer or the Administrator furnish the Servicer or
the  Administrator  with any  other  powers  of  attorney  and  other  documents
reasonably  necessary or appropriate to enable the Servicer or the Administrator
to carry out their servicing and administrative duties hereunder.

           SECTION 3.02.  Collection of Student Loan Payments.  (a) The Servicer
shall make reasonable efforts (including all efforts that may be specified under
the Higher  Education  Act or any  Guarantee  Agreement) to collect all payments
called for under the terms and  provisions of the Financed  Student Loans as and
when the same shall become due and shall follow such collection procedures as it
follows  with respect to all  comparable  Student  Loans that it  services.  The
Servicer shall allocate  collections  with respect to the Financed Student Loans
between  principal and interest in accordance  with the terms of each such loan.
The Servicer may in its  discretion  waive any late payment  charge or any other
fees that may be  collected  in the  ordinary  course of  servicing  a  Financed
Student Loan.






                                 6

<PAGE>



           (b) The Servicer shall make reasonable  efforts to claim,  pursue and
collect all  Guarantee  Payments from the  Guarantors  pursuant to the Guarantee
Agreements  with  respect to any of the Financed  Student  Loans as and when the
same shall become due and payable,  shall comply with the Higher  Education  Act
and all other applicable laws and agreements with respect to claiming,  pursuing
and  collecting  such payments and shall follow such practices and procedures as
it follows with respect to all comparable guarantee agreements and student loans
that it services. In connection therewith, the Servicer is hereby authorized and
empowered to convey to the related  Guarantor  the note and the related  Student
Loan File representing any Financed Student Loan in connection with submitting a
claim to the applicable Guarantor for a Guarantee Payment in accordance with the
terms of the applicable Guarantee Agreement.

           (c) The Eligible  Lender  Trustee  shall,  with the assistance of the
Servicer as set forth below and on behalf of the Issuer, make reasonable efforts
to claim, pursue and collect all Interest Subsidy Payments and Special Allowance
Payments from the Department  with respect to any of the Financed  Student Loans
as and when  the same  shall  become  due and  payable,  shall  comply  with all
applicable laws and agreements with respect to claiming, pursuing and collecting
such  payments and shall follow such  practices  and  procedures as the Servicer
follows with respect to Student  Loans  serviced by it. All amounts so collected
by the Eligible  Lender  Trustee with  respect to Financed  Student  Loans shall
constitute  Monthly Available Funds for the applicable Monthly Collection Period
and Available Funds for the applicable Collection Period, and shall be deposited
into the  Collection  Account in  accordance  with Section  4.01.  In connection
therewith,  the Servicer  shall prepare and file with the Department on a timely
basis all claims forms and other documents and filings  necessary or appropriate
in  connection  with the  claiming  of  Interest  Subsidy  Payments  and Special
Allowance  Payments on behalf of the Eligible Lender Trustee and shall otherwise
assist the Eligible  Lender  Trustee in pursuing and  collecting  such  Interest
Subsidy  Payments  and  Special  Allowance  Payments  from the  Department.  The
Eligible Lender Trustee shall upon the written  request of the Servicer  furnish
the Servicer with any power of attorney and other documents reasonably necessary
or  appropriate to enable the Servicer to prepare and file such claims forms and
other documents and filings.

      The  Eligible  Lender  Trustee  may permit  trusts,  other than the Trust,
established  by the Seller to  securitize  student  loans to use the  Department
lender  identification  number  applicable  to the  Trust.  In such  event,  the
Eligible  Lender  Trustee may claim and collect  Interest  Subsidy  Payments and
Special  Allowance  Payments with respect to Financed Student Loans in the Trust
and





                                 7

<PAGE>



student  loans in such other  trusts  using such  common  lender  identification
number.  Notwithstanding  anything  herein  or in  the  Basic  Documents  to the
contrary, any amounts assessed against payments (including,  but not limited to,
Interest  Subsidy  Payments  and  Special  Allowance   Payments)  due  from  the
Department  to any such other  trust  using such  common  lender  identification
number as a result of amounts  (including,  but not  limited  to,  Consolidation
Fees)  owing to the  Department  from the Trust will be deemed for all  purposes
hereof and of the Basic Documents (including for purposes of determining amounts
paid by the  Department  with respect to the student loans in the Trust and such
other  trust) to have been  assessed  against the Trust and shall be deducted by
the  Eligible  Lender  Trustee or the Servicer and paid to such other trust from
any  collections  made by them which would  otherwise  have been  payable to the
Collection  Account for the Trust.  If so specified in the  servicing  agreement
applicable to any such other trust,  any amounts  assessed  against payments due
from the  Department to the Trust as a result of amounts owing to the Department
from such other  trust using such common  lender  identification  number will be
deemed to have been  assessed  against  such other trust and will be deducted by
the Eligible  Lender Trustee or the Servicer from any  collections  made by them
which would otherwise be payable to the collection  account for such other trust
and paid to the Trust.

           SECTION 3.03.  Realization upon Student Loans. For the benefit of the
Issuer,  the Servicer shall use reasonable efforts consistent with its customary
servicing  practices  and  procedures  and  including  all  efforts  that may be
specified under the Higher Education Act or the applicable  Guarantee  Agreement
in its servicing of any delinquent Financed Student Loans.

           SECTION 3.04.  No Impairment.  The Servicer shall not
impair the rights of the Issuer, the Eligible Lender Trustee, the
Indenture Trustee, the Company, the Noteholders, the Subordinate
Note Insurer or the Swap Counterparty in the Financed Student
Loans.

           SECTION 3.05. Purchase of Student Loans; Reimbursement.  (a) Upon the
discovery by the Servicer, the Eligible Lender Trustee, the Indenture Trustee or
the Seller of any breach  pursuant to Sections 3.01,  3.02, 3.03 or 3.04 hereof,
the party discovering the breach shall give prompt written notice to the others.
If the breach is not cured  within  sixty (60) days after the  Servicer  becomes
aware or receives  written  notice  (whichever  is earlier) of such breach,  the
Servicer shall purchase or arrange for the purchase of any Student Loan in which
the  interests  of the  Noteholders,  the Issuer,  the  Indenture  Trustee,  the
Eligible Lender Trustee,  the Subordinate Note Insurer or the Swap  Counterparty
are materially and adversely





                                 8

<PAGE>



affected  by such breach as of the first day  succeeding  the end of such 60-day
period that is the last day of a Monthly  Collection Period (it being understood
that any such breach that does not affect the related Guarantor's  obligation to
guarantee payment of such Student Loan will not be considered to have a material
adverse effect for this purpose and it being further understood that any dispute
as to whether such  Guarantor's  obligation has been so affected so as to create
such a material adverse effect, shall be resolved,  for so long as the Notes are
Outstanding, by the Indenture Trustee, whose determination shall be dispositive,
and after the Notes are no longer  Outstanding,  by the Eligible Lender Trustee,
whose determination shall then be dispositive);  provided,  however, that during
each 12-month  period  following the Cutoff Date or an anniversary of the Cutoff
Date (each, a "Servicer  Liability  Period"),  the Servicer will be obligated to
purchase  Student Loans only to the extent its total  liability  incurred during
the then current  Servicer  Liability  Period for such  purchases  and any other
liabilities  under this  Agreement  exceeds an amount (the  "Servicer  Liability
Limit") equal to 0.15% of the principal  balances of the Financed  Student Loans
outstanding as of the Cutoff Date or, after the first  anniversary of the Cutoff
Date, as of the preceding July 31.

           (b)  In  consideration  of the  purchase  of any  such  Student  Loan
pursuant to this Section 3.05, the Servicer shall remit, in the manner specified
in  Section  4.01,  the  Purchase  Amount  and the  Issuer  shall  execute  such
assignments and other documents reasonably requested by the Servicer in order to
effect the  transfer  of such  Student  Loan to the  Servicer  or its  designee;
provided,  however,  that the Servicer's total liability for losses for rejected
claims by the  Guarantors  for any  Financed  Student  Loan  based on any breach
pursuant to Sections 3.01, 3.02, 3.03 or 3.04 hereof will not exceed that amount
which the related  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.  Subject to Section 5.02,  the exclusive  remedy of the
Noteholders,  the Issuer, the Indenture Trustee, and the Eligible Lender Trustee
and the  entire  liability  of  Servicer  for such a breach  shall be limited to
requiring  the  Servicer to purchase  Financed  Student  Loans  pursuant to this
Section 3.05.

           SECTION  3.06.  Servicing  Fee. The  Servicing  Fee for each calendar
month (the  "Servicing  Fee") shall be equal to the lesser of (a) one-twelfth of
1.0% (of 0.50% with respect to any calendar  month  beginning with July 2008) of
the aggregate principal balances of the Financed Student Loans outstanding 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





                                 9

<PAGE>



preceding  calendar  month which was an  In-School  Loan on such date or, if the
average  principal  balance of the In-School Loans as of such date was $2,500 or
less,  $1.50 per Borrower  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  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
Borrower 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 Borrower Account  processing,  resulted in a demand letter being sent
to the borrower), in each case as required by the claims processing requirements
of the Guarantor,  (vi) a fee of $.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
outstanding  principal  balance of the Financed Student Loans as of the last day
of the preceding  calendar month and (B) .05%, which fee will be payable so long
as 34 C.F.R.  ss. 682.413 or any successor  section remains 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. 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  Loans  and  the  Grace,  Repayment,   Deferral  and
Forbearance  Loans,  respectively,  as of the last day of the preceding calendar
month, as follows:






                                10

<PAGE>




Average Principal   In-School     Average Principal                 e
    Balance         Percentage        Balance         GRDF Percentag
- ----------------    ---------     ----------------    -------------

$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 Monthly  Available Funds in the case
of each Monthly  Payment  Date that is not a Quarterly  Payment Date (and out of
Available  Funds in the case of each  Quarterly  Payment  Date) and  amounts  on
deposit in the Reserve  Account on such  Monthly  Payment Date  (including  each
Quarterly  Payment  Date) as provided in Sections  2(d)(iv)(A),  2(d)(v)(A)  and
2(e)(iv)(A) of the Administration Agreement. 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  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  Quarterly  Payment  Date (or if such
Monthly Payment Date is also a Quarterly Payment Date, on such Quarterly Payment
Date) from any remaining  Reserve Account Excess as provided in Section 2(e)(ii)
of the Administration  Agreement.  To the extent such remaining  Available Funds
are  insufficient to pay the Servicing Fee Shortfall on any  Distribution  Date,
the Seller shall be required to pay any unpaid Servicing Fee Shortfall  directly
to the Servicer out of its own funds.  The Servicer will be obligated to perform
its servicing  obligations  whether or not it receives any amounts in respect of
Servicing Fee Shortfalls.

           SECTION 3.07.  Servicer's  Report.  On or before the fifteenth day of
each month (or, if any such day is not a Business  Day,  on the next  succeeding
Business  Day),  the Servicer  shall deliver to the  Administrator  a servicer's
report with respect to the preceding  calendar month  containing all information
necessary  for the  Administrator  to prepare the  Administrator's  Certificate,
referred to in Section 2(b)(ii) of





                                11

<PAGE>



the Administration Agreement, covering such preceding calendar
month.

           SECTION 3.08.  Annual Statement as to Compliance;  Notice of Default.
(a) The Servicer  shall deliver to the Eligible  Lender  Trustee,  the Indenture
Trustee,  the Subordinate Note Insurer and the Swap Counterparty (with a copy to
the Seller),  on or before April 30 of each year  beginning  April 30, 1998,  an
Officers' Certificate of the Servicer,  dated as of December 31 of the preceding
year,  stating that (i) a review of the  activities  of the Servicer  during the
preceding 12-month period (or, in the case of the first such certificate, during
the period from the Closing Date to December 31, 1998 or, as specified below, to
September 30, 1998) and of its  performance  has been made under such  officers'
supervision  and (ii) to the  best of such  officers'  knowledge,  based on such
review,  the Servicer has fulfilled all its obligations  under this Agreement in
all  material  respects  throughout  such year (or in the case of the first such
Officers'  Certificate,  such shorter period) or, if there has been a default in
the  fulfillment of any such  obligation,  specifying each such default known to
such officers and the nature and status thereof; provided, however, that, at the
option  of the  Servicer,  the  Servicer  may date the  initial  such  Officers'
Certificate  as of September  30, 1998,  and, in such case,  shall  deliver such
Officer's  Certificate  on or before  December  31,  1998 and  thereafter  shall
deliver such Officer's Certificate,  dated as of September 30 of each succeeding
year, on or before December 31 of such year. The Indenture  Trustee shall send a
copy of each such  Officers'  Certificate  and each  report  referred to in this
Section 3.08 to the Rating Agencies.  A copy of each such Officers'  Certificate
and  each  report  referred  to in this  Section  3.08  may be  obtained  by any
Noteholder or Note Owner by a request in writing to the Eligible  Lender Trustee
addressed to its Corporate Trust Office,  together with evidence satisfactory to
the Eligible  Lender  Trustee that such Person is one of the foregoing  parties.
Upon the telephone request of the Eligible Lender Trustee, the Indenture Trustee
will promptly  furnish the Eligible  Lender  Trustee a list of Noteholders as of
the date specified by the Eligible Lender Trustee.

           (b) The Servicer shall deliver to the Eligible  Lender  Trustee,  the
Indenture  Trustee,   the  Seller,  the  Subordinate  Note  Insurer,   the  Swap
Counterparty and the Rating Agencies,  promptly after having obtained  knowledge
thereof,  but in no event  later than five  Business  Days  thereafter,  written
notice in an Officers'  Certificate  of the Servicer of any event which with the
giving of notice or lapse of time,  or both,  would  become a  Servicer  Default
under Section 6.01 or would cause the Servicer to fail to meet any Rating Agency
Condition.






                                12

<PAGE>



           SECTION  3.09.  Annual  Independent   Certified  Public  Accountants'
Report.  The  Servicer  shall  cause  a firm  of  independent  certified  public
accountants, which may also render other services to the Servicer, the Seller or
their  Affiliates,  to deliver to the Eligible  Lender  Trustee,  the  Indenture
Trustee,  the Subordinate Note Insurer and the Swap Counterparty (with a copy to
the Seller)  within 180 days of the end of the  Servicer's  regular  fiscal-year
ended  September  30  or  calendar-year  audit  period,  an  audit  report  that
encompasses the Servicer's portion of the annual Lender Audit (as defined in the
Higher Education Act), or any successor  thereto,  as required of a lender under
the Higher  Education  Act, for the preceding year (or, in the case of the first
such report, during the period from the Closing Date to December 31, 1998 or, as
the case may be, to September 30, 1998). The Indenture Trustee shall send a copy
of each such report to the Rating Agencies and the Subordinate Note Insurer.

           Such report will also  indicate that the firm is  independent  of the
Servicer within the meaning of the Code of  Professional  Ethics of the American
Institute of Certified Public
Accountants.

           SECTION  3.10.  Access  to  Certain   Documentation  and  Information
Regarding  Financed  Student  Loans.  Upon at least three  Business  Days' prior
notice,  the Servicer shall provide the  Noteholders  access to the Student Loan
Files in such  cases  where the  Noteholders  shall be  required  by  applicable
statutes  or  regulations  to review  such  documentation,  as  demonstrated  by
evidence  satisfactory to the Servicer in its reasonable judgment.  Access shall
be afforded  without  charge,  but only upon  reasonable  request and during the
normal business hours at the respective offices of the Servicer. Nothing in this
Section shall affect the  obligation  of the Servicer to observe any  applicable
law prohibiting disclosure of information regarding the Obligors and the failure
of the Servicer to provide access to information as a result of such  obligation
shall not constitute a breach of this Section.

           SECTION 3.11.  Servicer  Expenses.  The Servicer shall be required to
pay all expenses  incurred by it in connection  with its  activities  hereunder,
including fees and  disbursements of independent  accountants,  taxes imposed on
the Servicer, and expenses incurred in connection with distributions and reports
to the Administrator or the Noteholders, as the case may be.

           SECTION 3.12.  Appointment  of  Subservicer.  The Servicer may at any
time appoint a subservicer  to perform all or any portion of its  obligations as
Servicer hereunder;  provided,  however,  that the Rating Agency Condition shall
have been satisfied in connection therewith; and provided, further, that





                                13

<PAGE>



the Servicer  shall remain  obligated and be liable to the Issuer,  the Eligible
Lender Trustee,  the Indenture  Trustee,  the  Subordinate  Note Insurer and the
Noteholders for the servicing and administering of the Financed Student Loans in
accordance with the provisions hereof without  diminution of such obligation and
liability  by  virtue of the  appointment  of such  subservicer  and to the same
extent and under the same terms and  conditions  as if the  Servicer  alone were
servicing and administering the Financed Student Loans. The fees and expenses of
the subservicer shall be as agreed between the Servicer and its subservicer from
time to time and none of the Issuer, the Eligible Lender Trustee,  the Indenture
Trustee,  the  Subordinate  Note  Insurer  or the  Noteholders  shall  have  any
responsibility therefor.


                                   ARTICLE IV

               Deposits into the Collection Account

           SECTION 4.01. Deposits into the Collection Account.  (a) The Servicer
shall deposit into the  Collection  Account (in the case of clauses (i) and (ii)
within two Business Days of receipt of freely available funds therefor):

           (i) all  identifiable  payments  received  by the  Servicer  by or on
      behalf of Obligors on the Financed Student Loans,  including any Guarantee
      Payments with respect to the Financed Student Loans;

          (ii)  all Liquidation Proceeds on the Financed Student
      Loans;

         (iii) with respect to Purchased  Student Loans, the aggregate  Purchase
      Amounts,  when such  amounts are due, as provided in Section  3.05 hereof;
      and

          (iv) all other amounts  required to be deposited  into the  Collection
      Account by the Servicer pursuant to the terms hereof.

           (b) The Eligible  Lender  Trustee shall  deposit into the  Collection
Account within two Business Days of the receipt thereof, the aggregate amount of
Interest Subsidy  Payments and Special  Allowance  Payments  received by it with
respect to the Financed Student Loans.

           (c) The  Seller  shall  deposit  into  the  Collection  Account,  the
aggregate  Purchase Amount with respect to Purchased Student Loans and all other
amounts to be paid by the Seller  under  Section  3.02 and 5.01 of the Loan Sale
Agreement when such





                                14

<PAGE>



amounts are due, as provided in Section 3.03 of the Loan Sale
Agreement.

           (d)  The  Indenture   Trustee,   at  the  written  direction  of  the
Administrator,  shall  withdraw  from the  Collateral  Reinvestment  Account and
deposit  into the  Collection  Account  on each  Determination  Date  during the
Revolving  Period,  an amount equal to the  Capitalized  Interest Amount for the
preceding  Collection  Period, as provided in Section 2(f) of the Administration
Agreement.

           (e)  The  Indenture   Trustee,   at  the  written  direction  of  the
Administrator,  shall  withdraw  from the  Collateral  Reinvestment  Account and
deposit  into the  Collection  Account on any date during the  Revolving  Period
specified by the Administrator,  such amounts as the Administrator may determine
are  needed to make  required  distributions  from  Monthly  Available  Funds or
Available Funds, as the case may be, on Monthly Payment Dates.


                                    ARTICLE V

                                  The Servicer

           SECTION 5.01.  Representations  of Servicer.  The Servicer  makes the
following  representations  on which the  Issuer  is  deemed  to have  relied in
acquiring  (through the Eligible Lender Trustee) the Financed  Student Loans and
appointing the Servicer as servicer hereunder.  The representations  speak as of
the execution  and delivery of this  Agreement and as of the Closing Date in the
case of the Initial  Financed  Student Loans,  and will be deemed to speak as of
the applicable  Transfer Date, in the case of New Loans and Serial Loans,  as of
the date of the  relevant  Assignment  in the case of any  Qualified  Substitute
Student Loan,  as of the date of  origination  in the case of any  Consolidation
Loan added to the Trust  during the  Revolving  Period and as of the  applicable
Add-on Consolidation Loan Funding Date in the case of any Consolidation Loan the
principal  balance of which has been  increased  by the  principal  balance of a
related  Add-on  Consolidation  Loan,  but shall survive the sale,  transfer and
assignment  of the  Financed  Student  Loans to the Eligible  Lender  Trustee on
behalf of the Issuer (and the origination of such  Consolidation  Loans) and the
pledge thereof to the Indenture Trustee pursuant to the Indenture.

           (a)  Organization  and Good Standing.  The Servicer is duly organized
      and validly  existing as a corporation  in good standing under the laws of
      the State of Delaware,  with the power and authority to own its properties
      and to conduct its





                                15

<PAGE>



      business  as such  properties  are  currently  owned and such  business is
      currently  conducted,  and has the legal  right to  service  the  Financed
      Student Loans.

           (b)  Power  and  Authority  of the  Servicer.  The  Servicer  has the
      corporate power and authority to execute and deliver this Agreement and to
      carry out its terms,  and the execution,  delivery and performance of this
      Agreement  have been duly  authorized  by the  Servicer  by all  necessary
      corporate action.

           (c) Binding Obligation. This Agreement constitutes a legal, valid and
      binding  obligation of the Servicer,  enforceable  in accordance  with its
      terms, subject to applicable  bankruptcy,  insolvency,  reorganization and
      similar  laws  relating  to  creditors'  rights  generally  and subject to
      general principles of equity.

           (d) No Violation.  The consummation of the transactions  contemplated
      by this  Agreement and the  fulfillment  of the terms hereof or thereof do
      not conflict with, result in any breach of any of the terms and provisions
      of,  or  constitute  (with or  without  notice or lapse of time or both) a
      default  under,  the  certificate  of  incorporation  or  by-laws  of  the
      Servicer,  or any  indenture,  agreement or other  instrument to which the
      Servicer  is a party  or by which it shall  be  bound;  or  result  in the
      creation or imposition of any Lien upon any of its properties  pursuant to
      the terms of any such indenture, agreement or other instrument; or violate
      any  law  or,  to the  knowledge  of the  Servicer,  any  order,  rule  or
      regulation  applicable  to the  Servicer of any court or of any federal or
      state  regulatory  body,   administrative  agency  or  other  governmental
      instrumentality  having  jurisdiction over the Servicer or its properties.
      Performance  by the Servicer of its  servicing  duties with respect to the
      Financed  Student Loans,  and compliance by the Servicer with the terms of
      this Agreement,  will not result in the loss of any Guarantee  Payments by
      the Trust or any reinsurance payments with respect to any Financed Student
      Loan by the applicable Guarantor.

           (e) No  Proceedings.  There  are  no  proceedings  or  investigations
      pending against the Servicer or, to its best knowledge, threatened against
      the Servicer,  before any court, regulatory body, administrative agency or
      other governmental  instrumentality  having jurisdiction over the Servicer
      or its  properties:  (i) asserting the invalidity of this Agreement or any
      of the other  Basic  Documents  to which  the  Servicer  is a party,  (ii)
      seeking to prevent the





                                16

<PAGE>



      issuance  of the  Notes  or the  consummation  of any of the  transactions
      contemplated by this Agreement, or any of the other Basic Documents, (iii)
      seeking any  determination  or ruling that could reasonably be expected to
      have a material and adverse  effect on the  performance by the Servicer of
      its  obligations  under,  or  the  validity  or  enforceability  of,  this
      Agreement,  any of the other Basic  Documents or the Notes or (iv) seeking
      to affect  adversely  the federal or state  income tax  attributes  of the
      Issuer or the Notes.

           (f) All Consents. All authorizations,  consents,  licenses, orders or
      approvals of or registrations or declarations  with any court,  regulatory
      body,  administrative agency or other government  instrumentality required
      to be obtained,  effected or given by the Servicer in connection  with the
      execution  and  delivery  by  the  Servicer  of  this  Agreement  and  the
      performance by the Servicer of its duties  contemplated  by this Agreement
      have in each case been duly  obtained,  effected  or given and are in full
      force and effect.

           SECTION 5.02.  Indemnities of Servicer.  (a)  The
Servicer shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Servicer
under this Agreement.

           The Servicer shall pay for any loss, liability or expense,  including
reasonable  attorneys'  fees,  that may be imposed  on,  incurred by or asserted
against the Issuer,  the Eligible Lender  Trustee,  the Indenture  Trustee,  the
Seller, the Administrator or the Noteholders or any of the officers,  directors,
employees and agents of the Issuer,  the Eligible Lender Trustee,  the Indenture
Trustee, the Administrator or the Seller to the extent that such loss, liability
or  expense  arose out of, or was  imposed  upon any such  Person  through,  the
negligence,  willful misfeasance or bad faith of the Servicer in the performance
of its  obligations and duties under this Agreement or by reason of the reckless
disregard of its obligations  and duties under this  Agreement,  where the final
determination  that any such loss,  liability  or  expense  arose out of, or was
imposed upon any such Person through, any such negligence,  willful misfeasance,
bad faith or  recklessness on the part of the Servicer is established by a court
of law, by an  arbitrator  or by way of  settlement  agreed to by the  Servicer;
provided,  however,  that the Servicer's  obligation  arising under this Section
5.02  shall  apply only to the extent  that the sum of such  obligation  and any
other  liabilities  of the Servicer  under this  Agreement  exceeds the Servicer
Liability Limit for any Servicer  Liability Period (as such terms are defined in
Section 3.05). Notwithstanding the foregoing, if the Servicer is





                                17

<PAGE>



rendered  unable,  in whole or in part,  by a force  outside  the control of the
parties hereto (including acts of God, acts of war, fires, earthquakes and other
disasters) to satisfy its obligations  under this Agreement,  the Servicer shall
not be deemed to have  breached  any such  obligation  upon  delivery of written
notice of such event to the other  parties  hereto,  for so long as the Servicer
remains unable to perform such obligation as a result of such event.

           For purposes of this Section,  in the event of the termination of the
rights and obligations of Loan Services as Servicer pursuant to Section 6.01, or
a resignation by such Servicer  pursuant to this Agreement,  such Servicer shall
be  deemed  to be the  Servicer  pending  appointment  of a  successor  Servicer
pursuant to Section 6.02.

           Liability  of the  Servicer  under this  Section  shall  survive  the
resignation or removal of the Eligible  Lender Trustee or the Indenture  Trustee
or the  termination  of this  Agreement  and shall include  reasonable  fees and
expenses of counsel and expenses of litigation.  If the Servicer shall have made
any indemnity payments pursuant to this Agreement and the Person to or on behalf
of whom such  payments  are made  thereafter  collects  any of such amounts from
others,  such Person shall promptly repay such amounts to the Servicer,  without
interest.

           (b) Except with respect to liabilities relating to rejected claims by
the  Guarantors,  the Seller  agrees to indemnify and hold harmless the Servicer
from any  liability  incurred by the Servicer  under  subsection  (a) above as a
result of the Servicer's ordinary negligence.

           SECTION  5.03.  Merger  or  Consolidation  of, or  Assumption  of the
Obligations of,  Servicer.  The Servicer hereby agrees that, upon (a) any merger
or  consolidation  of the  Servicer  into  another  Person,  (b) any  merger  or
consolidation  to which the Servicer shall be a party  resulting in the creation
of another  Person or (c) any Person  succeeding to the properties and assets of
the Servicer  substantially as a whole, the Servicer shall (i) cause such Person
(if other than the  Servicer) to execute an agreement of  assumption  to perform
every obligation of the Servicer hereunder,  (ii) deliver to the Eligible Lender
Trustee,  the  Indenture  Trustee,  the  Subordinate  Note  Insurer and the Swap
Counterparty  an  Officers'  Certificate  and an Opinion of Counsel each stating
that such  consolidation,  merger or succession and such agreement of assumption
comply with this Section and that all conditions  precedent provided for in this
Agreement  relating to such transaction have been complied with, (iii) cause the
Rating Agency Condition to have been satisfied with respect to such transaction,
(iv) cure any existing Servicer Default or any





                                18

<PAGE>



continuing  event which,  after notice or lapse of time or both,  would become a
Servicer  Default  and (v)  provide the  Subordinate  Note  Insurer and the Swap
Counterparty  10 Business Days' prior written  notice.  Upon compliance with the
foregoing requirements, such Person shall be the successor to the Servicer under
this  Agreement  without  further  act on the part of any of the parties to this
Agreement.  Notwithstanding  anything  herein to the contrary,  compliance  with
clauses  (i),  (ii),  (iii),  (iv)  and (v)  above  shall be  conditions  to the
consummation  of any of the  transactions  referred to in clause (a), (b) or (c)
above.

           SECTION 5.04. Limitation on Liability of Servicer and Others. Neither
the  Servicer  nor any of the  directors,  officers,  employees or agents of the
Servicer shall be under any liability to the Issuer or the  Noteholders,  except
as provided under this  Agreement,  for any action taken or for refraining  from
the taking of any action  pursuant to this  Agreement or for errors in judgment;
provided,  however,  that this  provision  shall not protect the Servicer or any
such Person against any liability  that would  otherwise be imposed by reason of
willful misfeasance,  bad faith or negligence in the performance of duties or by
reason of reckless disregard of obligations and duties under this Agreement. The
Servicer and any director,  officer,  employee or agent of the Servicer may rely
in good faith on any  document of any kind prima  facie  properly  executed  and
submitted by any person respecting any matters arising under this Agreement.

           Except as provided in this Agreement, the Servicer shall not be under
any obligation to appear in, prosecute or defend any legal action that shall not
be incidental to its duties to service the Student Loans in accordance with this
Agreement  and that in its opinion  may involve it in any expense or  liability;
provided, however, that the Servicer may undertake any reasonable action that it
may deem necessary or desirable in respect of this Agreement and the other Basic
Documents  and the rights and duties of the  parties to this  Agreement  and the
other Basic Documents and the interests of the Noteholders under the Indenture.

           SECTION 5.05. Loan Services Not to Resign as Servicer. Subject to the
provisions of Section 5.03,  Loan Services shall not resign from the obligations
and duties hereby  imposed on it as Servicer  under this  Agreement  except upon
determination  that the  performance of its duties under this Agreement shall no
longer be permissible  under  applicable law.  Notice of any such  determination
permitting  the  resignation  of Loan  Services  shall  be  communicated  to the
Eligible  Lender  Trustee,  the  Indenture  Trustee,  the Rating  Agencies,  the
Subordinate Note Insurer and the Swap  Counterparty at the earliest  practicable
time (and, if such communication is not in writing, shall be confirmed in





                                19

<PAGE>



writing at the earliest  practicable time) and any such  determination  shall be
evidenced  by an Opinion of Counsel to such  effect  delivered  to the  Eligible
Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and the Swap
Counterparty   concurrently   with  or  promptly  after  such  notice.  No  such
resignation  shall become  effective until the Indenture  Trustee or a Successor
Servicer  acceptable  to the  Subordinate  Note  Insurer  shall have assumed the
responsibilities  and  obligations  of Loan Services in accordance  with Section
6.02.


                                   ARTICLE VI

                                     Default

           SECTION 6.01.  Servicer Default.  If any one of the
following events (each, a "Servicer Default") shall occur and be
continuing:

           (a) any failure by the Servicer to deliver to the  Indenture  Trustee
      for deposit in any of the Trust Accounts any payment required by the Basic
      Documents,  which failure  continues  unremedied  for three  Business Days
      after written  notice of such failure is received by the Servicer from the
      Eligible Lender Trustee,  the Indenture  Trustee or the  Administrator  or
      after discovery of such failure by an officer of the Servicer; or

           (b) any failure by the Servicer  duly to observe or to perform in any
      material  respect any other  covenants or  agreements  of the Servicer set
      forth in this Agreement or any other Basic  Document,  which failure shall
      (i)  materially  and  adversely  affect  the  rights of  Noteholders,  the
      Subordinate  Note  Insurer  or the Swap  Counterparty  and  (ii)  continue
      unremedied for a period of thirty (30) days after the date of discovery of
      such failure by an officer of the Servicer or on which  written  notice of
      such failure, requiring the same to be remedied, shall have been given (A)
      to the Servicer,  by the Indenture Trustee, the Eligible Lender Trustee or
      (B) to the Servicer,  the Indenture  Trustee,  the  Administrator  and the
      Eligible Lender Trustee by Noteholders  representing  not less than 25% of
      the Outstanding Amount of the Notes; or

           (c) any  limitation,  suspension or  termination by the Department of
      the Servicer's  eligibility to service Student Loans which  materially and
      adversely affects its ability to service the Financed Student Loans; or






                                20

<PAGE>



           (d) an Insolvency Event occurs with respect to the Servicer;

then, and in each and every case, so long as the Servicer Default shall not have
been remedied,  either the Indenture  Trustee (with the prior written consent of
the Subordinate  Note Insurer) or the  Noteholders of Notes  evidencing not less
than 75% of the Outstanding  Amount of the Notes (with the prior written consent
of the Subordinate Note Insurer) by notice then given in writing to the Servicer
(and to the Indenture  Trustee and the Eligible  Lender  Trustee if given by the
Noteholders)  may  terminate  all the rights  and  obligations  (other  than the
obligations  set forth in Section  5.02) of the Servicer  under this  Agreement;
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.  On or after the receipt by the Servicer of
such  written  notice,  all  authority  and  power of the  Servicer  under  this
Agreement,  whether with respect to the Notes,  the  Financed  Student  Loans or
otherwise, shall, without further action, pass to and be vested in the Indenture
Trustee or such successor Servicer  (acceptable to the Subordinate Note Insurer)
as may be appointed under Section 6.02; and, without  limitation,  the Indenture
Trustee and the Eligible  Lender Trustee are hereby  authorized and empowered to
execute  and  deliver,  for  the  benefit  of  the  predecessor   Servicer,   as
attorney-in-fact or otherwise, any and all documents and other instruments,  and
to do or accomplish all other acts or things  necessary or appropriate to effect
the purposes of such notice of termination, whether to complete the transfer and
endorsement of the Financed Student Loans and related  documents,  or otherwise.
The  predecessor  Servicer  shall  cooperate  with the successor  Servicer,  the
Indenture Trustee,  the Eligible Lender Trustee and the Subordinate Note Insurer
in  effecting  the  termination  of  the  responsibilities  and  rights  of  the
predecessor  Servicer  under  this  Agreement,  including  the  transfer  to the
successor  Servicer for  administration  by it of all cash amounts that shall at
the time be held by the predecessor Servicer for deposit, or shall thereafter be
received by it with respect to a Financed Student Loan. All reasonable costs and
expenses  (including  attorneys' fees) incurred in connection with  transferring
the Student Loan Files to the successor Servicer and amending this Agreement and
any other Basic  Documents to reflect such  succession  as Servicer  pursuant to
this Section  shall be paid by the  predecessor  Servicer upon  presentation  of
reasonable  documentation of such costs and expenses.  Upon receipt of notice of
the  occurrence of a Servicer  Default,  the Eligible  Lender Trustee shall give
notice thereof to the Rating Agencies.

           SECTION 6.02.  Appointment of Successor.  (a)  Upon
receipt by the Servicer of notice of termination pursuant to





                                21

<PAGE>



Section 6.01, or the resignation by the Servicer in accordance with the terms of
this Agreement, the predecessor Servicer shall continue to perform its functions
as Servicer under this  Agreement,  in the case of  termination,  only until the
date specified in such termination  notice or, if no such date is specified in a
notice  of  termination,   until  the  successor  Servicer   acceptable  to  the
Subordinate Note Insurer shall have accepted and assumed the responsibilities of
the Servicer  hereunder and, in the case of resignation,  until the later of (x)
the date 120 days from the  delivery to the  Eligible  Lender  Trustee,  and the
Indenture  Trustee and the  Subordinate  Note Insurer of written  notice of such
resignation  (or written  confirmation  of such notice) in  accordance  with the
terms of this  Agreement  and (y) the date upon which the  predecessor  Servicer
shall become unable to act as Servicer as specified in the notice of resignation
and accompanying  Opinion of Counsel. In the event of the termination  hereunder
of the Servicer, the Issuer shall appoint a successor Servicer acceptable to the
Indenture Trustee and the Subordinate Note Insurer,  and the successor  Servicer
shall accept its  appointment by a written  assumption in form acceptable to the
Indenture  Trustee,  the Administrator and the Subordinate Note Insurer.  In the
event that a  successor  Servicer  has not been  appointed  at the time when the
predecessor  Servicer  has ceased to act as  Servicer  in  accordance  with this
Section,  the Indenture  Trustee without further action shall  automatically  be
appointed the successor  Servicer and the Indenture Trustee shall be entitled to
the Servicing Fee. Notwithstanding the above, the Indenture Trustee shall, if it
shall be unwilling or legally unable so to act,  appoint (with the prior written
consent of the  Subordinate  Note  Insurer)  or  petition  a court of  competent
jurisdiction  to  appoint,  any  established   institution  (acceptable  to  the
Subordinate  Note  Insurer)  the regular  business  of which  shall  include the
servicing  of  student  loans,  as the  successor  to the  Servicer  under  this
Agreement;  provided, however, that such right to appoint or to petition for the
appointment  of any  such  successor  Servicer  shall in no  event  relieve  the
Indenture  Trustee from any obligations  otherwise imposed on it under the Basic
Documents until such successor has in fact assumed such appointment.

           (b) Upon appointment, the successor Servicer (including the Indenture
Trustee acting as successor  Servicer) shall be the successor in all respects to
the  predecessor  Servicer  and shall be  subject  to all the  responsibilities,
duties and liabilities placed on the predecessor  Servicer that arise thereafter
or are related  thereto  and shall be  entitled  to an amount  agreed to by such
successor  Servicer  (which  shall not  exceed  the  Servicing  Fee,  unless the
Subordinate  Note Insurer  shall have given its prior  written  consent and such
compensation arrangements will not result in a downgrading of the Class A-1




                                22

<PAGE>



Notes, the Class A-2 Notes or the Subordinate Notes by any Rating Agency without
regard to the Subordinate  Note Insurance  Policy) and all the rights granted to
the predecessor Servicer by the terms and provisions of this Agreement.

           (c) The Servicer may not resign unless it is prohibited  from serving
as such by law as evidenced by an Opinion of Counsel to such effect delivered to
the Indenture  Trustee and the Eligible Lender Trustee and the Subordinate  Note
Insurer.  Notwithstanding the foregoing or anything to the contrary herein or in
the other Basic Documents,  the Indenture Trustee, to the extent it is acting as
successor Servicer pursuant hereto,  shall be entitled to resign to the extent a
qualified successor Servicer acceptable to the Subordinate Note Insurer has been
appointed and has assumed all the obligations of the Servicer in accordance with
the terms of this Agreement and the other Basic Documents.

           SECTION 6.03.  Notification to Noteholders and the Company.  Upon any
termination of, or appointment of a successor to, the Servicer  pursuant to this
Article VI, the Indenture  Trustee shall give prompt  written  notice thereof to
Noteholders,  the  Administrator,  the  Company,  the  Rating  Agencies  and the
Subordinate  Note  Insurer  (which,  in the  case of any such  appointment  of a
successor,  shall consist of prior written notice thereof to the Rating Agencies
and the Subordinate Note Insurer.

           SECTION  6.04.  Waiver of Past  Defaults.  The Note  holders of Notes
evidencing not less than a majority of the Outstanding Amount of the Notes (with
the prior  written  consent of the  Subordinate  Note Insurer) or, if the Senior
Notes are not  Outstanding,  the Subordinate  Note Insurer may, on behalf of all
Noteholders,  waive in writing any default by the Servicer in the performance of
its obligations  hereunder,  and any consequences  thereof,  except a default in
making any required  deposits to or payments from any of the Trust  Accounts (or
giving instructions regarding the same) in accordance with this Agreement to the
extent  provided in such waiver.  Upon any such waiver of a past  default,  such
default shall cease to exist, and any Servicer  Default arising  therefrom shall
be deemed to have been  remedied for every  purpose of this  Agreement.  No such
waiver  shall  extend to any  subsequent  or other  default  or impair any right
consequent thereto.






                                23

<PAGE>



                                   ARTICLE VII

                                  Miscellaneous

           SECTION  7.01.  Amendment.  This  Agreement  may  be  amended  by the
Servicer and the Eligible Lender Trustee,  with the prior written consent of the
Indenture  Trustee,  but without the consent of any of the Noteholders,  to cure
any ambiguity,  to correct or supplement any provisions in this Agreement or for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions in this Agreement or of modifying in any manner the rights
of the Noteholders;  provided, however, that such action shall not, as evidenced
by an Opinion of Counsel delivered to the Eligible Lender Trustee, the Indenture
Trustee and the  Subordinate  Note  Insurer,  adversely  affect in any  material
respect the interests of any Noteholder.

           This  Agreement may also be amended from time to time by the Servicer
and the Eligible Lender Trustee, with the prior written consent of the Indenture
Trustee,  the  Noteholders  of Notes  evidencing not less than a majority of the
Outstanding  Amount of the Notes,  the  Subordinate  Note  Insurer  and the Swap
Counterparty,  for the  purpose of adding any  provisions  to or changing in any
manner or eliminating any of the provisions of this Agreement or of modifying in
any  manner  the  rights of the  Noteholders;  provided,  however,  that no such
amendment  shall  (a)  increase  or  reduce  in any  manner  the  amount  of, or
accelerate  or delay the timing of,  collections  of  payments  with  respect to
Financed  Student Loans or  distributions  that shall be required to be made for
the benefit of the  Noteholders  or (b) reduce the  aforesaid  percentage of the
Outstanding  Amount of the  Notes,  the  Noteholders  of which are  required  to
consent  to  any  such  amendment,   without  the  consent  of  all  outstanding
Noteholders;  and  provided,  further,  that the prior  written  consent  of the
Subordinate  Note  Insurer  shall not be  required  if an  Opinion of Counsel is
delivered to the Subordinate Note Insurer stating that the proposed amendment to
this Agreement will not adversely  affect,  in any material respect interests of
the Noteholders or the Subordinate Note Insurer.

           Promptly after the execution of any such amendment or consent (or, in
the case of the Rating Agencies, five Business Days prior thereto), the Eligible
Lender  Trustee  shall  furnish  written  notification  of the substance of such
amendment or consent to the Indenture  Trustee,  each of the Rating Agencies and
the Subordinate Note Insurer.

           It shall not be necessary for the consent of
Noteholders pursuant to this Section to approve the particular





                                24

<PAGE>



form of any proposed  amendment or consent,  but it shall be  sufficient if such
consent shall approve the substance thereof.

           Prior  to the  execution  of any  amendment  to this  Agreement,  the
Eligible Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and
the Swap  Counterparty  shall be entitled to receive and rely upon an Opinion of
Counsel  stating that the execution of such amendment is authorized or permitted
by this Agreement and the Opinion of Counsel  referred to in Section  6.02(f) of
the Loan Sale Agreement.  The Eligible Lender Trustee and the Indenture  Trustee
may, but shall not be obligated to, enter into any such amendment  which affects
the Eligible Lender  Trustee's or the Indenture  Trustee's,  as applicable,  own
rights, duties or immunities under this Agreement or otherwise.

           SECTION  7.02.  Protection  of Interests  in Trust.  (a) The Servicer
shall not change its name,  identity or  corporate  structure in any manner that
would,  could or might make any financing  statement or  continuation  statement
filed in accordance  with Section  6.02(a) of the Loan Sale Agreement  seriously
misleading  within the meaning of ss.9-402(7)  of the UCC,  unless it shall have
given the Eligible Lender Trustee,  the Indenture Trustee,  the Subordinate Note
Insurer, the Swap Counterparty and the Rating Agencies at least five days' prior
written notice thereof and shall have promptly filed  appropriate  amendments to
all previously filed financing statements or continuation statements.

           (b) The Servicer shall have an obligation to give the Eligible Lender
Trustee,  the  Indenture  Trustee,  the  Subordinate  Note  Insurer and the Swap
Counterparty at least sixty (60) days' prior written notice of any relocation of
its  principal  executive  office  if,  as a  result  of  such  relocation,  the
applicable  provisions  of the UCC would  require the filing of any amendment of
any previously filed financing or continuation statement or of any new financing
statement and shall promptly file any such amendment.  The Servicer shall at all
times maintain each office from which it shall service  Financed  Student Loans,
and its principal executive office, within the United States of America.

           (c) The Servicer shall maintain  accounts and records of each Student
Loan  accurately  and in sufficient  detail to permit (i) the reader  thereof to
know at any time the status of such Financed  Student Loan,  including  payments
and  recoveries  made and  payments  owing  (and the  nature  of each)  and (ii)
reconciliation  between  payments  or  recoveries  on (or with  respect to) each
Financed  Student  Loan  and the  amounts  from  time to time  deposited  in the
Collection Account in respect of such Financed Student Loan.





                                25

<PAGE>



           (d) The Servicer  shall,  by use of a distinct  identification  code,
maintain  its  computer  systems so that,  from and after the time of sale under
this Agreement of the Financed  Student Loans,  the Servicer's  master  computer
records  (including  any backup  archives)  that  refer to a Student  Loan shall
indicate clearly the interest of the Issuer, the Eligible Lender Trustee and the
Indenture  Trustee in such  Student  Loan and that such Student Loan is owned by
the Eligible  Lender Trustee on behalf of the Issuer and has been pledged to the
Indenture Trustee. Indication of the Issuer's, the Eligible Lender Trustee's and
the  Indenture  Trustee's  interest in a Student  Loan shall be deleted  from or
modified on the  Servicer's  computer  systems when,  and only when, the related
Financed Student Loan shall have been paid in full or repurchased.

           (e) If at any time  the  Servicer  shall  propose  to  sell,  grant a
security interest in, or otherwise transfer any interest in student loans to any
prospective  purchaser,  lender or other transferee,  the Servicer shall give to
such prospective  purchaser,  lender or other transferee computer tapes, records
or printouts  (including any restored from backup  archives) that, if they shall
refer in any manner  whatsoever  to any Financed  Student Loan,  shall  indicate
clearly  that  such  Financed  Student  Loan has  been  sold and is owned by the
Eligible  Lender  Trustee on behalf of the  Issuer  and has been  pledged to the
Indenture Trustee.

           (f) The Servicer shall permit the Indenture Trustee,  the Subordinate
Note Insurer and the Swap  Counterparty and their respective  agents at any time
during normal business hours to inspect,  audit and make copies of and abstracts
from the  Servicer's  records  regarding any Financed  Student  Loan;  provided,
however,  that the Servicer is given  reasonable  prior notice of at least three
(3) Business Days.

           (g) Upon  request,  at any time the  Eligible  Lender  Trustee or the
Indenture  Trustee  shall have  reasonable  grounds to believe that such request
would be necessary in connection  with its  performance  of its duties under the
Basic  Documents,  the Servicer shall furnish to the Eligible Lender Trustee the
Indenture  Trustee or the Subordinate Note Insurer (in each case, with a copy to
the  Administrator),  within  five (5)  Business  Days,  a list of all  Financed
Student  Loans (by borrower  social  security  number,  type of loan and date of
issuance) then held as part of the Trust,  and shall cause the  Administrator to
furnish  to  the  Eligible  Lender  Trustee  or  the  Indenture  Trustee  or the
Subordinate Note Insurer,  within 20 Business Days  thereafter,  a comparison of
such list to the list of Initial  Financed Student Loans set forth in Schedule A
to the Loan Sale  Agreement  as of the  Closing  Date,  and,  for each  Financed
Student  Loan that has been added to or  removed  from the pool of loans held by
the





                                26

<PAGE>



Eligible  Lender Trustee on behalf of the Issuer,  information as to the date as
of which and  circumstances  under which each such Financed  Student Loan was so
added or removed.

           SECTION 7.03. Notices. Unless otherwise agreed by the recipient,  all
demands,  notices and communications  upon or to the Seller,  NBD, the Servicer,
the Eligible Lender  Trustee,  the Indenture  Trustee,  the  Administrator,  the
Rating  Agencies,  the Subordinate Note Insurer or the Swap  Counterparty  under
this Agreement shall be in writing,  personally delivered or mailed by certified
mail,  return  receipt  requested (or in the form of telex or facsimile  notice,
followed by written  notice  delivered as aforesaid  or postage  prepaid,  first
class mail), and shall be deemed to have been duly given upon receipt;

           (a)  in the case of the Seller, to
                USA Group Secondary Market Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President and Chief Executive Officer
                Telephone:  (317) 951-5640
                Telecopy:   (317) 951-5764

                with a copy to:

                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Peter M. Greco
                Telephone:  (317) 951-5526
                Telecopy:   (317) 951-5532;

           (b)  in the case of NBD, to
                NBD Bank, N.A., as
                  trustee for USA Group
                         Secondary Market Services, Inc.
                One Indiana Square
                Suite 631
                Indianapolis, Indiana  46266
                Attention:  Robert H. Everitt
                Telephone:  (317) 266-6247
                Telecopy:   (317) 266-5931;

           (c)  in the case of the Servicer, to
                USA Group Loan Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President
                Telephone:  (317) 849-6510





                                27

<PAGE>



                Telecopy:   (317) 951-5297

                with a copy to
                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Charles T. Gleason
                Telephone:  (317) 951-5524
                Telecopy:   (317) 951-5532;

           (d)  in the case of the Issuer, to
                Student Loan Trust 1998-A
                c/o First Chicago Delaware, Inc.
                FCC National Bank
                300 King Street
                Wilmington, Delaware 19801,

                with a copy to the Eligible Lender Trustee
                at the Corporate Trust Office of the
                Eligible Lender Trustee;

           (e)  in the case of the Eligible  Lender  Trustee,  at the  Corporate
                Trust Office of the Eligible Lender
                Trustee;

           (f)  in the case of the Indenture  Trustee,  at its  Corporate  Trust
                Office;

           (g)  in the case of the Administrator, to
                USA Group Secondary Market Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President and Chief Executive Officer
                Telephone:  (317) 951-5640
                Telecopy:   (317) 951-5764

                with a copy to:

                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Peter M. Greco
                Telephone:  (317) 951-5526
                Telecopy:   (317) 951-5532;

           (h)  in the case of Moody's, to
                Moody's Investors Service, Inc.
                99 Church Street





                                28

<PAGE>



                New York, New York 10007
                Attention:  ABS Monitoring Department
                Telephone:  (212) 553-0573
                Facsimile:  (212) 553-4600;

           (i)  in the case of Fitch, to
                Fitch IBCA, Inc.
                One State Street Plaza
                New York, New York 10004
                Attention:  Asset Backed Monitoring Unit
                Telephone:  (212) 908-0500
                Facsimile:  (212) 376-6889;

           (j)  in the case of the Subordinate  Note Insurer,  to MBIA Insurance
                Corporation 113 King Street
                Armonk, New York  10504
                Attention:  Insured Portfolio Management -
                          Structured Finance (IPM-SF)
                          SMS Student Loan Trust 1998-A
                          $21,350,000 Floating Rate Asset-
                          Backed Subordinate Notes
                Facsimile:     (914) 765-3163
                Telephone confirmation:  (914) 765-3812; and

           (k)  in the case of the Swap Counterparty, to
                General Re Financial Products Corporation
                Rockefeller Center
                630 Fifth Avenue, Suite 450
                New York, New York 10111
                Attention:  Head of Operations
                Facsimile:  (212) 307-2288
                Telephone confirmation:  (212) 307-2310;

or, as to each of the foregoing, at such other address as shall be designated by
written notice to the other parties.

           SECTION 7.04.  Assignment.  Notwithstanding  anything to the contrary
contained herein,  except as provided in the succeeding sentence, as provided in
Section 5.03 and as provided in the provisions of this Agreement  concerning the
resignation of the Servicer, this Agreement may not be assigned by the Servicer.
This  Agreement  may only be  assigned  by the  Eligible  Lender  Trustee to its
permitted successor pursuant to the Trust Agreement.

           SECTION 7.05.  Limitations on Rights of Others.  The
provisions of this Agreement are solely for the benefit of the
Servicer, the Issuer and the Eligible Lender Trustee and for the
benefit of the Administrator, the Indenture Trustee, the





                                29

<PAGE>



Subordinate Note Insurer and the Noteholders, as third party beneficiaries,  and
nothing in this  Agreement,  whether  express or implied,  shall be construed to
give to any other  Person any legal or equitable  right,  remedy or claim in the
Trust  Estate  or  under  or in  respect  of this  Agreement  or any  covenants,
conditions  or  provisions   contained  herein.  The  Indenture   Trustee,   the
Subordinate  Note  Insurer and the Swap  Counterparty  are  express  third-party
beneficiaries  and may enforce the  provisions of this Agreement as if they were
parties hereto;  provided,  however,  that in the case of the  Subordinate  Note
Insurer such right to enforcement  and the right to provide  consents or waivers
pursuant  to the  provisions  of this  Agreement  or to take  other  actions  as
provided  herein  are  conditioned  upon  there not  having  occurred  and being
continuing an Insurer  Default and, in the case of the Swap  Counterparty,  such
right to enforcement  and the right to provide  consents or waivers  pursuant to
the  provisions  hereof  or  to  take  other  actions  as  provided  herein  are
conditioned upon its not being in default under the Swap Agreement.

           SECTION 7.06.  Severability.  Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction  shall, as to such jurisdiction,
be ineffective to the extent of such  prohibition  or  unenforceability  without
invalidating  the  remaining  provisions  hereof,  and any such  prohibition  or
unenforceability   in  any   jurisdiction   shall  not   invalidate   or  render
unenforceable such provision in any other jurisdiction.

           SECTION 7.07. Separate  Counterparts.  This Agreement may be executed
by the parties hereto in separate  counterparts,  each of which when so executed
and delivered  shall be an original,  but all such  counterparts  shall together
constitute but one and the same instrument.

           SECTION 7.08.  Headings.  The headings of the various
Articles and Sections herein are for convenience of reference
only and shall not define or limit any of the terms or provisions
hereof.

           SECTION 7.09.  Governing  Law. This  Agreement  shall be construed in
accordance  with the laws of the  State of  Indiana,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

           SECTION  7.10.  Non-Petition  Covenants.  Notwithstanding  any  prior
termination of this  Agreement,  the Servicer shall not, prior to the date which
is one year and one day after the  termination of this Agreement with respect to
the Issuer or the Company, acquiesce,  petition or otherwise invoke or cause the
Issuer or the Company to invoke the process of any court or





                                30

<PAGE>



government  authority for the purpose of commencing or sustaining a case against
the Issuer or the Company under any federal or state  bankruptcy,  insolvency or
similar law or appointing a receiver, liquidator,  assignee, trustee, custodian,
sequestrator or other similar  official of the Issuer or any substantial part of
its property,  or ordering the winding up or  liquidation  of the affairs of the
Issuer.

           SECTION 7.11.  Limitation of Liability of Eligible Lender Trustee and
Indenture  Trustee.  (a)  Notwithstanding   anything  contained  herein  to  the
contrary,  this  Agreement has been signed by The First National Bank of Chicago
not in its  individual  capacity but solely in its  capacity as Eligible  Lender
Trustee of the Issuer and in no event shall The First  National  Bank of Chicago
in its  individual  capacity  or,  except  as  expressly  provided  in the Trust
Agreement,  as  beneficial  owner  of the  Issuer  have  any  liability  for the
representations,  warranties,  covenants, agreements or other obligations of the
Issuer hereunder or in any of the certificates,  notices or agreements delivered
pursuant hereto as to all of which recourse shall be had solely to the assets of
the Issuer.

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





                                31

<PAGE>



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


                          SMS STUDENT LOAN TRUST 1998-A,

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

                                       By:
                                      Name:
                                     Title:


                          USA GROUP LOAN SERVICES, INC.


                          By:
                                      Name:
                                     Title:


                          USA GROUP SECONDARY MARKET
                               SERVICES, INC.


                          By:
                                      Name:
                                     Title:








                                32

<PAGE>



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

                                    By:
                                        Name:
                                        Title:

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

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

By:
      Name:
      Title:







                                33

<PAGE>


                                                                      SCHEDULE A


The Servicer  shall  maintain  each  Student  Loan File at one of the  locations
listed below:

      (a)  USA Group Loan Services, Inc.
           30 South Meridian Street
           Indianapolis, IN  46204

      (b)  USA Group Loan Services, Inc.
           11100 USA Parkway
           Fishers, IN  46038

      (c)  USA Group Loan Services, Inc.
           c/o Indianapolis Vault Company
           8257 Zionsville Road
           Indianapolis, IN 46268

      (d)  USA Group Loan Services, Inc.
           c/o Indianapolis Vault Company
           5251 West 81st Street
           Indianapolis, IN  46268





                             INDENTURE

                              between

                  SMS STUDENT LOAN TRUST 1998-A,
                             as Issuer

                                and

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

                      Dated as of May 1, 1998

















<PAGE>



                         TABLE OF CONTENTS

                                      Page


                             ARTICLE I

                       Definitions and Usage

      SECTION 1.01.  Definitions and Usage......................  2
      SECTION 1.02.  Incorporation by Reference of Trust
                     Indenture Act..............................  2

                            ARTICLE II

                             The Notes
      SECTION 2.01.  Form.......................................  3
      SECTION 2.02.  Execution, Authentication and Delivery.....  3
      SECTION 2.03.  Temporary Notes............................  4
      SECTION 2.04.  Registration; Registration of Transfer
                     and Exchange...............................  4
      SECTION 2.05.  Mutilated, Destroyed, Lost or Stolen
                     Notes......................................  7
      SECTION 2.06.  Persons Deemed Owner.......................  8
      SECTION 2.07.  Payment of Principal and Interest;
                     Defaulted Interest; Noteholders' Interest
                     Basis Carryover............................  8
      SECTION 2.08.  Cancellation............................... 10
      SECTION 2.09.  Release of Collateral...................... 11
      SECTION 2.10.  Book-Entry Notes........................... 11
      SECTION 2.11.  Notices to Clearing Agency................. 12
      SECTION 2.12.  Definitive Notes........................... 12
      SECTION 2.13.  [Reserved]................................. 12

                            ARTICLE III

                             Covenants

      SECTION 3.01.  Payment to Noteholders..................... 12
      SECTION 3.02.  Maintenance of Office or Agency............ 13
      SECTION 3.03.  Money for Payments to Be Held in Trust..... 13
      SECTION 3.04.  Existence.................................. 15
      SECTION 3.05.  Protection of Indenture Trust Estate....... 15
      SECTION 3.06.  Opinions as to Indenture Trust Estate...... 16
      SECTION 3.07.  Performance of Obligations; Servicing of
                     Student Loans.............................. 16
      SECTION 3.08.  Negative Covenants......................... 19
      SECTION 3.09.  Annual Statement as to Compliance.......... 20
      SECTION 3.10.  Issuer May Consolidate, etc., Only on
                     Certain Terms.............................. 20
      SECTION 3.11.  Successor or Transferee.................... 22
      SECTION 3.12.  No Other Business.......................... 22
      SECTION 3.13.  No Borrowing............................... 22
      SECTION 3.14.  Obligations of Servicer and
                     Administrator.............................. 23
      SECTION 3.15.  Guarantees, Loans, Advances and Other
                     Liabilities................................ 23
      SECTION 3.16.  Capital Expenditures....................... 23
      SECTION 3.17.  Restricted Payments........................ 23
      SECTION 3.18.  Notice of Events of Default................ 23
      SECTION 3.19.  Further Instruments and Acts............... 24
      SECTION 3.20.  Removal of Administrator................... 24

                            ARTICLE IV

                    Satisfaction and Discharge

      SECTION 4.01.  Satisfaction and Discharge of Indenture.... 24
      SECTION 4.02.  Application of Trust Money................. 25
      SECTION 4.03.  Repayment of Monies Held by Paying
                     Agent...................................... 26
      SECTION 4.04.  Auction of Financed Student Loans.......... 26

                             ARTICLE V

                             Remedies

      SECTION 5.01.  Events of Default.......................... 26
      SECTION 5.02.  Acceleration of Maturity; Rescission and
                     Annulment.................................. 28
      SECTION 5.03.  Collection of Indebtedness and Suits for
                     Enforcement by Indenture Trustee........... 29
      SECTION 5.04.  Remedies; Priorities....................... 31
      SECTION 5.05.  Optional Preservation of the Indenture
                     Trust Estate............................... 34
      SECTION 5.06.  Limitation of Suits........................ 34
      SECTION 5.07.  Unconditional Rights of Noteholders to
                     Receive Principal and Interest............. 35
      SECTION 5.08.  Restoration of Rights and Remedies......... 35
      SECTION 5.09.  Rights and Remedies Cumulative............. 36
      SECTION 5.10.  Delay or Omission Not a Waiver............. 36
      SECTION 5.11.  Control by Noteholders..................... 36
      SECTION 5.12.  Waiver of Past Defaults.................... 37
      SECTION 5.13.  Undertaking for Costs...................... 37
      SECTION 5.14.  Waiver of Stay or Extension Laws........... 37
      SECTION 5.15.  Action on Notes............................ 38
      SECTION 5.16.  Performance and Enforcement of Certain
                     Obligations................................ 38

                            ARTICLE VI

                       The Indenture Trustee

      SECTION 6.01.  Duties of Indenture Trustee................ 39
      SECTION 6.02.  Rights of Indenture Trustee................ 40
      SECTION 6.03.  Individual Rights of Indenture Trustee..... 41
      SECTION 6.04.  Indenture Trustee's Disclaimer............. 41
      SECTION 6.05.  Notice of Defaults......................... 41
      SECTION 6.06.  Reports by Indenture Trustee to
                     Noteholders................................ 42
      SECTION 6.07.  Compensation and Indemnity................. 42
      SECTION 6.08.  Replacement of Indenture Trustee........... 43
      SECTION 6.09.  Successor Indenture Trustee by Merger...... 44
      SECTION 6.Appointment of Co-Trustee or Separate
                     Trustee.................................... 45
      SECTION 6.Eligibility; Disqualification................... 46
      SECTION 6.Preferential Collection of Claims Against
                     Issuer..................................... 46
      SECTION 6.Declaration of Default or Termination
                     Event under the Swap Agreement............. 46

                            ARTICLE VII

                  Noteholders' Lists and Reports

      SECTION 7.01.  Issuer to Furnish Indenture Trustee Names
                     and Addresses of Noteholders............... 47
      SECTION 7.02.  Preservation of Information;
                     Communications to Noteholders.............. 47
      SECTION 7.03.  Reports by Issuer.......................... 48

                           ARTICLE VIII

               Accounts, Disbursements and Releases

      SECTION 8.01.  Collection of Money........................ 48
      SECTION 8.02.  Trust Accounts............................. 49
      SECTION 8.03.  General Provisions Regarding Accounts...... 53
      SECTION 8.04.  Release of Indenture Trust Estate.......... 54
      SECTION 8.05.  Opinion of Counsel......................... 55

                            ARTICLE IX

                      Supplemental Indentures

      SECTION 9.01.  Supplemental Indentures Without Consent
                     of Noteholders............................. 55
      SECTION 9.02.  Supplemental Indentures with Consent of
                     Noteholders................................ 57
      SECTION 9.03.  Execution of Supplemental Indentures....... 58
      SECTION 9.04.  Effect of Supplemental Indenture........... 59
      SECTION 9.05.  Conformity with Trust Indenture Act........ 59
      SECTION 9.Reference in Notes to Supplemental
                     Indentures................................. 59

                             ARTICLE X

                        Redemption of Notes

      SECTION 10.01.  Redemption................................ 59
      SECTION 10.02.  Form of Redemption Notice................. 60
      SECTION 10.03.  Notes Payable on Redemption Date.......... 61

                            ARTICLE XI

                           Miscellaneous

      SECTION 11.01.  Compliance Certificates and Opinions...... 61
      SECTION 11.02.  Form of Documents Delivered to Indenture
                      Trustee................................... 63
      SECTION 11.03.  Acts of Noteholders....................... 64
      SECTION 11.04.  Notices to Indenture Trustee, Issuer,
                      Subordinate Note Insurer, Swap Counterparty
                      and Rating Agencies....................... 65
      SECTION 11.05.  Notices to Noteholders; Waiver............ 66
      SECTION 11.06.  Alternate Payment and Notice
                      Provisions................................ 66
      SECTION 11.07.  Conflict with Trust Indenture Act......... 66
      SECTION 11.08.  Effect of Headings and Table of
                      Contents.................................. 67
      SECTION 11.09.  Successors and Assigns.................... 67
      SECTION 11.10.  Separability.............................. 67
      SECTION 11.11.  Benefits of Indenture..................... 67
      SECTION 11.12.  [Reserved]................................ 67
      SECTION 11.13.  Governing Law............................. 67
      SECTION 11.14.  Counterparts.............................. 67
      SECTION 11.15.  Recording of Indenture.................... 68
      SECTION 11.16.  Trust Obligations......................... 68
      SECTION 11.17.  No Petition............................... 68
      SECTION 11.18.  Inspection................................ 68
      SECTION 11.19.  Consents.................................. 69

EXHIBIT  A-1 - Form of Class  A-1  Note  EXHIBIT  A-2 - Form of  Class  A-2 Note
EXHIBIT  A-3 - Form of  Subordinate  Note  EXHIBIT  B - Senior  Note  Depository
Agreement  EXHIBIT  C - Form  of  Transferor  Certificate  EXHIBIT  D - Form  of
Investment Letter


<PAGE>





      INDENTURE dated as of May 1, 1998,  between SMS STUDENT LOAN TRUST 1998-A,
a Delaware trust (the "Issuer"),  and BANKERS TRUST COMPANY,  a New York banking
corporation,  as trustee  and not in its  individual  capacity  (the  "Indenture
Trustee").

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


                          GRANTING CLAUSE

      The Issuer (and, with respect to the Financed  Student Loans, the Eligible
Lender Trustee)  hereby Grants to the Indenture  Trustee at the Closing Date, as
trustee for the benefit of the Noteholders, the Subordinate Note Insurer and the
Swap  Counterparty,  all the Issuer's right,  title and, interest in and to, but
none of its obligations under, the following:

           (a) the Financed  Student Loans,  and all obligations of the Obligors
      thereunder  including  all monies paid  thereunder on and after the Cutoff
      Date  (or,  in the case of New  Loans or  Serial  Loans,  on and after the
      related Subsequent Cutoff Date, in the case of Consolidation Loans, on and
      after the related date of origination,  in the case of Consolidation Loans
      the  principal  balances  of which have been  increased  by the  principal
      balances  of any  related  Add-on  Consolidation  Loans,  on and after the
      related  Add-on  Consolidation  Loan  Funding  Date,  and in the  case  of
      Qualified  Substitute  Student Loans,  on and after the date of assignment
      thereof to the Issuer);

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

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

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

           (e)  the Administration Agreement;

           (f)  the Swap Agreement
           (g) all funds on  deposit  from  time to time in the Trust  Accounts,
      including the Reserve Account Initial Deposit,  and in all investments and
      proceeds thereof (including all income thereon); and

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

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

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


                             ARTICLE I

                       Definitions and Usage

      SECTION 1.01.  Definitions and Usage. Except as otherwise specified herein
or as the context may otherwise require,  capitalized terms used but not defined
herein are defined in Appendix A to the  Administration  Agreement,  dated as of
May 1, 1998, among the Issuer,  USA Group Secondary  Market  Services,  Inc., as
Administrator,  and the Indenture Trustee, which also contains rules as to usage
that shall be applicable herein.

      SECTION 1.02.  Incorporation by Reference of Trust Indenture Act. Whenever
this Indenture  refers to a provision of the TIA, the provision is  incorporated
by reference in and made a part of this Indenture.  The following TIA terms used
in this Indenture have the following meanings:

      "Commission" means the Securities and Exchange Commission.

      "indenture securities" means the Notes.

      "indenture security holder" means a Noteholder.

      "indenture to be qualified" means this Indenture.

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

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

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


                            ARTICLE II

                             The Notes

      SECTION  2.01.  Form.  The  Class A-1  Notes,  the Class A-2 Notes and the
Subordinate  Notes,   together  with  the  Indenture  Trustee's  certificate  of
authentication,  shall be in  substantially  the form set forth in Exhibits A-1,
A-2  and  A-3,  respectively,  with  such  appropriate  insertions,   omissions,
substitutions  and  other  variations  as are  required  or  permitted  by  this
Indenture  and may have such letters,  numbers or other marks of  identification
and such legends or endorsements placed thereon as may,  consistently  herewith,
be  determined  by the  officers  executing  such Notes,  as  evidenced by their
execution of the Notes.  Any portion of the text of any Note may be set forth on
the reverse thereof,  with an appropriate  reference  thereto on the face of the
Note.

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

      Each Note shall be dated the date of its authentication.  The terms of the
Notes  set  forth in  Exhibits  A-1,  A-2 and A-3 are part of the  terms of this
Indenture.

      SECTION 2.02.  Execution, Authentication and Delivery.  The
Notes shall be executed on behalf of the Issuer by any of its
Authorized Officers.  The signature of any such Authorized Officer
on the Notes may be manual or facsimile.

      Notes bearing the manual or facsimile signature of individuals who were at
any  time   Authorized   Officers   of  the  Issuer   shall  bind  the   Issuer,
notwithstanding  that such  individuals  or any of them have ceased to hold such
offices prior to the  authentication  and delivery of such Notes or did not hold
such offices at the date of such Notes.
      The  Indenture  Trustee shall upon Issuer Order  authenticate  and deliver
Class  A-1  Notes  for  original  issue  in an  aggregate  principal  amount  of
$150,000,000,  Class A-2 Notes for  original  issue in the  aggregate  principal
amount of $433,650,000 and Subordinate  Notes for original issue in an aggregate
principal  amount of $21,350,000.  The aggregate  principal  amount of Class A-1
Notes,  Class A-2 Notes and  Subordinate  Notes  outstanding at any time may not
exceed such respective amounts except as provided in Section 2.05.

      Each Note shall be dated the date of its authentication.  The Senior Notes
shall be issuable as registered  Book-Entry Notes in the minimum denomination of
$1,000 and in integral  multiples of $1,000 in excess thereof.  The Subordinated
Notes  shall be  issuable  as  registered,  certificated  Notes  in the  minimum
denomination  of $250,000 and in integral  multiples of $1,000 in excess thereof
except  for one Note in the  amount  of  $215,000  issued  to  Secondary  Market
Company, Inc.

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

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

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

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

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

      Subject  to  the  restrictions  and  limitations  set  forth  below,  upon
surrender  for  registration  of transfer of any Note at the office or agency of
the Issuer to be maintained as provided in Section 3.02, if the  requirements of
Section 8-401(1) of the UCC are met, the Issuer shall execute, and the Indenture
Trustee shall  authenticate  and the Noteholder  shall obtain from the Indenture
Trustee,  in the name of the designated  transferee or transferees,  one or more
new Notes in any authorized denominations, of a like aggregate principal amount.

      The Subordinate  Notes have not been and will not be registered  under the
Securities  Act and  will  not be  listed  on any  exchange.  No  transfer  of a
Subordinate  Note shall be made  unless  such  transfer  is made  pursuant to an
effective  registration  statement  under the  Securities Act and any applicable
state securities laws or is exempt from the registration  requirements under the
Securities Act and such state securities laws. In the event that a transfer of a
Subordinate Note is to be made in reliance upon an exemption from the Securities
Act and state securities laws, in order to assure compliance with the Securities
Act and such laws,  the  Noteholder  desiring to effect such  transfer  and such
Noteholder's  prospective transferee shall each certify to the Indenture Trustee
and the Issuer in writing the facts  surrounding  the transfer in  substantially
the forms set forth in Exhibit C (the  "Transferor  Certificate")  and Exhibit D
(the  "Investment  Letter").  No  transfer of a  Subordinate  Note shall be made
unless  the  proposed   transferee   has  confirmed  that  it  is  a  "qualified
institutional  buyer" as such term is defined in Rule 144A under the  Securities
Act.  In  the  event  of  a  transfer  of a  Subordinate  Note  to a  "qualified
institutional buyer" that is not made in reliance on Rule 144A, there shall also
be delivered to the  Indenture  Trustee an Opinion of Counsel that such transfer
may be  made  pursuant  to an  exemption  from  the  Securities  Act  and  state
securities laws, which Opinion of Counsel shall not be an expense of the Issuer,
the Eligible  Lender Trustee or the Indenture  Trustee (unless such party is the
transferee  from  which  such  opinion  is to be  obtained)  or of  the  Seller;
provided,  however,  that such  opinion of counsel in respect of the  applicable
state  securities laws may be a memorandum of law rather than an opinion if such
counsel is not licensed in the applicable  jurisdiction.  The Seller shall cause
the Administrator to provide to any Noteholder and any prospective transferee of
a Subordinate  Note designated by any such Noteholder  information  necessary to
satisfy the  condition to  eligibility  set forth in Rule  144A(d)(4)  under the
Securities Act for transfer of any such  Subordinate  Note without  registration
thereof under the Securities Act pursuant to the registration exemption provided
by  Rule  144A.  Each  Noteholder  desiring  to  effect  such  a  transfer  of a
Subordinate  Note shall,  and does hereby agree to,  indemnify  the Issuer,  the
Eligible Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and
the Seller  against  any  liability  that may result if the  transfer  is not so
exempt or is not made in accordance with federal and state securities laws.

      In  addition,  no  transfer  of a  Subordinate  Note  shall be made to any
proposed transferee that is not a United States Person. Notwithstanding anything
to the contrary  contained  herein, no resale or other transfer of a Subordinate
Note or any interest  therein shall be made unless (i) immediately  after giving
effect  to such  resale  or  other  transfer,  there  would  be  fewer  than 100
Subordinate  Noteholders and (ii) if the transferee (or any Person for whom such
transferee is acting as agent or custodian in connection with the acquisition of
such  Subordinate  Note) is a  partnership,  grantor trust or S corporation  for
federal income tax purposes (a  "Flow-Through  Entity"),  any Subordinate  Notes
owned by or on behalf of such  Flow-Through  Entity will represent less than 50%
of the value of all assets  owned by or on behalf of such Flow-  Through  Entity
and no special allocation of income,  gain, loss,  deduction or credit from such
Subordinate  Notes will be made among the beneficial owners of such Flow-Through
Entity.

      The Issuer shall cause each  Subordinate  Note to contain a legend stating
that transfer of the Subordinate  Notes is subject to certain  restrictions  and
referring  prospective  purchasers of the Subordinate Notes to this Section 2.04
with respect to such restrictions.

      At the option of the Noteholder, Notes may be exchanged for other Notes of
the same class in any authorized  denominations,  of a like aggregate  principal
amount,  upon  surrender  of the Notes to be exchanged at such office or agency.
Whenever any Notes are so  surrendered  for  exchange,  if the  requirements  of
Section 8-401(1) of the UCC are met, the Issuer shall execute, and the Indenture
Trustee shall  authenticate  and, the Noteholder shall obtain from the Indenture
Trustee,  the Notes  which the  Noteholder  making the  exchange  is entitled to
receive.

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

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

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

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

      SECTION  2.05.  Mutilated,  Destroyed,  Lost or Stolen  Notes.  If (i) any
mutilated Note is surrendered to the Indenture Trustee, or the Indenture Trustee
receives  evidence to its satisfaction of the destruction,  loss or theft of any
Note, and (ii) there is delivered to the Indenture  Trustee and the  Subordinate
Note  Insurer  such  security or  indemnity as may be required by it to hold the
Issuer,  the Indenture Trustee and the Subordinate Note Insurer harmless,  then,
in the  absence of notice to the Issuer,  the Note  Registrar  or the  Indenture
Trustee that such Note has been acquired by a bona fide purchaser,  and provided
that the  requirements  of Section  8-405 of the UCC are met,  the Issuer  shall
execute  and upon its request  the  Indenture  Trustee  shall  authenticate  and
deliver,  in exchange for or in lieu of any such mutilated,  destroyed,  lost or
stolen Note, a replacement Note of the same category; provided, however, that if
any such destroyed,  lost or stolen Note, but not a mutilated  Note,  shall have
become or within 15 days shall be due and payable, or shall have been called for
redemption,  instead  of  issuing a  replacement  Note,  the Issuer may pay such
destroyed,  lost or stolen  Note when so due or payable  or upon the  Redemption
Date without surrender thereof.  If, after the delivery of such replacement Note
or payment of a  destroyed,  lost or stolen Note  pursuant to the proviso to the
preceding sentence,  a bona fide purchaser of the original Note in lieu of which
such  replacement  Note was issued  presents for payment such original Note, the
Issuer, the Indenture Trustee and the Subordinate Note Insurer shall be entitled
to recover such  replacement  Note (or such  payment) from the Person to whom it
was  delivered or any Person  taking such  replacement  Note from such Person to
whom such replacement Note was delivered or any assignee of such Person,  except
a bona fide  purchaser,  and shall be entitled to recover  upon the  security or
indemnity provided therefor to the extent of any loss,  damage,  cost or expense
incurred by the Issuer, the Indenture Trustee or the Subordinate Note Insurer in
connection therewith.

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

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

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

      SECTION  2.06.   Persons  Deemed  Owner.  Prior  to  due  presentment  for
registration  of transfer of any Note, the Issuer,  the Indenture  Trustee,  the
Subordinate Note Insurer and any agent of the Issuer,  the Indenture  Trustee or
the  Subordinate  Note  Insurer  may treat the  Person in whose name any Note is
registered  (as of the day of  determination)  as the owner of such Note for the
purpose of receiving  payments of principal of,  interest (and any  Noteholders'
Interest  Basis  Carryover),  if any,  on such Note and for all  other  purposes
whatsoever,  whether or not such Note be overdue,  and none of the  Issuer,  the
Indenture  Trustee or the  Subordinate  Note Insurer or any agent of the Issuer,
the  Indenture  Trustee or the  Subordinate  Note  Insurer  shall be affected by
notice to the contrary.

      SECTION  2.07.  Payment of Principal  and  Interest;  Defaulted  Interest;
Noteholders'  Interest Basis  Carryover.  (a) The Notes shall accrue interest as
provided in the forms of Class A-1 Note, Class A-2 Note and Subordinate Note set
forth in Exhibits A-1, A-2 and A-3,  respectively,  and such  interest  shall be
payable on each Quarterly Payment Date as specified  therein,  subject,  in each
case,  to Section  3.01.  Any  installment  of  interest  (and any  Noteholders'
Interest  Basis  Carryover) or principal,  if any,  payable on any Note which is
punctually  paid or duly provided for by the Issuer on the applicable  Quarterly
Payment Date shall be paid to the Person in whose name such Note (or one or more
Predecessor  Notes) is  registered  on the Record Date by wire  transfer if such
Person  holds  Notes in an  aggregate  original  principal  amount  in excess of
$1,000,000  and  provides  appropriate  written  instructions  to the  Indenture
Trustee  no  later  than  such  Record  Date,  and  otherwise  by  check  mailed
first-class,  postage prepaid to such Person's address as it appears on the Note
Register on such Record Date,  except that,  unless  Definitive  Notes have been
issued pursuant to Section 2.12, with respect to Senior Notes  registered on the
Record Date in the name of the nominee of the Clearing Agency  (initially,  such
nominee to be Cede & Co.),  payment will be made by wire transfer in immediately
available  funds to the account  designated  by such  nominee and except for the
final  installment of principal payable with respect to such Note on a Quarterly
Payment Date or on the Class A-1 Note Final  Maturity  Date,  the Class A-2 Note
Final Maturity Date or the Subordinate Note Final Maturity Date, as the case may
be, which shall be payable as provided below. The funds  represented by any such
checks returned undelivered shall be held in accordance with Section 3.03.

      (b) The  principal of each Note shall be payable in  installments  on each
Quarterly  Payment  Date as provided in the forms of the Class A-1 Notes,  Class
A-2  Notes  and  Subordinate  Note  set  forth  in  Exhibits  A-1,  A-2 and A-3,
respectively. Notwith standing the foregoing, the entire unpaid principal amount
of the Notes shall be due and payable,  if not  previously  paid, on the date on
which an Event of Default shall have  occurred,  if the Indenture  Trustee (with
the prior written consent of the Subordinate Note Insurer) or the Noteholders of
the Notes representing not less than a majority of the Outstanding Amount of the
Notes (with the prior  written  consent of the  Subordinate  Note  Insurer) have
declared the Notes to be immediately  due and payable in the manner  provided in
Section 5.02.  All  principal  payments on each class of Notes shall be made pro
rata to the  Noteholders of such class.  The Indenture  Trustee shall notify the
Person in whose name a Note is registered at the close of business on the Record
Date  preceding the Quarterly  Payment Date on which the Issuer expects that the
final  installment of principal of and interest (and any  Noteholders'  Interest
Basis  Carryover)  on such Note  will be paid.  Such  notice  shall be mailed or
transmitted by facsimile  prior to such final  Quarterly  Payment Date and shall
specify that such final  installment will be payable only upon  presentation and
surrender  of such  Note and shall  specify  the  place  where  such Note may be
presented and surrendered for payment of such installment. Notices in connection
with  redemptions of Notes shall be mailed to Noteholders as provided in Section
10.02.

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

      (d) The Class A-1  Noteholders'  Interest Basis  Carryover,  the Class A-2
Noteholders' Interest Basis Carryover and the Subordinate  Noteholders' Interest
Basis  Carryover  on each  Quarterly  Payment  Date  including  all such  unpaid
carryover from prior Quarterly Payment Dates and interest accrued thereon at the
Class A-1 Note LIBOR Rate, the Class A-2 Note LIBOR Rate or the Subordinate Note
LIBOR Rate,  respectively,  for each  applicable  LIBOR Reset  Period,  shall be
payable on each  Quarterly  Payment Date solely to the extent of funds  required
and available to be distributed to Noteholders by the Indenture Trustee pursuant
to  Section  2(e)(ii)(b)  (iii) of the  Administration  Agreement  (and shall be
allocated  among the  classes  of Notes as  provided  in Section  8.02(d)).  Any
Noteholders' Interest Basis Carryover for a class of Notes, if any, payable with
respect to such class of Notes on the applicable Quarterly Payment Date shall be
paid by wire  transfer  to the  Person  in whose  name such Note (or one or more
Predecessor  Notes) is registered on the  applicable  Record Date if such Person
holds Notes in an aggregate  original  principal  amount in excess of $1,000,000
and provides  appropriate written instructions to the Indenture Trustee no later
than such Record Date, and otherwise by check mailed first-class postage prepaid
to such Person's address as it appears on the Note Register on such Record Date,
except that,  unless Definitive Notes have been issued pursuant to Section 2.12,
with  respect to the Senior Notes  registered  on the Record Date in the name of
the nominee of the Clearing Agency  (initially,  such nominee to be Cede & Co.),
payment  will be made by wire  transfer in  immediately  available  funds to the
account  designated by such nominee.  The funds  represented  by any such checks
returned undelivered shall be held in accordance with Section 3.03.

      (e) Promptly  following the date on which the principal of and interest on
the Subordinate Notes have been paid in full and the Subordinate Notes have been
surrendered  to the Indenture  Trustee,  the  Indenture  Trustee  shall,  if the
Subordinate Note Insurer has paid any amount in respect of the Subordinate Notes
under the Subordinate  Note Insurance Policy that has not been reimbursed to the
Subordinate  Note Insurer,  deliver such  surrendered  Subordinate  Notes to the
Subordinate Note Insurer.

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

      SECTION  2.09.  Release of  Collateral.  Subject to Section  11.01 and the
terms of the Basic Documents,  the Indenture Trustee shall release property from
the lien of this Indenture only upon receipt by it, the Subordinate Note Insurer
and the Swap  Counterparty  of an Issuer  Request  accompanied  by an  Officers'
Certificate of the Issuer, an Opinion of Counsel and Independent Certificates in
accordance with TIA ss.ss. 314(c) and 314(d)(1) or an Opinion of Counsel in lieu
of such Independent Certificates to the effect that the TIA does not require any
such  Independent  Certificates.  The Indenture  Trustee shall  surrender to the
Subordinate Note Insurer the Subordinate Note Insurance Policy upon satisfaction
of the conditions in Section 4.01.

      SECTION 2.10.  Book-Entry  Notes. The Class A-1 and Class A-2 Notes,  upon
original issuance,  will be issued in the form of typewritten Notes representing
the  Book-Entry  Notes,  to be delivered to The Depository  Trust  Company,  the
initial  Clearing  Agency,  by, or on behalf of, the  Issuer.  Such Notes  shall
initially  be  registered  on the Note  Register in the name of Cede & Co.,  the
nominee  of the  initial  Clearing  Agency,  and no Note  Owner  will  receive a
Definitive Note (as defined below)  representing  such Note Owner's  interest in
such  Book-Entry  Note,  except as  provided in Section  2.12.  Unless and until
definitive,  fully registered Notes (the "Definitive Notes") have been issued to
Note Owners pursuant to Section 2.12:

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

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

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

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

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

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

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

      SECTION 2.13.  [Reserved]


                            ARTICLE III

                             Covenants

      SECTION 3.01. Payment to Noteholders.  The Issuer will duly and punctually
pay the principal of (subject to the  parenthetical in the following  sentence),
interest,  if any, on and any on Noteholders' Interest Basis Carryover (but only
to the extent  provided in Sections  2.07(d) and  8.02(d))  with  respect to the
Notes in  accordance  with the terms of the Notes  and this  Indenture.  Without
limiting the foregoing,  subject to Section 8.02(d), the Issuer will cause to be
distributed  to the  Senior  Noteholders  and  the  Subordinate  Noteholders  in
accordance  with the  Administration  Agreement  and  Section  8.02  hereof that
portion of the amounts on deposit in the Trust  Accounts on a Quarterly  Payment
Date  which  the   Noteholders   are   entitled  to  receive   pursuant  to  the
Administration Agreement. Amounts properly withheld under the Code by any Person
from a  payment  to any  Noteholder  of  interest  (including  any  Noteholders'
Interest Basis  Carryover)  and/or  principal shall be considered as having been
paid by the Issuer to such Noteholder for all purposes of this Indenture.

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

      SECTION  3.03.  Money for  Payments  to Be Held in Trust.  As  provided in
Section 8.02,  all payments of amounts due and payable with respect to any Notes
that are to be made from amounts  distributed from the Collection Account or any
other  Trust  Account  shall be made on  behalf of the  Issuer by the  Indenture
Trustee or by another Paying Agent,  and no amounts so distributed  for payments
of Notes shall be paid over to the Issuer except as provided in this Section.

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

      The Issuer will cause each Paying Agent other than the  Indenture  Trustee
to execute and deliver to the Indenture Trustee and the Subordinate Note Insurer
an instrument in which such Paying Agent shall agree with the Indenture  Trustee
(and if the  Indenture  Trustee  acts as Paying  Agent,  it  hereby so  agrees),
subject to the provisions of this Section, that such Paying Agent will:
              (i hold all sums held by it for the  payment of  amounts  due with
      respect  to the Notes in trust for the  benefit  of the  Persons  entitled
      thereto  until  such  sums  shall  be paid to such  Persons  or  otherwise
      disposed of as herein provided and pay such sums to such Persons as herein
      provided;

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

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

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

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

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

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

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

      SECTION 3.05.  Protection of Indenture Trust Estate.  The Issuer will from
time to time execute and deliver all such supplements and amendments  hereto and
all such financing statements,  continuation statements,  instruments of further
assurance and other  instruments,  and will take such other action  necessary or
advisable to:

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

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

            (iii  enforce any of the Collateral; or

             (iv preserve and defend title to the Indenture Trust Estate and the
      rights of the Indenture  Trustee,  the Subordinate Note Insurer,  the Swap
      Counterparty  and the  Noteholders in such Indenture  Trust Estate against
      the claims of all persons and parties.  It shall be the  responsibility of
      the Issuer to prepare such instruments.

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

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

      (b) On or before April 30 in each calendar  year,  beginning in 1999,  the
Issuer shall furnish to the Indenture Trustee,  the Subordinate Note Insurer and
the Swap  Counterparty an Opinion of Counsel either stating that, in the opinion
of such  counsel,  such  action has been taken  with  respect to the  recording,
filing, re-recording and refiling of this Indenture, any indentures supplemental
hereto and any other  requisite  documents and with respect to the execution and
filing of any financing statements and continuation  statements as are necessary
to  maintain  the lien and  security  interest  created  by this  Indenture  and
reciting  the  details  of such  action or stating  that in the  opinion of such
counsel no such action is necessary to maintain such lien and security interest.
Such Opinion of Counsel shall also describe the recording,  filing, re-recording
and refiling of this Indenture, any indentures supplemental hereto and any other
requisite documents and the execution and filing of any financing statements and
continuation  statements that will, in the opinion of such counsel,  be required
to maintain the lien and security  interest of this Indenture  until April 30 in
the following calendar year.

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

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

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

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

      (e) As promptly as possible  after the giving of notice of  termination to
the Servicer of the Servicer's rights and powers pursuant to Section 6.01 of the
Servicing  Agreement,  the  Issuer  shall  (or  if  the  Senior  Notes  are  not
Outstanding,  the  Subordinate  Note Insurer  may) appoint a successor  servicer
acceptable to the Subordinate Note Insurer (the "Successor Servicer"),  and such
Successor  Servicer shall accept its  appointment  by a written  assumption in a
form acceptable to the Indenture  Trustee and the Subordinate  Note Insurer.  In
the event that a Successor  Servicer  has not been  appointed  and  accepted its
appointment  at the time  when  the  Servicer  ceases  to act as  Servicer,  the
Indenture  Trustee without further action shall  automatically  be appointed the
Successor  Servicer.  The Indenture Trustee may resign as the Servicer by giving
written notice of such  resignation to the Issuer,  the Subordinate Note Insurer
and the Swap  Counterparty  and in such event will be released  from such duties
and obligations,  such release not to be effective until the date a new servicer
enters into an agreement with the Issuer as provided below;  provided,  however,
that nothing  herein  shall  require or permit the  Indenture  Trustee to act as
Servicer,  or otherwise  service the Financed Student Loans, in violation of the
Higher  Education  Act.  Upon  delivery of any such notice to the Issuer and the
Subordinate  Note  Insurer,  the Issuer  shall (or, if the Senior  Notes are not
Outstanding,  the  Subordinate  Note  Insurer  may) obtain a new servicer as the
Successor Servicer under the Servicing  Agreement.  Any Successor Servicer other
than the Indenture  Trustee  shall (i) be an  established  institution  (A) that
satisfies any  requirements of the Higher Education Act applicable to servicers,
(B) the appointment of which  satisfies the Rating Agency  Condition and (C) the
regular business  includes the servicing or administration of student loans (ii)
enter into a servicing  agreement with the Issuer having  substantially the same
provisions  as the  provisions  of the  Servicing  Agreement  applicable  to the
Servicer,  and (iii) be acceptable to the Subordinate Note Insurer. If within 60
days after the delivery of the notice referred to above, neither the Insurer nor
the  Subordinate  Note Insurer  shall have  obtained  such a new  servicer,  the
Indenture Trustee may appoint, or may petition a court of competent jurisdiction
to appoint, a Successor Servicer;  provided, however, that such right to appoint
or to petition for the  appointment of any such  Successor  Servicer shall in no
event relieve the Indenture Trustee from any obligations otherwise imposed on it
under the Basic Documents until such Successor Servicer has in fact assumed such
appointment. In connection with any such appointment,  the Indenture Trustee may
make such  arrangements for the  compensation of such Successor  Servicer as it,
the Subordinate Note Insurer,  the Swap Counterparty and such Successor Servicer
shall agree,  subject to the  limitations  set forth below and in the  Servicing
Agreement,  and in accordance with Section 6.02 of the Servicing Agreement,  the
Issuer  or the  Indenture  Trustee  shall  enter  into an  agreement  with  such
Successor  Servicer  for the  servicing  of the  Financed  Student  Loans  (such
agreement to be in form and substance  satisfactory to the Indenture Trustee and
the  Subordinate  Note  Insurer).  If the  Indenture  Trustee  shall  succeed as
provided  herein  to the  Servicer's  duties as  servicer  with  respect  to the
Financed Student Loans, it shall do so in its individual capacity and not in its
capacity as Indenture  Trustee and,  accordingly,  the  provisions of Article VI
hereof  shall be  inapplicable  to the  Indenture  Trustee  in its duties as the
successor to the Servicer and the servicing of the Financed  Student  Loans.  In
case the  Indenture  Trustee  shall become  successor to the Servicer  under the
Servicing  Agreement,  the Indenture Trustee,  with the prior written consent of
the Subordinate  Note Insurer,  shall be entitled to appoint as Servicer any one
of its affiliates,  provided that such appointment  shall not affect or alter in
any  way  the  liability  of  the  Indenture  Trustee  as a  successor  for  the
performance of the duties and obligations of the Servicer in accordance with the
terms hereof.

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

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

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

              (i except as expressly  permitted  by this  Indenture or any other
      Basic Document,  sell,  transfer,  exchange or otherwise dispose of any of
      the  properties or assets of the Issuer,  including  those included in the
      Indenture Trust Estate,  unless directed to do so by the Indenture Trustee
      (which  direction the  Indenture  Trustee shall not give without the prior
      written consent of each of the Rating  Agencies and the  Subordinate  Note
      Insurer);

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

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

      SECTION 3.09.  Annual Statement as to Compliance.  The Issuer will deliver
to  the  Indenture   Trustee,   the  Subordinate   Note  Insurer  and  the  Swap
Counterparty,  within 120 days after the end of each  fiscal  year of the Issuer
(commencing  with the fiscal year 1998), an Officers'  Certificate of the Issuer
stating that:

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

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

      SECTION 3.10.  Issuer May Consolidate, etc., Only on Certain
Terms.  (a)  The Issuer shall not consolidate or merge with or into
any other Person, unless:

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

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

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

             (iv the Issuer shall have received an Opinion of Counsel (and shall
      have delivered  copies thereof to the Indenture  Trustee,  the Subordinate
      Note  Insurer  and  the  Swap   Counterparty)  to  the  effect  that  such
      transaction  will not have any  material  adverse tax  consequence  to the
      Issuer or any Noteholder;

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

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

            (vii the Subordinate Note Insurer shall have given its prior written
      consent.

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

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

             (ii  immediately after giving effect to such
      transaction, no Default or Event of Default shall have
      occurred and be continuing;
            (iii  the Rating Agency Condition shall have been
      satisfied with respect to such transaction;

             (iv the Issuer shall have received an Opinion of Counsel (and shall
      have delivered  copies thereof to the Indenture  Trustee,  the Subordinate
      Note  Insurer  and  the  Swap   Counterparty)  to  the  effect  that  such
      transaction  will not have any  material  adverse tax  consequence  to the
      Issuer or any
      Noteholder;

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

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

            (vii each of the Subordinate Note Insurer and the Swap  Counterparty
      shall have given its prior written consent.

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

      (b) Upon a conveyance or transfer of all the assets and  properties of the
Issuer  pursuant  to Section  3.10(b),  SMS  Student  Loan Trust  1998-A will be
released from every  covenant and agreement of this  Indenture to be observed or
performed on the part of the Issuer with respect to the Notes  immediately  upon
the delivery by the Issuer of written  notice to the  Indenture  Trustee and the
Subordinate  Note Insurer stating that SMS Student Loan Trust 1998-A is to be so
released.

      SECTION 3.12. No Other Business.  Except as contemplated by this Indenture
or the other Basic Documents,  the Issuer shall not engage in any business other
than financing,  purchasing,  owning,  selling and managing the Financed Student
Loans, and originating  Consolidation  Loans during the Revolving Period, in the
manner  contemplated  by  this  Indenture  and the  other  Basic  Documents  and
activities incidental thereto.

      SECTION 3.13. No Borrowing.  Except as  contemplated  by this Indenture or
the other Basic Documents,  the Issuer shall not issue, incur, assume, guarantee
or otherwise become liable, directly or indirectly,  for any indebtedness except
for the Notes.

      SECTION 3.14. Obligations of Servicer and Administrator.  The Issuer shall
cause the  Servicer to comply with  Sections  3.07,  3.08,  3.09 and 3.10 of the
Servicing  Agreement  and shall cause the  Administrator  to comply with Section
2(g) of the Administration Agreement.

      SECTION 3.15. Guarantees, Loans, Advances and Other Liabilities. Except as
contemplated by the Basic Documents or this Indenture, the Issuer shall not make
any loan or advance or credit to, or guarantee  (directly or indirectly or by an
instrument having the effect of assuring another's payment or performance on any
obligation or capability of so doing or otherwise),  endorse or otherwise become
contingently liable, directly or indirectly, in connection with the obligations,
stocks or  dividends  of, or own,  purchase,  repurchase  or  acquire  (or agree
contingently to do so) any stock,  obligations,  assets or securities of, or any
other interest in, or make any capital contribution to, any other Person.

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

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

      SECTION  3.18.  Notice of Events of  Default.  The  Issuer  shall give the
Indenture  Trustee,  the Rating  Agencies,  the Subordinate Note Insurer and the
Swap  Counterparty  prompt written notice of each Event of Default hereunder and
each default on the part of the Seller, the Servicer or the Administrator of its
obligations  under the Loan  Sale  Agreement,  the  Servicing  Agreement  or the
Administration Agreement. In addition, the Issuer shall deliver to the Indenture
Trustee and the Subordinate Note Insurer,  within five days after the occurrence
thereof, written notice in the form of an Officers' Certificate of the Issuer of
any event which with the giving of notice and the lapse of time would  become an
Event of Default under Section 5.01(iii),  its status and what action the Issuer
is taking or proposes to take with respect thereto.  The Indenture Trustee shall
provide notice to the  Noteholders,  the  Subordinate  Note Insurer and the Swap
Counterparty of each default or other event of which it receives notice pursuant
to this Section 3.18, promptly after receipt of such Notice.

      SECTION 3.19. Further  Instruments and Acts. Upon request of the Indenture
Trustee, the Subordinate Note Insurer or the Swap Counterparty,  the Issuer will
execute and deliver such further  instruments and do such further acts as may be
reasonably necessary or proper to carry out more effectively the purpose of this
Indenture.

      SECTION  3.20.  Removal  of  Administrator.  So  long  as  any  Notes  are
Outstanding,  the Issuer  shall not remove the  Administrator  unless the Rating
Agency  Condition  shall have been satisfied in connection with such removal and
the Subordinate Note Insurer shall have given its prior written consent.


                            ARTICLE IV

                    Satisfaction and Discharge

      SECTION 4.01.  Satisfaction  and Discharge of  Indenture.  This  Indenture
shall cease to be of further  effect with  respect to the Notes except as to (i)
rights of registration of transfer and exchange, (ii) substitution of mutilated,
destroyed, lost or stolen Notes, (iii) rights of Noteholders to receive payments
of principal  thereof and interest  (including any  Noteholders'  Interest Basis
Carryover)  thereon,  (iv) Sections 3.03,  3.04,  3.05,  3.08, 3.10, 3.12, 3.13,
3.15, 3.16 and 3.17 (v) the rights,  obligations and immunities of the Indenture
Trustee  hereunder  (including the rights of the Indenture Trustee under Section
6.07 and the  obligations of the Indenture  Trustee under Section 4.02) and (vi)
the  rights  of  Noteholders,   the  Subordinate   Note  Insurer  and  the  Swap
Counterparty as  beneficiaries  hereof with respect to the property so deposited
with the  Indenture  Trustee  payable to all or any of them,  and the  Indenture
Trustee,  on demand of and at the expense of the Issuer,  shall  execute  proper
instruments  acknowledging  satisfaction  and discharge of this  Indenture  with
respect to the Notes, when:

           (A)  either

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

                (2) all Notes not theretofore delivered to the Indenture Trustee
           for cancellation

                        (i  have become due and payable,

                       (ii will  become  due and  payable  at the Class A-1 Note
                Final  Maturity  Date, the Class A-2 Note Final Maturity Date or
                the  Subordinate  Note Final  Maturity Date, as the case may be,
                within one year, or

                      (iii are to be called for redemption within one year under
                arrangements  satisfactory  to the  Indenture  Trustee  for  the
                giving of notice of redemption  by the Indenture  Trustee in the
                name, and at the expense, of the Issuer,

           and the  Issuer,  in the  case  of (i),  (ii)  or  (iii)  above,  has
           irrevocably  deposited or caused to be irrevocably deposited with the
           Indenture  Trustee  cash  or  direct  obligations  of or  obligations
           guaranteed by the United  States of America  (which will mature prior
           to the date such amounts are payable),  in trust for such purpose, in
           an amount sufficient to pay and discharge the entire  indebtedness on
           such Notes not  theretofore  delivered to the  Indenture  Trustee for
           cancellation as of such day of discharge or when due on the Class A-1
           Note Final  Maturity  Date, the Class A-2 Note Final Maturity Date or
           the Subordinate Note Final Maturity Date, as the case may be, and all
           amounts due to the Subordinate Note Insurer;

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

                (C) the Issuer  has  delivered  to the  Indenture  Trustee,  the
           Subordinate  Note  Insurer  and the Swap  Counterparty  an  Officers'
           Certificate of the Issuer,  an Opinion of Counsel and (if required by
           the TIA or the Indenture  Trustee) an Independent  Certificate from a
           firm of certified  public  accountants,  each meeting the  applicable
           requirements of Section 11.01(a) and, subject to Section 11.02,  each
           stating that all conditions precedent herein provided for relating to
           the  satisfaction  and discharge of this Indenture have been complied
           with.

      SECTION 4.02.  Application of Trust Money.  All monies  deposited with the
Indenture  Trustee  pursuant to Section  4.01 hereof  shall be held in trust and
applied  by it,  in  accordance  with  the  provisions  of the  Notes  and  this
Indenture,  to the payment,  either directly or through any Paying Agent, as the
Indenture Trustee may determine,  to the Noteholders of the particular Notes for
the payment or  redemption  of which such monies  have been  deposited  with the
Indenture  Trustee,  of all sums due and to become due thereon for principal and
interest  (including  any  Noteholders'   Interest  Basis  Carryover),   to  the
Subordinate  Note  Insurer of all amounts due to the  Subordinate  Note  Insurer
under the Basic Documents and to the Swap Counterparty of all amounts due to the
Swap  Counterparty  under  the  Swap  Agreement;  but  such  monies  need not be
segregated  from  other  funds  except to the  extent  required  herein,  in the
Servicing Agreement or the Administration Agreement or required by law.

      SECTION 4.03. Repayment of Monies Held by Paying Agent. In connection with
the  satisfaction and discharge of this Indenture with respect to the Notes, all
monies then held by any Paying Agent other than the Indenture  Trustee under the
provisions of this  Indenture  with respect to such Notes shall,  upon demand of
the Issuer, be paid to the Indenture Trustee to be held and applied according to
Section 3.03 and thereupon  such Paying Agent shall be released from all further
liability with respect to such monies.

      SECTION 4.04.  Auction of Financed  Student Loans.  The Indenture  Trustee
shall  offer  the  Financed  Student  Loans  for  sale as of the last day of the
Collection  Period that ends in June 2008 and shall accept bids on behalf of the
Issuer for such  purpose.  If with  respect to the last date of such  Collection
Period,  the Indenture  Trustee receives no bid to purchase the Financed Student
Loans, or no bid that it may, as specified below,  accept, the Indenture Trustee
may at its discretion, but shall not be obligated to, offer the Financed Student
Loans for sale as of the last day of each, or any, of the succeeding  Collection
Periods until a bid is received that may, as specified below, be accepted by the
Indenture  Trustee.  With  respect to any attempt to arrange for the purchase of
the Financed Student Loans,  the Indenture  Trustee shall accept the highest bid
submitted  so long as (i) at least two bids (one of which is from a Person  that
is not the Seller or an  Affiliate  of the  Seller)  to  purchase  the  Financed
Student  Loans  as of the  last  day of the  applicable  Collection  Period  are
received and (ii) the highest such bid is at least equal to the Minimum Purchase
Price as of the last day of the  applicable  Collection  Period.  Any attempt to
arrange for the purchase of the Financed  Student Loans and the  consummation of
any such sale shall be  conducted  by the  Indenture  Trustee in a  commercially
reasonable  manner.  The  Indenture  Trustee  shall  provide  notice of any such
attempt at least 60 days prior to the last day of the related  Collection Period
to the Seller,  the Company,  the Servicer,  the Eligible  Lender  Trustee,  the
Rating Agencies,  the Subordinate Note Insurer,  the Swap  Counterparty and each
Noteholder,  and any such  Person or their  respective  Affiliates  or any other
Person may submit a timely bid for the purchase of the Financed Student Loans.


                             ARTICLE V

                             Remedies

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

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

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

            (iii default in the  observance  or  performance  of any covenant or
      agreement of the Issuer made in this  Indenture  (other than a covenant or
      agreement,  a  default  in the  observance  or  performance  of  which  is
      elsewhere in this Section  specifically dealt with), or any representation
      or warranty of the Issuer made in this Indenture or in any  certificate or
      other writing delivered pursuant hereto or in connection  herewith proving
      to have been  incorrect  in any  material  respect as of the time when the
      same shall have been  made,  and such  default  shall  continue  or not be
      cured,  or  the  circumstance  or  condition  in  respect  of  which  such
      misrepresentation or warranty was incorrect shall not have been eliminated
      or otherwise cured, for a period of 30 (or, in the circumstances  provided
      below,  90) days after  there  shall have been  given,  by  registered  or
      certified  mail, to the Issuer by the  Indenture  Trustee or to the Issuer
      and the  Indenture  Trustee  by the  Noteholders  of at  least  25% of the
      Outstanding Amount of the Notes or the Subordinate Note Insurer, a written
      notice specifying such default or incorrect representation or warranty and
      requiring  it to be remedied  and stating  that such notice is a notice of
      Default hereunder;  provided,  however, that, if at the end of such 30-day
      period,  the  Indenture  Trustee  (with the prior  written  consent of the
      Subordinate  Note Insurer)  determines that a good faith effort to cure or
      eliminate the Default has commenced, the Indenture Trustee may extend such
      30-day period to 90 days; or

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

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

      SECTION 5.02.  Acceleration of Maturity;  Rescission and Annulment.  If an
Event of Default should occur, then and in every such case the Indenture Trustee
(with  the  prior  written  consent  of the  Subordinate  Note  Insurer)  or the
Noteholders of Notes  representing  not less than a majority of the  Outstanding
Amount of the Notes  (with the prior  written  consent of the  Subordinate  Note
Insurer)  may  declare all the Notes to be  immediately  due and  payable,  by a
notice in writing to the Issuer and the Swap  Counterparty (and to the Indenture
Trustee  if given by  Noteholders),  and upon any such  declaration  the  unpaid
principal  amount of such  Notes,  together  with  accrued  and unpaid  interest
thereon  through the date of  acceleration,  shall  become  immediately  due and
payable; provided, however, that if the Senior Notes have been paid in full, the
Subordinate Note Insurer shall have the exclusive right to determine  whether or
not to accelerate payment on the Notes.

      At any time after such  declaration of  acceleration  of maturity has been
made and  before a  judgment  or decree  for  payment  of the money due has been
obtained by the  Indenture  Trustee as  hereinafter  in this Article V provided,
either (x) the  Noteholders of Notes  representing a majority of the Outstanding
Amount of the Notes  (with the prior  written  consent of the  Subordinate  Note
Insurer),  by written notice to the Issuer and the Indenture Trustee,  or (y) if
the Senior Notes are not  Outstanding,  the Subordinate Note Insurer may rescind
and annul such declaration and its consequences if:

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

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

                (B) all sums paid or advanced by the Indenture Trustee hereunder
           plus all amounts  owed to the  Subordinate  Note Insurer and the Swap
           Counterparty   under  the   Basic   Documents   and  the   reasonable
           compensation,  expenses,  disbursements and advances of the Indenture
           Trustee,  the Subordinate  Note Insurer,  the Swap  Counterparty  and
           their respective agents and counsel; and

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

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

      SECTION 5.03.  Collection of  Indebtedness  and Suits for  Enforcement  by
Indenture  Trustee.  (a) The Issuer covenants that if (i) default is made in the
payment of any  interest  (including,  subject to the  limitations  of  Sections
2.07(d) and 8.02, any  Noteholders'  Interest Basis  Carryover) on any Note when
the same becomes due and payable,  and such  default  continues  for a period of
five days,  or (ii)  default is made in the payment of the  principal  of or any
installment  of the principal of any Note when the same becomes due and payable,
the Issuer will,  upon demand of the  Indenture  Trustee (with the prior written
consent  of the  Subordinate  Note  Insurer  or,  if the  Senior  Notes  are not
Outstanding,  at the written direction of the Subordinate Note Insurer),  pay to
it, for the benefit of the  Noteholders,  the  Subordinate  Note Insurer and the
Swap  Counterparty,  the whole  amount  then due and  payable  on such Notes for
principal and interest (and any  Noteholders'  Interest Basis  Carryover),  with
interest upon the overdue principal,  and, to the extent payment at such rate of
interest shall be legally  enforceable,  upon overdue  installments  of interest
(and any  Noteholders'  Interest  Basis  Carryover),  at the rate  specified  in
Section  2.07 and all  amounts  due under  the Swap  Agreement  and in  addition
thereto  such  further  amount  as shall be  sufficient  to cover  the costs and
expenses  of  collection,  including  the  reasonable  compensation,   expenses,
disbursements  and  advances of the  Indenture  Trustee,  the  Subordinate  Note
Insurer, the Swap Counterparty and their respective agents and counsel.

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

      (c) If an Event of Default occurs and is continuing, the Indenture Trustee
may, as more particularly  provided in Section 5.04, in its discretion (with the
prior written  consent of the  Subordinate  Note Insurer or, if the Senior Notes
are not Outstanding,  at the direction of the Subordinate Note Insurer), proceed
to protect  and  enforce  its rights and the rights of the  Noteholders  and the
Subordinate  Note  Insurer,  by such  appropriate  Proceedings  as the Indenture
Trustee  shall deem most  effective  to protect  and  enforce  any such  rights,
whether  for the  specific  enforcement  of any  covenant or  agreement  in this
Indenture or in aid of the exercise of any power granted  herein,  or to enforce
any other  proper  remedy or legal or equitable  right  vested in the  Indenture
Trustee by this Indenture or by law.

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

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

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

            (iii to collect and receive any monies or other property  payable or
      deliverable on any such claims and to distribute all amounts received with
      respect to the claims of the  Noteholders,  the Subordinate  Note Insurer,
      the Swap Counterparty and the Indenture Trustee on their behalf; and

             (iv to file such proofs of claim and other  papers or  documents as
      may be necessary or advisable in order to have the claims of the Indenture
      Trustee,  the  Subordinate  Note  Insurer,  the Swap  Counterparty  or the
      Noteholders allowed in any judicial Proceeding relative to the Issuer, its
      creditors and its property;
and any trustee,  receiver,  liquidator,  custodian or other similar official in
any such  Proceeding is hereby  authorized by each of such  Noteholders  to make
payments to the Indenture Trustee,  and, in the event that the Indenture Trustee
shall consent to the making of payments directly to such Noteholders,  to pay to
the Indenture  Trustee such amounts as shall be  sufficient to cover  reasonable
compensation to the Indenture  Trustee,  each predecessor  Indenture Trustee and
their  respective  agents,  attorneys  and counsel,  and all other  expenses and
liabilities  incurred,  and all advances made, by the Indenture Trustee and each
predecessor Indenture Trustee except as a result of negligence or bad faith.

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

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

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

      SECTION 5.04. Remedies;  Priorities. (a) If an Event of Default shall have
occurred,  the  Indenture  Trustee may,  with the prior  written  consent of the
Subordinate  Note  Insurer or, if the Senior Notes are not  Outstanding,  at the
written  direction of the Subordinate Note Insurer,  shall do one or more of the
following (subject to Section 5.05):

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

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

            (iii exercise any remedies of a secured party under the UCC and take
      any other  appropriate  action to  protect  and  enforce  the  rights  and
      remedies of the Indenture Trustee,  the Subordinate Note Insurer, the Swap
      Counterparty and the Noteholders; and

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

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

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

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

           SECOND:  to the Senior  Noteholders for amounts due and unpaid on the
      Senior Notes for  interest  (other than any Senior  Noteholders'  Interest
      Basis  Carryover) and to the Swap  Counterparty  for amounts due under the
      Swap Agreement,  to the extent that the Trust is the Defaulting  Party (as
      such term is defined in the Swap Agreement) (provided,  however, that this
      priority  shall apply only with respect to any Trust Swap  Payment  Amount
      (and not the remainder of the Termination  Payment) to the extent that the
      Trust  is the  Defaulting  Party  with  respect  to an  Event  of  Default
      specified  in Section 5 (a)(i) of the Swap  Agreement),  ratably,  without
      preference or priority of any kind,  according to the  respective  amounts
      due  and  payable  on the  Senior  Notes  for  interest  and  to the  Swap
      Counterparty  for the amounts due and payable under the Swap  Agreement to
      the  extent  that  the  Swap  Counterparty  is not  the  Defaulting  Party
      (provided,  however,  that this priority  shall apply only with respect to
      any Trust Swap Payment  Amount (and not the  remainder of the  Termination
      Payment) to the extent that the Trust is the Defaulting Party with respect
      to an  Event  of  Default  specified  in  Section  5  (a)(i)  of the  Swap
      Agreement);

           THIRD:  to the Subordinate Note Insurer for all due and
      unpaid Subordinate Note Insurance Policy Premiums;

           FOURTH:  to the Subordinate Noteholders for amounts due
      and unpaid on the Subordinate Notes for interest (other than
      any Subordinate Noteholders' Interest Basis Carryover),
      ratably, without preference or priority of any kind, according
      to the amounts due and payable on the Subordinate Notes for
      interest;

           FIFTH:  to the Senior Noteholders for amounts due and
      unpaid on the Senior Notes for principal, ratably, without
      preference or priority of any kind, according to the amounts
      due and payable on the Senior Notes for principal;

           SIXTH:  to the Subordinate Noteholders for amounts due
      and unpaid on the Subordinate Notes for principal, ratably,
      without preference or priority of any kind, according to the
      amounts due and payable on the Subordinate Notes for
      principal;

           SEVENTH:  to the Subordinate Note Insurer for all due and
      unpaid Reimbursement Amounts;

           EIGHTH:  to the Servicer for due and unpaid Servicing
      Fees;

           NINTH:  to Senior Noteholders for any unpaid Senior
      Noteholders' Interest Basis Carryover, ratably, without
      preference or priority of any kind, according to the amounts
      due and payable on the Senior Notes for such Senior
      Noteholders' Interest Basis Carryover;

           TENTH:  to Subordinate Noteholders for any unpaid
      Subordinate Noteholders' Interest Basis Carryover;

           ELEVENTH: to the Swap Counterparty for all amounts due under the Swap
      Agreement,  to the extent  that the Swap  Counterparty  is the  Defaulting
      Party  (as  such  term  is  defined  in the  Swap  Agreement),  the  Early
      Termination  Date  (as  such  term  is  defined  therein)  arises  from  a
      Termination  Event or the Trust is the Defaulting Party with respect to an
      Event of  Default  specified  in  Section 5 (a)(i)  of the Swap  Agreement
      (exclusive of any Trust Swap Payment Amount paid pursuant to Clause SECOND
      hereof); and

           TWELFTH:  to the Issuer, for distribution in accordance
      with the terms of the Administration Agreement.

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

      SECTION 5.05. Optional  Preservation of the Indenture Trust Estate. If the
Notes have been declared to be due and payable  under Section 5.02  following an
Event  of  Default  and  such  declaration  and its  consequences  have not been
rescinded  and  annulled,  the  Indenture  Trustee  may (with the prior  written
consent of the Subordinate Note Insurer), but need not, and shall, if the Senior
Notes are not Outstanding and the Subordinate Note Insurer so directs,  elect to
maintain  possession  of the  Indenture  Trust  Estate.  It is the desire of the
parties hereto and the Noteholders  that there be at all times  sufficient funds
for the  payment  of  principal  of and  interest  (including  any  Noteholders'
Interest  Basis  Carryover) on the Notes,  and the Indenture  Trustee shall take
such desire into account when determining  whether to maintain possession of the
Indenture  Trust Estate.  In determining  whether to maintain  possession of the
Indenture Trust Estate, the Indenture Trustee may, but need not, obtain and rely
upon an opinion  (which  shall be  obtained  at the expense of the Issuer) of an
Independent  investment banking or accounting firm of national  reputation as to
the  feasibility  of  such  proposed  action  and as to the  sufficiency  of the
Indenture Trust Estate for such purpose.

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

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

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

            (iii such  Noteholder or  Noteholders  have offered to the Indenture
      Trustee reasonable  indemnity against the costs,  expenses and liabilities
      to be incurred in complying with such request;
             (iv the  Indenture  Trustee  for 60 days after its  receipt of such
      notice,  request  and offer of  indemnity  has  failed to  institute  such
      Proceeding;

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

             (vi the Subordinate Note Insurer shall have given its prior written
      consent  if such  action  could  adversely  affect  the  interests  of the
      Subordinate Noteholders or the Subordinate Note Insurer.

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

      In  the  event  the  Indenture   Trustee  shall  receive   conflicting  or
inconsistent  requests  and  indemnity  from two or more  groups of  Noteholders
pursuant to this Section  5.06,  each  representing  less than a majority of the
Outstanding  Amount of the Notes,  the Indenture  Trustee in its sole discretion
may determine  what action,  if any, shall be taken,  notwithstanding  any other
provisions of this Indenture.

      SECTION 5.07. Unconditional Rights of Noteholders to Receive Principal and
Interest. Notwithstanding any other provisions in this Indenture, any Noteholder
shall have the right, which is absolute and unconditional, to receive payment of
the principal of and interest,  if any, on such Note on or after the  respective
due dates thereof  expressed in such Note or in this  Indenture (or, in the case
of redemption,  on or after the  Redemption  Date) and to institute suit for the
enforcement  of any such payment,  and such right shall not be impaired  without
the consent of such Noteholder.

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

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

      SECTION 5.10. Delay or Omission Not a Waiver.  No delay or omission of the
Indenture  Trustee or any Noteholder or the Subordinate Note Insurer to exercise
any right or remedy  accruing  upon any Default or Event of Default shall impair
any such right or remedy or  constitute a waiver of any such Default or Event of
Default or an acquiescence therein. Every right and remedy given by this Article
V or by law to the Indenture  Trustee,  to the Noteholders or to the Subordinate
Note Insurer may be exercised  from time to time,  and as often as may be deemed
expedient,  by the Indenture  Trustee,  the Noteholders or the Subordinate  Note
Insurer, as the case may be.

      SECTION 5.11. Control by Noteholders. If the Senior Notes are Outstanding,
the Noteholders of a majority of the Outstanding  Amount of the Notes,  with the
prior written consent of the Subordinate  Note Insurer,  shall have the right to
direct the time,  method and place of conducting  any  Proceeding for any remedy
available to the Indenture  Trustee with respect to the Notes or exercising  any
trust or power conferred on the Indenture Trustee; provided, however, that

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

             (ii subject to the express terms of Section 5.04,  any direction to
      the  Indenture  Trustee to sell or liquidate  the  Indenture  Trust Estate
      shall  be by the  Noteholders  of 100% of the  Outstanding  Amount  of the
      Notes;

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

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

and provided, further, that, subject to Section 6.01, the Indenture Trustee need
not take any action that it  determines  might  involve it in liability or might
materially adversely affect the rights of any Noteholders not consenting to such
action.
      SECTION  5.12.  Waiver of Past  Defaults.  Prior to the time a judgment or
decree for payment of money due has been  obtained as described in Section 5.02,
the  Noteholders  of not less than a majority of the  Outstanding  Amount of the
Notes,  with the prior written consent of the  Subordinate  Note Insurer and the
Swap Counterparty,  or, if the Senior Notes are not Outstanding, the Subordinate
Note Insurer may waive any past Default or Event of Default and its consequences
except a Default or Event of Default (a) in payment  when due of principal of or
interest  (including,  subject to the limitations of Sections  2.07(d) and 8.02,
any Noteholders' Interest Basis Carryover) on any of the Notes or (b) in respect
of a covenant or provision  hereof  which cannot be modified or amended  without
the  consent of each  Noteholder,  the  Subordinate  Note  Insurer  and the Swap
Counterparty;  provided,  however, that all Noteholders and the Subordinate Note
Insurer may waive events described in clauses (a) and (b) hereof. In the case of
any such waiver, the Issuer, the Indenture Trustee, the Subordinate Note Insurer
and the  Noteholders  shall be restored  to their  former  positions  and rights
hereunder,  respectively;  but no such waiver shall extend to any  subsequent or
other Default or Event of Default or impair any right consequent thereto.

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

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

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

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

      SECTION 5.16.  Performance  and  Enforcement of Certain  Obligations.  (a)
Promptly  following a request from the Indenture Trustee or the Subordinate Note
Insurer to do so and at the Administrator's  expense,  the Issuer shall take all
such lawful action as the Indenture  Trustee may request to compel or secure the
performance and observance by the Seller,  the Servicer,  the  Administrator and
the Swap Counterparty, as applicable, of each of their obligations to the Issuer
under or in connection  with the Loan Sale Agreement,  the Servicing  Agreement,
the Administration  Agreement and the Swap Agreement and to exercise any and all
rights,  remedies,  powers and privileges lawfully available to the Issuer under
or in connection with the Loan Sale Agreement,  the Servicing  Agreement and the
Administration  Agreement  to  the  extent  and in the  manner  directed  by the
Indenture Trustee or the Subordinate Note Insurer, including the transmission of
notices of default on the part of the Seller, the Servicer, the Administrator or
the Swap Counterparty  thereunder and the institution of legal or administrative
actions  or  proceedings  to compel or secure  performance  by the  Seller,  the
Servicer,   the  Administrator  or  the  Swap  Counterparty  of  each  of  their
obligations  under  the  Loan  Sale  Agreement,  the  Servicing  Agreement,  the
Administration Agreement or the Swap Agreement.

      (b) If an Event of Default has occurred,  the Indenture Trustee,  with the
written  consent of the  Subordinate  Note  Insurer,  may, and at the  direction
(which  direction  shall be in writing  or by  telephone  (confirmed  in writing
promptly  thereafter)) of, if the Senior Notes are Outstanding,  the Noteholders
of 66-2/3% of the  Outstanding  Amount of the Notes or, if the Senior  Notes are
not Outstanding,  of the Subordinate Note Insurer,  shall,  exercise all rights,
remedies,  powers,  privileges and claims of the Issuer against the Seller,  the
Servicer, the Administrator or the Swap Counterparty under or in connection with
the Loan Sale Agreement,  the Servicing Agreement,  the Administration Agreement
or the Swap Agreement, including the right or power to take any action to compel
or  secure  performance  or  observance  by  the  Seller,   the  Servicer,   the
Administrator  or the  Swap  Counterparty  of each of their  obligations  to the
Issuer thereunder and to give any consent, request, notice, direction, approval,
extension or waiver under the Loan Sale Agreement,  the Servicing Agreement, the
Administration  Agreement or the Swap  Agreement  and any right of the Issuer to
take such action shall be suspended.


                            ARTICLE VI

                       The Indenture Trustee

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

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

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

             (ii in the absence of bad faith on its part, the Indenture  Trustee
      may  conclusively  rely,  as to  the  truth  of  the  statements  and  the
      correctness  of the  opinions  expressed  therein,  upon  certificates  or
      opinions  furnished  to  the  Indenture  Trustee  and  conforming  to  the
      requirements  of this  Indenture;  provided,  however,  that the Indenture
      Trustee shall examine such  certificates and opinions to determine whether
      they conform to the requirements of this Indenture.

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

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

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

            (iii the  Indenture  Trustee shall not be liable with respect to any
      action  it  takes or omits  to take in good  faith  in  accordance  with a
      direction received by it pursuant to Sections 5.02, 5.11, 5.12 and 5.16.

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

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

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

      (g) No provision of this Indenture shall require the Indenture  Trustee to
expend or risk its own  funds or  otherwise  incur  financial  liability  in the
performance  of any of its duties  hereunder  or in the  exercise  of any of its
rights or powers, if it shall have reasonable grounds to believe that repayments
of such  funds or  adequate  indemnity  satisfactory  to it  against  any  loss,
liability or expense is not reasonably assured to it.

      (h) Except as expressly  provided in the Basic  Documents,  the  Indenture
Trustee shall have no obligation to administer,  service or collect the Financed
Student Loans or to maintain, monitor or otherwise supervise the administration,
servicing or collection of the Financed Student Loans.

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

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

      (k)  Notwithstanding  any other  provision in this  Agreement or the other
Basic Documents, nothing in this Agreement or the other Basic Documents shall be
construed to limit the  Indenture  Trustee's  legal  responsibility  to the U.S.
Secretary of Education or a Guarantor in its capacity as Eligible Lender Trustee
for any violations of statutory or regulatory  requirements  that may occur with
respect to loans held by the Indenture Trustee, pursuant to 34 CFR 682.203(b) or
any successor provision thereto.

      SECTION 6.02.  Rights of Indenture Trustee.  (a)  The
Indenture Trustee may rely on any document believed by it to be
genuine and to have been signed or presented by the proper Person.
The Indenture Trustee need not investigate any fact or matter
stated in such document.

      (b)  Before  the  Indenture  Trustee  acts  or  refrains  from  acting  in
connection  with any  matter  contemplated  by this  Indenture  or  other  Basic
Documents,  it may require an Officers'  Certificate of the Issuer or an Opinion
of Counsel from the appropriate party. The Indenture Trustee shall not be liable
for any  action  it takes or omits  to take in good  faith in  reliance  on such
Officers' Certificate or Opinion of Counsel from the appropriate party.

      (c) The  Indenture  Trustee  may  exercise  any of the  trusts  and powers
hereunder  or perform  any duties  hereunder  either  directly  or by or through
agents or  attorneys  or a custodian  or nominee  appointed  with due care by it
hereunder.

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

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

      (f) Subject to clauses (a),  (b), (c) and (g) of Section 6.01 hereof,  the
Indenture  Trustee shall be under no obligation to exercise any of the rights or
powers  vested  in it by this  Indenture  at the  request  or  direction  of any
Noteholder pursuant to this Indenture, unless such Noteholder shall have offered
to the Indenture  Trustee security or indemnity  reasonably  satisfactory to the
Indenture  Trustee against the costs,  expenses and  liabilities  which might be
incurred by it in compliance with such request or direction.

      SECTION  6.03.  Individual  Rights of  Indenture  Trustee.  The  Indenture
Trustee in its  individual or any other capacity may become the owner or pledgee
of Notes and may otherwise deal with the Issuer or its Affiliates  with the same
rights it would have if it were not Indenture  Trustee.  Any Paying Agent,  Note
Registrar,  co-registrar  or  co-paying  agent may do the same with like rights.
However, the Indenture Trustee must comply with Sections 6.11 and 6.12.

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

      SECTION  6.05.  Notice  of  Defaults.  If a  Default  occurs  and if it is
actually known by, or written notice of the existence thereof has been delivered
to, a Responsible Officer of the Indenture Trustee,  the Indenture Trustee shall
mail notice of the Default to each Noteholder, the Subordinate Note Insurer, the
Swap  Counterparty and the Rating Agencies  promptly after the Indenture Trustee
obtains  such  knowledge or receives  such notice of the Default.  Except in the
case of a  Default  in  payment  of  principal  of or  interest  (including  any
Noteholders'  Interest Basis Carryover) on any Note (including payments pursuant
to the mandatory redemption  provisions of such Note), the Indenture Trustee may
withhold  the notice to the  Noteholders  if and so long as a  committee  of its
Responsible  Officers in good faith determines that withholding the notice is in
the interests of Noteholders.

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

      SECTION  6.07.  Compensation  and  Indemnity.  The Issuer  shall cause the
Administrator  to pay to the  Indenture  Trustee  from  time to time  reasonable
compensation for its services and shall cause the Administrator to reimburse the
Indenture Trustee for all reasonable  out-of-pocket expenses incurred or made by
it,  including  costs of  collection,  in addition to the  compensation  for its
services.  Such expenses shall include the reasonable compensation and expenses,
disbursements  and  advances  of  the  Indenture   Trustee's  agents,   counsel,
accountants  and experts.  The  Indenture  Trustee's  compensation  shall not be
limited by any law on compensation of a trustee of an express trust.  The Issuer
shall cause the Administrator to indemnify the Indenture Trustee,  its officers,
directors,  employees and agents against any and all loss,  liability or expense
(including  attorneys' fees and expenses)  incurred by it in connection with the
administration  of this trust and the  performance  of its duties  hereunder and
under the other Basic Documents.  The Indenture  Trustee shall notify the Issuer
and the Administrator  (with a copy to the Subordinate Note Insurer) promptly of
any claim for which it may seek indemnity.  Failure by the Indenture  Trustee to
so notify the Issuer and the  Administrator  shall not relieve the Issuer or the
Administrator of its obligations  hereunder and under the other Basic Documents.
The  Issuer  shall  cause  the   Administrator  to  defend  the  claim  and  the
Administrator  shall not be liable for any additional legal fees and expenses of
the  Indenture  Trustee after it has assumed such  defense;  provided,  however,
that,  in the event that there may be a conflict  between the  positions  of the
Indenture Trustee and the Administrator in conducting the defense of such claim,
the  Indenture  Trustee  shall be  entitled  to  separate  counsel  the fees and
expenses  of which shall be paid by the  Administrator  on behalf of the Issuer.
Neither the Issuer nor the Administrator need reimburse any expense or indemnify
against any loss, liability or expense incurred by the Indenture Trustee through
the Indenture Trustee's own willful misconduct, negligence or bad faith.

      All amounts payable to the Indenture Trustee under this Section 6.07 shall
be payable solely by the  Administrator or from amounts otherwise payable to the
Company under  Section  2(e)(ii)(b)(vi)  of the  Administration  Agreement.  The
Indenture  Trustee agrees to continue to perform its obligations under the Basic
Documents  notwithstanding  any failure of the  Administrator to pay any amounts
owed to the Indenture Trustee.

      The Issuer's and  Administrator's  payment  obligations  to the  Indenture
Trustee  pursuant to this Section shall survive the discharge of this Indenture.
When the Indenture  Trustee  incurs  expenses  after the occurrence of a Default
specified in Section  5.01(iv) or (v) with  respect to the Issuer,  the expenses
are  intended to  constitute  expenses of  administration  under Title 11 of the
United  States  Code  or any  other  applicable  federal  or  state  bankruptcy,
insolvency or similar law.

      SECTION 6.08.  Replacement of Indenture Trustee. No resignation or removal
of the Indenture  Trustee and no  appointment of a successor  Indenture  Trustee
shall become  effective  until the  acceptance of  appointment  by the successor
Indenture  Trustee  pursuant to this Section  6.08.  The  Indenture  Trustee may
resign at any time by so notifying the Issuer,  the Subordinate Note Insurer and
the Swap  Counterparty.  The Noteholders of a majority in Outstanding  Amount of
the Notes may, with the prior written  consent of the  Subordinate  Note Insurer
or, if the Senior Notes are not  Outstanding,  the Subordinate Note Insurer may,
remove the  Indenture  Trustee by so  notifying  the  Indenture  Trustee and may
appoint  a  successor  Indenture  Trustee  acceptable  to the  Subordinate  Note
Insurer. The Issuer shall remove the Indenture Trustee if:

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

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

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

             (iv  the Indenture Trustee otherwise becomes incapable
      of acting; or

              (v the  Indenture  Trustee  is in  breach  of any  representation,
      warranty,  covenant or other material obligations of the Indenture Trustee
      under any Basic Document.

      If the Indenture  Trustee  resigns or is removed or if a vacancy exists in
the office of Indenture  Trustee for any reason (the  Indenture  Trustee in such
event  being  referred  to  herein  as  the  retiring  Indenture  Trustee),  the
Subordinate  Note  Insurer  may,  and,  if it fails to do so, the Issuer  shall,
promptly  appoint a successor  Indenture  Trustee  acceptable to the Subordinate
Note Insurer.  Any successor Indenture Trustee shall be satisfactory to the Swap
Counterparty.  A former  Indenture  Trustee  shall not be liable for any acts or
omissions of any successor Indenture Trustee.

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

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

      If  the  Indenture   Trustee  fails  to  comply  with  Section  6.11,  any
Noteholder,  with the prior written consent of the Subordinate Note Insurer, may
petition any court of competent  jurisdiction  for the removal of the  Indenture
Trustee and the appointment of a successor  Indenture Trustee  acceptable to the
Subordinate Note Insurer.

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

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

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

      SECTION  6.10.   Appointment  of  Co-Trustee  or  Separate  Trustee.   (a)
Notwithstanding  any other  provisions of this  Indenture,  at any time, for the
purpose of meeting any legal  requirement of any  jurisdiction in which any part
of the Indenture Trust Estate may at the time be located, the Indenture Trustee,
with the prior written consent of the Subordinate  Note Insurer,  shall have the
power and may execute and deliver all instruments to appoint one or more Persons
to act as a co-trustee or co-trustees, or separate trustee or separate trustees,
of all or any part of the Indenture Trust Estate,  and to vest in such Person or
Persons,  in  such  capacity  and  for  the  benefit  of  the  Noteholders,  the
Subordinate Note Insurer and the Swap Counterparty,  such title to the Indenture
Trust Estate,  or any part hereof,  and, subject to the other provisions of this
Section, such powers,  duties,  obligations,  rights and trusts as the Indenture
Trustee or the Subordinate Note Insurer may consider necessary or desirable.  No
co-trustee or separate trustee  hereunder shall be required to meet the terms of
eligibility  as a  successor  trustee  under  Section  6.11  and  no  notice  to
Noteholders of the  appointment  of any co-trustee or separate  trustee shall be
required  under  Section 6.08 hereof.  The  Indenture  Trustee  shall notify the
Rating  Agencies  of  any  appointment  of  a  co-trustee  or  separate  trustee
hereunder.

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

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

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

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

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

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

      SECTION  6.Eligibility;  Disqualification.  The Indenture Trustee shall at
all times satisfy the  requirements  of TIA ss.  310(a).  The Indenture  Trustee
shall be  acceptable to the  Subordinate  Note Insurer and shall have a combined
capital  and  surplus of at least  $50,000,000  as set forth in its most  recent
published  annual  report of condition and it shall have a long term debt rating
of "Baa3" or better by Moody's.  The Indenture Trustee shall comply with TIA ss.
310(b), including the optional provision permitted by the second sentence of TIA
ss.  310(b)(9);  provided,  however,  that  there  shall  be  excluded  from the
operation of TIA ss.  310(b)(1) any  indenture or  indentures  under which other
securities of the Issuer are outstanding if the  requirements for such exclusion
set forth in TIA ss. 310(b)(1) are met.

      SECTION 6.Preferential  Collection of Claims Against Issuer. The Indenture
Trustee shall comply with TIA ss.  311(a),  excluding any creditor  relationship
listed in TIA ss. 311(b). An Indenture Trustee that has resigned or been removed
shall be subject to TIA ss. 311(a) to the extent indicated.

      SECTION  6.Declaration  of Default  or  Termination  Event  under the Swap
Agreement.  The Indenture  Trustee shall not declare the Swap Counterparty to be
in Default or declare a Termination  Event under the Swap Agreement  without the
prior written consent of the Subordinate Note Insurer.


                            ARTICLE VII

                  Noteholders' Lists and Reports

      SECTION 7.01.  Issuer to Furnish  Indenture Trustee Names and Addresses of
Noteholders.  The Issuer will furnish or cause to be furnished to the  Indenture
Trustee  (a) not more than five days after the  earlier of (i) each  Record Date
and (ii) three months  after the last Record  Date, a list,  in such form as the
Indenture  Trustee may  reasonably  require,  of the names and  addresses of the
Noteholders as of such Record Date, and (b) at such other times as the Indenture
Trustee may request in writing,  within ten days after  receipt by the Issuer of
any such request,  a list of similar form and content as of a date not more than
ten days prior to the time such list is furnished;  provided,  however,  that so
long as the  Indenture  Trustee  is the Note  Registrar,  no such list  shall be
required to be furnished.  The Indenture Trustee or, if the Indenture Trustee is
not the Note Registrar,  the Issuer shall furnish the Subordinate  Note Insurer,
in writing on an annual  basis and at such other times as the  Subordinate  Note
Insurer may request, a copy of the list of the Noteholders.

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

      (b)  Noteholders  may  communicate  pursuant to TIA ss.  312(b) with other
Noteholders  with  respect to their  rights  under this  Indenture  or under the
Notes.

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

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

      (e) The Indenture  Trustee shall provide  notice to the  Noteholders,  the
Subordinate  Note Insurer and the Swap  Counterparty as provided in Section 9.02
of the Trust  Agreement,  and shall provide  notice to the  Noteholders  and the
Subordinate  Note Insurer of any amendment or supplement to the Trust  Agreement
as provided in Section 11.01 of the Trust Agreement.
      SECTION 7.03.  Reports by Issuer.  (a)  The Issuer shall:

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

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

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

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

      (c) Copies of all reports to be sent to the  Indenture  Trustee under this
Section  7.03  shall  be  mailed  to the  Subordinate  Note  Insurer,  the  Swap
Counterparty and the Rating Agencies by the Issuer at the same time.


                           ARTICLE VIII

               Accounts, Disbursements and Releases

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

      SECTION 8.02.  Trust  Accounts.  (a) On or prior to the Closing Date,  the
Issuer shall cause the  Administrator to establish and maintain,  in the name of
the Indenture  Trustee,  for the benefit of the  Noteholders and the Subordinate
Note  Insurer,   the  Trust   Accounts  as  provided  in  Section  2(c)  of  the
Administration Agreement.

      (b) On or before the Business Day preceding each Monthly  Payment Date and
Quarterly  Payment  Date,  all  Monthly  Available  Funds  with  respect  to the
preceding Monthly Collection Period (or in the case of a Quarterly Payment Date,
Available  Funds  with  respect  to the  preceding  Collection  Period)  will be
deposited in the Collection Account as provided in Section 4.01 of the Servicing
Agreement. On each Quarterly Payment Date, the Noteholders'  Distribution Amount
and the Subordinate Note Insurance Policy Premium with respect to such Quarterly
Payment  Date  will be  distributed  from the  Collection  Account  and from the
Reserve  Account to the  Indenture  Trustee (or other Paying Agent) on behalf of
the  Noteholders  and the  Subordinate  Note  Insurer as  provided  in  Sections
2(d)(v)(C) and 2(e)(iv)(C) of the  Administration  Agreement.  On each Quarterly
Payment Date, the Reserve Account Excess for such Quarterly Payment Date will be
distributed  to the  Indenture  Trustee (or other Paying Agent) on behalf of the
Noteholders as provided in clauses  (b)(ii) and (b)(iii) of Section  2(e)(ii) of
the  Administration  Agreement  (and in the  case  of  clause  (b)(iii)  whether
allocated thereto pursuant to the proviso to Section  2(e)(ii)(a) or pursuant to
Section  2(e)(ii)(b)).  On the  Quarterly  Payment  Date  referred to in Section
10.01(a) with respect to a redemption  pursuant to Section 10.01(a),  the amount
on deposit in the Collateral Reinvestment Account on such Quarterly Payment Date
will be distributed  therefrom to the Indenture  Trustee (or other Paying Agent)
on  behalf  of  the   Noteholders  as  provided  in  Section   2(f)(ii)  of  the
Administration Agreement.

      (c) On each Quarterly  Payment Date,  the Indenture  Trustee (or any other
Paying Agent) shall  distribute  all amounts  received by it from the Collection
Account and the Reserve Account pursuant to the second sentence of paragraph (b)
above to Noteholders and the Subordinate Note Insurer in respect of the Notes to
the extent of amounts  due and unpaid on the Notes for  principal  and  interest
(but not for any Noteholders' Interest Basis Carryover) and the Subordinate Note
Insurer  in the  following  amounts  and  in the  following  order  of  priority
(provided,  however,  that amounts  received from the  Subordinate  Note Insurer
under the  Subordinate  Note  Insurance  Policy  shall only be  available to pay
amounts to the Subordinate Noteholders):

              (i the Class A-1 Noteholders'  Interest  Distribution  Amount, the
      Class A-2  Noteholders'  Interest  Distribution  Amount,  the  Trust  Swap
      Payment Amount,  if any, and any  Termination  Payment (to the extent such
      Termination  Payment is owed to the Swap Counterparty  following a default
      by the Trust  under the Swap  Agreement  other than an Event of Default by
      the Trust  specified  in Section  5(a)(i) of the Swap  Agreement),  to the
      Class  A-1   Noteholders,   the  Class  A-2   Noteholders   and  the  Swap
      Counterparty,  respectively;  provided,  however,  that if  there  are not
      sufficient funds to pay the Class A-1 Noteholders'  Interest  Distribution
      Amount, the Class A-2 Noteholders' Interest Distribution Amount, the Trust
      Swap Payment Amount, if any, and any Termination  Payment,  the amounts so
      received  shall be applied to the  payment of such Class A-1  Noteholders'
      Interest   Distribution  Amount,  the  Class  A-2  Noteholders'   Interest
      Distribution  Amount,  the Trust  Swap  Payment  Amount,  if any,  and any
      Termination  Payment,  on a pro rata basis based on the ratio of each such
      amount to the total of such amounts;

             (ii  the Subordinate Note Insurance Policy Premium and
      all overdue Subordinate Note Insurance Policy Premiums, to the
      Subordinate Note Insurer;

            (iii  the Subordinate Noteholders' Interest Distribution
      Amount, to the Subordinate Noteholders;

             (iv if the Revolving Period has terminated, the Senior Noteholders'
      Principal  Distribution  Amount, to the Senior Noteholders (such amount to
      be allocated among the Senior  Noteholders as provided in Section 8.02(f))
      until the Outstanding Amount of the Senior Notes is reduced to zero; and

              (v after the Outstanding  principal  amount of the Senior Notes is
      reduced  to zero,  the  Subordinate  Noteholders'  Principal  Distribution
      Amount to the  Subordinate  Noteholders  until the  Outstanding  principal
      amount of the Subordinate Notes is reduced to zero.

      (d) On each Quarterly  Payment Date, the Indenture  Trustee (or any Paying
Agent) shall  distribute all amounts  received by it on behalf of Noteholders in
respect of Reserve Account Excess pursuant to the second to the last sentence of
paragraph (b) above in the following amounts and order of priority:

              (i  to the Subordinate Note Insurer, any Reimbursement
      Amounts;

             (ii if the Revolving  Period has  terminated,  any  remaining  such
      amounts to Senior  Noteholders  (such  amounts to be  allocated  among the
      Senior  Noteholders as provided in Section  8.02(f)) until the Outstanding
      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 and until the
      Outstanding principal amount of the Senior Notes is reduced to zero;

            (iii if the Revolving  Period has  terminated,  any  remaining  such
      amounts,  after the  Outstanding  principal  amount of the Senior Notes is
      reduced to zero,  to the  Subordinate  Noteholders  until the  Outstanding
      principal amount of the Subordinate  Notes is equal to the Pool Balance as
      of the close of business on the last day of the related Collection Period;

             (iv the Senior  Noteholders'  Interest Basis Carryover,  if any, to
      the Senior Noteholders;  provided, however, that if insufficient funds are
      received to pay the entire Senior  Noteholders'  Interest Basis Carryover,
      the amounts so  received  shall be applied to the payment of the Class A-1
      Noteholders'  Interest  Basis  Carryover  and the Class  A-2  Noteholders'
      Interest  Basis  Carryover  on a pro rata basis based on the ratio of each
      such amount to the total of such amounts;

              (v  the Subordinate Noteholders' Interest Basis
      Carryover, if any, to the Subordinate Noteholders; and

             (vi to the Swap  Counterparty,  all Termination  Payments due under
      the Swap  Agreement,  to the  extent  that the  Swap  Counterparty  is the
      Defaulting  Party (as such term is  defined  in the Swap  Agreement),  the
      Early  Termination  Date (as such term is defined  therein)  arises from a
      Termination  Event or the Trust is the Defaulting Party with respect to an
      Event of  Default  specified  in  Section  5(a)(i)  of the Swap  Agreement
      (exclusive of any Trust Swap Payment Amount paid pursuant to Clause SECOND
      of Section 5.04 (b) hereof.

      (e) On the  Quarterly  Payment Date  referred to in Section  10.01(a) with
respect to redemption  pursuant to Section  10.01(a),  the Indenture Trustee (or
any other Paying  Agent) shall  distribute  all amounts  received by it from the
Collateral  Reinvestment  Account  pursuant to the last  sentence of Section (b)
above in the following amounts and order of priority:

              (i  to the Swap Counterparty, an amount equal to any
      unpaid Net Trust Swap Payment Carryover Shortfalls;

             (ii after any Net Trust Swap Payment Carryover Shortfalls have been
      paid to the Swap  Counterparty,  any remaining  such amounts to the Senior
      Noteholders  (such amount to be allocated among the Senior  Noteholders as
      provided in Section 8.02(f)) until the Outstanding principal amount of the
      Senior Notes is reduced to zero;

            (iii after the Outstanding  principal  amount of the Senior Notes is
      reduced to zero, any remaining such amounts to the Subordinate Noteholders
      until the Outstanding principal amount of the Subordinate Notes is reduced
      to zero.

      (f)  Amounts  payable  to  Senior  Noteholders  as  provided  in  Sections
8.02(c)(iv),  8.02(d)(ii)  and  8.02(e)(ii)  shall be payable  in the  following
amounts and order of priority:

              (i to the Class A-1  Noteholders in an amount  necessary to reduce
      the Outstanding principal amount of the Class A-1 Notes to zero;

             (ii after the Outstanding  principal  amount of the Class A-1 Notes
      is reduced to zero,  to the Class A-2  Noteholders  until the  Outstanding
      principal amount of the Class A-2 Notes is reduced to zero;

provided,  however,  that from and after any acceleration of the Notes following
an Event of Default,  such amounts shall be payable to the Class A-1 Noteholders
and the Class A-2 Noteholders pro rata.

           (g) (i)  Prior to 12:00  noon,  New York  City  time,  on the  second
      Business Day prior to each Quarterly  Payment Date, the Indenture  Trustee
      shall  determine if a Deficiency  Amount for such  Quarterly  Payment Date
      exists and,  if so,  shall  complete  the Notice and submit such Notice in
      accordance with the Subordinate  Note Insurance  Policy to the Subordinate
      Note Insurer no later than 12:00 noon,  New York City time,  on the second
      Business Day immediately preceding such Quarterly Payment Date, as a claim
      for an Insured  Payment in an amount equal to such Deficiency  Amount.  If
      any time the  Indenture  Trustee  determines  that a Preference  Amount is
      payable under the terms of the  Subordinate  Note  Insurance  Policy,  the
      Indenture  Trustee  shall take the  actions  required  by the terms of the
      Subordinate  Note insurance  Policy to obtain  payment of such  Preference
      Amount by the Subordinate Note Insurer.

           "Notice" under the Subordinate Note Insurance Policy shall be defined
      as the telephonic or telegraphic notice,  promptly confirmed in writing by
      facsimile  substantially  in  the  form  of  Exhibit  A  attached  to  the
      Subordinate Note Insurance  Policy,  the original of which is subsequently
      delivered by registered  or certified  mail,  from the  Indenture  Trustee
      specifying  the  Insured  Payment  which  shall  be due and  owing  on the
      applicable Quarterly Payment Date.

             (ii Upon receipt of an Insured  Payment from the  Subordinate  Note
      Insurer on behalf of the Subordinate  Noteholders,  the Indenture  Trustee
      shall  deposit such Insured  Payment in the  Collection  Account and shall
      distribute  such  amount  only  to  pay  the  Subordinate  Noteholders  in
      accordance with the terms of the Subordinate  Note Insurance  Policy,  and
      such amount may not be applied in any other  manner.  All such  amounts on
      deposit in the Collection Account shall remain  uninvested.  The Indenture
      Trustee shall include on each Quarterly Payment Date the Deficiency Amount
      for  such  Quarterly  payment  Date  in  the  amount  distributed  to  the
      applicable  Subordinate  Noteholders pursuant to Sections 8.02(c)(iii) and
      8.02(c)(v)  of  the  Indenture.  If on any  Quarterly  payment  Date,  the
      Indenture  Trustee or the  Administrator  determines  that the Subordinate
      Note Insurer has paid more under the  Subordinate  Note  Insurance  Policy
      than is  required  by the  terms  thereof,  the  Indenture  Trustee  shall
      promptly return the excess amount to the Subordinate Note Insurer.

            (iii The Indenture Trustee shall keep a complete and accurate record
      of the  amount of Insured  Payments  paid into the  Collection  Account in
      respect  of  the   Subordinate   Notes  from  monies  received  under  the
      Subordinate Note Insurance Policy. The Subordinate Note Insurer shall have
      the right to  inspect  such  records at  reasonable  times  during  normal
      business  hours upon two  Business  Days'  prior  notice to the  Indenture
      Trustee.

             (iv The Indenture Trustee shall (i) receive as  attorney-in-fact of
      each Subordinate  Noteholder any Insured Payment from the Subordinate Note
      Insurer  and (ii)  distribute  such  Insured  Payment to such  Subordinate
      Noteholders  as set  forth in  subsection  (ii)  above.  Insured  Payments
      disbursed by the Indenture  Trustee from proceeds of the Subordinate  Note
      Insurance Policy shall not be considered payment by the Trust with respect
      to the  Subordinate  Notes,  nor shall such  disbursement  of such Insured
      Payments  discharge  the  obligations  of the Trust  with  respect  to the
      amounts  thereof,  and the Subordinate  Note Insurer shall become owner of
      such amounts to the extent covered by such Insured  Payments as the deemed
      assignee of such  Subordinate  Noteholders.  The Indenture  Trustee hereby
      agrees on  behalf of each  Subordinate  Noteholder  (and each  Subordinate
      Noteholder,  by its acceptance of its Subordinate Note, hereby agrees) for
      the  benefit  of the  Subordinate  Note  Insurer  that,  to the extent the
      Subordinate  Note  Insurer  makes  Insured  Payments,  either  directly or
      indirectly  (as  by  paying  through  the  Indenture   Trustee),   to  the
      Subordinate Noteholders,  the Subordinate Note Insurer shall be subrogated
      to the  rights  of  the  Subordinate  Noteholder  to the  extent  of  such
      payments.

              (v All notices, statements, reports, notes or opinions required by
      this Indenture or the other Basic  Documents to be sent to any other party
      hereto or thereto or to the  Noteholders at any time shall also be sent to
      the Subordinate Note Insurer.

      (h) In the event that the Swap  Counterparty  is  replaced  by a successor
swap  counterparty  pursuant to the terms of the Swap  Agreement,  the Indenture
Trustee shall pay any amounts owing to the Swap  Counterparty in accordance with
the terms of the Swap Agreement.

      SECTION 8.03. General  Provisions  Regarding  Accounts.  (a) So long as no
Default or Event of Default  shall have  occurred  and be  continuing,  all or a
portion  of the  funds in the  Trust  Accounts  shall be  invested  in  Eligible
Investments and reinvested by the Indenture  Trustee upon Issuer Order,  subject
to the provisions of Section 2(c) of the Administration Agreement. All income or
other gain from  investments of monies  deposited in the Trust Accounts shall be
deposited  by the  Indenture  Trustee in the  Collection  Account,  and any loss
resulting  from such  investments  shall be charged to such Trust  Account.  The
Issuer will not direct the Indenture Trustee to make any investment of any funds
or to sell any investment  held in any of the Trust Accounts unless the security
interest  granted and perfected in such account will continue to be perfected in
such investment or the proceeds of such sale, in either case without any further
action by any Person,  and, in  connection  with any  direction to the Indenture
Trustee to make any such  investment  or sale,  if  requested  by the  Indenture
Trustee, the Issuer shall deliver to the Indenture Trustee, the Subordinate Note
Insurer  and the Swap  Counterparty  an Opinion of  Counsel,  acceptable  to the
Indenture Trustee,  the Subordinate Note Insurer and the Swap  Counterparty,  to
such effect. All Eligible  Investments shall mature on the Business Day prior to
the Monthly Payment Date or Quarterly Payment Date, as applicable, and shall not
be sold prior to their maturity.

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

      (c) If (i) the Issuer (or the  Administrator  pursuant to Section 2.(a)(U)
of the Administration Agreement) shall have failed to give investment directions
for any funds on deposit in the Trust Accounts to the Indenture Trustee by 10:00
a.m.  New York  time (or such  other  time as may be agreed  by the  Issuer  and
Indenture  Trustee)  on any  Business  Day;  or (ii) a  Default  or an  Event of
Default, shall have occurred and be continuing with respect to the Notes but the
Notes shall not have been declared due and payable pursuant to Section 5.02, or,
if such Notes shall have been  declared  due and payable  following  an Event of
Default,  amounts  collected or receivable  from the Indenture  Trust Estate are
being  applied in  accordance  with Section 5.05 as if there had not been such a
declaration;   then  the  Indenture   Trustee  shall,   to  the  fullest  extent
practicable,  invest and  reinvest  funds in the Trust  Accounts  in one or more
Eligible  Investments  which mature  prior to the next  Monthly  Payment Date or
Quarterly Payment Date, as applicable, and are not sold prior to their maturity.

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

      (b) The  Indenture  Trustee  shall,  at such  time as  there  are no Notes
Outstanding and all sums due the Indenture Trustee pursuant to Section 6.07 have
been paid and all  amounts  due to the  Subordinate  Note  Insurer  and the Swap
Counterparty  under the Basic  Documents  have been paid,  release any remaining
portion of the  Indenture  Trust  Estate that secured the Notes from the lien of
this  Indenture and release to the Issuer or any other Person  entitled  thereto
any funds then on deposit in the Trust  Accounts.  The  Indenture  Trustee shall
release  property  from  the lien of this  Indenture  pursuant  to this  Section
8.04(b)  only upon  receipt by it, the  Subordinate  Note  Insurer  and the Swap
Counterparty of an Issuer Request accompanied by an Officers' Certificate of the
Issuer,  an  Opinion  of  Counsel  and  (if  required  by the  TIA)  Independent
Certificates  in accordance  with TIA ss.ss.  314(c) and  314(d)(1)  meeting the
applicable requirements of Section 11.01.

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


                            ARTICLE IX

                      Supplemental Indentures

      SECTION 9.01. Supplemental Indentures Without Consent of Noteholders.  (a)
Without the consent of any Noteholders but with the prior written consent of the
Subordinate  Note Insurer and the Swap  Counterparty and the prior notice to the
Rating  Agencies,  the Issuer and the Indenture  Trustee,  when authorized by an
Issuer  Order,  at any time and from time to time,  may  enter  into one or more
indentures  supplemental  hereto (which shall  conform to the  provisions of the
Trust Indenture Act as in force at the date of the execution  thereof),  in form
satisfactory to the Indenture Trustee, for any of the following purposes:

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

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

            (iii to add to the  covenants of the Issuer,  for the benefit of the
      Noteholders, the Subordinate Note Insurer and the Swap Counterparty, or to
      surrender any right or power herein conferred upon the Issuer;

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

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

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

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

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

      (b) The Issuer and the  Indenture  Trustee,  when  authorized by an Issuer
Order,  may also,  without  the consent of any of the  Noteholders  but with the
prior written consent of the Subordinate Note Insurer and the Swap  Counterparty
and prior notice to the Rating  Agencies,  enter into an indenture or indentures
supplemental  hereto for the purpose of adding any provisions to, or changing in
any  manner or  eliminating  any of the  provisions  of,  this  Indenture  or of
modifying  in any  manner the rights of the  Noteholders  under this  Indenture;
provided,  however,  that such action  shall not, as  evidenced by an Opinion of
Counsel,  adversely  affect  in  any  material  respect  the  interests  of  any
Noteholder.

      SECTION 9.02.  Supplemental  Indentures with Consent of  Noteholders.  The
Issuer and the Indenture Trustee,  when authorized by an Issuer Order, also may,
with prior  notice to the Rating  Agencies  and with the written  consent of the
Subordinate Note Insurer,  the Swap Counterparty and the Noteholders of not less
than  a  majority  of  the  Outstanding  Amount  of the  Notes,  by Act of  such
Noteholders  delivered to the Issuer and the  Indenture  Trustee,  enter into an
indenture  or  indentures  supplemental  hereto  for the  purpose  of adding any
provisions  to, or changing in any manner or  eliminating  any of the provisions
of, this  Indenture or of modifying in any manner the rights of the  Noteholders
under this Indenture;  provided,  however,  that no such supplemental  indenture
shall,  without the consent of the Noteholder of each  Outstanding Note affected
thereby:

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

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

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

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

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

             (vi modify any of the  provisions of this  Indenture in such manner
      as to affect  the  calculation  of the amount of any  payment of  interest
      (including any Noteholders'  Interest Basis Carryover) or principal due on
      any Note on any Quarterly  Payment Date  (including the calculation of any
      of the individual  components of such calculation) or to affect the rights
      of the  Noteholders  to the benefit of any  provisions  for the  mandatory
      redemption of the Notes contained herein; or

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

      The Indenture  Trustee may in its discretion  determine whether or not any
Notes would be affected by any supplemental indenture and any such determination
shall be conclusive  upon the  Noteholders  of all Notes whether  theretofore or
thereafter  authenticated and delivered  hereunder.  The Indenture Trustee shall
not be liable for any such determination made in good faith.

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

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

      SECTION 9.03.  Execution of  Supplemental  Indentures.  In  executing,  or
permitting  the  additional  trusts  created  by,  any  supplemental   indenture
permitted by this Article IX or the modifications  thereby of the trusts created
by this Indenture,  the Indenture Trustee shall receive, and subject to Sections
6.01 and 6.02,  shall be fully  protected in relying upon, an Opinion of Counsel
stating that the  execution of such  supplemental  indenture  is  authorized  or
permitted  by this  Indenture.  The  Indenture  Trustee  may,  but  shall not be
obligated  to,  enter into any such  supplemental  indenture  that  affects  the
Indenture  Trustee's own rights,  duties,  liabilities or immunities  under this
Indenture or  otherwise.  The Indenture  Trustee shall provide a fully  executed
copy of any  supplemental  indentures to the Indenture to the  Subordinate  Note
Insurer, the Swap Counterparty and each Rating Agency.

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

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

      SECTION  9.06.  Reference  in  Notes  to  Supplemental  Indentures.  Notes
authenticated  and delivered after the execution of any  supplemental  indenture
pursuant to this Article IX may, and if required by the Indenture Trustee shall,
bear a notation in form  approved by the Indenture  Trustee and the  Subordinate
Note Insurer as to any matter provided for in such  supplemental  indenture.  If
the Issuer or the Indenture Trustee shall so determine, new Notes so modified as
to conform,  in the opinion of the Indenture Trustee and the Issuer, to any such
supplemental   indenture  may  be  prepared  and  executed  by  the  Issuer  and
authenticated and delivered by the Indenture Trustee in exchange for Outstanding
Notes.


                             ARTICLE X

                        Redemption of Notes

      SECTION 10.01. Redemption.  (a) In the event that on the Quarterly Payment
Date on which the Revolving Period ends (or on the Quarterly  Payment Date on or
immediately  following  the last day of the Revolving  Period,  if the Revolving
Period does not end on a Quarterly  Payment Date) any amount  remains on deposit
in the Collateral  Reinvestment Account after giving effect to the making of all
Additional  Fundings,  including any such Additional  Fundings on such Quarterly
Payment  Date and the payment to the Swap  Counterparty  of any prior unpaid Net
Trust Swap Payment Carryover  Shortfalls as provided in Section 8.02(e),  one or
more  classes of the Notes will be  redeemed  in part,  in the order of priority
specified  in Section  8.02(e),  in an aggregate  principal  amount equal to the
amount  then on deposit in the  Collateral  Reinvestment  Account  after  giving
effect to such Additional Fundings and such payment to the Swap Counterparty.

      (b) In the event that the  Financed  Student  Loans are sold  pursuant  to
Section  4.04  hereof,  that  portion  of the  amounts  on  deposit in the Trust
Accounts to be distributed to the  Noteholders  shall be paid to the Noteholders
up to the  Outstanding  Amount of the Notes and all accrued and unpaid  interest
thereon and any accrued  Noteholders'  Interest  Basis  Carryover  with  respect
thereto (but only to the extent  provided by Sections  2.07(d) and 8.02 hereof).
If amounts are to be paid to Noteholders pursuant to this Section 10.01(b),  the
Administrator or the Issuer shall, to the extent practicable,  furnish notice of
such Event to the Indenture  Trustee,  the Subordinate Note Insurer and the Swap
Counterparty  not later than 25 days prior to the Redemption  Date whereupon all
such amounts shall be payable on the Redemption Date.

      (c) The Notes are subject to redemption in whole,  but not in part, on any
Quarterly Payment Date on which the Company exercises its option to purchase the
Trust Estate pursuant to Section 5.01 of the Loan Sale  Agreement.  If the Notes
are to be redeemed pursuant to this Section 10.01(c),  the Company shall furnish
notice of such election to the Indenture Trustee not later than 20 days prior to
the Redemption  Date and the Issuer shall deposit by 10:00 a.m. New York time on
the Redemption  Date with the Indenture  Trustee in the  Collection  Account the
Redemption Price for the Notes,  whereupon the Notes shall be due and payable on
the  Redemption  Date upon  furnishing a notice  complying with Section 10.02 to
each Noteholder, the Subordinate Note Insurer and the Swap Counterparty.

      (d) No  redemption of the Notes  pursuant to Section  10.01(b) or 10.01(c)
shall  occur  until the Trustee  shall have first paid to the  Subordinate  Note
Insurer all  Reimbursement  Amounts owed to the Subordinate  Note Insurer and to
the Swap  Counterparty any prior unpaid Net Trust Swap Carryover  Shortfalls and
any other amounts owed to the Swap Counterparty under the Swap Agreement.

      (e) Any  redemption  pursuant  to this  Section  10.01  shall  require the
Subordinate  Note Insurer's  prior written consent if (i) a claim has previously
been made under the  Subordinate  Note Insurance  Policy,  (ii) such  redemption
would result in a claim on the Subordinate  Note Insurance  Policy or (iii) such
redemption  would result in any amount owing to the Subordinate  Note Insurer or
any other Person and remaining unpaid under the Basic Documents.

      SECTION  10.02.  Form of Redemption  Notice.  Notice of  redemption  under
Section  10.01  shall be given by the  Indenture  Trustee by  first-class  mail,
postage  prepaid,  or by  facsimile,  mailed or  transmitted  on or prior to the
applicable  Redemption  Date  to the  Subordinate  Note  Insurer,  to  the  Swap
Counterparty and to each  Noteholder,  as of the close of business on the Record
Date preceding the applicable  Redemption Date, at such Noteholder's  address or
facsimile number appearing in the Note Register.

      All notices of redemption shall state:

              (i  the Redemption Date,

             (ii  the Redemption Price and

            (iii the place where such Notes are to be surrendered for payment of
      the Redemption Price (which shall be the office or agency of the Issuer to
      be maintained as provided in Section 3.02).

      Notice of redemption of the Notes shall be given by the Indenture  Trustee
in the  name  and at the  expense  of the  Issuer.  Failure  to give  notice  of
redemption,  or any  defect  therein,  to any  Noteholder  of any Note shall not
impair or affect the validity of the redemption of any other Note.

      SECTION  10.03.  Notes Payable on Redemption  Date.  The Notes or portions
thereof to be redeemed  shall on the  Redemption  Date become due and payable at
the Redemption  Price and (unless the Issuer shall default in the payment of the
Redemption  Price) no  interest  shall  accrue on the  Redemption  Price for any
period after the date to which accrued  interest is  calculated  for purposes of
calculating the Redemption Price.


                            ARTICLE XI

                           Miscellaneous

      SECTION  11.01.   Compliance  Certificates  and  Opinions.  (a)  Upon  any
application or request by the Issuer to the Indenture Trustee to take any action
under any provision of this Indenture, the Issuer shall furnish to the Indenture
Trustee, the Subordinate Note Insurer and the Swap Counterparty (i) an Officers'
Certificate  of the  Issuer  stating  that  all  conditions  precedent,  if any,
provided  for in this  Indenture  relating  to the  proposed  action  have  been
complied  with,  (ii) an Opinion of Counsel  stating that in the opinion of such
counsel all such conditions precedent, if any, have been complied with and (iii)
(if  required by the TIA) an  Independent  Certificate  from a firm of certified
public accountants meeting the applicable  requirements of this Section,  except
that, in the case of any such  application or request as to which the furnishing
of such documents is  specifically  required by any provision of this Indenture,
no additional certificate or opinion need be furnished.

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

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

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

            (iii a statement that, in the opinion of each such  signatory,  such
      signatory has made such  examination or  investigation  as is necessary to
      enable such  signatory  to express an informed  opinion as to whether such
      covenant or condition has been complied with; and

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

      (b) (i)  Prior to the  deposit  of any  Collateral  or other  property  or
      securities with the Indenture Trustee that is to be made the basis for the
      release  of any  property  or  securities  subject  to the  lien  of  this
      Indenture,  the Issuer  shall,  in addition to any  obligation  imposed in
      Section 11.01(a) or elsewhere in this Indenture,  furnish to the Indenture
      Trustee and the Subordinate  Note Insurer an Officers'  Certificate of the
      Issuer  certifying  or stating  the opinion of each  person  signing  such
      certificate  as to the fair value  (within 90 days of such deposit) to the
      Issuer  of  the  Collateral  or  other  property  or  securities  to be so
      deposited.

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

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

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

              (v  Notwithstanding  Section  2.09 or any other  provision of this
      Section,  the Issuer may, without  compliance with the requirements of the
      other  provisions  of  this  Section,  (A)  collect,  liquidate,  sell  or
      otherwise dispose of Financed Student Loans as and to the extent permitted
      or required by the Basic  Documents  and (B) make cash payments out of the
      Trust  Accounts  as and to the extent  permitted  or required by the Basic
      Documents,  so long as the Issuer shall deliver to the Indenture  Trustee,
      the Subordinate Note Insurer and the Swap Counterparty every three months,
      commencing  July 25, 1998, an Officers'  Certificate of the Issuer stating
      that all the  dispositions of Collateral  described in clauses (A) and (B)
      above that occurred during the immediately preceding three calendar months
      (or the  period  from the  Closing  Date in the case of the July 25,  1998
      Officers'  Certificate)  were  in the  ordinary  course  of  the  Issuer's
      business and that the proceeds thereof were applied in accordance with the
      Basic Documents.

      SECTION 11.02. Form of Documents  Delivered to Indenture  Trustee.  In any
case where  several  matters are required to be  certified  by, or covered by an
opinion of, any specified  Person,  it is not necessary that all such matters be
certified  by, or covered by the opinion of, only one such Person,  or that they
be so certified or covered by only one document, but one such Person may certify
or give an  opinion  with  respect  to some  matters  and one or more other such
Persons as to other matters,  and any such Person may certify or give an opinion
as to such matters in one or several documents.

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

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

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

      SECTION   11.03.   Acts  of   Noteholders.   (a)  Any   request,   demand,
authorization,  direction,  notice,  consent, waiver or other action provided by
this  Indenture  to be  given or taken by  Noteholders  may be  embodied  in and
evidenced by one or more  instruments of  substantially  similar tenor signed by
such Noteholders in person or by agents duly appointed in writing; and except as
herein otherwise expressly provided such action shall become effective when such
instrument or instruments are delivered to the Indenture Trustee,  and, where it
is hereby expressly required, to the Issuer. Such instrument or instruments (and
the action embodied therein and evidenced thereby) are herein sometimes referred
to as the "Act" of the Noteholders signing such instrument or instruments. Proof
of execution of any such  instrument or of a writing  appointing  any such agent
shall be  sufficient  for any purpose of this  Indenture and (subject to Section
6.01)  conclusive in favor of the Indenture  Trustee and the Issuer,  if made in
the manner provided in this Section.

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

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

      (d) Any request, demand, authorization, direction, notice, consent, waiver
or other  action by the  Noteholder  of any Notes shall bind the  Noteholder  of
every Note issued upon the  registration  thereof or in exchange  therefor or in
lieu thereof, in respect of anything done, omitted or suffered to be done by the
Indenture Trustee or the Issuer in reliance thereon,  whether or not notation of
such action is made upon such Note.
      SECTION 11.04.  Notices to Indenture  Trustee,  Issuer,  Subordinate  Note
Insurer,   Swap   Counterparty  and  Rating  Agencies.   Any  request,   demand,
authorization, direction, notice, consent, waiver or act of Noteholders or other
documents  provided or  permitted by this  Indenture  shall be in writing and if
such request, demand,  authorization,  direction, notice, consent, waiver or act
of Noteholders is to be made upon, given or furnished to or filed with:

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

           (b) the Issuer by the  Indenture  Trustee,  by the  Subordinate  Note
      Insurer,  by the  Swap  Counterparty  or by any  Noteholder,  it  shall be
      sufficient  for  every  purpose   hereunder  if  in  writing  and  mailed,
      first-class, postage prepaid, to the Issuer addressed to: SMS Student Loan
      Trust 1998-A,  in care of First Chicago  Delaware,  Inc., as Trustee,  FCC
      National Bank, 300 King Street, Wilmington, Delaware 19801, with a copy to
      the Eligible  Lender Trustee at the Corporate Trust Office of the Eligible
      Lender Trustee, or at any other address previously furnished in writing to
      the Indenture  Trustee by the Issuer.  The Issuer shall promptly  transmit
      any notice received by it from the Noteholders to the Indenture Trustee.

      Notices  required  to be  given to the  Subordinate  Note  Insurer  by the
Issuer,  the  Indenture  Trustee  or the  Eligible  Lender  Trustee  shall be in
writing,  personally  delivered  or mailed by  certified  mail,  return  receipt
requested,  to the  following  address:  MBIA  Insurance  Corporation,  113 King
Street,    Armonk,    New   York    10504,    Attention:    Insured    Portfolio
Management--Structured   Finance  (IPM-SF),   SMS  Student  Loan  Trust  1998-A,
$21,350,000  Floating  Rate  Asset-Backed  Subordinate  Notes,  or at such other
address as shall be designated by written notice to the other parties.

      Notices required to be given to the Swap  Counterparty by the Issuer,  the
Indenture Trustee or the Eligible Lender Trustee shall be in writing, personally
delivered  or  mailed  by  certified  mail,  return  receipt  requested,  to the
following  address:  General  Re  Financial  Products  Corporation,  Rockefeller
Center, 630 Fifth Avenue, Suite 450, New York, New York 10111,  Attention:  Head
of Operations, or at such other address as shall be designated by written notice
to the other parties.

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

      SECTION 11.05.  Notices to Noteholders; Waiver.  Where this

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

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

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

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

      SECTION 11.06.  Alternate Payment and Notice  Provisions.  Notwithstanding
any provision of this Indenture or any of the Notes to the contrary,  the Issuer
may enter  into any  agreement  with any  Noteholder  providing  for a method of
payment,  or  notice  by the  Indenture  Trustee  or any  Paying  Agent  to such
Noteholder,  that is different  from the methods  provided for in this Indenture
for such  payments  or  notices,  provided  that such  agreement  is  reasonably
acceptable  to the Indenture  Trustee.  The Issuer will furnish to the Indenture
Trustee a copy of each such  agreement  and the  Indenture  Trustee  will  cause
payments to be made and notices to be given in accordance with such agreements.

      SECTION 11.07.  Conflict with Trust Indenture Act. If any provision hereof
limits, qualifies or conflicts with another provision hereof that is required to
be included in this  Indenture by any of the  provisions of the Trust  Indenture
Act, such required provision shall control.

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

      SECTION 11.08.  Effect of Headings and Table of Contents.  The Article and
Section  headings herein and the Table of Contents are for convenience  only and
shall not affect the construction hereof.

      SECTION  11.09.  Successors  and Assigns.  All covenants and agreements in
this  Indenture  and the  Notes by the  Issuer  shall  bind its  successors  and
assigns, whether so expressed or not. All agreements of the Indenture Trustee in
this Indenture shall bind the successors,  co-trustees and agents (excluding any
legal representatives or accountants) of the Indenture Trustee.

      SECTION 11.10. Separability. In case any provision in this Indenture or in
the Notes shall be invalid,  illegal or unenforceable,  the validity,  legality,
and enforceability of the remaining  provisions shall not in any way be affected
or impaired thereby.

      SECTION 11.11. Benefits of Indenture.  Nothing in this Indenture or in the
Notes,  express or  implied,  shall give to any  Person,  other than the parties
hereto and their successors  hereunder,  the Subordinate Note Insurer,  the Swap
Counterparty and the Noteholders, and any other party secured hereunder, and any
other  Person  with an  ownership  interest in any part of the  Indenture  Trust
Estate, any benefit or any legal or equitable right,  remedy or claim under this
Indenture.  The  Subordinate  Note  Insurer,  the Swap  Counterparty  and  their
respective successors and assigns shall be express third-party  beneficiaries to
this  Indenture  and shall be  entitled  to rely upon and  directly  enforce the
provisions  of  this  Indenture;  provided,  however,  that  in the  case of the
Subordinate  Note  Insurer  such right to  enforcement  and the right to provide
consents  and  waivers  pursuant to the  provisions  hereof or to take any other
actions as provided  herein are  conditioned  upon there not having occurred and
being  continuing an Insurer Default and, in the case of the Swap  Counterparty,
such right to enforcement and the right to provide consents and waivers pursuant
to the  provisions  hereof or to take  other  actions  as  provided  herein  are
conditioned upon its not being in default under the Swap Agreement.

      SECTION 11.12.  [Reserved]

      SECTION  11.13.  Governing  Law.  This  Indenture  shall be  construed  in
accordance  with the laws of the State of New  York,  without  reference  to its
conflict of law  provisions,  and the  obligations,  rights and  remedies of the
parties hereunder shall be determined in accordance with such laws.

      SECTION 11.14.  Counterparts.  This Indenture may be executed
in any number of  counterparts,  each of which so executed shall be deemed to be
an original, but all such counterparts shall together constitute but one and the
same instrument.

      SECTION  11.15.  Recording of Indenture.  If this  Indenture is subject to
recording in any appropriate public recording  offices,  such recording is to be
effected by the Issuer and at its expense and shall be accompanied by an Opinion
of Counsel  (which may be counsel to the Indenture  Trustee or any other counsel
reasonably acceptable to the Indenture Trustee and the Subordinate Note Insurer)
to the effect that such recording is necessary  either for the protection of the
Noteholders,  the Swap Counterparty or any other Person secured hereunder or for
the  enforcement of any right or remedy  granted to the Indenture  Trustee under
this Indenture.

      SECTION 11.16.  Trust Obligations.  No recourse may be taken,  directly or
indirectly,  with  respect to the  obligations  of the Issuer,  the Seller,  the
Company,  the  Administrator,  the Servicer,  the Eligible Lender Trustee or the
Indenture  Trustee on the Notes or under this  Indenture or any  certificate  or
other  writing  delivered in connection  herewith or therewith,  against (i) the
Seller, the Company, the Administrator,  the Servicer,  the Indenture Trustee or
the  Eligible  Lender  Trustee in its  individual  capacity or (ii) any partner,
owner,  beneficiary,  agent,  officer,  director or employee of the Seller,  the
Company, the Administrator,  the Servicer, the Indenture Trustee or the Eligible
Lender Trustee in its individual  capacity,  any holder or owner of a beneficial
interest in the Issuer,  the Eligible Lender Trustee or the Indenture Trustee or
of any  successor  or assign of the  Seller,  the  Company,  Administrator,  the
Servicer, the Indenture Trustee or the Eligible Lender Trustee in its individual
capacity,  except  as any  such  Person  may have  expressly  agreed  (it  being
understood  that the Indenture  Trustee and the Eligible  Lender Trustee have no
such obligations in their individual capacity) and except that any such partner,
owner or beneficiary shall be fully liable, to the extent provided by applicable
law, for any unpaid  consideration  for stock,  unpaid capital  contribution  or
failure to pay any installment or call owing to such entity. For all purposes of
this  Indenture,  in the  performance of any duties or obligations of the Issuer
hereunder,  the Eligible Lender Trustee shall be subject to, and entitled to the
benefits of, the terms and  provisions of Articles VI, VII and VIII of the Trust
Agreement.

      SECTION 11.17. No Petition.  The Indenture Trustee,  by entering into this
Indenture,  and each Noteholder,  by accepting a Note, hereby covenant and agree
that they will not at any time institute against the Seller,  the Company or the
Issuer, or join in any institution against the Seller, the Company or the Issuer
of, any bankruptcy,  reorganization,  arrangement,  insolvency,  receivership or
liquidation proceedings, or other proceedings under any United States Federal or
state  bankruptcy or similar law in connection with any obligations  relating to
the Notes, this Indenture or any of the other Basic Documents.

      SECTION  11.18.  Inspection.  The Issuer agrees that, on reasonable  prior
notice,  it will  permit  any  representative  of the  Indenture  Trustee or the
Subordinate Note Insurer,  during the Issuer's normal business hours, to examine
all the books of account,  records,  reports, and other papers of the Issuer, to
make  copies  and  extracts  therefrom,  to cause  such  books to be  audited by
Independent  certified public  accountants,  and to discuss the Issuer' affairs,
finances and accounts with the Issuer's  officers,  employees,  and  Independent
certified public  accountants,  all at such reasonable times and as often as may
be  reasonably  requested.  The  Indenture  Trustee  shall and  shall  cause its
representatives  to hold in confidence all such  information  obtained from such
examination or inspection except to the extent disclosure may be required by law
(and all reasonable  applications for confidential treatment are unavailing) and
except to the extent that the Indenture  Trustee may  reasonably  determine that
such disclosure is consistent with its obligations hereunder.

      SECTION 11.19. Consents.  With respect to any action to be taken hereunder
that requires the consent of a party hereto or of the Eligible  Lender  Trustee,
the Subordinate Note Insurer or the Swap Counterparty, such consent shall not be
unreasonably withhold, delayed or conditioned.



BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



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

                                    SMS STUDENT LOAN TRUST
                                    1998-A

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


                                          By:
                                               Name:
                                               Title:

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


                                    By:
                                          Name:
                                          Title:

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

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

      By:
           Name:
           Title:



BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



STATE OF NEW YORK   )
                     )  ss.:
COUNTY OF NEW YORK   )

      BEFORE  ME, the  undersigned  authority,  a Notary  Public in and for said
county and state, on this day personally appeared ______________________,  known
to me to be the person and officer  whose name is  subscribed  to the  foregoing
instrument  and  acknowledged  to me that  the  same was the act of the said SMS
STUDENT LOAN TRUST 1998-A,  a Delaware trust,  and that such person executed the
same  as the  act of  said  trust  for the  purpose  and  consideration  therein
expressed, and in the capacities therein stated.

      GIVEN UNDER MY HAND AND SEAL OF OFFICE, this the ____ day of May, 1998.



                                          Notary Public in and for
                                            the State of New York


        [Seal]

My commission expires:




BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



STATE OF NEW YORK    )
                     )  ss.:
COUNTY OF NEW YORK  )

      BEFORE  ME, the  undersigned  authority,  a Notary  Public in and for said
county and state, on this day personally appeared ______________________,  known
to me to be the person and officer  whose name is  subscribed  to the  foregoing
instrument and  acknowledged to me that the same was the act of the said Bankers
Trust Company, a New York banking corporation, and that such person executed the
same as the act of said  corporation for the purpose and  consideration  therein
expressed, and in the capacities therein stated.

      GIVEN UNDER MY HAND AND SEAL OF OFFICE, this the ____ day of May, 1998.



                                          Notary Public in and for
                                            the State of New York


       [Seal]

My commission expires:



BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



                                                        EXHIBIT A-1
                                                   TO THE INDENTURE


                     [FORM OF CLASS A-1 NOTE]




                          CLASS A-1 NOTE

                SEE REVERSE FOR CERTAIN DEFINITIONS


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

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

REGISTERED                     CUSIP NO. 784582 AP 3
$--------

No.  R-

                   SMS STUDENT LOAN TRUST 1998-A

         CLASS A-1 FLOATING RATE ASSET-BACKED SENIOR NOTES

      SMS Student Loan Trust 1998-A,  a trust  organized and existing  under the
laws of the State of Delaware  (herein  referred to as the "Issuer"),  for value
received,   hereby  promises  to  pay  to   ______________________________,   or
registered  assigns,  the  principal  sum of  __________________________________
DOLLARS payable on each Quarterly  Payment Date in an amount equal to the result
obtained by  multiplying  (i) a fraction the numerator of which is  $___________
and the denominator of which is $150,000,000  by (ii) the aggregate  amount,  if
any,  payable  to  Noteholders  on such  Quarterly  Payment  Date in  respect of
principal of the Class A-1 Notes pursuant to Section 3.01 of the Indenture dated
as of May 1, 1998 (the  "Indenture"),  between  the  Issuer  and  Bankers  Trust
Company,  a New York banking  corporation,  as Indenture Trustee (the "Indenture
Trustee") (capitalized terms used but not defined herein shall have the meanings
ascribed thereto in the Indenture,  which also references rules as to usage that
shall be  applicable  herein);  provided,  however,  that no principal  shall be
payable on this Note until after the end of the Revolving Period;  and provided,
further,  that the entire unpaid  principal amount of this Note shall be due and
payable on the October  2005  Quarterly  Payment Date (the "Class A-1 Note Final
Maturity Date") and the Redemption Date, if any, pursuant to Section 10.01(b) or
10.01(c) of the Indenture.

      The Issuer will pay interest on this Note,  at the rate per annum equal to
the Class A-1 Note Rate  (assigned  on the reverse  hereof),  on each  Quarterly
Payment  Date until the  principal  of this Note is paid or made  available  for
payment,  on the  principal  amount of this Note  outstanding  on the  preceding
Quarterly Payment Date, after giving effect to all payments of principal made on
the  preceding  Quarterly  Payment Date (or, in the case of the first  Quarterly
Payment Date, on the Closing Date), subject to certain limitations  contained in
Section  3.01 of the  Indenture.  Interest  on this  Note will  accrue  for each
Quarterly  Payment  Date from the most recent  Quarterly  Payment  Date on which
interest has been paid to but excluding  such  Quarterly  Payment Date or, if no
interest  has yet been paid,  from May 26, 1998  (each,  a  "Quarterly  Interest
Period").  Interest  on this Note will be  computed  on the basis of the  actual
number of days elapsed in each  Quarterly  Interest  Period and a 360-day  year.
Such  principal  of and  interest  on this  Note  shall  be  paid in the  manner
specified on the reverse hereof.

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

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

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

BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-1-1

<PAGE>



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

                               SMS STUDENT LOAN TRUST 1998-A

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


                                    By:
                                        Authorized Signatory


Date:


              TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

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


                                    By:
                                        Authorized Signatory


Date:



BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-1-2

<PAGE>


                          REVERSE OF NOTE


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

      The Class A-1 Notes are and will be  equally  and  ratably  secured by the
collateral   pledged  as  security   therefor  as  provided  in  the  Indenture.
Allocations of principal  will be made among the Class A-1 Notes,  the Class A-2
Notes and the Subordinate  Notes as provided in the Indenture.  The Senior Notes
collectively are senior in right of payment to the Subordinate Notes, all as and
to the extent provided in the Indenture.

      Principal of the Class A-1 Notes will be payable on each Quarterly Payment
Date  after  the end of the  Revolving  Period  in an  amount  described  in the
Indenture. "Quarterly Payment Date" means the twenty-eighth day of each January,
April,  July and October,  or, if any such date is not a Business  Day, the next
succeeding Business Day, commencing July 28, 1998.

      As provided in Section 10.01(a) of the Indenture,  the Class A-1 Notes may
be redeemed in part on the Quarterly  Payment Date on which the Revolving Period
ends (or on the Quarterly Payment Date on or immediately  following the last day
of the Revolving  Period,  if the  Revolving  Period does not end on a Quarterly
Payment Date) in the event that any amount  remains on deposit in the Collateral
Reinvestment Account after giving effect to all Additional  Fundings,  including
any Additional Fundings, on such Quarterly Payment Date and payments to the Swap
Counterparty of any prior unpaid Net Trust Swap Payment Carryover  Shortfalls as
of such date.

      As described on the face hereof,  the entire  unpaid  principal  amount of
this Note shall be due and payable on the Class A-1 Note Final Maturity Date and
the  Redemption  Date, if any,  pursuant to Section  10.01(b) or 10.01(c) of the
Indenture.  Notwithstanding the foregoing, the entire unpaid principal amount of
the Notes  shall be due and payable on the date on which (i) an Event of Default
shall have  occurred and be  continuing  and (ii) the  Indenture  Trustee or the
Noteholders  representing not less than a majority of the Outstanding  principal
amount of the Notes  (with the prior  written  consent of the  Subordinate  Note
Insurer) shall have declared the Notes to be immediately  due and payable in the
manner provided in Section 5.02 of the Indenture.  All principal payments of the
Class A-1 Notes  shall be made pro rata to the  Class A-1  Noteholders  entitled
thereto.

      Interest on the Class A-1 Notes will be payable on each Quarterly  Payment
Date,  commencing  July 28, 1998, on the principal  amount  outstanding  of such
Notes until the  principal  amount  thereof is paid in full, at a rate per annum
equal to the Class A-1 Note Rate.  The "Class A-1 Note Rate" for each  Quarterly
Payment Date and the related  LIBOR Reset Period shall be equal to the lesser of
(i)  Three-Month  LIBOR for the related LIBOR Reset Period plus 0.04% the "Class
A-1 Note LIBOR Rate") and (ii) the adjusted Student Loan Rate for such Quarterly
Interest Period;  provided,  however, that,  notwithstanding the foregoing,  the
Class A-1 Note LIBOR Rate for the first Quarterly Interest Period shall be equal
to the Class A-1 Note Rate for such Quarterly Interest Period. The "Student Loan
Rate" for any  Quarterly  Interest  Period  will  equal the  product  of (a) the
quotient  obtained by dividing  (i) 365 (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 Swap Agreement 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 Swap Agreement is still in effect,  the Net
Trust Swap Payment,  if any, with respect to such Quarterly  Interest Period and
the  denominator  of  which  is the  aggregate  principal  amount  of the  Notes
outstanding as of the last day of such Quarterly Interest Period.

      Pursuant to the Administration Agreement, the Administrator will determine
Three-Month  LIBOR for purposes of calculating the Class A-1 Note LIBOR Rate for
each  Quarterly  Interest  Period  on  the  second  business  day  prior  to the
commencement  of each LIBOR Reset period within such Quarterly  Interest  Period
(or, in the case of the initial LIBOR Reset Period,  on the second  business day
prior the Closing Date) (each, a "LIBOR  Determination  Date").  Fur 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 such  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.

      Any  Class  A-1  Noteholders'  Interest  Carryover  that may  exist on any
Quarterly  Payment  Date shall be payable to the Class A-1  Noteholders  on that
Quarterly Payment Date and any succeeding  Quarterly Payment Dates solely out of
the  funds  available  and  required  to be  applied  thereto  pursuant  to  the
Administration Agreement.

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

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

      As provided in the Indenture and subject to certain  limitations set forth
therein,  the transfer of this Note may be  registered on the Note Register upon
surrender  of this Note for  registration  of  transfer  at the office or agency
designated  by the  Issuer  pursuant  to the  Indenture,  duly  endorsed  by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Indenture  Trustee duly executed by, the Noteholder  hereof or his attorney duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar,  which requirements
include  membership or  participation in Securities  Transfer Agent's  Medallion
Program  ("STAMP")  or  such  other  "signature  guarantee  program"  as  may be
determined by the Note Registrar in addition to, or in  substitution  for, STAMP
(all in  accordance  with the  Exchange  Act),  and such other  documents as the
Indenture Trustee may require, and thereupon one or more new Notes of authorized
denominations  and in the same aggregate  principal amount will be issued to the
designated

transferee  or   transferees.   No  service  charge  will  be  charged  for  any
registration  of transfer or exchange of this Note,  but the  transferor  may be
required to pay a sum sufficient to cover any tax or other  governmental  charge
that may be imposed in  connection  with any such  registration  of  transfer or
exchange.

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

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

      The Issuer has entered  into this  Indenture  and this Note is issued with
the intention that, for federal,  state, foreign, and local income and franchise
tax and usury purposes, this Note will be treated as indebtedness of the Company
secured by the Trust Estate.  Each Noteholder,  by its acceptance of a Note (and
each Note Owner by its acceptance of a beneficial  interest in a Note) agrees to
treat this Note for federal,  state,  foreign and local income and franchise tax
and usury purposes as indebtedness of the Company secured by the Trust Estate.

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

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

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

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

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

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

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

      Anything  herein to the  contrary  notwithstanding,  except  as  expressly
provided in the Basic Documents, none of Bankers Trust Company in its individual
capacity,  The First  National Bank of Chicago in its individual  capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal of or interest on, or performance  of, or omission
to perform, any of the covenants,  obligations or indemnifications  contained in
this Note or the Indenture;  it being expressly  understood that said covenants,
obligations and  indemnifications  have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee in
the assets of the Issuer.  The Noteholder of this Note by the acceptance  hereof
agrees that, except as expressly provided in the Basic Documents, in the case of
an Event of Default  under the  Indenture,  the  Noteholder  shall have no claim
against  any of the  foregoing  for any  deficiency,  loss or  claim  therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.


BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-1-3

<PAGE>



                            ASSIGNMENT

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



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

                 (name and address of assignee)

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

      Dated:


                                                            */
                                     Signature Guaranteed:


                                                            */




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



BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



                                                        EXHIBIT A-2
                                                   TO THE INDENTURE


                     [FORM OF CLASS A-2 NOTE]




                          CLASS A-2 NOTE

                SEE REVERSE FOR CERTAIN DEFINITIONS


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

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

REGISTERED                     CUSIP NO. 784582 AQ 1
$--------

No.  R-

                   SMS STUDENT LOAN TRUST 1998-A

         CLASS A-2 FLOATING RATE ASSET-BACKED SENIOR NOTES

      SMS Student Loan Trust 1998-A,  a trust  organized and existing  under the
laws of the State of Delaware  (herein  referred to as the "Issuer"),  for value
received,   hereby  promises  to  pay  to   ______________________________,   or
registered  assigns,  the  principal  sum of  __________________________________
DOLLARS payable on each Quarterly  Payment Date in an amount equal to the result
obtained by  multiplying  (i) a fraction the numerator of which is  $___________
and the denominator of which is $433,650,000  by (ii) the aggregate  amount,  if
any,  payable  to  Noteholders  on such  Quarterly  Payment  Date in  respect of
principal of the Class A-2 Notes pursuant to Section 3.01 of the Indenture dated
as of May 1, 1998 (the  "Indenture"),  between  the  Issuer  and  Bankers  Trust
Company,  a New York banking  corporation,  as Indenture Trustee (the "Indenture
Trustee") (capitalized terms used but not defined herein shall have the meanings
ascribed thereto in the Indenture,  which also references rules as to usage that
shall be  applicable  herein);  provided,  however,  that no principal  shall be
payable on this Note until after the end of the Revolving Period;  and provided,
further,  that the entire unpaid  principal amount of this Note shall be due and
payable  on the July 2026  Quarterly  Payment  Date (the  "Class  A-2 Note Final
Maturity Date") and the Redemption Date, if any, pursuant to Section 10.01(b) or
10.01(c) of the Indenture.

      The Issuer will pay interest on this Note,  at the rate per annum equal to
the Class A-2 Note Rate  (assigned  on the reverse  hereof),  on each  Quarterly
Payment  Date until the  principal  of this Note is paid or made  available  for
payment,  on the  principal  amount of this Note  outstanding  on the  preceding
Quarterly Payment Date, after giving effect to all payments of principal made on
the  preceding  Quarterly  Payment Date (or, in the case of the first  Quarterly
Payment Date, on the Closing Date), subject to certain limitations  contained in
Section  3.01 of the  Indenture.  Interest  on this  Note will  accrue  for each
Quarterly  Payment  Date from the most recent  Quarterly  Payment  Date on which
interest has been paid to but excluding  such  Quarterly  Payment Date or, if no
interest  has yet been paid,  from May 26, 1998  (each,  a  "Quarterly  Interest
Period").  Interest  on this Note will be  computed  on the basis of the  actual
number of days elapsed in each  Quarterly  Interest  Period and a 360-day  year.
Such  principal  of and  interest  on this  Note  shall  be  paid in the  manner
specified on the reverse hereof.

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

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

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

BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-2-1

<PAGE>



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

                               SMS STUDENT LOAN TRUST 1998-A

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


                                    By:
                                        Authorized Signatory


Date:


              TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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


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


                                    By:
                                        Authorized Signatory


Date:



BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-2-2

<PAGE>


                          REVERSE OF NOTE


      This  Note  is one of a duly  authorized  issue  of  Notes  of the  Issuer
designated  as its Class A-2 Floating  Rate  Asset-Backed  Senior Notes  (herein
called the "Class A-2 Notes"),  which, together with the Class A-1 Floating Rate
Asset-Backed  Senior Notes (the "Class A-1 Notes" and,  together  with the Class
A-2 Notes,  the "Senior Notes") and the Floating Rate  Asset-Backed  Subordinate
Notes (the "Subordinate Notes" and, together with the Senior Notes, the "Notes")
are  issued  under  the  Indenture,   to  which  Indenture  and  all  indentures
supplemental  thereto reference is hereby made for a statement of the respective
rights and obligations  thereunder of the Issuer,  the Indenture Trustee and the
Noteholders. The Class A-2 Notes are subject to all terms of the Indenture.

      The Class A-2 Notes are and will be  equally  and  ratably  secured by the
collateral   pledged  as  security   therefor  as  provided  in  the  Indenture.
Allocations of principal  will be made among the Class A-1 Notes,  the Class A-2
Notes and the Subordinate  Notes as provided in the Indenture.  The Senior Notes
collectively are senior in right of payment to the Subordinate Notes, all as and
to the extent provided in the Indenture.

      Principal of the Class A-2 Notes will be payable on each Quarterly Payment
Date  after  (i)  the end of the  Revolving  Period  and  (ii)  the  outstanding
principal  amount of the Class A-1 Notes has been  reduced  to zero in an amount
described in the Indenture. "Quarterly Payment Date" means the twenty-eighth day
of each January, April, July and October, or, if any such date is not a Business
Day, the next succeeding Business Day, commencing July 28, 1998.

      As provided in Section 10.01(a) of the Indenture,  the Class A-2 Notes may
be redeemed in part on the Quarterly  Payment Date on which the Revolving Period
ends (or on the Quarterly Payment Date on or immediately  following the last day
of the Revolving  Period,  if the  Revolving  Period does not end on a Quarterly
Payment Date) in the event that any amount  remains on deposit in the Collateral
Reinvestment Account after giving effect to all Additional  Fundings,  including
any Additional Fundings, on such Quarterly Payment Date and payments to the Swap
Counterparty of any prior unpaid Net Trust Swap Payment Carryover  Shortfalls as
of such date.

      As described on the face hereof,  the entire  unpaid  principal  amount of
this Note shall be due and payable on the Class A-2 Note Final Maturity Date and
the  Redemption  Date, if any,  pursuant to Section  10.01(b) or 10.01(c) of the
Indenture.  Notwithstanding the foregoing, the entire unpaid principal amount of
the Notes  shall be due and payable on the date on which (i) an Event of Default
shall have  occurred and be  continuing  and (ii) the  Indenture  Trustee or the
Noteholders  representing not less than a majority of the Outstanding  principal
amount of the Notes  (with the prior  written  consent of the  Subordinate  Note
Insurer) shall have declared the
Notes to be immediately  due and payable in the manner  provided in Section 5.02
of the  Indenture.  All principal  payments of the Class A-2 Notes shall be made
pro rata to the Class A-2 Noteholders
                        --- ----
entitled thereto.

      Interest on the Class A-2 Notes will be payable on each Quarterly  Payment
Date,  commencing  July 28, 1998, on the principal  amount  outstanding  of such
Notes until the  principal  amount  thereof is paid in full, at a rate per annum
equal to the Class A-2 Note Rate.  The "Class A-2 Note Rate" for each  Quarterly
Payment Date and the related  LIBOR Reset Period shall be equal to the lesser of
(i)  Three-Month  LIBOR for the related LIBOR Reset Period plus 0.12% the "Class
A-2 Note LIBOR Rate") and (ii) the Adjusted Student Loan Rate for such Quarterly
Interest Period;  provided,  however, that,  notwithstanding the foregoing,  the
Class A-2 Note LIBOR Rate for the first Quarterly Interest Period shall be equal
to the Class A-2 Note Rate for such  Quarterly  Interest  Period.  The "Adjusted
Student Loan Rate" for any Quarterly  Interest  Period will equal the product of
(a) the  quotient  obtained by dividing (i) 365 (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 Expected Interest  Collections and, if the Swap Agreement 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 Swap Agreement 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  outstanding as of the last day of such  Quarterly  Interest
Period.

      Pursuant to the Administration Agreement, the Administrator will determine
Three-Month  LIBOR for purposes of calculating the Class A-2 Note LIBOR Rate for
each  Quarterly  Interest  Period  on  the  second  business  day  prior  to the
commencement  of each LIBOR Reset Period within such Quarterly  Interest  Period
(or, in the case of the initial LIBOR Reset Period,  on the second  business day
prior 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 such 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.

      Any Class A-2 Noteholders'  Interest Basis Carryover that may exist on any
Quarterly  Payment  Date shall be payable to the Class A-2  Noteholders  on that
Quarterly Payment Date and any succeeding  Quarterly Payment Dates solely out of
the  funds  available  and  required  to be  applied  thereto  pursuant  to  the
Administration Agreement.

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

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

      As provided in the Indenture and subject to certain  limitations set forth
therein,  the transfer of this Note may be  registered on the Note Register upon
surrender  of this Note for  registration  of  transfer  at the office or agency
designated  by the  Issuer  pursuant  to the  Indenture,  duly  endorsed  by, or
accompanied  by a written  instrument  of transfer in form  satisfactory  to the
Indenture  Trustee duly executed by, the Noteholder  hereof or his attorney duly
authorized in writing,  with such signature guaranteed by an "eligible guarantor
institution" meeting the requirements of the Note Registrar,  which requirements
include  membership or  participation in Securities  Transfer Agent's  Medallion
Program  ("STAMP")  or  such  other  "signature  guarantee  program"  as  may be
determined by the Note Registrar in addition to, or in  substitution  for, STAMP
(all in  accordance  with the  Exchange  Act),  and such other  documents as the
Indenture Trustee may require, and thereupon

one or more new  Notes of  authorized  denominations  and in the same  aggregate
principal amount will be issued to the designated transferee or transferees.  No
service charge will be charged for any  registration  of transfer or exchange of
this Note,  but the  transferor may be required to pay a sum sufficient to cover
any tax or other governmental  charge that may be imposed in connection with any
such registration of transfer or exchange.

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

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

      The Issuer has entered  into this  Indenture  and this Note is issued with
the intention that, for federal,  state, foreign, and local income and franchise
tax and usury purposes, this Note will be treated as indebtedness of the Company
secured by the Trust Estate.  Each Noteholder,  by its acceptance of a Note (and
each Note Owner by its acceptance of a beneficial  interest in a Note) agrees to
treat this Note for federal,  state,  foreign and local income and franchise tax
and usury purposes as indebtedness of the Company secured by the Trust Estate.

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

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

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

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

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

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

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

      Anything  herein to the  contrary  notwithstanding,  except  as  expressly
provided in the Basic Documents, none of Bankers Trust Company in its individual
capacity,  The First  National Bank of Chicago in its individual  capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal of or interest on, or performance  of, or omission
to perform, any of the covenants,  obligations or indemnifications  contained in
this Note or the Indenture;  it being expressly  understood that said covenants,
obligations and  indemnifications  have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee in
the assets of the Issuer.  The Noteholder of this Note by the acceptance  hereof
agrees that, except as expressly provided in the Basic Documents, in the case of
an Event of Default  under the  Indenture,  the  Noteholder  shall have no claim
against  any of the  foregoing  for any  deficiency,  loss or  claim  therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.

BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-2-3

<PAGE>



                            ASSIGNMENT

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



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

                 (name and address of assignee)

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

      Dated:


                                                            */
                                     Signature Guaranteed:


                                                            */




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



BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



                                                        EXHIBIT A-3
                                                   TO THE INDENTURE

                    [FORM OF SUBORDINATE NOTE]

                         SUBORDINATE NOTE

                SEE REVERSE FOR CERTAIN DEFINITIONS


THIS NOTE HAS NOT BEEN AND WILL NOT BE REGISTERED  UNDER THE  SECURITIES  ACT OF
1933, AS AMENDED (THE  "SECURITIES  ACT"),  OR UNDER THE  SECURITIES OR BLUE SKY
LAWS OF ANY STATE IN THE UNITED STATES OR ANY FOREIGN  SECURITIES  LAWS. [BY ITS
ACCEPTANCE  OF THIS NOTE THE HOLDER  HEREOF IS DEEMED TO REPRESENT TO THE SELLER
AND THE  INDENTURE  TRUSTEE  THAT IT IS A  "QUALIFIED  INSTITUTIONAL  BUYER"  AS
DEFINED IN RULE 144A UNDER THE SECURITIES ACT ("QIB") AND IS ACQUIRING THIS NOTE
FOR ITS OWN ACCOUNT  (AND NOT FOR THE  ACCOUNT OF OTHERS) OR AS A  FIDUCIARY  OR
AGENT FOR OTHERS (WHICH OTHERS ALSO ARE QIBs).

NO SALE,  PLEDGE OR OTHER TRANSFER OF ANY  SUBORDINATE  NOTES MAY BE MADE BY ANY
PERSON  UNLESS  EITHER  SUCH SALE,  PLEDGE OR OTHER  TRANSFER IS MADE (i) TO THE
SELLER OR (ii) TO A PERSON WHO THE SELLER REASONABLY  BELIEVES AFTER DUE INQUIRY
IS A QIB ACTING FOR ITS OWN ACCOUNT  (AND NOT FOR THE ACCOUNT OF OTHERS) OR AS A
FIDUCIARY OR AGENT FOR OTHERS  (WHICH  OTHERS ALSO ARE QIBs) IN RELIANCE ON, AND
TO WHOM  NOTICE IS GIVEN  THAT THE SALE,  PLEDGE OR  TRANSFER  IS BEING  MADE IN
RELIANCE ON, RULE 144A OR ON ANOTHER  EXEMPTION  WITH  RESPECT TO WHICH,  IN THE
CASE OF SUCH RELIANCE ON SUCH OTHER EXEMPTION,  BOTH THE PROSPECTIVE  TRANSFEROR
AND THE PROSPECTIVE  TRANSFEREE  CERTIFY TO THE INDENTURE TRUSTEE AND THE SELLER
IN WRITING THE FACTS SURROUNDING SUCH TRANSFER,  WHICH  CERTIFICATION WILL BE IN
FORM AND SUBSTANCE  SATISFACTORY  TO THE INDENTURE  TRUSTEE AND THE SELLER,  AND
PROVIDE A WRITTEN  OPINION OF COUNSEL  (WHICH  WILL NOT BE AT THE EXPENSE OF THE
INDENTURE  TRUSTEE OR THE SELLER)  SATISFACTORY  TO EACH TO THE EFFECT THAT SUCH
TRANSFER WILL NOT VIOLATE THE SECURITIES ACT. NO SALE,  PLEDGE OR OTHER TRANSFER
MAY BE MADE TO ANY ONE PERSON FOR  SUBORDINATE  NOTES WITH A FACE AMOUNT OF LESS
THAN  $250,000  AND,  IN THE CASE OF ANY PERSON  ACTING ON BEHALF OF ONE OR MORE
THIRD  PARTIES  (OTHER  THAN  A BANK  (AS  DEFINED  IN  SECTION  3(A)(2)  OF THE
SECURITIES ACT) ACTING IN ITS FIDUCIARY CAPACITY),  FOR SUBORDINATE NOTES WITH A
FACE AMOUNT OF LESS THAN $250,000 FOR EACH SUCH THIRD PARTY.

NO RESALE OR OTHER  TRANSFER  OF THIS  SUBORDINATE  NOTE MAY BE MADE  UNLESS THE
SELLER AND THE INDENTURE TRUSTEE SHALL HAVE RECEIVED A REPRESENTATION  LETTER OR
OPINION OF COUNSEL FROM THE TRANSFEREE OF THIS SUBORDINATE  NOTE,  ACCEPTABLE TO
AND IN FORM AND SUBSTANCE  SATISFACTORY TO THE SELLER AND THE INDENTURE TRUSTEE,
TO THE  EFFECT  THAT IF SUCH  TRANSFEREE  (OR ANY PERSON OR ENTITY FOR WHOM SUCH
TRANSFEREE IS ACTING AS AGENT OR CUSTODIAN IN CONNECTION WITH THE ACQUISITION OF
THIS  SUBORDINATE  NOTE) IS A  PARTNERSHIP,  GRANTOR TRUST OR S CORPORATION  FOR
FEDERAL INCOME TAX PURPOSES (A "FLOW- THROUGH  ENTITY"),  ANY SUBORDINATE  NOTES
OWNED BY OR ON BEHALF OF SUCH  FLOW-THROUGH  ENTITY WILL REPRESENT LESS THAN 50%
OF THE VALUE OF ALL THE ASSETS OWNED BY SUCH FLOW-THROUGH  ENTITY AND NO SPECIAL
ALLOCATION  OF INCOME,  GAIN,  LOSS,  DEDUCTION OR CREDIT FROM SUCH  SUBORDINATE
NOTES WILL BE MADE AMONG THE BENEFICIAL OWNERS OF SUCH FLOW-THROUGH ENTITY.

NO SALE,  PLEDGE OR OTHER  TRANSFER OF THIS NOTE MAY BE MADE TO ANY PERSON OTHER
THAN A CITIZEN OR RESIDENT OF THE UNITED STATES,  A CORPORATION,  PARTNERSHIP OR
OTHER ENTITY CREATED OR ORGANIZED IN, OR UNDER THE LAWS OF, THE UNITED STATES OR
ANY  POLITICAL  SUBDIVISION  THEREOF,  OR AN ESTATE  WHOSE  INCOME IS SUBJECT TO
UNITED STATES FEDERAL INCOME TAX REGARDLESS OF ITS SOURCE, OR A TRUST IF A COURT
WITHIN  THE  UNITED  STATES IS ABLE TO  EXERCISE  PRIMARY  SUPERVISION  OVER THE
ADMINISTRATION  OF THE TRUST AND ONE OR MORE UNITED STATES  FIDUCIARIES HAVE THE
AUTHORITY TO CONTROL ALL  SUBSTANTIAL  DECISIONS OF THE TRUST. BY ITS ACCEPTANCE
OF THIS NOTE THE  HOLDER  HEREOF IS DEEMED TO  REPRESENT  TO THE  SELLER AND THE
INDENTURE  TRUSTEE  THAT  IT IS A  "UNITED  STATES  PERSON"  AS  DEFINED  IN ss.
7701(A)(30) OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED.

SECTION 2.04 OF THE INDENTURE CONTAINS FURTHER RESTRICTIONS ON THE
TRANSFER AND RESALE OF THIS NOTE.  EACH TRANSFEREE OF THIS NOTE, BY
ACCEPTANCE HEREOF, IS DEEMED TO HAVE ACCEPTED THIS NOTE SUBJECT TO
THE FOREGOING RESTRICTIONS ON TRANSFERABILITY.

EACH  NOTEHOLDER,  BY ITS  ACCEPTANCE  OF A NOTE,  COVENANTS  AND AGREES THAT BY
ACCEPTING THE BENEFITS OF THE  INDENTURE  THAT SUCH  NOTEHOLDER  WILL NOT AT ANY
TIME  INSTITUTE  AGAINST THE SELLER,  THE COMPANY OR THE ISSUER,  OR JOIN IN ANY
INSTITUTION  AGAINST THE SELLER,  THE COMPANY OR THE ISSUER OF, ANY  BANKRUPTCY,
REORGANIZATION,  ARRANGEMENT, INSOLVENCY, RECEIVERSHIP OR LIQUIDATION PROCEEDING
OR OTHER  PROCEEDINGS  UNDER ANY UNITED  STATES  FEDERAL OR STATE  BANKRUPTCY OR
SIMILAR  LAW IN  CONNECTION  WITH ANY  OBLIGATIONS  RELATING  TO THE NOTES,  THE
INDENTURE OR THE OTHER BASIC DOCUMENTS.


BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-3-1

<PAGE>




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

      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 IS UNCONDITIONALLY
AND  IRREVOCABLY  GUARANTEED  PURSUANT TO A SUBORDINATE  NOTE  INSURANCE  POLICY
ISSUED BY MBIA INSURANCE CORPORATION.

REGISTERED                     CUSIP NO. 784582 AR 9
$---------

No.  R-

                   SMS STUDENT LOAN TRUST 1998-A

           FLOATING RATE ASSET-BACKED SUBORDINATE NOTES

      SMS Student Loan Trust 1998-A,  a trust  organized and existing  under the
laws of the State of Delaware  (herein  referred to as the "Issuer"),  for value
received,  hereby  promises  to pay  to  ______________________,  or  registered
assigns,   the  principal  sum  of   ___________________________________________
DOLLARS payable on each Quarterly  Payment Date in an amount equal to the result
obtained by multiplying  (i) a fraction the numerator of which is  $____________
and the  denominator of which is $21,350,000  by (ii) the aggregate  amount,  if
any,  payable  to  Noteholders  on such  Quarterly  Payment  Date in  respect of
principal of the  Subordinate  Notes  pursuant to Section 3.01 of the  Indenture
dated as of May 1, 1998 (the "Indenture"),  between the Issuer and Bankers Trust
Company,  a New York banking  corporation,  as Indenture Trustee (the "Indenture
Trustee") (capitalized terms used but not defined herein shall have the meanings
ascribed thereto in the Indenture,  which also references rules as to usage that
shall be  applicable  herein);  provided,  however,  that no principal  shall be
payable on this Note until the  principal  balance of the Senior  Notes has been
paid in full; and provided,  further, that the entire unpaid principal amount of
this Note shall be due and payable on the October  2033  Quarterly  Payment Date
(the  "Subordinate  Note Final Maturity Date") and the Redemption  Date, if any,
pursuant to Section 10.01(b) or 10.01(c) of the Indenture.

      The Issuer  will pay  interest on this Note at the rate per annum equal to
the Subordinate Note Rate (as defined on the reverse hereof),  on each Quarterly
Payment  Date until the  principal  of this Note is paid or made  available  for
payment,  on the  principal  amount of this Note  outstanding  on the  preceding
Quarterly Payment Date, after giving effect to all payments of principal made on
the  preceding  Quarterly  Payment Date (or, in the case of the first  Quarterly
Payment Date, on the Closing Date), subject to certain limitations  contained in
Section  3.01 of the  Indenture.  Interest  on this  Note will  accrue  for each
Quarterly  Payment  Date from the most recent  Quarterly  Payment  Date on which
interest has been paid to but excluding  such  Quarterly  Payment Date or, if no
interest  has yet been paid,  from May 26, 1998  (each,  a  "Quarterly  Interest
Period").  Interest  on this Note will be  computed  on the basis of the  actual
number of days elapsed in each  Quarterly  Interest  Period and a 360-day  year.
Such  principal  of and  interest  on this  Note  shall  be  paid in the  manner
specified on the reverse hereof.

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

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

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



BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-3-2

<PAGE>



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

                               SMS STUDENT LOAN TRUST 1998-A

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


                                    By: __________________________
                                        Authorized Signatory


Date:


              TRUSTEE'S CERTIFICATE OF AUTHENTICATION

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

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


                                    By: _______________________
                                        Authorized Signatory


Date:

BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-3-3

<PAGE>


                          REVERSE OF NOTE


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

      The  Subordinate  Notes are and will be equally and ratably secured by the
collateral   pledged  as  security   therefor  as  provided  in  the  Indenture.
Allocations of principal  will be made among the Class A-1 Notes,  the Class A-2
Notes and the Subordinate  Notes as provided in the Indenture.  The Senior Notes
collectively are senior in right of payment to the Subordinate Notes, all as and
to the extent provided in the Indenture.

      Principal of the Subordinate  Notes will be payable on each Quarterly Date
on or after the date on which the principal  amount of the Senior Notes has been
paid in its  entirety,  in an amount  described on the face  hereof.  "Quarterly
Payment  Date" means the  twenty-eighth  day of each  January,  April,  July and
October,  or,  if any such  date is not a  Business  Day,  the  next  succeeding
Business Day, commencing July 28, 1998.

      As provided in Section  10.01(a) of the Indenture,  the Subordinate  Notes
may be redeemed in part on the  Quarterly  Payment  Date on which the  Revolving
Period ends (or on the Quarterly  Payment Date on or  immediately  following the
last day of the  Revolving  Period,  if the  Revolving  Period does not end on a
Quarterly  Payment Date) in the event that any amount  remains on deposit in the
Collateral  Reinvestment Account after giving effect to all Additional Fundings,
including any Additional  Fundings,  on such Quarterly Payment Date and payments
to the Swap  Counterparty  of any prior unpaid Net Trust Swap Payment  Carryover
Shortfalls as of such date.

      As described on the face hereof,  the entire  unpaid  principal  amount of
this Note shall be due and payable on the  Subordinate  Note Final Maturity Date
and the Redemption Date, if any, pursuant to Section 10.01(b) or 10.01(c) of the
Indenture.  Notwithstanding the foregoing, the entire unpaid principal amount of
the Notes  shall be due and payable on the date on which (i) an Event of Default
shall have  occurred and be  continuing  and (ii) the  Indenture  Trustee or the
Noteholders  representing not less than a majority of the Outstanding  Amount of
the Notes (with the prior written consent of the Subordinate Note Insurer) shall
have declared the Notes to be immediately due and payable in the manner provided
in Section 5.02 of the  Indenture.  All  principal  payments of the  Subordinate
Notes shall be made pro rata to the Subordinate Noteholders entitled thereto.

      Interest  on the  Subordinate  Notes  will be  payable  on each  Quarterly
Payment Date,  commencing July 28, 1998, on the principal amount  outstanding of
such Notes until the  principal  amount  thereof is paid in full,  at a rate per
annum equal to the Subordinate Note Rate. The  "Subordinate  Note Rate" for each
Quarterly Payment Date and the related Quarterly  Interest Period shall be equal
to the lesser of (i)  Three-Month  LIBOR for the related LIBOR Reset Period plus
0.27% (the  "Subordinate  Note LIBOR Rate") and (ii) the  Adjusted  Student Loan
Rate   for  such   Quarterly   Interest   Period;   provided,   however,   that,
notwithstanding the foregoing, the Subordinate Note Rate for the first Quarterly
Interest  Period  shall be equal to the  Subordinate  Note  LIBOR  Rate for such
Quarterly  Interest Period.  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 Swap  Agreement 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 Swap  Agreement  is still in  effect,  the Net Trust  Swap
Payment,  if  any,  with  respect  to such  Quarterly  Interest  Period  and the
denominator of which is the aggregate  principal amount of the Notes outstanding
as of the last day of such Quarterly Interest Period.

      Pursuant to the Administration Agreement, the Administrator will determine
Three-Month  LIBOR for purposes of calculating the  Subordinate  Note LIBOR Rate
for each  Quarterly  Interest  Period on the  second  business  day prior to the
commencement  of each LIBOR Reset period within such Quarterly  Interest  Period
(or, in the case of the initial LIBOR Reset Period,  on the second  business day
prior the Closing Date) (each, a "LIBOR  Determination  Date").  Fur 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 such  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 few 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.

      Any  Subordinate  Noteholders'  Interest Basis Carryover that may exist on
any Quarterly  Payment Date shall be payable to the  Subordinate  Noteholders on
that Quarterly  Payment Date and any succeeding  Quarterly  Payment Dates solely
out of the funds  available and required to be applied  thereto  pursuant to the
Administration Agreement.

      Payments  of  interest  on this  Note due and  payable  on each  Quarterly
Payment  Date,  and  payments  of  interest  together  with the  installment  of
principal, if any, due and payable on each Quarterly Payment Date, to the extent
not in full  payment  of this Note,  shall be made,  if the  original  principal
amount of this Note is  $1,000,000  or more,  by wire  transfer and otherwise by
check mailed to the Person whose name appears as the  Registered  Holder of this
Note (or one or more Predecessor Notes) on the Note Register on the Record Date.
Such  checks  shall be mailed to the Person  entitled  thereto at the address of
such Person as it appears on the Note Register as of the applicable  Record Date
without  requiring that this Note be submitted for notation of payment,  and the
mailing of such check shall constitute  payment of the amount thereof regardless
of whether such check is returned  undelivered.  Any  reduction in the principal
amount  of this  Note (or any one or more  Predecessor  Notes)  effected  by any
payments  made on any  Quarterly  Payment  Date shall be binding upon all future
Noteholders  of this  Note  and of any Note  issued  upon  the  registration  of
transfer  hereof or in exchange  hereof or in lieu hereof,  whether or not noted
hereon.
If funds are expected to be available, as provided in the Indenture, for payment
in full  of the  then  remaining  unpaid  principal  amount  of  this  Note on a
Quarterly Payment Date, then the Indenture Trustee, in the name of and on behalf
of the Issuer,  will notify the Person who was the  Noteholder  hereof as of the
Record Date preceding such Quarterly Payment Date by notice mailed no later than
five days  prior to such  Quarterly  Payment  Date and the  amount  then due and
payable  shall be payable only upon  presentation  and surrender of this Note at
the Indenture Trustee's Corporate Trust Office or at the office of the Indenture
Trustee's agent appointed for such purposes located in the Borough of Manhattan,
The City of New York.

      The Issuer shall pay interest on overdue  installments  of interest at the
Subordinate Note Rate to the extent lawful.

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

any registration of transfer or exchange of this Note, but the transferor may be
required to pay a sum sufficient to cover any tax or other  governmental  charge
that may be imposed in  connection  with any such  registration  of  transfer or
exchange.

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

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

      The Issuer has entered  into this  Indenture  and this Note is issued with
the intention that, for federal,  state, foreign, and local income and franchise
tax and usury purposes, this Note will be treated as indebtedness of the Company
secured by the Trust  Estate.  Each  Noteholder,  by its  acceptance  of a Note,
agrees to treat  this Note for  federal,  state,  foreign  and local  income and
franchise tax and usury purposes as  indebtedness  of the Company secured by the
Trust Estate.

      Prior to the due  presentment  for  registration of transfer of this Note,
the Issuer, the Indenture Trustee, the Subordinate Note Insurer and any agent of
the Issuer or the Indenture Trustee may treat the Person in whose name this Note
(as of the day of  determination or as of such other date as may be specified in
the Indenture) is registered as the owner hereof for all purposes whether or not
this  Note be  overdue,  and none of the  Issuer,  the  Indenture  Trustee,  the
Subordinate  Note  Issuer or any such agent  shall be  affected by notice to the
contrary.

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

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

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

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

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

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

      Anything  herein to the  contrary  notwithstanding,  except  as  expressly
provided in the Basic Documents, none of Bankers Trust Company in its individual
capacity,  The First  National Bank of Chicago in its individual  capacity,  any
owner  of a  beneficial  interest  in the  Issuer,  or any of  their  respective
partners, beneficiaries, agents, officers, directors, employees or successors or
assigns shall be personally liable for, nor shall recourse be had to any of them
for, the payment of principal of or interest on, or performance  of, or omission
to perform, any of the covenants,  obligations or indemnifications  contained in
this Note or the Indenture;  it being expressly  understood that said covenants,
obligations and  indemnifications  have been made by the Eligible Lender Trustee
for the sole purposes of binding the interests of the Eligible Lender Trustee in
the assets of the Issuer.  The Noteholder of this Note by the acceptance  hereof
agrees that, except as expressly provided in the Basic Documents, in the case of
an Event of Default  under the  Indenture,  the  Noteholder  shall have no claim
against  any of the  foregoing  for any  deficiency,  loss or  claim  therefrom;
provided,  however,  that  nothing  contained  herein  shall be taken to prevent
recourse to, and enforcement  against,  the assets of the Issuer for any and all
liabilities,  obligations and undertakings contained in the Indenture or in this
Note.

BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-3-4

<PAGE>



                            ASSIGNMENT

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



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

                 (name and address of assignee)

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

      Dated:


                                                            */
                                     Signature Guaranteed:


                                                            */




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


BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>




                                         EXHIBIT B TO THE INDENTURE


                 Senior Note Depository Agreement






BWNY03/143694.8/11830/00274/2136 October 12, 1998

<PAGE>



                                                          EXHIBIT C
                                                   TO THE INDENTURE




                  FORM OF TRANSFEROR CERTIFICATE

                              [DATE]


USA Group Secondary Market Services, Inc.
30 South Meridian Street
Indianapolis, Indiana  46204-3503

The First National Bank of Chicago
One First National Plaza
Chicago, Illinois 60670

Bankers Trust Company
4 Albany Street
New York, New York  10006

           Re:  SMS Student Loan Trust 1998-A
                Floating Rate Asset-Backed Subordinate Notes

Ladies and Gentlemen:

      In connection with our disposition of the  above-referenced  Floating Rate
Asset-Backed  Subordinate  Notes (the "Notes") we certify that (a) we understand
that the Notes have not been  registered  under the  Securities  Act of 1933, as
amended (the "Act"),  and are being  transferred by us in a transaction  that is
exempt from the registration requirements of the Act and (b) we have not offered
or sold any Notes to, or solicited offers to buy any Notes from, any person,  or
otherwise  approached or negotiated with any person with respect  thereto,  in a
manner that would be deemed,  or taken any other action which would result in, a
violation of Section 5 of the Act.

                               Very truly yours,

                               [NAME OF TRANSFEROR]

                               By:
                               Name:
                               Title:




BWNY03/143694.8/11830/00274/2136 October 12, 1998
                               A-3-1

<PAGE>



                                                          EXHIBIT D

                     FORM OF INVESTMENT LETTER


USA Group Secondary Market Services, Inc.
30 South Meridian Street
Indianapolis, Indiana  46204-3503

The First National Bank of Chicago
One First National Plaza
Chicago, Illinois 60670

Bankers Trust Company
4 Albany Street
New York, New York  10006


Ladies and Gentlemen:

      In  connection  with our proposed  purchase of  $[____________]  aggregate
principal  amount  of  Floating  Rate   Asset-Backed   Subordinate   Notes  (the
"Securities") of SMS Student Loan Trust 1998-A (the "Issuer"), we confirm that:

           1. We understand that the Securities  have not been registered  under
      the Securities Act of 1933, as amended (the "Securities Act"), and may not
      be sold except as permitted in the following  sentence.  We understand and
      agree,  on our own behalf and on behalf of any  accounts  for which we are
      acting as hereinafter  stated,  (x) that such Securities are being offered
      only in a transaction not involving any public offering within the meaning
      of the Securities Act and (y) that such Securities may be resold,  pledged
      or transferred only (i) to USA Group Secondary Market Services,  Inc. (the
      "Seller")  or (ii) to a  person  whom  the  transferor  of the  Securities
      reasonably  believes after due inquiry is a QIB acting for its own account
      (and not for the account of others) or as a fiduciary  or agent for others
      (which  others  also are QIBs) and in  reliance  on, and to whom notice is
      given that the sale, pledge or transfer is being made in reliance on, Rule
      144A or on another exemption from  registration  under the Securities Act;
      provided,  that, in the event that  reliance is made on an exemption  from
      registration   under  the   Securities  Act  other  than  Rule  144A,  the
      prospective  transferee  shall have provided a written  opinion of counsel
      (which will not be at the expense of the Indenture  Trustee or the Seller)
      satisfactory to each to the effect that such transfer will not violate the
      Securities  Act. We will notify any  purchaser of the Security  from us of
      the above resale restrictions,  if then applicable.  We further understand
      that in connection with any transfer of the Security by us that the Seller
      and the Indenture Trustee may request, and if so requested we will furnish
      such certificates and other information as they may reasonably  require to
      confirm that any such transfer  complies with the foregoing  restrictions.
      We understand  that no sale,  pledge or other  transfer may be made to any
      one person of Securities  with a face amount of less than $250,000 and, in
      the case of any  person  acting  on behalf  of one or more  third  parties
      (other than a bank (as defined in Section  3(a)((2) of the Securities Act)
      acting in its fiduciary  capacity),  of  Securities  with a face amount of
      less than $250,000 for each such third party.

           2. We are a  "qualified  institutional  buyer" as defined  under Rule
      144A under the Securities Act (a "QIB") and are acquiring the Security for
      our own account  (and not for the account of others) or as a fiduciary  or
      agent for others (which  others also are QIBs).  We are familiar with Rule
      144A  under  the  Securities  Act and are  aware  that the  seller  of the
      Security and other parties  intend to rely on the  statements  made herein
      and the exemption from the registration requirements of the Securities Act
      provided   by  Rule  144A  or  (if,  as  set  forth   above,   appropriate
      certifications are made and an opinion of counsel given) another exemption
      from registration under the Securities Act.

           3. We are a citizen or resident of the United States,  a corporation,
      partnership or other entity created or organized in, or under the laws of,
      the United States or any political subdivision thereof, or an estate whose
      income is subject to United States  federal  income tax  regardless of its
      source, or a trust if a court within the United States is able to exercise
      primary  supervision over the  administration of the trust and one or more
      Untied States  fiduciaries  have the authority to control all  substantial
      decisions of the trust.

           4. With respect to any purchaser that is a partnership, grantor trust
      or  S  corporation  (a  "Flow-Through  Entity")  for  federal  income  tax
      purposes,  less than  _____% of the  value of the  Flow-Through  Entity is
      attributable  to the  Securities  and such  Flow-Through  Entity  makes no
      special  allocation  of  any  item  of  income,   gain,  loss,  or  credit
      attributable to the Securities to one or more of beneficial owners of such
      Flow- Through Entity.

           5. We  understand  that the Seller,  the Issuer,  Credit Suisse First
      Boston  Corporation  ("First  Boston") and others will rely upon the truth
      and  accuracy  of  the  foregoing  acknowledgments,   representations  and
      agreements,   and  we   agree   that   if  any  of  the   acknowledgments,
      representations  and  warranties  deemed  to have  been  made by us by our
      purchase  of the  Securities,  for  our  own  account  or for  one or more
      accounts as to each of which we exercise sole investment  discretion,  are
      no longer accurate, we shall promptly notify the Seller and First Boston.

           6. You are entitled to rely upon this letter and you are  irrevocably
      authorized to produce this letter or a copy hereof to any interested party
      in any administrative or legal proceeding or official inquiry with respect
      to the matters covered hereby.

                                    Very truly yours,

                                    [NAME OF PURCHASER]

                                    By:     ______________________
                                    Name:   ______________________
                                    Title:  ______________________
                                    Date:   ______________________


BWNY03/143694.8/11830/00274/2136 October 12, 1998
                                D-1

<PAGE>


                        CROSS-REFERENCE TABLE

TIA                                                       Indenture
Section                                                   Section

    310(a)(1)......................................6.11
       (a)(2)......................................6.11
       (a)(3)......................................6.10
       (a)(4)......................................N.A.
       (a)(4)......................................6.11
       (b)   ..........................................   6.08;
                                                          6.10; 6.11
       (c)   ..........................................   N.A.
    311(a)   ..........................................   6.11
       (b)   ..........................................   6.11
       (c)   ..........................................   N.A.
    312(a)   ..........................................   7.01;
                                                          7.02(a)
       (b)   ..........................................   7.02(b)
       (c)   ..........................................   7.02(c)
    313(a)   ..........................................   6.06
       (b)   ..........................................   6.06
       (c)   ..........................................   11.05
       (d)   ..........................................   6.06
    314(a)   ..........................................   3.09; 7.03
       (b)   ..........................................   3.06
       (c)   ..........................................   2.09; 4.01
                                                          11.01
       (d)   ..........................................   2.09;
                                                          11.01
       (e)   ..........................................   11.01
       (f)   ..........................................   3.09
    315(a)   ..........................................   6.01
       (b)   ..........................................   6.05
       (c)   ..........................................   6.01
       (d)   ..........................................   6.01
       (e)   ..........................................   5.13
    316(a)(1)(A)...................................5.11
       (a)(1)(B)...................................5.12
       (a)(2)......................................N.A.
       (b)   ..........................................   5.07
       (c)   ..........................................   1.01
    317(a)   ..........................................   5.03
       (b)   ..........................................   3.03
    318(a)   ..........................................   11.07

- --------
      Note:  This Cross-Reference Table shall not, for any purpose,
      be deemed to be part of the Indenture.
      N.A. means Not Applicable.


                                 D-2








                                 TRUST AGREEMENT


                                      among


                   USA GROUP SECONDARY MARKET SERVICES, INC.,
                                  as depositor,

                         SECONDARY MARKET COMPANY, INC.

                                       and

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







                             Dated as of May 1, 1998













BWNY03/143740

<PAGE>



                                TABLE OF CONTENTS



                                    ARTICLE I

                              Definitions and Usage


                                   ARTICLE II

                                  Organization

         SECTION 2.01.  Name...........................................  1
         SECTION 2.02.  Office.........................................  1
         SECTION 2.03.  Purposes and Powers............................  1
         SECTION 2.04.  Appointment of Eligible Lender Trustee.........  2
         SECTION 2.05.  Initial Capital Contribution of Trust
                                    Estate.............................  2
         SECTION 2.06.  Declaration of Trust...........................  3
         SECTION 2.07.  Reserved.......................................  3
         SECTION 2.08.  Title to Trust Property........................  3
         SECTION 2.09.  Representations and Warranties of the
                                    Seller and the Company.  ..........  3
         SECTION 2.10.  Tax Treatment..................................  5
         SECTION 2.11.  Liability of Noteholders.......................  5

                                   ARTICLE III

                                    Ownership

         SECTION 3.01.  Beneficial Ownership...........................  5

                                   ARTICLE IV

                       Actions by Eligible Lender Trustee

         SECTION 4.01.  Prior Notice to Company with Respect to
                                    Certain Matters....................  6
         SECTION 4.02.  Action by Company with Respect to
                                    Bankruptcy.........................  8
         SECTION 4.03.  Restrictions on Company's Power................  9

                                    ARTICLE V

                                 Certain Duties

         SECTION 5.01.  No Segregation of Monies; No Interest..........  9




BWNY03/143740
                                                    i

<PAGE>



         SECTION 5.02.  Accounting and Reports to the
                                    Noteholders, the Internal Revenue
                                    Service and Others.................  9
         SECTION 5.03.  Incentive Programs............................. 10

                                   ARTICLE VI

                 Authority and Duties of Eligible Lender Trustee

         SECTION 6.01.  General Authority.............................. 10
         SECTION 6.02.  General Duties................................. 10
         SECTION 6.03.  Action upon Instruction........................ 11
         SECTION 6.04.  No Duties Except as Specified in this
                     Agreement, the Loan Sale Agreement, the
                     Servicing Agreement, the Administration
                                    Agreement or in Instructions....... 12
         SECTION 6.05.  No Action Except under Specified
                                    Documents or Instructions.......... 13
         SECTION 6.06.  Restrictions................................... 13
         SECTION 6.07.  Origination of Consolidation Loans
                                    during the Revolving Period........ 13

                                   ARTICLE VII

                     Concerning the Eligible Lender Trustee

         SECTION 7.01.  Acceptance of Trusts and Duties................ 15
         SECTION 7.02.  Furnishing of Documents........................ 17
         SECTION 7.03.  Representations and Warranties................. 17
         SECTION 7.04.  Reliance; Advice of Counsel.................... 18
         SECTION 7.05.  Not Acting in Individual Capacity.............. 19
         SECTION 7.06.  Eligible Lender Trustee Not Liable for
                                    Notes or Student Loans............. 19
         SECTION 7.07.  Eligible Lender Trustee May Own Trust
                                    Notes.............................. 20
         SECTION 7.08.  Licenses....................................... 20

                                  ARTICLE VIII

                     Compensation of Eligible Lender Trustee

         SECTION 8.01.  Eligible Lender Trustee's Fees and
                                    Expenses........................... 20
         SECTION 8.02.  Payments to the Eligible Lender Trustee........ 20

                                   ARTICLE IX

                         Termination of Trust Agreement

         SECTION 9.01.  Termination of Trust Agreement................. 20




BWNY03/143740
                                                    ii

<PAGE>



         SECTION 9.02.  Reserved....................................... 21

                                    ARTICLE X

                     Successor Eligible Lender Trustees and
                       Additional Eligible Lender Trustees

         SECTION 10.01.  Eligibility Requirements for Eligible
                                     Lender Trustee.................... 21
         SECTION 10.02.  Resignation or Removal of Eligible
                                     Lender Trustee.................... 22
         SECTION 10.03.  Successor Eligible Lender Trustee............. 23
         SECTION 10.04.  Merger or Consolidation of Eligible
                                     Lender Trustee.................... 24
         SECTION 10.05.  Appointment of Co-Eligible Lender
                                     Trustee or Separate Eligible Lender
                                     Trustee........................... 24

                                   ARTICLE XI

                                  Miscellaneous

         SECTION 11.01.  Supplements and Amendments.................... 26
         SECTION 11.02.  No Legal Title to Trust Estate in
                                     Company........................... 27
         SECTION 11.03.  Limitations on Rights of Others............... 28
         SECTION 11.04.  Notices....................................... 28
         SECTION 11.05.  Severability.................................. 29
         SECTION 11.06.  Separate Counterparts......................... 29
         SECTION 11.07.  Successors and Assigns........................ 29
         SECTION 11.08.  No Petition................................... 29
         SECTION 11.09.  No Recourse................................... 30
         SECTION 11.10.  Headings...................................... 30
         SECTION 11.11.  Governing Law................................. 30
         SECTION 11.12.     Responsibility to Secretary and
                                     Guarantors........................ 30
         SECTION 11.13.     Third-Party Beneficiaries.................. 30
         SECTION 11.14.     Consents....................................31


 EXHIBIT A        Certificate of Trust of SMS Student Loan Trust
                  1998-A





BWNY03/143740
                                       iii

<PAGE>



                  TRUST  AGREEMENT  dated as of May 1,  1998,  among  USA  GROUP
SECONDARY  MARKET  SERVICES,  INC., a Delaware  corporation,  as depositor  (the
"Seller"),   SECONDARY  MARKET  COMPANY,   INC.,  a  Delaware  corporation  (the
"Company"),  and  THE  FIRST  NATIONAL  BANK  OF  CHICAGO,  a  national  banking
association,  not in its  individual  capacity  but  solely as  eligible  lender
trustee (the "Eligible Lender Trustee").

                  The Seller, the Company and the Eligible Lender Trustee hereby
agree as follows:


                                    ARTICLE I

                              Definitions and Usage

                  Capitalized  terms used but not defined  herein are defined in
Appendix A to the Administration  Agreement,  dated as of May 1, 1998, among the
SMS Student Loan Trust 1998-A,  as Issuer,  the Seller,  as  Administrator,  and
Bankers Trust  Company,  as Indenture  Trustee,  which also contains rules as to
construction and usage that shall be applicable herein.


                                   ARTICLE II

                                  Organization

                  SECTION 2.01. Name. The Trust created hereby shall be known as
"SMS Student Loan Trust 1998-A",  in which name the Eligible  Lender Trustee may
conduct  the  business  of the  Trust,  make and  execute  contracts  and  other
instruments on behalf of the Trust and sue and be sued.

                  SECTION 2.02. Office. The office of the Trust shall be in care
of the Eligible  Lender  Trustee at its Corporate  Trust Office or at such other
address as the Eligible  Lender  Trustee may designate by written  notice to the
Seller.

                  SECTION 2.03.  Purposes and Powers.  The purpose of the
Trust is to engage in the following activities:

                  (i)  to issue the Notes pursuant to the Indenture and
         to sell the Notes in one or more transactions;

                  (ii) with the  proceeds of the sale of the Notes,  to purchase
         the Initial  Financed  Student  Loans,  to deposit the Reserve  Account
         Initial Deposit in the Reserve Account,  and to pay the organizational,
         start-up and transactional




BWNY03/143740
                                                         1

<PAGE>



         expenses of the Trust and to pay the balance to the Seller
         pursuant to the Loan Sale Agreement;

                  (iii)  to enter into the Swap Agreement;

                  (iv) to obtain the Subordinate Note Insurance Policy;

                  (v) to  originate  Consolidation  Loans  during the  Revolving
         Period  pursuant to Section  6.07  hereof,  to increase  the  principal
         balance of Consolidation  Loans by adding the principal balances of any
         related Add-on  Consolidation  Loans to the principal  balances of such
         Consolidation  Loans,  to acquire and hold any New Loans to be conveyed
         to the Trust  during the  Revolving  Period  pursuant  to the Loan Sale
         Agreement  and to acquire  and hold any Serial  Loans or other  Student
         Loans to be  conveyed  to the  Trust  subsequent  to the  Closing  Date
         pursuant to the Loan Sale Agreement;

                  (vi) to assign, grant, transfer,  pledge,  mortgage and convey
         the Trust Estate pursuant to the Indenture;

                  (vii) to enter  into and  perform  its  obligations  under the
         Basic Documents to which it is to be a party;

                  (viii) to engage in those activities,  including entering into
         agreements,  that are  necessary,  suitable or convenient to accomplish
         the foregoing or are incidental thereto or connected therewith; and

                  (ix) subject to compliance with the Basic Documents, to engage
         in  such  other  activities  as  may be  required  in  connection  with
         conservation of the Trust Estate and the making of distributions to the
         Noteholders   and  the  others   specified   in  Section  2(d)  of  the
         Administration Agreement.

The Trust shall not engage in any  activity  other than in  connection  with the
foregoing or other than as required or authorized by the terms of this Agreement
or the other Basic Documents.

                  SECTION 2.04.  Appointment  of Eligible  Lender  Trustee.  The
Seller  hereby  appoints  the  Eligible  Lender  Trustee as trustee of the Trust
effective  as of the date hereof,  to have all of the rights,  powers and duties
set forth herein.

                  SECTION 2.05.  Initial Capital Contribution of Trust
Estate.  The Seller hereby sells, assigns, transfers, conveys and
sets over to the Eligible Lender Trustee, as of the date hereof,
the sum of $1.00.  The Eligible Lender Trustee hereby




BWNY03/143740
                                                         2

<PAGE>



acknowledges  receipt in trust from the Seller,  as of the date  hereof,  of the
foregoing  contribution,  which shall  constitute  the initial  Trust Estate and
shall  be  deposited  in the  Collection  Account.  The  Seller  shall  pay  the
organizational  expenses  of the  Trust as they may  arise  or  shall,  upon the
request of the Eligible Lender Trustee,  promptly  reimburse the Eligible Lender
Trustee for any such expenses paid by the Eligible Lender Trustee.

                  SECTION  2.06.  Declaration  of  Trust.  The  Eligible  Lender
Trustee  hereby  declares  that it will hold the Trust  Estate in trust upon and
subject  to the  conditions  set forth  herein  for the use and  benefit  of the
Company,  subject  to the  obligations  of  the  Trust  under  the  other  Basic
Documents. It is the intention of the parties hereto that the Trust constitute a
trust under the Business  Trust Statute and that this  Agreement  constitute the
governing  instrument  of such  trust.  Effective  as of the  date  hereof,  the
Eligible  Lender  Trustee  shall  have all  rights,  powers and duties set forth
herein and in the  Business  Trust  Statute with  respect to  accomplishing  the
purposes of the Trust.  The Eligible  Lender  Trustee and the  Delaware  Trustee
shall file the  Certificate of Trust with the Secretary of State of the State of
Delaware  pursuant to ss. 3801 of the  Business  Trust  Statute on or before the
Closing Date.

                  SECTION 2.07.  [Reserved.]

                  SECTION  2.08.  Title  to  Trust  Property.   Subject  to  the
Indenture,  legal title to the Trust  Estate shall be vested at all times in the
Trust as a separate legal entity except where applicable law in any jurisdiction
requires  title to any part of the Trust  Estate  to be  vested in a trustee  or
trustees,  in which  case  title  shall be deemed  to be vested in the  Eligible
Lender  Trustee,  a co-trustee  and/or a separate  trustee,  as the case may be;
provided,  however,  that legal  title to the  Financed  Student  Loans shall be
vested at all times in the Eligible Lender Trustee on behalf of the Trust.

                  SECTION 2.09.  Representations and Warranties of the
Seller and the Company.  (a)  Each of the Company and the Seller
hereby represents and warrants, as to itself, to the Eligible
Lender Trustee, the Subordinate Note Insurer and the Swap
Counterparty that:

                  (i) It is duly organized and validly existing as a corporation
         in  good  standing   under  the  laws  of  the   jurisdiction   of  its
         incorporation, with corporate power and authority to own its properties
         and to conduct its business as such  properties are currently owned and
         such  business is  currently  conducted  (subject,  with respect to the
         Seller and




BWNY03/143740
                                                         3

<PAGE>



         its Student  Loans,  to the  vesting of legal  title  thereto in NBD or
         another eligible lender, as trustee for the Seller).

                  (ii)  It  is  duly  qualified  to  do  business  as a  foreign
         corporation in good standing,  and has obtained all necessary  licenses
         and approvals in all  jurisdictions  in which the ownership or lease of
         property  or  the  conduct  of  its   business   shall   require   such
         qualifications  except  where  failure to do so (both singly and in the
         aggregate)  will not have a material  adverse  effect on the conduct of
         its business, operations or financial condition.

                  (iii) It has the corporate  power and authority to execute and
         deliver this  Agreement and to carry out its terms;  and the execution,
         delivery and performance of this Agreement have been duly authorized by
         it by all  necessary  corporate  action;  the Seller has full power and
         authority  to transfer and assign the  property to be  transferred  and
         assigned to, and to be deposited with, the Trustee;  and the Seller has
         duly  authorized  such  transfer  and  assignment  to the  Trust by all
         necessary corporate action.

                  (iv) This Agreement  constitutes its legal,  valid and binding
         obligation  enforceable  in  accordance  with  its  terms,  subject  to
         applicable  bankruptcy,  insolvency,  reorganization  and similar  laws
         relating  to  creditors'   rights  generally  and  subject  to  general
         principles of equity.

                  (v) The consummation of the transactions  contemplated by this
         Agreement and the fulfillment of the terms hereof do not conflict with,
         result  in any  breach  of  any of the  terms  and  provisions  of,  or
         constitute  (with or without notice or lapse of time or both) a default
         under, its certificate of  incorporation or by-laws,  or any indenture,
         agreement or other  instrument to which it is a party or by which it is
         bound; nor result in the creation or imposition of any Lien upon any of
         its properties  pursuant to the terms of any such indenture,  agreement
         or other instrument (other than pursuant to the Basic  Documents);  nor
         violate any law or, to the best of its  knowledge,  any order,  rule or
         regulation  applicable  to it of any court or of any  Federal  or state
         regulatory   body,   administrative   agency   or  other   governmental
         instrumentality having jurisdiction over it or its properties.

                  (vi) There are no proceedings or investigations pending or, to
         its best  knowledge,  threatened  before  any court,  regulatory  body,
         administrative  agency  or other  governmental  instrumentality  having
         jurisdiction  over the  Seller or its  properties:  (A)  asserting  the
         invalidity of




BWNY03/143740
                                                         4

<PAGE>



         this Agreement,  (B) seeking to prevent the  consummation of any of the
         transactions   contemplated  by  this  Agreement  or  (C)  seeking  any
         determination  or ruling that might materially and adversely affect the
         performance  by it  of  its  obligations  under,  or  the  validity  or
         enforceability of, this Agreement.

                  SECTION 2.10. Tax  Treatment.  The Seller and the Company have
entered into this Agreement, and the Notes will be issued to and acquired by the
Noteholders,  with the intention  that,  for federal,  state,  foreign and local
income and franchise tax and usury law purposes,  the Notes will be indebtedness
of the Company secured by the Trust Estate.  Each of the Seller and the Company,
by entering into this Agreement,  and each Noteholder,  by the acceptance of its
Note, agrees to treat the Notes for purposes of federal,  state and local income
and  franchise  taxes and for any other tax imposed on or measured by income and
usury law purposes as  indebtedness  of the Company secured by the Trust Estate.
In accordance  with the foregoing,  the Eligible Lender Trustee hereby agrees to
treat the Trust as a security  device  only,  and shall not file tax  returns or
obtain an employer  identification  number on behalf of the Trust (except as may
be required as a result of changes in law or as may otherwise be required in the
Opinion of Counsel for the Company).

         SECTION 2.11.   Liability of Noteholders.  No Noteholder
shall have any personal liability or obligation to or for the
Trust and the Certificate of Trust shall be fully paid and
nonassessable.


                                   ARTICLE III

                                    Ownership

                  SECTION 3.01. Beneficial Ownership.  Upon the formation of the
Trust by the  contribution  by the Seller  pursuant to Section 2.05,  the Seller
shall be the sole beneficial owner of the Trust.  Concurrently with the transfer
of the Initial  Financed  Student  Loans to the Trust  pursuant to the Loan Sale
Agreement,  the Seller does hereby  irrevocably assign to the Company all of its
right,  title and interest in and to the Trust,  and  thereupon  (subject to the
Company's  right to  transfer  pursuant  to the next  succeeding  sentence)  the
Company  shall be the sole  beneficial  owner of the  Trust.  For so long as any
Notes remain Outstanding,  the Company shall not Transfer its ownership interest
in the Trust, in whole or in part,  unless (i) either (A) the Company shall have
delivered to the Eligible Lender Trustee, the Indenture Trustee, the Subordinate
Note Insurer and the Swap Counterparty an Opinion of Counsel (with a copy to the
Rating




BWNY03/143740
                                                         5

<PAGE>



Agencies) that neither the Trust nor the Company would be consolidated  with the
purchaser of such  ownership  interest in the event of an Insolvency  Event with
respect to such  purchaser or (B) the Rating Agency  Condition is satisfied with
respect  to such  Transfer  and the  Subordinate  Note  Insurer  gives its prior
written  consent,  (ii) the Company shall have delivered to the Eligible  Lender
Trustee,  the  Indenture  Trustee,  the  Subordinate  Note  Insurer and the Swap
Counterparty  an Opinion of Counsel that such  transaction  will not result in a
material  adverse  federal or Indiana or Delaware  state tax  consequence to the
Issuer or the  Noteholders,  and (iii) there is delivered to the Eligible Lender
Trustee and the Indenture  Trustee an Opinion of Counsel,  in form and substance
satisfactory  to them,  that such Transfer may be made pursuant to an exemption,
describing the applicable exemption and the basis therefor,  from the Securities
Act and under applicable state securities laws.


                                   ARTICLE IV

                       Actions by Eligible Lender Trustee

                  SECTION 4.01.  Prior Notice to Company with Respect to Certain
Matters.  With respect to the  following  matters,  neither the Eligible  Lender
Trustee nor the Delaware  Trustee  shall take any action unless at least 30 days
before the taking of such action,  the Eligible  Lender  Trustee or the Delaware
Trustee shall have notified the Company,  the Rating  Agencies,  the Subordinate
Note Insurer and the Swap  Counterparty  in writing of the  proposed  action and
none of the Company, the Subordinate Note Insurer or the Swap Counterparty shall
have notified the Eligible Lender Trustee in writing prior to the 30th day after
such  notice is given  that the  Company,  the  Subordinate  Insurer or the Swap
Counterparty  has  withheld  consent or the  Company  has  provided  alternative
direction  (and such  alternative  direction has been consented to in writing by
the Subordinate Note Insurer):

                  (a) the  initiation  of any  material  claim or lawsuit by the
         Trust  (except  claims  or  lawsuits  brought  in  connection  with the
         collection  of the Financed  Student  Loans) and the  compromise of any
         material  action,  claim or lawsuit  brought  by or  against  the Trust
         (except  with  respect to the  aforementioned  claims or  lawsuits  for
         collection of Financed Student Loans);

                  (b) the  election  by the  Trust to file an  amendment  to the
         Certificate of Trust;

                  (c) the amendment of the Indenture by a supplemental indenture
         in circumstances where the consent of any




BWNY03/143740
                                                         6

<PAGE>



         Noteholder, the Subordinate Note Insurer or the Swap
         Counterparty is required;

                  (d) the amendment of the Indenture by a supplemental indenture
         in circumstances  where the consent of any Noteholder,  the Subordinate
         Note  Insurer  or the  Swap  Counterparty  is  not  required  and  such
         amendment materially adversely affects the interests of the Company;

                  (e)   the   amendment,   change   or   modification   of   the
         Administration  Agreement,  except to cure any ambiguity or to amend or
         supplement  any provision in a manner or add any  provision  that would
         not materially adversely affect the interests of the Company; or

                  (f) the  appointment  pursuant to the Indenture of a successor
         Note Registrar or Indenture  Trustee,  or the consent to the assignment
         by the Note Registrar or Indenture Trustee of its obligations under the
         Indenture.

                  (g)      the consent to the calling or waiver of any
         default under any Basic Document;

                  (h) the consent to the assignment by the Indenture  Trustee or
         the Servicer of their respective obligations under any Basic Document;

                  (i)      except as provided in Article IX hereof, dissolve,
         terminate or liquidate the Trust in whole or in part;

                  (j)  merge or  consolidate  the  Trust  with or into any other
         entity,  or convey or transfer all or substantially  all of the Trust's
         assets to any other entity;

                  (k)  cause  the  Trust  to  incur,   assume  or  guaranty  any
         indebtedness  other  than as set forth in this  Agreement  or the other
         Basic Documents;

                  (l)      do any act that conflicts with any other Basic
         Document;

                  (m)      do any act which would make it impossible to carry
         on the ordinary business of the Trust as described in
         Section 2.03 hereof;

                  (n)      confess a judgment against the Trust;

                  (o)  possess  Trust  assets,  or assign the  Trust's  right to
         property, for other than a Trust purpose;





BWNY03/143740
                                                         7

<PAGE>



                  (p)      cause the Trust to lend any funds to any entity;
         or

                  (q) change the Trust's purpose and powers from those set forth
         in this Agreement.

         In addition the Trust shall not  commingle its assets with those of any
other entity.  The Trust shall maintain its financial and  accounting  books and
records  separate from those of any other entity.  Except as expressly set forth
herein, the Trust shall pay its indebtedness, operating expenses and liabilities
from its own  funds,  and the Trust  shall not pay the  indebtedness,  operating
expenses  and  liabilities  of  any  other  entity.  The  Trust  shall  maintain
appropriate  minutes  or other  records  of all  appropriate  actions  and shall
maintain  its office  separate  from the offices of the Seller,  the Company and
Loan Services.

         Neither the Eligible Lender Trustee nor the Delaware Trustee shall have
the power,  except upon the  direction  of the  Company  with the consent of the
Subordinate Note Insurer and the Swap Counterparty,  and to the extent otherwise
consistent  with the Basic  Documents,  to (i) remove or replace the Servicer or
the Indenture Trustee,  (ii) institute proceedings to have the Trust declared or
adjudicated  a  bankrupt  or  insolvent,  (iii)  consent to the  institution  of
bankruptcy or insolvency  proceedings against the Trust, (iv) file a petition or
consent to a petition  seeking  reorganization  or relief on behalf of the Trust
under any applicable federal or state law relating to bankruptcy, (v) consent to
the appointment of a receiver,  liquidator,  assignee, trustee, sequestrator (or
any similar  official) of the Trust or a substantial  portion of the property of
the Trust,  (vi) make any assignment  for the benefit of the Trust's  creditors,
(vii)  cause  the  Trust to admit in  writing  its  inability  to pay its  debts
generally as they become due, (viii) take any action, or cause the Trust to take
any  action,  in  furtherance  of any of  the  foregoing  (any  of he  above,  a
"Bankruptcy  Action").  So long as the  Indenture  and the  Insurance  Agreement
remain in effect and no Subordinate  Note Insurer  Default  exists,  the Company
shall not have the power to take, and shall not take, any Bankruptcy Action with
respect  to the  Trust  or  direct  the  Eligible  Lender  Trustee  to take  any
Bankruptcy Action with respect to the Trust.

                  SECTION  4.02.  Action by Company with Respect to  Bankruptcy.
The  Eligible  Lender  Trustee  shall not have the power to commence a voluntary
proceeding in bankruptcy relating to the Trust without the prior approval of the
Company and the  delivery  to the  Eligible  Lender  Trustee by the Company of a
certificate certifying that it reasonably believes that the Trust is insolvent.




BWNY03/143740
                                                         8

<PAGE>




                  SECTION 4.03.  Restrictions on Company's Power.  The
                                 -------------------------------
Company  shall not direct the  Eligible  Lender  Trustee to take or refrain from
taking any action if such action or inaction would be contrary to any obligation
of the Trust or the Eligible  Lender  Trustee under this Agreement or any of the
other  Basic  Documents  or would be  contrary  to  Section  2.03 nor  shall the
Eligible Lender Trustee be permitted to follow any such direction, if given.


                                    ARTICLE V

                                 Certain Duties

                  SECTION 5.01. No  Segregation of Monies;  No Interest.  Monies
received by the Eligible Lender Trustee  hereunder need not be segregated in any
manner  except to the extent  required by law or the Basic  Documents and may be
deposited  under such general  conditions  as may be  prescribed by law, and the
Eligible Lender Trustee shall not be liable for any interest thereon.

                  SECTION 5.02.  Accounting and Reports to the Noteholders,  the
Internal Revenue Service and Others. No federal income tax return shall be filed
on behalf of the Trust  unless  either (i) the Eligible  Lender  Trustee and the
Subordinate  Note Insurer shall  receive an Opinion of Counsel that,  based on a
change in applicable  law occurring  after the date hereof,  or as a result of a
transfer by the Company  permitted by Section  3.01,  the Code  requires  such a
filing or (ii) the Internal  Revenue  Service shall  determine that the Trust is
required to file such a return.  In the event that the Trust is required to file
tax returns,  the Eligible  Lender  Trustee  shall  prepare or shall cause to be
prepared any tax returns  required to be filed by the Trust and shall remit such
returns to the Company at least five (5) days before such  returns are due to be
filed.  The Company  shall  promptly  sign such returns and deliver such returns
after  signature to the Eligible  Lender Trustee and such returns shall be filed
by the Eligible Lender Trustee with the appropriate tax authorities. In no event
shall the Eligible  Lender Trustee,  the Company,  the Seller or the Subordinate
Note  Insurer be liable for any  liabilities,  costs or expenses of the Trust or
the  Noteholders  arising  out of the  application  of any  tax  law,  including
federal, state, foreign or local income or excise taxes or any other tax imposed
on or measured by income (or any  interest,  penalty or  addition  with  respect
thereto  or  arising  from a failure  to comply  therewith)  except for any such
liability,  cost or expense  attributable to any act or omission by the Eligible
Lender Trustee,  the Company or the Seller, as the case may be, in breach of its
obligations under this Agreement.





BWNY03/143740
                                                         9

<PAGE>



                  SECTION 5.03. Incentive Programs. Subject to compliance by the
Administrator with Section 2(i) of the Administration Agreement, the Trust shall
offer each  Incentive  Program to all qualified  Borrowers  except any Incentive
Program  which the  Administrator  terminates  pursuant  to Section  2(i) of the
Administration  Agreement.  Upon the effective  date  specified in the notice of
termination required by Section 2(i) of the Administration  Agreement, the Trust
shall cease offering the terminated  Incentive Program to Borrowers  affected by
the termination.


                                   ARTICLE VI

                 Authority and Duties of Eligible Lender Trustee

                  SECTION 6.01. General  Authority.  The Eligible Lender Trustee
is authorized  and directed to execute and deliver the Basic  Documents to which
the Trust is to be a party and each certificate or other document attached as an
exhibit to or  contemplated by the Basic Documents to which the Trust is to be a
party,  in each case,  in such form as the  Seller  shall  approve as  evidenced
conclusively by the Eligible Lender Trustee's execution thereof,  and, on behalf
of the Trust, to direct the Indenture  Trustee to authenticate and deliver Class
A-1 Notes in the aggregate principal amount of $150,000,000,  Class A-2 Notes in
the aggregate  principal  amount of $433,650,000  and  Subordinate  Notes in the
aggregate  principal amount of $21,350,000.  The Eligible Lender Trustee is also
authorized  and  directed  on behalf of the Trust (i) to acquire  and hold legal
title to the Financed Student Loans from the Seller and (ii) to take all actions
required pursuant to Section 3.02(c) of the Servicing  Agreement,  and otherwise
follow the direction of and cooperate with the Servicer in submitting,  pursuing
and  collecting  any  claims  to and with the  Department  with  respect  to any
Interest  Subsidy  Payments  and  Special  Allowance  Payments  relating  to the
Financed Student Loans.

         In  addition  to  the  foregoing,   the  Eligible   Lender  Trustee  is
authorized,  but shall not be  obligated,  to take all  actions  required of the
Trust pursuant to the Basic  Documents.  The Eligible  Lender Trustee is further
authorized from time to time to take such action as the Administrator directs or
instructs  with  respect to the Basic  Documents  and is  directed  to take such
action to the extent that the  Administrator is expressly  required  pursuant to
the Basic Documents to cause the Eligible Lender Trustee to act.

                  SECTION 6.02.  General Duties.  It shall be the duty of
the Eligible Lender Trustee to discharge (or cause to be




BWNY03/143740
                                                        10

<PAGE>



discharged) all its responsibilities pursuant to the terms of this Agreement and
the other Basic  Documents to which the Trust is a party and to  administer  the
Trust,  subject to and in accordance  with the  provisions of this Agreement and
the other Basic Documents.  Notwithstanding  the foregoing,  the Eligible Lender
Trustee  shall be deemed to have  discharged  its  duties  and  responsibilities
hereunder  and under the other Basic  Documents to the extent the  Administrator
has agreed in the  Administration  Agreement  to perform any act or to discharge
any duty of the  Eligible  Lender  Trustee  hereunder  or under any other  Basic
Document,  and the  Eligible  Lender  Trustee  shall not be held  liable for the
default or failure of the  Administrator to carry out its obligations  under the
Administration  Agreement.  Except as expressly provided in the Basic Documents,
the Eligible  Lender Trustee shall have no obligation to administer,  service or
collect  the  Financed  Student  Loans  or to  maintain,  monitor  or  otherwise
supervise the  administration,  servicing or collection of the Financed  Student
Loans.

                  SECTION 6.03. Action upon Instruction.  (a) Subject to Article
IV, Section 7.01 and in accordance  with the terms of the Basic  Documents,  the
Company may by written  instruction  direct the Eligible  Lender  Trustee in the
management of the Trust.  Such direction may be exercised at any time by written
instruction of the Company pursuant to Article IV.

                  (b) The Eligible  Lender Trustee shall not be required to take
any action  hereunder or under any other Basic  Document if the Eligible  Lender
Trustee shall have reasonably determined, or shall have been advised by counsel,
that such action is likely to result in  liability  on the part of the  Eligible
Lender Trustee or is contrary to the terms hereof or of any other Basic Document
or is otherwise contrary to law.

                  (c)  Whenever  the  Eligible   Lender  Trustee  is  unable  to
determine the appropriate course of action between alternative courses of action
permitted  or required by the terms of this  Agreement  or under any other Basic
Document,  the Eligible  Lender Trustee shall promptly give notice (in such form
as  shall  be  appropriate  under  the  circumstances)  to the  Company  and the
Subordinate Note Insurer requesting instruction as to the course of action to be
adopted,  and to the extent the  Eligible  Lender  Trustee acts in good faith in
accordance with any written  instruction of the Company  received (and consented
to in writing by the  Subordinate  Note  Insurer),  the Eligible  Lender Trustee
shall not be liable on account of such  action to any  Person.  If the  Eligible
Lender Trustee shall not have received appropriate instruction within 10 days of
such  notice  (or  within  such  shorter  period  of time as  reasonably  may be
specified in such notice or may be necessary  under the  circumstances)  it may,
but shall be




BWNY03/143740
                                                        11

<PAGE>



under no duty to, take or refrain from taking such action, not inconsistent with
this Agreement or the other Basic Documents,  as it shall deem to be in the best
interests  of the  Company,  and shall have no  liability to any Person for such
action or inaction.

                  (d) In the event that the Eligible Lender Trustee is unsure as
to the  application  of any  provision  of this  Agreement  or any  other  Basic
Document or any such  provision is ambiguous  as to its  application,  or is, or
appears to be, in conflict with any other applicable provision,  or in the event
that this Agreement  permits any determination by the Eligible Lender Trustee or
is silent or is incomplete  as to the course of action that the Eligible  Lender
Trustee is  required  to take with  respect to a  particular  set of facts,  the
Eligible  Lender  Trustee may give notice (in such form as shall be  appropriate
under the  circumstances)  to the Company,  the Subordinate Note Insurer and the
Swap  Counterparty  requesting  instruction  from the Company and, to the extent
that the Eligible  Lender  Trustee acts or refrains from acting in good faith in
accordance with any such instruction received and consented to in writing by the
Subordinate  Note Insurer,  the Eligible Lender Trustee shall not be liable,  on
account of such  action or  inaction,  to any  Person.  If the  Eligible  Lender
Trustee shall not have received  appropriate  instruction within 10 days of such
notice (or within such shorter  period of time as reasonably may be specified in
such notice or may be necessary  under the  circumstances)  it may, but shall be
under no duty to, take or refrain from taking such action, not inconsistent with
this Agreement or the other Basic Documents,  as it shall deem to be in the best
interests  of the  Company  and shall have no  liability  to any Person for such
action or inaction.

                  SECTION 6.04. No Duties Except as Specified in this Agreement,
the Loan Sale Agreement,  the Servicing Agreement,  the Administration Agreement
or in  Instructions.  The  Eligible  Lender  Trustee  shall not have any duty or
obligation to manage, make any payment with respect to, register,  record, sell,
service,  dispose of or otherwise  deal with the Trust  Estate,  or to otherwise
take or refrain  from  taking any  action  under,  or in  connection  with,  any
document  contemplated  hereby to which the Eligible  Lender Trustee is a party,
except  as  expressly  provided  by the terms of this  Agreement,  the Loan Sale
Agreement, the Servicing Agreement, the Administration  Agreement, the Insurance
Agreement  or in any  document or written  instruction  received by the Eligible
Lender  Trustee  pursuant to Section 6.03;  and no implied duties or obligations
shall be read into  this  Agreement  or any other  Basic  Document  against  the
Eligible   Lender   Trustee.   The  Eligible   Lender   Trustee  shall  have  no
responsibility for filing any financing or continuation  statement in any public
office at any




BWNY03/143740
                                                        12

<PAGE>



time or to otherwise perfect or maintain the perfection of any security interest
or lien granted to it hereunder or to prepare or file any Commission  filing for
the Trust or to record this Agreement or any other Basic Document.  The Eligible
Lender  Trustee  nevertheless  agrees that it will, at its own cost and expense,
promptly  take all action as may be necessary to discharge any liens on any part
of the Trust  Estate that result from actions by, or claims  against,  The First
National Bank of Chicago in its  individual  capacity or as the Eligible  Lender
Trustee that are not related to the ownership or the administration of the Trust
Estate.

                  SECTION 6.05. No Action  Except under  Specified  Documents or
Instructions.  The Eligible Lender Trustee shall not manage, control, use, sell,
service,  dispose of or otherwise  deal with any part of the Trust Estate except
(i) in accordance  with the powers  granted to and the authority  conferred upon
the Eligible Lender Trustee pursuant to this Agreement,  (ii) in accordance with
the other Basic  Documents to which it is a party and (iii) in  accordance  with
any document or instruction delivered to the Eligible Lender Trustee pursuant to
Section 6.03.

                  SECTION 6.06. Restrictions.  The Eligible Lender Trustee shall
not take any action (a) that is inconsistent  with the purposes of the Trust set
forth in Section  2.03 or (b) that,  to the  actual  knowledge  of the  Eligible
Lender Trustee,  would result in the Trust's  becoming  taxable as a corporation
for  Federal  income tax  purposes.  The Company  shall not direct the  Eligible
Lender Trustee to take action that would violate the provisions of this Section.

                  SECTION 6.07.  Origination of  Consolidation  Loans during the
Revolving Period. (a) From time to time during the Revolving Period the Servicer
will identify those Financed  Student Loans as to which a Borrower  qualifies to
receive a Consolidation  Loan under the Federal  Consolidation Loan Program from
the Eligible Lender Trustee and will inform the Administrator of the identity of
such loans.  The  Administrator  will  determine,  in accordance  with customary
industry  standards,  whether a  Consolidation  Loan  should be  offered to such
Borrower;  provided, however, that a Consolidation Loan will not be offered to a
Borrower if any Student Loan of such  Borrower  which is not owned by the Issuer
and which is proposed to be discharged by the making of such  Consolidation Loan
is past due more than 30 days; and provided,  further, that a Consolidation Loan
will not be offered to a Borrower  if the  aggregate  principal  balances of all
Consolidation Loans originated pursuant to this Section would thereby exceed the
limitations set forth in Section 6.07(d).





BWNY03/143740
                                                        13

<PAGE>



                  (b) If the Administrator  determines that it is appropriate to
offer a  Consolidation  Loan to a Borrower in accordance  with this Section,  it
will so inform the Servicer who will send the  necessary  documentation  to such
Borrower and will process such  documentation  on behalf of the Eligible  Lender
Trustee, all in accordance with industry standards, the Higher Education Act and
the related  Guarantee  Agreement.  The Servicer will inform the Eligible Lender
Trustee of the  completion  of the loan  underwriting  process and the necessary
documentation, whereupon the Eligible Lender Trustee, on behalf of the Trust and
upon the direction of the Administrator,  will execute any documents required to
be executed by it to complete the  origination  of such loan and to subject such
loan to the  related  Guarantee  Agreement.  The  Servicer  will not  permit any
Consolidation Loan to be originated which would violate the  representations and
warranties of Section 3.01 of the Loan Sale Agreement.  Any  Consolidation  Loan
which is determined to violate any of such  representations  and warranties will
be subject to  repurchase  by the Seller as provided in Section 3.02 of the Loan
Sale Agreement.

                  (c)  Each  Consolidation  Loan  originated  pursuant  to  this
Section  6.07 shall be owned by the  Issuer and be part of the Trust  Estate and
the Collateral from and after the time of such origination.  Upon origination of
such loan and such loan  becoming  part of the Trust Estate and the  Collateral,
the Administrator will instruct the Indenture Trustee,  pursuant to Section 2(f)
of the Administration  Agreement,  to authorize the transfer from the Collateral
Reinvestment  Account of an amount sufficient to prepay in full any Student Loan
that is to be  consolidated  through  such  origination,  including  any  Add-on
Consolidation  Loan that is prepaid in full as a result of the principal balance
of such  Add-on  Consolidation  Loan being added to the  principal  balance of a
related  Consolidation  Loan held as part of the Trust Estate. The Administrator
will  cause to be taken  all  actions,  and the  Eligible  Lender  Trustee  will
cooperate  with  the  Administrator  in  the  execution  of any  instruments  or
documents,  required to establish  and maintain  the  ownership  interest of the
Issuer and the first  perfected  security  interest of the Indenture  Trustee in
each Consolidation Loan originated pursuant to this Section.

                  (d) In no  event  shall  the  Issuer  or the  Eligible  Lender
Trustee  on  behalf of the  Issuer  originate  Consolidation  Loans in excess of
$35,000,000  (including  the  addition of the  principal  balances of any Add-on
Consolidation Loans) in the aggregate during the Revolving Period; additionally,
no  Consolidation  Loan may be originated  by the Issuer or the Eligible  Lender
Trustee on behalf of the Issuer  having a scheduled  maturity  after October 28,
2029 if at the time of such




BWNY03/143740
                                                        14

<PAGE>



origination the aggregate  principal balance of all Consolidation  Loans held as
part of the Trust Estate 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  the  principal  balance  of  any  Add-on
Consolidation Loan in excess of such amounts,  if the Eligible Lender Trustee is
required to do so by the Higher  Education  Act. In addition,  in no event shall
the  Issuer  or the  Eligible  Lender  Trustee  on  behalf  of the  Issuer  make
Consolidation  Loans after the Revolving  Period;  provided,  however,  that the
Eligible Lender Trustee may increase the principal  balance of any Consolidation
Loan by the principal  balance of any related Add-on  Consolidation  Loan during
the Add-on  Period if the  Eligible  Lender  Trustee is required to do so by the
Higher  Education  Act.  After the  Revolving  Period,  upon the addition of the
principal balance of such Add-on  Consolidation  Loan, and such amounts becoming
part of the Trust Estate and the Collateral, the Administrator will instruct the
Indenture  Trustee,  pursuant  to  Section  2(d)(iii)(A)  of the  Administration
Agreement,  to authorize the transfer from the  Collection  Account of an amount
sufficient to prepay in full such Add-on Consolidation Loan.

                  (e)  All   Consolidation   Fees   payable   with   respect  to
Consolidation  Loans  originated  and  the  principal  balances  of  any  Add-on
Consolidation  Loans added to the Trust pursuant to this Section will be payable
by the Issuer as provided in Section 2(d)(ii) of the  Administration  Agreement.
All other  costs or fees  incurred  in  originating  Consolidation  Loans (or in
adding the  principal  balances  of any  Add-on  Consolidation  Loans)  shall be
payable by the Administrator.


                                   ARTICLE VII

                     Concerning the Eligible Lender Trustee

                  SECTION 7.01.  Acceptance of Trusts and Duties.  The
                                 -------------------------------
Eligible  Lender Trustee accepts the trusts hereby created and agrees to perform
its duties hereunder with respect to such trusts but only upon the terms of this
Agreement.  The  Eligible  Lender  Trustee  also agrees to  disburse  all monies
actually  received by it constituting part of the Trust Estate upon the terms of
this Agreement and the other Basic Documents.  The Eligible Lender Trustee shall
not be answerable  or  accountable  hereunder or under any other Basic  Document
under any circumstances, except (i) for its own willful misconduct or negligence
or  (ii)  in the  case  of the  inaccuracy  of any  representation  or  warranty
contained in Section 7.03  expressly  made by the Eligible  Lender  Trustee.  In
particular, but not by




BWNY03/143740
                                                        15

<PAGE>



way of limitation (and subject to the exceptions set forth in the
preceding sentence):

                  (a) the Eligible  Lender  Trustee  shall not be liable for any
         error of judgment made by a responsible  officer of the Eligible Lender
         Trustee;

                  (b) the  Eligible  Lender  Trustee  shall not be  liable  with
         respect to any action taken or omitted to be taken by it in  accordance
         with the direction or instructions of the Administrator or the Company;

                  (c) no provision of this Agreement or any other Basic Document
         shall  require the Eligible  Lender  Trustee to expend or risk funds or
         otherwise  incur any financial  liability in the  performance of any of
         its rights or powers  hereunder or under any other Basic  Document,  if
         the Eligible Lender Trustee shall have reasonable grounds for believing
         that repayment of such funds or adequate indemnity against such risk or
         liability is not reasonably assured or provided to it;

                  (d) under no  circumstances  shall the Eligible Lender Trustee
         be liable for  indebtedness  evidenced  by or arising  under any of the
         Basic Documents, including the principal of and interest on the Notes;

                  (e) the Eligible  Lender Trustee shall not be responsible  for
         or in respect of the validity or  sufficiency  of this Agreement or for
         the due  execution  hereof by the  Seller  or for the form,  character,
         genuineness,  sufficiency, value or validity of any of the Trust Estate
         or for or in  respect  of the  validity  or  sufficiency  of the  Basic
         Documents,  and the Eligible Lender Trustee shall in no event assume or
         incur any  liability,  duty, or obligation to any  Noteholder or to the
         Company,  other than as expressly  provided for herein and in the other
         Basic Documents;

                  (f) the Eligible  Lender  Trustee  shall not be liable for the
         action or inaction,  default or  misconduct of the  Administrator,  the
         Seller,  the Indenture  Trustee or the Servicer  under any of the other
         Basic Documents or otherwise and the Eligible Lender Trustee shall have
         no  obligation  or  liability to perform the  obligations  of the Trust
         under this Agreement or the other Basic  Documents that are required to
         be performed by the Administrator  under the Administration  Agreement,
         the Indenture  Trustee  under the  Indenture or the Servicer  under the
         Servicing Agreement; and





BWNY03/143740
                                                        16

<PAGE>



                  (g) the Eligible  Lender  Trustee shall be under no obligation
         to exercise any of the rights or powers vested in it by this Agreement,
         or to institute,  conduct or defend any litigation under this Agreement
         or  otherwise  or in  relation  to this  Agreement  or any other  Basic
         Document, at the request, order or direction of the Company, unless the
         Company  has  offered  to  the  Eligible  Lender  Trustee  security  or
         indemnity   satisfactory   to  it  against  the  costs,   expenses  and
         liabilities that may be incurred by the Eligible Lender Trustee therein
         or thereby.  The right of the  Eligible  Lender  Trustee to perform any
         discretionary  act  enumerated in this  Agreement or in any other Basic
         Document  shall not be  construed as a duty,  and the  Eligible  Lender
         Trustee  shall not be  answerable  for  other  than its  negligence  or
         willful misconduct in the performance of any such act.

                  SECTION 7.02.  Furnishing of  Documents.  The Eligible  Lender
Trustee shall furnish to the Company,  the Subordinate Note Insurer and the Swap
Counterparty promptly upon receipt of a written request therefor,  duplicates or
copies of all  reports,  notices,  requests,  demands,  certificates,  financial
statements and any other  instruments  furnished to the Eligible  Lender Trustee
under the Basic Documents.

                  SECTION 7.03.  Representations  and  Warranties.  The Eligible
Lender  Trustee  hereby  represents  and  warrants  to each of the  Seller,  the
Company, the Subordinate Note Insurer and the Swap Counterparty, that:

                  (a) It is a national  banking  association  duly organized and
         validly  existing in good standing under the laws of the United States.
         It has all requisite corporate power and authority to execute,  deliver
         and perform its obligations under this Agreement.

                  (b) It has taken all corporate  action  necessary to authorize
         the execution and delivery by it of this Agreement,  and this Agreement
         will be  executed  and  delivered  by one of its  officers  who is duly
         authorized to execute and deliver this Agreement on its behalf.

                  (c)  Neither  the  execution  nor the  delivery  by it of this
         Agreement, nor the consummation by it of the transactions  contemplated
         hereby nor compliance by it with any of the terms or provisions  hereof
         will  contravene  any  federal  or  state  law,  governmental  rule  or
         regulation governing the banking or trust powers of the Eligible Lender
         Trustee  or any  judgment  or order  binding on it, or  constitute  any
         default  under its  charter  documents  or  by-laws  or any  indenture,
         mortgage, contract, agreement or




BWNY03/143740
                                                        17

<PAGE>



         instrument to which it is a party or by which any of its
         properties may be bound.

                  (d) It is an  "eligible  lender"  as such term is  defined  in
         Section  435(d) of the Higher  Education  Act,  for purposes of holding
         legal title to the Financed Student Loans and originating Consolidation
         Loans as contemplated by this Agreement and the other Basic  Documents,
         has obtained a lender  identification  number with respect to the Trust
         from the  Department,  has in  effect a  Guarantee  Agreement  with the
         Initial  Guarantor with respect to the Initial  Financed  Student Loans
         and will have the requisite power and authority to enter into Guarantee
         Agreements with Additional Guarantors, if any.

                  (e) In originating  each  Consolidation  Loan on behalf of the
         Trust, as provided in Section 6.07, it shall comply with all applicable
         provisions of the Higher Education Act, and it will not create or cause
         to be created any lien, charge or encumbrance on any such Consolidation
         Loan or in any way cause the Trust to not have good title thereto.

                  SECTION 7.04.  Reliance; Advice of Counsel.  (a)  The
                                 ---------------------------
Eligible  Lender  Trustee  shall incur no liability to anyone in acting upon any
signature,  instrument,  direction, notice, resolution, request, consent, order,
certificate, report, opinion, bond, or other document or paper believed by it to
be genuine and believed by it to be signed by the proper  party or parties.  The
Eligible Lender Trustee may accept a certified copy of a resolution of the board
of  directors  or other  governing  body of any  corporate  party as  conclusive
evidence  that such  resolution  has been duly adopted by such body and that the
same is in full  force and  effect.  As to any fact or matter  the method of the
determination  of which is not  specifically  prescribed  herein,  the  Eligible
Lender Trustee may for all purposes hereof rely on a certificate,  signed by the
president or any vice president or by the treasurer or other authorized officers
of the  relevant  party,  as to such fact or matter and such  certificate  shall
constitute  full  protection to the Eligible Lender Trustee for any action taken
or omitted to be taken by it in good faith in reliance thereon.

                  (b) In the exercise or  administration of the trusts hereunder
and in the performance of its duties and obligations under this Agreement or the
other Basic  Documents,  the  Eligible  Lender  Trustee (i) may act  directly or
through its agents or attorneys  pursuant to agreements entered into with any of
them,  and the Eligible  Lender  Trustee  shall not be liable for the conduct or
misconduct  of such agents or attorneys  if such agents or attorneys  shall have
been selected by the Eligible Lender




BWNY03/143740
                                                        18

<PAGE>



Trustee with reasonable care, and (ii) may consult with counsel, accountants and
other skilled  persons to be selected with  reasonable  care and employed by it.
The Eligible  Lender Trustee shall not be liable for anything done,  suffered or
omitted in good faith by it in accordance  with the written opinion or advice of
any such  counsel,  accountants  or other such  persons and not contrary to this
Agreement or any other Basic Document.

                  SECTION  7.05.  Not Acting in Individual  Capacity.  Except as
provided in this Article VII, in accepting the trusts hereby created,  The First
National Bank of Chicago acts solely as Eligible  Lender  Trustee  hereunder and
not in its  individual  capacity  and all Persons  having any claim  against the
Eligible  Lender  Trustee  by reason of the  transactions  contemplated  by this
Agreement  or any other Basic  Document  shall look only to the Trust Estate for
payment or satisfaction thereof.

                  SECTION 7.06.  Eligible Lender Trustee Not Liable for Notes or
Student Loans. The recitals contained herein (other than the representations and
warranties in Section 7.03) shall be taken as the statements of the Seller,  and
the  Eligible  Lender  Trustee  assumes no  responsibility  for the  correctness
thereof. The Eligible Lender Trustee makes no representations as to the validity
or sufficiency of this Agreement or any other Basic Document or the Notes, or of
any Financed  Student Loan or related  documents.  The Eligible  Lender  Trustee
shall at no time have any  responsibility  (or liability except for willfully or
negligently  terminating  or allowing to be  terminated  either of the Guarantee
Agreements,  in a case where the Eligible  Lender  Trustee knows of any facts or
circumstances  which will or could  reasonably be expected to result in any such
termination) for or with respect to the legality,  validity,  enforceability and
eligibility  for  Guarantee  Payments,  Interest  Subsidy  Payments  or  Special
Allowance Payments, as applicable,  of any Financed Student Loan, or for or with
respect to the  sufficiency  of the Trust  Estate or its ability to generate the
payments to be distributed to the  Noteholders  under the Indenture,  including:
the  existence  and  contents of any  computer or other  record of any  Financed
Student Loan; the validity of the assignment of any Financed Student Loan to the
Trust;  the  completeness  of any Financed  Student  Loan;  the  performance  or
enforcement  (except  as  expressly  set  forth in any  Basic  Document)  of any
Financed  Student  Loan;  the  compliance by the Seller or the Servicer with any
warranty  or  representation  made under any Basic  Document  or in any  related
document or the accuracy of any such warranty or representation or any action or
inaction of the  Administrator,  the  Indenture  Trustee or the  Servicer or any
subservicer taken in the name of the Eligible Lender Trustee.





BWNY03/143740
                                                        19

<PAGE>



                  SECTION 7.07. Eligible Lender Trustee May Own Trust Notes. The
Eligible  Lender  Trustee in its individual or any other capacity may become the
owner or pledgee of Notes and may deal with the Seller, the  Administrator,  the
Indenture Trustee and the Servicer in banking  transactions with the same rights
as it would have if it were not the Eligible Lender Trustee.

                  SECTION  7.08.  Licenses.  The Eligible  Lender  Trustee shall
cause the Trust to use its best efforts to obtain and maintain the effectiveness
of any licenses  required in connection  with this Agreement and the other Basic
Documents and the transactions  contemplated  hereby and thereby until such time
as the Trust shall terminate in accordance  with the terms hereof.  The Eligible
Lender Trustee shall receive from the Administrator the information necessary to
comply with this Section.


                                  ARTICLE VIII

                     Compensation of Eligible Lender Trustee

                  SECTION 8.01. Eligible Lender Trustee's Fees and Expenses. The
Eligible Lender Trustee shall receive as compensation for its services hereunder
such fees as have been separately agreed upon before the date hereof between the
Seller and the Eligible Lender Trustee, and the Eligible Lender Trustee shall be
entitled  to be  reimbursed  by the  Seller  for its other  reasonable  expenses
hereunder, including the reasonable compensation,  expenses and disbursements of
such agents, representatives, experts and counsel as the Eligible Lender Trustee
may employ in  connection  with the exercise and  performance  of its rights and
duties  hereunder.  The Eligible  Lender  Trustee  shall have no recourse to the
Issuer for its fees and expenses hereunder.

                  SECTION 8.02.  Payments to the Eligible  Lender  Trustee.  Any
amounts paid to the Eligible  Lender Trustee  pursuant to Section 8.01 hereof or
pursuant to Section 4.03 of the Loan Sale Agreement or pursuant to Section 24 of
the  Administration  Agreement  shall be  deemed  not to be a part of the  Trust
Estate immediately after such payment.


                                   ARTICLE IX

                         Termination of Trust Agreement

                  SECTION 9.01.  Termination of Trust Agreement.  (a)
This Agreement (other than Article VIII) and the Trust shall
terminate and be of no further force or effect upon the earlier




BWNY03/143740
                                                        20

<PAGE>



of (i) the final  distribution  by the Eligible  Lender Trustee of all monies or
other  property or proceeds of the Trust Estate in accordance  with the terms of
the Indenture and the Servicing  Agreement and the  termination of the Indenture
and (ii) the  expiration  of 21 years from the death of the last survivor of the
descendants  of Joseph P. Kennedy,  the late  Ambassador of the United States to
the Court of St. James's, living on the date hereof.

                  (b) Neither  the Seller nor the  Company  shall be entitled to
revoke or terminate the Trust.

                  (c) Notice of any  termination  of the  Trust,  shall be given
promptly by the  Eligible  Lender  Trustee by letter to the Company and the Swap
Counterparty  mailed  within  five  Business  Days of  receipt of notice of such
termination from the  Administrator  given pursuant to Section  2(b)(vii) of the
Administration Agreement.

                  (d) Upon the winding up of the Trust and its termination,  the
Eligible  Lender Trustee shall cause the  Certificate of Trust to be canceled by
filing a certificate of cancellation with the Secretary of State of the State of
Delaware in accordance with the provisions of Section 3810 of the Business Trust
Statute.

                  SECTION 9.02. [Reserved.]


                                    ARTICLE X

                     Successor Eligible Lender Trustees and
                       Additional Eligible Lender Trustees

                  SECTION 10.01.  Eligibility Requirements for Eligible
Lender Trustee.  The Eligible Lender Trustee shall at all times
be a corporation or association (i) qualifying as an "eligible
lender" as such term is defined in Section 435(d) of the Higher
Education Act for purposes of holding legal title to the Financed
Student Loans and originating Consolidation Loans on behalf of
the Trust, with a valid lender identification number with respect
to the Trust from the Department; (ii) being authorized to
exercise corporate trust powers and hold legal title to the
Financed Student Loans; (iii) having in effect Guarantee
Agreements with the Initial Guarantor and any Additional
Guarantors; (iv) having a combined capital and surplus of at
least $50,000,000 and being subject to supervision or examination
by Federal or state authorities; and (v) having (or having a
parent which has) a rating of at least "Baa3" by Moody's, "BBB"
by Standard & Poor's and "BBB" by Fitch, if rated by Fitch.  If




BWNY03/143740
                                                        21

<PAGE>



the  Eligible  Lender  Trustee  shall  publish  reports  of  condition  at least
annually, pursuant to law or to the requirements of the aforesaid supervising or
examining authority,  then for the purpose of this Section, the combined capital
and surplus of the Eligible  Lender  Trustee  shall be deemed to be its combined
capital  and  surplus as set forth in its most  recent  report of  condition  so
published.  In case at any time the Eligible  Lender  Trustee  shall cease to be
eligible in accordance with the provisions of this Section,  the Eligible Lender
Trustee shall resign  immediately in the manner and with the effect specified in
Section 10.02. In addition,  at all times the Trustee or a co-trustee shall be a
Person that satisfies the  requirements of Section 3807(a) of the Business Trust
Statute (the "Delaware Trustee").

                  SECTION  10.02.  Resignation  or  Removal of  Eligible  Lender
Trustee.  The Eligible  Lender  Trustee may at any time resign and be discharged
from  the  trusts  hereby  created  by  giving  written  notice  thereof  to the
Administrator,  the  Subordinate  Note Insurer and the Swap  Counterparty.  Upon
receiving such notice of resignation, the Administrator shall promptly appoint a
successor  Eligible Lender Trustee  (acceptable to the Subordinate Note Insurer)
meeting the eligibility requirements of Section 10.01 by written instrument,  in
duplicate,  one copy of which  instrument  shall be delivered  to the  resigning
Eligible  Lender Trustee and one copy to the successor  Eligible Lender Trustee.
If no successor  Eligible  Lender  Trustee shall have been so appointed and have
accepted  appointment  within  30  days  after  the  giving  of such  notice  of
resignation,  the resigning  Eligible  Lender  Trustee or the  Subordinate  Note
Insurer may petition any court of competent  jurisdiction for the appointment of
a successor  Eligible  Lender  Trustee;  provided,  however,  that such right to
appoint or to petition for the  appointment  of any such  successor  shall in no
event  relieve  the  resigning  Eligible  Lender  Trustee  from any  obligations
otherwise  imposed on it under the Basic  Documents  until such successor has in
fact assumed such appointment.

                  If at any time the Eligible  Lender  Trustee shall cease to be
eligible in  accordance  with the  provisions of Section 10.01 and shall fail to
resign after written request  therefor by the  Administrator,  or if at any time
the Eligible  Lender  Trustee  shall be legally  unable to act, or an Insolvency
Event with respect to the Eligible  Lender  Trustee  shall have  occurred and be
continuing,  then the  Administrator  or the Subordinate Note Insurer may remove
the Eligible  Lender  Trustee.  If the  Administrator  or the  Subordinate  Note
Insurer  shall remove the Eligible  Lender  Trustee  under the  authority of the
immediately  preceding sentence,  the Administrator (with the written consent of
the Subordinate Note Insurer) or the Subordinate Note Insurer




BWNY03/143740
                                                        22

<PAGE>



shall  promptly   appoint  a  successor   Eligible  Lender  Trustee  by  written
instrument, in duplicate, one copy of which instrument shall be delivered to the
outgoing  Eligible  Lender  Trustee  so  removed  and one copy to the  successor
Eligible  Lender  Trustee and payment of all fees owed to the outgoing  Eligible
Lender Trustee.

                  Any  resignation or removal of the Eligible Lender Trustee and
appointment  of a  successor  Eligible  Lender  Trustee  pursuant  to any of the
provisions  of this  Section  shall not become  effective  until  acceptance  of
appointment by the successor Eligible Lender Trustee (whose appointment has been
approved in writing by the Subordinate  Note Insurer)  pursuant to Section 10.03
and  payment  of all fees and  expenses  owed to the  outgoing  Eligible  Lender
Trustee.  The Administrator  shall provide notice of such resignation or removal
of the  Eligible  Lender  Trustee  to the  Subordinate  Note  Insurer,  the Swap
Counterparty and to each of the Rating Agencies.

                  SECTION  10.03.   Successor   Eligible  Lender  Trustee.   Any
successor  Eligible  Lender  Trustee  appointed  pursuant to Section 10.02 shall
execute,  acknowledge  and  deliver  to the  Administrator,  to its  predecessor
Eligible Lender Trustee and the Subordinate Note Insurer an instrument accepting
such appointment under this Agreement,  and thereupon the resignation or removal
of the  predecessor  Eligible  Lender  Trustee  shall become  effective and such
successor Eligible Lender Trustee,  without any further act, deed or conveyance,
shall become fully vested with all the rights, powers, duties and obligations of
its predecessor under this Agreement, with like effect as if originally named as
Eligible  Lender  Trustee.  The  predecessor  Eligible Lender Trustee shall upon
payment  of its fees and  expenses  deliver  to the  successor  Eligible  Lender
Trustee all documents,  statements,  monies and properties held by it under this
Agreement and shall assign,  if  permissible,  to the successor  Eligible Lender
Trustee the lender  identification number obtained from the Department on behalf
of the Trust; and the Administrator and the predecessor  Eligible Lender Trustee
shall  execute  and deliver  such  instruments  and do such other  things as may
reasonably  be required for fully and  certainly  vesting and  confirming in the
successor  Eligible  Lender  Trustee  all  such  rights,   powers,   duties  and
obligations.

                  No successor  Eligible Lender Trustee shall accept appointment
as provided in this Section unless at the time of such acceptance such successor
Eligible Lender Trustee shall be eligible pursuant to Section 10.01.

                  Upon acceptance of appointment by a successor  Eligible Lender
Trustee  pursuant to this Section,  the  Administrator  shall mail notice of the
successor of such Eligible Lender Trustee to




BWNY03/143740
                                                        23

<PAGE>



the Company,  the Indenture Trustee, the Noteholders,  the Rating Agencies,  the
Subordinate Note Insurer and the Swap Counterparty.  If the Administrator  shall
fail to mail such notice within 10 days after  acceptance of  appointment by the
successor  Eligible Lender Trustee,  the successor Eligible Lender Trustee shall
cause such notice to be mailed at the expense of the Administrator.

                  SECTION  10.04.  Merger or  Consolidation  of Eligible  Lender
Trustee. Any corporation into which the Eligible Lender Trustee may be merged or
converted or with which it may be  consolidated,  or any  corporation  resulting
from any  merger,  conversion  or  consolidation  to which the  Eligible  Lender
Trustee shall be a party, or any corporation  succeeding to all or substantially
all the corporate trust business of the Eligible Lender Trustee,  shall, without
the execution or filing of any  instrument or any further act on the part of any
of the parties hereto, anything herein to the contrary  notwithstanding,  be the
successor  of  the  Eligible  Lender  Trustee  hereunder;   provided  that  such
corporation shall be eligible  pursuant to Section 10.01;  provided further that
the Eligible Lender Trustee shall mail notice of such merger or consolidation to
the Rating Agencies,  the Subordinate Note Insurer and the Swap Counterparty not
less  than 10  Business  Days  prior  to the  closing  date of  such  merger  or
consolidation.

                  SECTION 10.05.  Appointment  of Co-Eligible  Lender Trustee or
Separate Eligible Lender Trustee.  Notwithstanding  any other provisions of this
Agreement, at any time, for the purpose of meeting any legal requirements of any
jurisdiction  in which  any part of the Trust  may at the time be  located,  the
Administrator  and the  Eligible  Lender  Trustee  acting  jointly (and with the
written consent of the  Subordinate  Note Insurer and written notice to the Swap
Counterparty) shall have the power and shall execute and deliver all instruments
to appoint one or more Persons  approved by the Eligible Lender Trustee,  which,
except  in  the  case  of any  Delaware  Trustee,  shall  meet  the  eligibility
requirements  of  clauses  (i)  through  (iii)  of  Section  10.01,  to  act  as
co-trustee,  jointly with the Eligible  Lender Trustee,  or separate  trustee or
separate  trustees,  of all or any part of the Trust Estate, and to vest in such
Person,  in such capacity,  such title to the Trust Estate, or any part thereof,
and,  subject to the other  provisions  of this  Section,  such powers,  duties,
obligations,  rights and trusts as the  Administrator  and the  Eligible  Lender
Trustee may consider necessary or desirable. If the Administrator shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do, the Eligible  Lender  Trustee  alone shall have the power to make such
appointment.  Pursuant  to the  Co-Trustee  Agreement,  dated as of May 1,  1998
between The First National Bank of Chicago and First Chicago  Delaware Inc., the
Eligible Lender Trustee shall appoint




BWNY03/143740
                                                        24

<PAGE>



First  Chicago  Delaware  Inc. as a co-trustee  hereunder for the purpose of its
acting as Delaware Trustee and such agreement is hereby  incorporated  herein by
reference.  If the Delaware Trustee shall become incapable of acting,  resign or
be  removed,  unless the Trustee is  qualified  to act as  Delaware  Trustee,  a
successor co-trustee shall promptly be appointed in the manner specified in this
Section 10.05 to act as Delaware  Trustee.  No  co-trustee  or separate  trustee
under this  Agreement  shall be required to meet the terms of  eligibility  as a
successor  trustee  pursuant  to clauses  (iv) and (v) of  Section  10.01 and no
notice  of the  appointment  of any  co-trustee  or  separate  trustee  shall be
required pursuant to Section 10.03.

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

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

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

            (iii) the  Administrator  and the  Eligible  Lender  Trustee  acting
         jointly  may at any  time  accept  the  resignation  of or  remove  any
         separate trustee or co-trustee.

                  Any notice,  request or other  writing  given to the  Eligible
Lender  Trustee  shall be deemed to have been given to each of the then separate
trustees and  co-trustees,  as  effectively  as if given to each of them.  Every
instrument  appointing  any separate  trustee or co-trustee  shall refer to this
Agreement  and the  conditions  of  this  Article.  Each  separate  trustee  and
co-trustee,  upon its acceptance of the trusts  conferred,  shall be vested with
the estates or property specified




BWNY03/143740
                                                        25

<PAGE>



in its  instrument  of  appointment,  either  jointly with the  Eligible  Lender
Trustee or separately, as may be provided therein, subject to all the provisions
of this  Agreement,  specifically  including  every  provision of this Agreement
relating to the conduct of, affecting the liability of, or affording  protection
to, the Eligible  Lender Trustee.  Each such instrument  shall be filed with the
Eligible  Lender  Trustee and a copy  thereof  given to the  Administrator,  the
Subordinate Note Insurer and the Swap Counterparty.

                  Any separate trustee or co-trustee may at any time appoint the
Eligible  Lender  Trustee as its agent or  attorney-in-fact  with full power and
authority, to the extent not prohibited by law, to do any lawful act under or in
respect of this Agreement on its behalf and in its name. If any separate trustee
or co-trustee shall die, become incapable of acting,  resign or be removed,  all
its  estates,  properties,  rights,  remedies  and  trusts  shall vest in and be
exercised  by the  Eligible  Lender  Trustee,  to the extent  permitted  by law,
without the  appointment  of a new or  successor  trustee,  except as  otherwise
provided in this Section 10.05 in regard to the Delaware Trustee.


                                   ARTICLE XI

                                  Miscellaneous

                  SECTION 11.01. Supplements and Amendments.  This Agreement may
be amended by the Seller, the Company and the Eligible Lender Trustee,  with the
prior written consent of the Subordinate Note Insurer and the Swap  Counterparty
and with prior written notice to the Rating Agencies, without the consent of any
of the  Noteholders,  to cure  any  ambiguity,  to  correct  or  supplement  any
provisions in this  Agreement or for the purpose of adding any  provisions to or
changing in any manner or eliminating any of the provisions in this Agreement or
of modifying  in any manner the rights of the  Noteholders;  provided,  however,
that such action  shall not, as  evidenced  by an Opinion of Counsel,  adversely
affect in any material respect the interests of any Noteholder.

                  This  Agreement  may also be amended  from time to time by the
Seller, the Company and the Eligible Lender Trustee,  with prior written consent
of the Subordinate Note Insurer and the Swap Counterparty and with prior written
notice to the Rating  Agencies,  with the  consent of the  Noteholders  of Notes
evidencing not less than a majority of the Outstanding  Amount of the Notes, for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the provisions of this Agreement or




BWNY03/143740
                                                        26

<PAGE>



of modifying  in any manner the rights of the  Noteholders;  provided,  however,
that no such amendment shall (a) increase or reduce in any manner the amount of,
or  accelerate  or delay the timing of,  collections  of  payments  on  Financed
Student Loans or distributions that shall be required to be made for the benefit
of the  Noteholders  or (b) reduce the aforesaid  percentage of the  Outstanding
Amount of the Notes and required to consent to any such  amendment,  without the
consent of all the outstanding Noteholders.

                  The Eligible  Lender  Trustee shall furnish 10 Business  Days'
prior written  notification of the substance of any such amendment or consent to
the Indenture Trustee, each of the Rating Agencies, the Subordinate Note Insurer
and the Swap Counterparty.

                  It shall not be necessary  for the consent of the  Noteholders
or the Indenture Trustee pursuant to this Section to approve the particular form
of any proposed amendment or consent, but it shall be sufficient if such consent
shall approve the substance thereof. The manner of obtaining such consents shall
be subject to such  reasonable  requirements  as the Eligible Lender Trustee may
prescribe.

                  Promptly   after  the   execution  of  any  amendment  to  the
Certificate of Trust, the Eligible Lender Trustee shall cause the filing of such
amendment  with the  Secretary of State of the State of  Delaware.  The Eligible
Lender Trustee shall furnish the Rating  Agencies,  the Subordinate Note Insurer
and the Swap  Counterparty  with ten Business  Days' prior written notice of any
amendment to the Certificate of Trust.

                  Prior to the execution of any amendment to this Agreement, the
Eligible Lender Trustee shall be entitled to receive and rely upon an Opinion of
Counsel  stating that the execution of such amendment is authorized or permitted
by this  Agreement.  The Eligible Lender Trustee may, but shall not be obligated
to, enter into any such amendment  which affects the Eligible  Lender  Trustee's
own rights, duties or immunities under this Agreement or otherwise.

                  SECTION 11.02. No Legal Title to Trust Estate in Company.  The
Company shall not have legal title to any part of the Trust Estate.  The Company
shall be  entitled  to  receive  distributions  with  respect  to its  ownership
interest  therein only in  accordance  with the  Indenture,  the  Administration
Agreement  and the  Servicing  Agreement.  No  transfer,  by operation of law or
otherwise,  of any  right,  title,  or  interest  of the  Company  to and in its
beneficial  ownership  interest in the Trust Estate  shall  operate to terminate
this  Agreement  or  the  trusts  hereunder  or  entitle  any  transferee  to an
accounting or to the transfer to it




BWNY03/143740
                                                        27

<PAGE>



of legal title to any part of the Trust  Estate.  If,  contrary to this Section,
the Company is deemed to have legal title to any part of the Trust  Estate,  the
Company shall be deemed to have granted,  and in such event does hereby grant to
the Issuer,  a first priority  security  interest in all of the Company's right,
title and interest in the Trust Estate, other than in the distributions referred
to in the second  sentence of this Section 11.02,  and this  Agreement  shall be
deemed to constitute a security  agreement under  applicable law with respect to
the Trust Estate.

                  SECTION  11.03.  Limitations  on Rights of Others.  Except for
Section 2.07, the provisions of this Agreement are solely for the benefit of the
Eligible  Lender  Trustee,  the Seller,  the  Company,  the  Administrator,  the
Subordinate  Note Insurer,  the Swap  Counterparty  and, to the extent expressly
provided herein, the Indenture Trustee and the Noteholders,  and nothing in this
Agreement  (other than  Section  2.07),  whether  express or  implied,  shall be
construed to give to any other Person any legal or  equitable  right,  remedy or
claim in the  Trust  Estate  or under or in  respect  of this  Agreement  or any
covenants, conditions or provisions contained herein.

                  SECTION 11.04.  Notices.  Unless otherwise expressly
specified or permitted by the terms hereof, all notices shall be
in writing (or in the form of facsimile notice, followed by
written notice) and shall be deemed given upon receipt by the
intended recipient, if to the Eligible Lender Trustee, addressed
to its Corporate Trust Office; if to the Seller, addressed to USA
Group Secondary Market Services, Inc., 30 South Meridian Street,
Indianapolis, Indiana 46204-3503, Attention: President and Chief
Executive Officer (telephone:  317-951-5640; facsimile:  317-951-
5764), with a copy to Office of the General Counsel, USA Group,
Inc., 30 South Meridian Street, Indianapolis, Indiana 46204-3503,
Attention:  Peter M. Greco (telephone:  317-951-5526; facsimile:
317-951-5532); if to the Company, addressed to Secondary Market
Company, Inc., 30 South Meridian Street, Indianapolis, Indiana
46204-3503, Attention:  President (telephone:  317-951-5640;
facsimile:  317-951-5764), with a copy to USA Group Secondary
Market Services, Inc., 30 South Meridian Street, Indianapolis,
Indiana 46204-3503, and a copy to Office of the General Counsel,
USA Group, Inc., 30 South Meridian Street, Indianapolis, Indiana
46204-3503, Attention:  Peter M. Greco (telephone:  317-951-5526;
facsimile:  317-951-5532); if to the Subordinate Note Insurer, to
MBIA Insurance Corporation, 113 King Street, Armonk, New York
10504, Attention:  Insured Portfolio Management - Structured
Finance (IPM-SF) SMS Student Loan Trust 1998-A, $21,350,000
Floating Rate Asset-Backed Subordinate Notes (facsimile:  914-
765-3810; telephone confirmation:  914-765-3781); and if to the
Swap Counterparty, to General Re Financial Products Corporation,




BWNY03/143740
                                                        28

<PAGE>



Rockefeller Center, 630 Fifth Avenue, Suite 450, New York, New
York  10111, Attention:  Head of Operations (telephone: 212-307-
2370; facsimile:  212-307-2288); or, as to each party, at such
other address as shall be designated by such party in a written
notice to each other party.

                  SECTION 11.05.  Severability.  Any provision of this Agreement
that as  prohibited  or  unenforceable  in any  jurisdiction  shall,  as to such
jurisdiction,   be   ineffective   to  the   extent  of  such   prohibition   or
unenforceability  without  invalidating the remaining provisions hereof, and any
such prohibition or unenforceability in any jurisdiction shall not invalidate or
render unenforceable such provision in any other jurisdiction.

                  SECTION 11.06.  Separate  Counterparts.  This Agreement may be
executed by the parties hereto in separate  counterparts,  each of which when so
executed and delivered  shall be an original,  but all such  counterparts  shall
together constitute but one and the same instrument.

                  SECTION  11.07.  Successors  and Assigns.  All  covenants  and
agreements  contained herein shall be binding upon, and inure to the benefit of,
the Seller,  the  Company,  the  Eligible  Lender  Trustee and their  respective
successors and permitted assigns, all as herein provided.

                  SECTION  11.08.  No  Petition.  (a) The Seller will not at any
time institute against the Trust or the Company any bankruptcy proceedings under
any United States federal or state  bankruptcy or similar law in connection with
any obligations  relating to the Notes, this Agreement or any of the other Basic
Documents.

                  (b)  The  Eligible  Lender  Trustee,  by  entering  into  this
Agreement,  and the Indenture  Trustee,  the  Subordinate  Note Insurer and each
Noteholder  by accepting  the benefits of this  Agreement,  hereby  covenant and
agree that they will not at any time institute  against the Seller,  the Company
or the Trust, or join in any institution  against the Seller, the Company or the
Trust of, any bankruptcy, reorganization,  arrangement, insolvency, receivership
or liquidation proceedings, or other proceedings under any United States federal
or state  bankruptcy or similar law in connection with any obligations  relating
to the Notes, this Agreement or any of the other Basic Documents.

                  (c) The  Company  will not at any time  institute  against the
Trust or the Seller any bankruptcy  proceedings  under any United States Federal
or state  bankruptcy or similar law in connection with any obligations  relating
to the Notes, the Agreement or any of the other Basic Documents.




BWNY03/143740
                                                        29

<PAGE>




                  SECTION 11.09. No Recourse.  The Company acknowledges that its
ownership  interest in the Trust  represents a beneficial  interest in the Trust
only and does not  represent  an interest in or  obligation  of the Seller,  the
Servicer,  the Seller,  the  Administrator,  the Eligible  Lender  Trustee,  the
Indenture Trustee or any Affiliate thereof or any officer,  director or employee
of any thereof and no recourse may be had against such parties or their  assets,
except as may be expressly set forth or  contemplated  in this  Agreement or the
other Basic Documents.

                  SECTION 11.10.  Headings.  The headings of the various
Articles and Sections herein are for convenience of reference
only and shall not define or limit any of the terms or provisions
hereof.

                  SECTION  11.11.   Governing  Law.  This  Agreement   shall  be
construed  in  accordance  with  the  laws of the  State  of  Delaware,  without
reference to its conflict of law  provisions,  and the  obligations,  rights and
remedies of the parties  hereunder  shall be determined in accordance  with such
laws.

                  SECTION  11.12.  Responsibility  to Secretary and  Guarantors.
Notwithstanding  any  other  provision  in this  Agreement  or the  other  Basic
Documents,  nothing in this  Agreement  or the other  Basic  Documents  shall be
construed to limit the legal  responsibility  of the Eligible  Lender Trustee in
its capacity as Eligible Lender Trustee to the U.S.  Secretary of Education or a
Guarantor for any  violations of statutory or regulatory  requirements  that may
occur with respect to loans held in the Trust,  pursuant to 34 CFR 682.203(b) or
any successor provision thereto.

                  SECTION 11.13. Third-Party  Beneficiaries.  The parties hereto
acknowledge  that the  Subordinate  Note Insurer and the Swap  Counterparty  are
express  third-party  beneficiaries  hereof  entitled to enforce the  provisions
hereof as if they were actual parties  hereto;  provided,  however,  that in the
case of the Subordinate Note Insurer, such right to enforcement and the right to
provide  consents or waivers  pursuant to the provisions of this Agreement or to
take other  actions as  provided  herein are  conditioned  upon there not having
occurred and being  continuing  an Insurer  Default and, in the case of the Swap
Counterparty,  such right to  enforcement  and the right to provide  consents or
waivers  pursuant to the provisions  hereof or to take other actions as provided
herein are conditioned upon its not being in default under the Swap Agreement.

                  SECTION 11.14.    Consents.  With respect to any action to
be taken hereunder that requires the consent of a party hereto or
of the Indenture Trustee, Subordinate Note Insurer or the Swap




BWNY03/143740
                                                        30

<PAGE>



Counterparty,  such  consent  shall not be  unreasonably  withheld,  delayed  or
conditioned.

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

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

                              By: ___________________________
                                       Name:
                                       Title:


                              USA GROUP SECONDARY MARKET
                                       SERVICES, INC., as depositor

                              By:      ____________________________
                                       Name:   Stephen W. Clinton
                                       Title:  President and CEO


                              SECONDARY MARKET COMPANY, INC.

                              By:      ____________________________
                                       Name:
                                       Title:


<PAGE>



                                    EXHIBIT A
                             TO THE TRUST AGREEMENT




                             CERTIFICATE OF TRUST OF
                          SMS STUDENT LOAN TRUST 1998-A



         THIS  Certificate  of Trust  of SMS  Student  Loan  Trust  1998-A  (the
"Trust"), dated as of May 1, 1998, is being duly executed and filed by The First
National  Bank of Chicago,  a national  banking  association,  and First Chicago
Delaware Inc., a Delaware banking corporation,  as trustees,  to form a business
trust under the Delaware Business Trust Act (12 Del. Code, ss. 3801 et seq.).

         1.       Name.  The name of the business trust formed hereby is
SMS Student Loan Trust 1998-A.

         2. Delaware  Trustee.  The name and business  address of the trustee of
the Trust resident in the State of Delaware is First Chicago  Delaware Inc., c/o
FCC National Bank, 300 King Street, Wilmington, Delaware 19801.

         3. This Certificate of Trust will be effective May __, 1998.






<PAGE>



         IN WITNESS  WHEREOF,  the  undersigned,  being the sole trustees of the
Trust,  have  executed  this  Certificate  of Trust as of the date  first  above
written.

                              THE FIRST NATIONAL BANK OF CHICAGO,
                                       not in its individual capacity
                                       but solely as trustee of the Trust




                              By: ______________________________
                                  Name:
                                  Title:



                             FIRST CHICAGO DELAWARE INC.,
                                   not in its individual capacity
                                   but solely as trustee



                              By: ______________________________
                                  Name:
                                  Title:







                                       A-2

<PAGE>






          ADMINISTRATION AGREEMENT dated as of May 1, 1998, among SMS
     STUDENT LOAN TRUST 1998-A, a Delaware trust (the "Issuer"), USA GROUP
          SECONDARY MARKET SERVICES, INC., a Delaware corporation, as
     administrator (the "Administrator"), and BANKERS TRUST COMPANY, a New
      York banking corporation, not in its individual capacity but solely
                as Indenture Trustee (the "Indenture Trustee").

                              W I T N E S S E T H

           WHEREAS the Issuer was formed  pursuant to the Trust  Agreement dated
as of May 1, 1998  (the  "Trust  Agreement")  among the  Seller,  as  depositor,
Secondary Market Company, Inc., a Delaware corporation (the "Company"),  and The
First National Bank of Chicago, as Eligible Lender Trustee (the "Eligible Lender
Trustee") and is issuing the Class A-1 Floating Rate  Asset-Backed  Senior Notes
(the "Class A- Notes"),  the 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 the Floating Rate  Asset-Backed  Subordinate Notes (the "Subordinate
Notes"  and,  together  with the Senior  Notes,  the  "Notes")  pursuant  to the
Indenture dated as of May 1, 1998 (the "Indenture"),  between the Issuer and the
Indenture  Trustee,  (capitalized terms used herein and not defined herein shall
have the  meanings  assigned  to such  terms in  Appendix  A hereto,  which also
contains rules of usage and construction that shall be applicable herein); and

           WHEREAS the Issuer has entered into certain  agreements in connection
with the issuance of the Notes, including the Loan Sale Agreement, the Servicing
Agreement,  the Senior Note Depository Agreement,  (the "Depository Agreement"),
the Guarantee  Agreement,  the Trust  Agreement,  the  Indenture,  the Insurance
Agreement  and the  Swap  Agreement  (all  such  agreements  being  collectively
referred to herein as the "Related Agreements"); and

           WHEREAS,  pursuant  to the  Related  Agreements,  the  Issuer and the
Eligible  Lender  Trustee are required to perform  certain  duties in connection
with the Notes and the Collateral  therefor  pledged  pursuant to the Indenture;
and

           WHEREAS the Issuer and the Eligible Lender Trustee desire to have the
Administrator  perform  certain of the  duties of the  Issuer  and the  Eligible
Lender  Trustee  referred  to in  the  preceding  clause,  and to  provide  such
additional  services consistent with the terms of this Agreement and the Related
Agreements as the Issuer and the Eligible  Lender  Trustee may from time to time
request; and



                                 1

<PAGE>



           WHEREAS the  Administrator  has the  capacity to provide the services
required  hereby and is willing to perform such  services for the Issuer and the
Eligible Lender Trustee on the terms set forth herein;

           NOW,  THEREFORE,  in consideration of the mutual covenants  contained
herein, and other good and valuable  consideration,  the receipt and adequacy of
which are hereby acknowledged, the parties agree as follows:

           1. Representations of the Administrator.  The Administrator makes the
following  representations on which the Issuer, the Eligible Lender Trustee, the
Subordinate  Note Insurer and the Swap  Counterparty  are deemed to have relied.
The representations speak as of the execution and delivery of this Agreement and
as of the Closing Date in the case of the Initial  Financed Student Loans, as of
the applicable  Transfer Date in the case of the Serial Loans and the New Loans,
as of the relevant date of  assignment  in the case of any Qualified  Substitute
Student Loan,  as of the date of  origination  in the case of any  Consolidation
Loan  originated  by  the  Trust  during  the  Revolving  Period,  and as of the
applicable  Add-on   Consolidation   Loan  Funding  Date  in  the  case  of  any
Consolidation  Loan the principal balance of which is increased by the principal
balance of any related Add-on  Consolidation Loan, but shall survive the sale of
the  Financed  Student  Loans to the  Eligible  Lender  Trustee on behalf of the
Issuer  and  the  pledge  thereof  to  the  Indenture  Trustee  pursuant  to the
Indenture.

           (a)  Organization  and  Good  Standing.  The  Administrator  is  duly
      organized and validly existing as a corporation in good standing under the
      laws of the State of  Delaware,  with the power and  authority  to own its
      properties  and to conduct its business as such  properties  are currently
      owned and such business is currently conducted.

           (b) Power and Authority of the  Administrator.  The Administrator has
      the corporate  power and  authority to execute and deliver this  Agreement
      and to carry out its terms, and the execution, delivery and performance of
      this  Agreement  have been duly  authorized  by the  Administrator  by all
      necessary corporate action.

           (c) Binding Obligation. This Agreement constitutes a legal, valid and
      binding  obligation of the  Administrator,  enforceable in accordance with
      its terms, subject to applicable  bankruptcy,  insolvency,  reorganization
      and similar laws  relating to creditors'  rights  generally and subject to
      general principles of equity.

           (d) No Violation.  The consummation of the transactions  contemplated
      by this  Agreement and the  fulfillment  of the terms hereof or thereof do
      not conflict with, result in any breach of any of the terms and provisions
      of, nor  constitute  (with or  without  notice or lapse of time or both) a
      default under, the certificate of



                                 2

<PAGE>



      incorporation or by-laws of the Administrator, or any indenture, agreement
      or other  instrument to which the  Administrator is a party or by which it
      shall be bound;  nor result in the creation or imposition of any Lien upon
      any  of its  properties  pursuant  to the  terms  of any  such  indenture,
      agreement or other instrument; nor violate any law or, to the knowledge of
      the  Administrator,  any  order,  rule  or  regulation  applicable  to the
      Administrator  of any court or of any  Federal or state  regulatory  body,
      administrative  agency  or  other  governmental   instrumentality   having
      jurisdiction over the Administrator or its properties. The consummation by
      the Administrator of the transactions  contemplated by this Agreement will
      not  result  in the loss of any  Guarantee  Payments  by the  Trust or any
      reinsurance payments with respect to any Financed Student Loan.

           (e) No  Proceedings.  There  are  no  proceedings  or  investigations
      pending against the  Administrator  or, to its best knowledge,  threatened
      against   the   Administrator,   before   any  court,   regulatory   body,
      administrative  agency  or  other  governmental   instrumentality   having
      jurisdiction over the  Administrator or its properties:  (i) asserting the
      invalidity  of this  Agreement,  the Indenture or any of the other Related
      Agreements or the Notes, (ii) seeking to prevent the issuance of the Notes
      or  the  consummation  of any of the  transactions  contemplated  by  this
      Agreement,  the  Indenture or any of the other Related  Agreements,  (iii)
      seeking any  determination  or ruling that could reasonably be expected to
      have a material and adverse effect on the performance by the Administrator
      of its  obligations  under,  or the  validity or  enforceability  of, this
      Agreement, the Indenture, any of the other Related Agreements or the Notes
      or (iv)  seeking  to affect  adversely  the  federal  or state  income tax
      attributes of the Issuer or the Notes.

           (f) All Consents. All authorizations,  consents,  licenses, orders or
      approvals of or registrations or declarations  with any court,  regulatory
      body,  administrative agency or other government  instrumentality required
      to be obtained,  effected or given by the Administrator in connection with
      the execution and delivery by the  Administrator of this Agreement and the
      performance by the Administrator of the transactions  contemplated by this
      Agreement have in each case been duly obtained,  effected or given and are
      in full force and effect.

           2. Duties of the Administrator.

           (a) Duties with  Respect to the Basic  Documents.  The  Administrator
shall perform all its duties as Administrator and the duties of the Issuer under
the Basic  Documents.  In addition,  the  Administrator  shall  consult with the
Eligible Lender Trustee as the  Administrator  deems  appropriate  regarding the
duties of the Issuer under the Basic Documents.  The Administrator shall monitor
the  performance of the Issuer and shall advise the Eligible Lender Trustee when
action is necessary to comply with



                                 3

<PAGE>



the Issuer's duties under the Basic Documents.  The Administrator  shall prepare
for execution by the Issuer or shall cause the preparation by other  appropriate
Persons of all such documents, reports, filings,  instruments,  certificates and
opinions  as it shall be the duty of the  Issuer  to  prepare,  file or  deliver
pursuant  to  the  Basic  Documents.  In  furtherance  of  the  foregoing,   the
Administrator  shall take all appropriate  action that is the duty of the Issuer
to take  pursuant  to the  Indenture,  including  such of the  foregoing  as are
required  with  respect  to the  following  matters  (references  below  in this
subsection (a) being to sections of the Indenture):

           (A) the duty to cause the Note  Registrar  to keep the Note  Register
      and to give the Indenture  Trustee and the Subordinate Note Insurer prompt
      notice of any  appointment  of a new Note  Registrar and the location,  or
      change in location, of the Note Register (Section 2.04);

           (B) the fixing or causing to be fixed of any  specified  record  date
      and the timely  notification of the Indenture Trustee and Noteholders with
      respect to special payment dates, if any (Section 2.07(c));

           (C) the  preparation of or obtaining of the documents and instruments
      required for  authentication  of the Notes and delivery of the same to the
      Indenture Trustee (Section 2.02);

           (D) the preparation, obtaining or filing of the instruments, opinions
      and  certificates  and  other  documents   required  for  the  release  of
      collateral (Section 2.09);

           (E) the preparation, obtaining or filing of the instruments, opinions
      and  certificates  and other  documents  required  for a  transfer  of the
      Subordinate Notes (Section 2.04);

           (F) the duty to cause the Note Registrar to maintain on behalf of the
      Issuer an office in the Borough of  Manhattan,  The City of New York,  for
      registration of transfer or exchange of the Notes (Section 3.02);

           (G) the duty to cause  newly  appointed  Paying  Agents,  if any,  to
      deliver to the  Indenture  Trustee and the  Subordinate  Note  Insurer the
      instrument  specified  in the  Indenture  regarding  funds  held in  trust
      (Section 3.03);

           (H) the  direction  to the Paying  Agents to deposit  moneys with the
      Indenture Trustee (Section 3.03);

           (I) the obtaining and  preservation of the Issuer's  qualification to
      do business in each  jurisdiction in which such  qualification is or shall
      be necessary to protect the validity and  enforceability of the Indenture,
      the Notes, the Collateral and each other instrument and agreement included
      in the Indenture Trust Estate (Section 3.04);


                                 4

<PAGE>



           (J)  the  preparation  of  all  supplements,   amendments,  financing
      statements,  continuation statements, instruments of further assurance and
      other  instruments,  in  accordance  with Section  3.05 of the  Indenture,
      necessary to protect the Indenture Trust Estate (Section 3.05);

           (K) the  delivery  by the  Issuer of the  Opinion  of  Counsel on the
      Closing Date and the annual delivery of Opinions of Counsel, in accordance
      with Section 3.06 of the Indenture,  as to the Indenture Trust Estate, and
      the annual delivery of the Officers' Certificate of the Issuer and certain
      other statements,  in accordance with Section 3.09 of the Indenture, as to
      compliance with the Indenture (Sections 3.06 and 3.09);

           (L) the  identification  to the Indenture Trustee and the Subordinate
      Note  Insurer in an Officers'  Certificate  of the Issuer of a Person with
      whom the Issuer has  contracted  to perform its duties under the Indenture
      (Section 3.07(b));

           (M) the notification of the Indenture  Trustee,  the Rating Agencies,
      the  Subordinate  Note Insurer and the Swap  Counterparty  of any Servicer
      Default pursuant to the Servicing  Agreement and, if such Servicer Default
      arises from the failure of the Servicer to perform any of its duties under
      the Servicing  Agreement,  the taking of all reasonable steps available to
      remedy such failure (Section 3.07(d));

           (N) the  preparation  and  obtaining  of  documents  and  instruments
      required  for the  release of the Issuer  from its  obligations  under the
      Indenture (Section 3.10);

           (O) the  prompt  delivery  of notice to the  Indenture  Trustee,  the
      Rating Agencies, the Subordinate Note Insurer and the Swap Counterparty of
      each  Event  of  Default,  any  Default  under  Section  5.01(iii)  of the
      Indenture and each default by the Servicer  under the Servicing  Agreement
      or by the Seller under the Loan Sale Agreement (Section 3.18);

           (P) the monitoring of the Issuer's obligations as to the satisfaction
      and  discharge  of the  Indenture  and  the  preparation  of an  Officers'
      Certificate  of the Issuer and the obtaining of the Opinion of Counsel and
      the Independent Certificate relating thereto (Section 4.01);

           (Q) the  compliance  with  any  written  directive  of the  Indenture
      Trustee and the  Subordinate  Note Insurer with respect to the sale of the
      Indenture Trust Estate in a commercially  reasonable manner if an Event of
      Default shall have occurred and be continuing (Section 5.04);

           (R) the  preparation of any written  instruments  required to confirm
      more fully the  authority of any  co-trustee  or separate  trustee and any
      written instruments


                                 5

<PAGE>



      necessary in connection with the resignation or removal of
      any co-trustee or separate trustee (Sections 6.08 and 6.10);

           (S) the furnishing of the Indenture  Trustee and the Subordinate Note
      Insurer with the names and addresses of Noteholders during any period when
      the Indenture Trustee is not the Note Registrar (Section 7.01);

           (T) the preparation  and, after  execution by the Issuer,  the filing
      with the  Commission,  any  applicable  State  agencies and the  Indenture
      Trustee of documents  required to be filed on a periodic  basis with,  and
      summaries  thereof as may be required by rules and regulations  prescribed
      by, the Commission and any applicable  State agencies and the transmission
      of such  summaries to the  Noteholders  and the  Subordinate  Note Insurer
      (Section 7.03);

           (U) the opening of one or more  accounts in the  Issuer's  name,  the
      preparation of Issuer  Orders,  Officers'  Certificates  of the Issuer and
      Opinions  of  Counsel  and all other  actions  necessary  with  respect to
      investment and reinvestment of funds in the Trust Accounts  (Sections 8.02
      and 8.03);

           (V) the preparation of an Issuer Request and Officers' Certificate of
      the Issuer and the  obtaining  of an  Opinion of Counsel  and  Independent
      Certificates,  if necessary, for the release of the Indenture Trust Estate
      (Sections 8.04 and 8.05);

           (W) the preparation of Issuer Orders and the obtaining of Opinions of
      Counsel with respect to the execution of  supplemental  indentures and the
      mailing to the  Noteholders,  each Rating  Agency,  the  Subordinate  Note
      Insurer  and  the  Swap  Counterparty  of  notices  with  respect  to such
      supplemental indentures (Sections 9.01, 9.02 and 9.03);

           (X) the  preparation of or obtaining of the documents and instruments
      required for the execution and authentica tion of new Notes  conforming to
      any  supplemental  indenture  and the delivery of the same to the Eligible
      Lender Trustee and the Indenture Trustee, respectively (Section 9.06);

           (Y) the notification of Noteholders, the Subordinate Note Insurer and
      the Swap  Counterparty of redemption of the Notes or the duty to cause the
      Indenture Trustee to provide such notification (Section 10.02);

           (Z) the  preparation  of all  Officers'  Certificates  of the Issuer,
      Opinions  of Counsel  and  Independent  Certificates  with  respect to any
      requests by the Issuer to the  Indenture  Trustee to take any action under
      the Indenture (Section
      11.01(a));

           (AA) the preparation and delivery of Officers'
      Certificates of the Issuer and the obtaining of Independent


                                 6

<PAGE>



      Certificates, if necessary, for the release of property from
      the lien of the Indenture (Section 11.01(b));

           (BB) the  preparation  and timely  delivery  to  Noteholders  and the
      Indenture  Trustee of any agreements with respect to alternate payment and
      notice provisions (Section 11.06);

           (AC) the recording of the Indenture, if applicable
      (Section 11.15);

           (AD) the duty to obtain a new servicer as Successor Servicer,  if the
      Subordinate  Note  Insurer  fails to do so, and to enter into an agreement
      with such Successor Servicer (Section 3.07(e));

           (AE) the notification of the termination of the
      Servicer and the appointment of a Successor Servicer
      (Section 3.07(f));

           (AF) the duty to cause the Servicer to comply with the
      Servicing Agreement (Section 3.14); and

           (AG) the delivery of all documents and opinions to be provided by the
      Issuer under Part 3 of the Swap  Agreement,  performing all obligations of
      the Issuer under Part 5(b) and 5(i) of the Swap  Agreement,  and providing
      all notices and consents required by the Issuer under the Swap Agreement.

           The Administrator  shall provide to the Eligible Lender Trustee (i) a
list of  jurisdictions  in which the Issuer is required to be licensed  and (ii)
any other  information  necessary for the Eligible Lender Trustee to fulfill its
obligations under Section 7.08 of the Trust Agreement.

           (b) Duties with Respect to the Issuer.  (i) In addition to the duties
of the  Administrator set forth above and in the other Related  Agreements,  the
Administrator shall perform such calculations and shall prepare for execution by
the Issuer or the  Eligible  Lender  Trustee or shall cause the  preparation  by
other appropriate Persons of all such documents,  reports, filings, instruments,
certificates  and opinions as it shall be the duty of the Issuer or the Eligible
Lender Trustee to prepare,  file or deliver pursuant to the Related  Agreements,
and at the request of the Eligible  Lender  Trustee  shall take all  appropriate
action  that  it is the  duty of the  Issuer  to take  pursuant  to the  Related
Agreements. In furtherance thereof, the Eligible Lender Trustee shall, on behalf
of itself and of the Issuer,  execute and  deliver to the  Administrator  and to
each successor Administrator appointed pursuant to the terms hereof, one or more
powers of attorney substantially in the form of Exhibit A hereto, appointing the
Administrator the attorney-in-fact of the Eligible Lender Trustee and the Issuer
for the purpose of executing on behalf of the  Eligible  Lender  Trustee and the
Issuer all such  documents,  reports,  filings,  instruments,  certificates  and
opinions.  Subject to Section 9 of this  Agreement,  and in accordance  with the
directions of the Eligible Lender Trustee,


                                 7

<PAGE>



the Administrator shall administer, perform or supervise the performance of such
other  activities  in  connection  with the  Collateral  (including  the Related
Agreements)  as are not covered by any of the  foregoing  provisions  and as are
expressly requested by the Eligible Lender Trustee and are reasonably within the
capability of the Administrator.

           (ii)  Notwithstanding  anything  in  this  Agreement  or the  Related
Agreements  to the  contrary,  the  Administrator  shall deliver to the Eligible
Lender Trustee, the Indenture Trustee, the Rating Agencies, the Subordinate Note
Insurer and (if the Seller is not the  Administrator)  the Seller,  an Officers'
Certificate of the Administrator containing all the information necessary:

           (A) to pay the Department any  Consolidation  Fees due and payable to
      the  Department,  to the  extent  such  Consolidation  Fees are not  being
      deducted by the Department out of Special  Allowance  Payments or Interest
      Subsidy  Payments,  which Officers'  Certificate shall be delivered on the
      date  that is three  Business  Days  prior to the date such fees are to be
      remitted to the Department;

           (B)  during  the  Revolving  Period to pay the  Seller,  pursuant  to
      Section 2.02 of the Loan Sale  Agreement,  on each Transfer Date, the Loan
      Purchase  Amount  (or  if the  Parity  Date  has  occurred,  the  Purchase
      Collateral  Balance)  for New  Loans  or  Serial  Loans  purchased  by the
      Eligible  Lender Trustee on behalf of the Issuer on such date and, on each
      Transfer  Date  after  the  end  of the  Revolving  Period,  the  Purchase
      Collateral  Balance for Serial Loans so purchased on such date (but,  only
      to the extent the Purchase  Collateral  Balance has not been  satisfied by
      the exchange of Serial Loans for Exchanged Student Loans), which Officers'
      Certificate,  in  each  case,  shall  be  delivered  on the  Business  Day
      preceding such Transfer Date;

           (C) to pay the Servicer the Servicing Fee due on each Monthly Payment
      Date pursuant to Section  2(d)(iv)(A),  2(d)(v)(A) and 2(e)(iv)(A) and any
      Servicing  Fee Shortfall  due on each  Quarterly  Payment Date pursuant to
      Section 2(e)(ii)(b)(iv), which Officers' Certificate shall be delivered on
      the each Determination Date;

           (D) to make all the distributions required by Sections 2(d), 2(e) and
      2(f), for the Monthly  Collection Period or Collection Period, as the case
      may be, preceding the date of such Officers' Certificate,  which Officers'
      Certificate shall be delivered on each Determination Date.

      In addition,  prior to each  Determination  Date  immediately  preceding a
Quarterly  Payment Date, the Administrator  shall determine,  in compliance with
its obligation to prepare an Officers'  Certificate on such  Determination  Date
pursuant to this Section,  the Class A-1 Note Rate,  the Class A-2 Note Rate and
the Subordinate Note Rate that will be applicable to the Quarterly


                                 8

<PAGE>



Payment Date following such  Determination  Date. In connection  therewith,  the
Administrator shall calculate  Three-Month LIBOR, the Class A-1 Note LIBOR Rate,
the Class A-2 Note LIBOR Rate, the Subordinate  Note LIBOR Rate and the Adjusted
Student Loan Rate in accordance with the respective definitions thereof.

           (iii)  [Reserved.]

           (iv)  Notwithstanding  anything  in  this  Agreement  or the  Related
Agreements  to  the  contrary,   the  Administrator  shall  be  responsible  for
performance  of the duties of the Eligible  Lender  Trustee set forth in Section
5.02 of the Trust  Agreement  with  respect  to,  among  other  things,  any tax
information or accounting report required to be distributed to Note Owners.

           (v)  [Reserved.]

           (vi) The Administrator  shall perform the duties of the Administrator
specified  in  Sections  10.02 and 10.03 of the Trust  Agreement  required to be
performed in connection  with the  resignation or removal of the Eligible Lender
Trustee and the  appointment of a successor  Eligible  Lender  Trustee,  and any
other duties expressly  required to be performed by the Administrator  under the
Trust Agreement and the other Related Agreements, including those under Sections
6.07 and  6.08 of the  Indenture  and  those  under  Section  6.07 of the  Trust
Agreement.

           (vii) As  described in Article IX of the Trust  Agreement,  notice of
any termination of the Trust shall be given by the Administrator to the Eligible
Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and the Swap
Counterparty as soon as practicable  after the Administrator has received notice
thereof.

           (viii)  In  carrying  out the  foregoing  duties  or any of its other
obligations under this Agreement,  the Administrator may enter into transactions
with or otherwise deal with any of its Affiliates;  provided,  however, that the
terms of any such trans  actions or  dealings  shall be in  accordance  with any
directions  received  from the  Issuer  and  shall  be,  in the  Administrator's
opinion,  no less favorable to the Issuer,  the  Noteholders or the  Subordinate
Note Insurer than would be available from unaffiliated parties.

           (c)  Establishment and Maintenance of Trust Accounts.

           (i) The Administrator, for the benefit of the Issuer, shall establish
and maintain in the name of the Indenture  Trustee an Eligible  Deposit  Account
(the "Collection  Account"),  bearing a designation  clearly indicating that the
funds deposited  therein are held for the benefit of the Indenture  Trustee,  on
behalf  of  the   Noteholders,   the  Subordinate  Note  Insurer  and  the  Swap
Counterparty.  The  Collection  Account  will  initially  be  established  as  a
segregated trust account in the name of the Indenture Trustee with the corporate
trust department of Bankers Trust Company.


                                 9

<PAGE>



           (ii) The  Administrator  shall  establish and maintain in the name of
the  Indenture  Trustee an Eligible  Deposit  Account (the  "Reserve  Account"),
bearing a designation  clearly  indicating that the funds deposited  therein are
held for the benefit of the Indenture Trustee, on behalf of the Noteholders, the
Subordinate  Note Insurer and the Swap  Counterparty.  The Reserve  Account will
initially  be  established  as a  segregated  trust  account  in the name of the
Indenture Trustee with the corporate trust department of Bankers Trust Company.

           (iii) The  Administrator,  for the  benefit of the  Noteholders,  the
Subordinate Note Insurer and the Swap Counterparty, shall establish and maintain
in  the  name  of  the  Indenture  Trustee  an  Eligible  Deposit  Account  (the
"Collateral  Reinvestment  Account"),  bearing a designation  clearly indicating
that the funds  deposited  therein  are held for the  benefit  of the  Indenture
Trustee, on behalf of the Noteholders, the Subordinate Note Insurer and the Swap
Counterparty.  The Collateral Reinvestment Account will initially be established
as a  segregated  trust  account in the name of the  Indenture  Trustee with the
corporate trust department of Bankers Trust Company.

           (iv) [Reserved]

           (v) Funds on deposit in the Collection  Account,  the Reserve Account
and the Collateral  Reinvestment  Account  (collectively,  the "Trust Accounts")
shall be invested by the Indenture Trustee (or any custodian or designated agent
with respect to any amounts on deposit in such accounts) in Eligible Investments
pursuant to written instructions by the Administrator;  provided, however, it is
understood  and agreed that the  Indenture  Trustee  shall not be liable for any
loss arising from such  investment  in Eligible  Investments.  All such Eligible
Investments  shall be held by (or by any  custodian on behalf of) the  Indenture
Trustee for the benefit of the Issuer;  provided,  however, that on the Business
Day preceding each Monthly Payment Date all interest and other investment income
(net of losses and  investment  expenses) on funds on deposit  therein  shall be
deposited  into the  Collection  Account  and shall be deemed  to  constitute  a
portion of the Monthly Available Funds for each Monthly Payment Date that is not
a  Quarterly  Payment  Date,  and a  portion  of the  Available  Funds  for each
Quarterly  Payment  Date.  Other  than as  permitted  in  writing  by the Rating
Agencies  and the  Subordinate  Note  Insurer,  funds on  deposit  in the  Trust
Accounts  shall be  invested in  Eligible  Investments  that will mature so that
funds  sufficient to pay the Servicing Fee and the  Administration  Fee (and all
other  amounts  payable on a Quarterly  Payment  Date) will be  available in the
Collection  Account on the Business Day preceding each Monthly Payment Date that
is not a  Quarterly  Payment  Date,  so that funds on deposit in the  Collateral
Reinvestment Account that are required, in the judgment and at the discretion of
the Administrator,  to make Additional Fundings during the Revolving Period will
be  available  for such  purpose  and so that the  remaining  such funds will be
available at the close of business on the Business Day preceding  each Quarterly
Payment Date.


                                10

<PAGE>



           (vi) (A) The  Indenture  Trustee,  on  behalf  the  Noteholders,  the
      Subordinate  Note  Insurer and the Swap  Counterparty,  shall  possess all
      right, title and interest in all funds on deposit from time to time in the
      Trust Accounts and in all proceeds thereof  (including all income thereon)
      and all such funds, investments,  proceeds and income shall be part of the
      Trust  Estate.  The Trust  Accounts  shall be under the sole  dominion and
      control of the Indenture  Trustee for the benefit of the Noteholders,  the
      Subordinate Note Insurer and the Swap  Counterparty.  If, at any time, any
      of the  Trust  Accounts  ceases to be an  Eligible  Deposit  Account,  the
      Indenture  Trustee (or the  Administrator  on its behalf)  agrees,  by its
      acceptance  hereto,  that it shall within 10 Business Days (or such longer
      period, not to exceed 30 calendar days, as to which each Rating Agency may
      consent)  establish a new Trust Account as an Eligible Deposit Account and
      shall transfer any cash and/or any  investments to such new Trust Account.
      In connection with the foregoing,  the  Administrator  agrees that, in the
      event that any of the Trust  Accounts are not accounts  with the Indenture
      Trustee,  the  Administrator  shall  notify  the  Indenture  Trustee,  the
      Subordinate  Note Insurer and the Swap  Counterparty  in writing  promptly
      upon any of such Trust Accounts ceasing to be an Eligible Deposit Account.

                (B) With respect to the Trust  Account  Property,  the Indenture
      Trustee agrees, by its acceptance hereof, that:

           (1) any Trust Account Property that is held in deposit accounts shall
      be held solely in Eligible  Deposit  Accounts,  subject to the next to the
      last sentence of clause  (vi)(A)  above;  and each such  Eligible  Deposit
      Account  shall be  subject to the  exclusive  custody  and  control of the
      Indenture  Trustee,  and the Indenture  Trustee shall have sole  signature
      authority with respect thereto;

           (2) any Trust Account  Property that  constitutes  Physical  Property
      shall be Delivered to the Indenture  Trustee in accordance  with paragraph
      (a) of the definition of "Delivery" and shall be held, pending maturity or
      disposition,  solely by the Indenture Trustee or a securities intermediary
      (as such term is defined in Section 8-313(4) of the UCC) acting solely for
      the Indenture Trustee;

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

           (4) any Trust Account Property that is an  "uncertificated  security"
      under Article VIII of the UCC and


                                11

<PAGE>



      that is not  governed  by  clause  (3)  above  shall be  Delivered  to the
      Indenture  Trustee in accordance  with  paragraph (c) of the definition of
      "Delivery"  and shall be  maintained  by the  Indenture  Trustee,  pending
      maturity or disposition,  through continued  registration of the Indenture
      Trustee's (or its nominee's) ownership of such security.

              (C The Administrator shall have the power,  revocable for cause or
      upon the occurrence and during the continuance of an Administrator Default
      by the  Indenture  Trustee  or by the  Eligible  Lender  Trustee  with the
      consent of the Indenture  Trustee,  to instruct the  Indenture  Trustee to
      make  withdrawals  and payments from the Trust Accounts for the purpose of
      permitting the Servicer or the Eligible  Lender Trustee to carry out their
      respective  duties under the Servicing  Agreement and the Trust Agreement,
      permitting  the  Indenture  Trustee  to carry  out its  duties  under  the
      Indenture  and  withdrawing  any  amounts  deposited  in error  into  such
      accounts.

           (vii)On each  Determination  Date, the Administrator  shall calculate
all amounts  required to determine the amounts to be deposited in the Collection
Account and the other Trust Accounts and the amounts to be distributed therefrom
on the related Monthly Payment Date,  Quarterly Payment Date or other dates from
which amounts therein are to be distributed.

           (d) Withdrawals from the Collection Account.  The Administrator shall
instruct  the  Indenture  Trustee  (based,  in the case of clauses  (iv) and (v)
below,  on the  information  contained in the servicer's  report  delivered with
respect to the  applicable  Determination  Date  pursuant to Section 3.07 of the
Servicing   Agreement)  to  make  withdrawals  from  amounts  deposited  in  the
Collection  Account at the following times and for the following  purposes,  and
the Indenture Trustee shall comply with such instructions:

           (i) from time to time  during the  Revolving  Period,  insofar as the
      Administrator may so instruct on any Business Day therein, to deposit into
      the  Collateral   Reinvestment  Account  all  collections  in  respect  of
      principal of the Financed Student Loans;

           (ii)  from  time to time  during  each  Collection  Period to pay the
      Department any  Consolidation  Fees due and payable to the Department,  to
      the  extent  such  Consolidation  Fees  are  not  being  deducted  by  the
      Department out of Special Allowance Payments or Interest Subsidy Payments;

          ((A))  on each  Add-on  Consolidation  Loan  Funding  Date  after  the
      Revolving  Period,  to  prepay  in full  any  Add- on  Consolidation  Loan
      pursuant to Section 6.07 of the Trust Agreement;  provided,  however, that
      the amount paid to prepay any Add-on  Consolidation Loan on any date since
      the  preceding  Quarterly  Payment Date shall not exceed the Net Principal
      Cash Flow Amount for such date minus the aggregate


                                12

<PAGE>



      Purchase  Collateral  Balance remitted for the purchase of Serial Loans on
      each Transfer Date since the  preceding  Quarterly  Payment Date after the
      Revolving Period pursuant to Section 2(d)(iii)(B); and

                (B) on each Transfer  Date after the Revolving  Period to pay to
      the  Seller,  pursuant  to Section  2.02 of the Loan Sale  Agreement,  the
      aggregate  Purchase  Collateral  Balance for Serial Loans purchased by the
      Eligible  Lender Trustee on behalf of the Issuer on such date (but only to
      the  extent  such  aggregate  Purchase  Collateral  Balance  has not  been
      satisfied by the exchange of Serial Loans for  Exchanged  Student  Loans);
      provided  that the amount  paid to the Seller for the  purchase  of Serial
      Loans on such  Transfer  Date plus the  amount of funds  remitted  for the
      purchase  of  Serial  Loans on each  Transfer  Date  since  the  preceding
      Quarterly  Payment Date on any Transfer  Date after the  Revolving  Period
      shall not exceed the Net Principal Cash Flow Amount for such Transfer Date
      minus the sum of (i) all  amounts  paid since the last  Quarterly  Payment
      Date pursuant to Section  2(d)(iii)(A) to prepay any Add-on  Consolidation
      Loan not held by the Issuer and (ii) all amounts  which the  Administrator
      reasonably estimates will be required to prepay Add-on Consolidation Loans
      pursuant to Section  2(d)(iii)(A)  during the remainder of the  Collection
      Period;  and  provided,  further,  that any Purchase  Premium  Amounts for
      Serial Loans purchased  after the Revolving  Period shall be paid only out
      of Reserve Account Excess as set forth in Section 2(e)(ii);

           (iv) on each  Monthly  Payment  Date that is not a Quarterly  Payment
      Date,  to make the  following  deposits and  distributions  to the Persons
      specified  below by 11:00 a.m.  (New York time),  to the extent of Monthly
      Available Funds for such Monthly  Payment Date in the Collection  Account,
      in the following order of priority:

                (A) to the  Servicer,  the  Servicing  Fee with  respect  to the
           preceding  calendar  month and all unpaid  Servicing  Fees from prior
           months; and

                (B)  to the  Administrator,  from  the  amount  of  the  Monthly
           Available  Funds  remaining  after the application of clause (A), the
           Administration  Fee with respect to the preceding  calendar month and
           all unpaid Administration Fees from prior months;

          (on each  Quarterly  Payment Date, to make the following  deposits and
      distributions to the Persons or the account  specified below by 11:00 a.m.
      (New York  time),  to the  extent of  Available  Funds for such  Quarterly
      Payment  Date  in the  Collection  Account,  in  the  following  order  of
      priority:



                                13

<PAGE>



                (A) to the  Servicer,  the  Servicing  Fee with  respect  to the
           preceding  calendar  month and all unpaid  Servicing  Fees from prior
           months;

                (B) to the Administrator, from the amount of the Available Funds
           remaining after the application of clause (A), the Administration Fee
           with  respect  to  the  preceding   calendar  month  and  all  unpaid
           Administration Fees from prior months;

                (C)  to the  Indenture  Trustee  for  distribution  pursuant  to
           Section 8.02(c) of the Indenture, in the following order of priority,
           from  the  amount  of  the  Available   Funds   remaining  after  the
           application  of clauses (A) and (B):  (i) the Class A-1  Noteholders'
           Interest  Distribution  Amount,  the Class A-2 Noteholders'  Interest
           Distribution  Amount the Trust Swap Payment  Amount,  if any, and any
           Termination  Payment to the extent  that the Trust is the  defaulting
           party (other than an Event of Default specified in Section 5(a)(i) of
           the Swap Agreement), pro rata, based on the ratio of each such amount
           to the total of such amounts;  (ii) the  Subordinate  Note  Insurance
           Policy  Premium and all overdue  Subordinate  Note  Insurance  Policy
           Premiums;  (iii) the Subordinate  Noteholders'  Interest Distribution
           Amount;  (iv) if the  Revolving  Period  has  terminated,  the Senior
           Noteholders'  Principal Distribution Amount; and (v) if the Revolving
           Period  has  terminated,   the  Subordinate   Noteholders'  Principal
           Distribution  Amount,  each with  respect to such  Quarterly  Payment
           Date; and

                (D) to the  Reserve  Account,  the  amount  of  Available  Funds
           remaining after the application of clauses (A) through (C).

           Except in the case of  amounts  deposited  into the  Reserve  Account
pursuant to clause  (d)(v)(D) of this Section 2,  amounts  properly  calculated,
reported and  withdrawn  from the  Collection  Account and properly  distributed
pursuant to this  Section  2(d) in  accordance  with the terms  hereof  shall be
deemed released from the Trust Estate and the security  interest therein granted
to the Indenture  Trustee,  and the Persons to whom such amounts are distributed
shall in no event be required to refund any such distributed amounts.

           (e) Reserve Account. (i) The Seller shall deposit the Reserve Account
Initial  Deposit into the Reserve  Account as required by Section 2.01(b) of the
Loan Sale Agreement.

           (ii)  With  respect  to any  amount  in the  Reserve  Account  on any
Quarterly  Payment Date (after  giving  effect to all  deposits  thereto on such
Quarterly  Payment Date and to all withdrawals  therefrom  necessary to make the
distributions  required to be made from the  Available  Funds on such  Quarterly
Payment Date) in excess of the Specified Reserve Account Balance


                                14

<PAGE>



for  such  Quarterly   Payment  Date  (the  "Reserve   Account   Excess"),   the
Administrator shall instruct the Indenture Trustee to apply such Reserve Account
Excess,  first, to pay to the Subordinate Note Insurer any Reimbursement Amounts
and, second, after making any such payment, as follows: (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 of interest or Trust Swap Receipt Amounts with respect to the
Financed Student Loans, such funds shall be applied in the amounts and 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 pay to the Seller any unpaid Purchase Premium Amounts for any
Serial Loans  purchased by the Issuer after the end of the Revolving  Period but
prior  to the end of the  related  Collection  Period;  (ii)  if such  Quarterly
Payment Date is on or prior to the Parity Date, to pay to the Indenture  Trustee
for distribution to Noteholders  pursuant to Section 8.02(d) of the Indenture an
amount  equal to the lesser of (x) the  remaining  amount of such excess and (y)
the amount by which the aggregate  principal  amount of the Notes,  after giving
effect to all other  distributions  in respect of principal of the Notes on such
Quarterly Payment Date,  exceeds the Pool Balance as of the close of business on
the last day of the related  Collection  Period;  (iii) to pay to the  Indenture
Trustee for  distribution  to  Noteholders  pursuant  to Section  8.02(d) of the
Indenture,  out of the remaining  amount of such excess,  an amount equal to the
aggregate  unpaid  Noteholders'  Interest  Basis  Carryover;  (iv) to pay to the
Servicer,  out of the  remaining  amount  of  such  excess,  the  Servicing  Fee
Shortfall and all prior unpaid  Servicing Fee Shortfalls,  if any; (v) to pay to
the Seller,  out of the  remaining  amount of such excess,  any unpaid  Purchase
Premium Amounts for any Serial Loans or New Loans purchased during the Revolving
Period but after the Parity  Date (or at any time during the  Collection  Period
during  which  the  Parity  Date  occurs)  and  prior to the end of the  related
Collection Period; (vi) to the Swap Counterparty,  all Termination  Payments due
under  the Swap  Agreement  to the  extent  that the  Swap  Counterparty  is the
Defaulting Party (as such term is defined in the Swap  Agreement),  the Trust is
the  defaulting  party  under  Section  5(a)(i)  of  the  Swap  Agreement  or  a
Termination  Event shall have occurred;  and (vii) any remaining  amount of such
excess,  after application of clauses (i) through (vi) above will be released to
the Company; provided, however, that if and to the extent that (A) the amount of
the  Servicer's  unpaid  repurchase  obligation  pursuant to Section 3.05 of the
Servicing  Agreement  exceeds  $500,000  as of the  last  day  of the  preceding
Collection  Period  (and such  Servicer  has not been  replaced  by a  Successor
Servicer),  or (B) the  Department  fails  by the  last  day of  such  preceding
Collection  Period to satisfy its  obligations to reimburse or replace a Federal
Guarantor  pursuant to the Higher  Education  Act,  then any Reserve Fund Excess
remaining  on such  Quarterly  Payment  Date  for  distribution  to the  Company
pursuant  to the clause  (vi)  above  shall not be so  distributed  and shall be
retained  in the  Reserve  Account  for  application  in  accordance  with  this
Agreement. Amounts properly calculated, reported and


                                15

<PAGE>



distributed  pursuant to this Section 2(e)(ii) shall be deemed released from the
Trust Estate and the security interest therein granted to the Indenture Trustee,
and the Seller and the  Company  shall in no event  thereafter  be  required  to
refund any such distributed amounts.

        (iii)  Following  the  payment  in  full  of the  aggregate  outstanding
principal  amount  of  the  Notes  and  of  all  other  amounts  owing  or to be
distributed  hereunder or under the Indenture to  Noteholders,  the  Subordinate
Note Insurer,  the Seller, the Servicer or the Administrator and the termination
of the Trust (including any Reimbursement  Amounts,  Noteholders' Interest Basis
Carryover,  any Servicing Fee Shortfall and any unpaid  Servicing Fee Shortfalls
and unpaid Purchase  Premium  Amounts),  any amount  remaining on deposit in the
Reserve  Account shall be  distributed  to the Company.  The Company shall in no
event be  required  to refund any  amounts  properly  calculated,  reported  and
distributed pursuant to this Section 2(e)(iii).

         (iv) (A) In the event that the  Servicing  Fee for any Monthly  Payment
      Date exceeds the amount  distributed to the Servicer  pursuant to Sections
      2(d)(iv)(A) or 2(d)(v)(A) on such Monthly Payment Date, the  Administrator
      shall instruct the Indenture  Trustee to withdraw from the Reserve Account
      on each  Monthly  Payment  Date an  amount  equal  to such  excess  and to
      distribute such amount to the Servicer.

               (B) In the  event  that the  Administration  Fee for any  Monthly
      Payment Date exceeds the amount distributed to the Administrator  pursuant
      to Sections  2(d)(iv)(B)  or 2(d)(v)(B) on such Monthly  Payment Date, the
      Administrator  shall  instruct the Indenture  Trustee to withdraw from the
      Reserve  Account  on such  Monthly  Payment  Date an amount  equal to such
      excess,  to the extent of funds  available  therein after giving effect to
      paragraph   (iv)(A)   above,   and  to  distribute   such  amount  to  the
      Administrator.

               (C) For any  Quarterly  Payment Date, in the event that the Class
      A-1 Noteholders'  Interest Distribution Amount, the Class A-2 Noteholders'
      Interest  Distribution  Amount, the Trust Swap Payment Amount, if any, any
      Termination  Payment to the Swap Counterparty to the extent that the Trust
      is the  defaulting  party  (other  than an Event of Default  specified  in
      Section 5(a)(i) of the Swap  Agreement),  the  Subordinate  Note Insurance
      Policy Premium and all overdue Subordinate Note Insurance Policy Premiums,
      the Subordinate  Noteholders'  Interest  Distribution  Amount,  the Senior
      Noteholders'   Principal   Distribution   Amount   and   the   Subordinate
      Noteholders'  Principal  Distribution  Amount,  each  for  such  Quarterly
      Payment Date,  exceed the sum of the amount  distributed  to the Indenture
      Trustee for distribution to the Noteholders, the Swap Counterparty and the
      Subordinate Note Insurer pursuant to Section  2(d)(v)(C) on such Quarterly
      Payment Date, the  Administrator  shall instruct the Indenture  Trustee to
      withdraw from the Reserve Account on such Quarterly Payment Date an amount
      equal to


                                16

<PAGE>



      such excess,  to the extent of funds available therein after giving effect
      to paragraphs  (iv)(A) and (iv)(B) above, and to distribute such amount as
      required by Section 2(d)(v)(C) on such Quarterly Payment Date.

           (f) Collateral Reinvestment Account. (i) During the Revolving Period,
the  Administrator  shall instruct the Indenture  Trustee in writing to withdraw
from the  Collateral  Reinvestment  Account,  in each case to the  extent of the
funds on deposit  therein (A) on each Transfer Date, an amount equal to the Loan
Purchase  Amount for the Serial Loans and New Loans  transferred to the Eligible
Lender  Trustee on behalf of the Issuer on such  Transfer Date and to distribute
such  amount  to or upon  the  order  of the  Seller  upon  satisfaction  of the
conditions  set forth in Section 2.02 of the Loan Sale Agreement with respect to
such  transfer,  (B) when and as requested by the Eligible  Lender  Trustee,  in
order to facilitate its origination of  Consolidation  Loans, to transfer to the
order of the Eligible Lender Trustee an amount, sufficient to prepay in full any
Student Loan that is to be  consolidated  through such  origination  with one or
more Financed  Student Loans,  (C) when and as requested by the Eligible  Lender
Trustee,  in order to  facilitate  its funding of the addition of the  principal
balance  of  any  Add-on  Consolidation  Loan  to  the  principal  balance  of a
Consolidation  Loan,  an  amount  sufficient  to  prepay  in  full  such  Add-on
Consolidation  Loan,  (D) on  each  Determination  Date,  to  deposit  into  the
Collection  Account an amount equal to the  Capitalized  Interest Amount for the
Student Loan Rate Accrual  Period with  respect to the related  Monthly  Payment
Date and (E) on any Determination  Date and in such amounts as the Administrator
may direct, for deposit to the Collection Account for the purposes of increasing
the Monthly Available Funds or the Available Funds, as the case may be.

           (ii) On the  Quarterly  Payment Date on or next  occurring  after the
termination  of the  Revolving  Period,  the  Administrator  shall  instruct the
Indenture Trustee to withdraw from the Collateral  Reinvestment  Account on such
Quarterly Payment Date an amount equal to the entire remaining amount on deposit
in such account and to distribute such amount pursuant to Section 8.02(e) of the
Indenture.

           (g)  Statements  to  Noteholders.  (i)  On  each  Determination  Date
preceding a Quarterly  Payment  Date,  the  Administrator  shall  provide to the
Indenture Trustee,  the Subordinate Note Insurer and the Swap Counterparty (with
a copy to the  Rating  Agencies)  for the  Indenture  Trustee to forward on such
succeeding  Quarterly  Payment  Date to each  Noteholder  of record a  statement
substantially  in the form of  Exhibit  B setting  forth at least the  following
information as to the Notes:

                (A) the amount of such  distribution  allocable  to principal of
      the Notes, the amount thereof  distributable as principal of the Class A-1
      Notes,  the  Class A-2 Notes and the  Subordinate  Notes,  and the  amount
      thereof  attributable to the Principal  Distribution Amount and the amount
      thereof attributable to Reserve Account Excess;


                                17

<PAGE>




                (B) the amount of the  distribution  allocable on such Quarterly
      Payment Date to interest on the Class A-1 Notes;

                (C) the amount of the  distribution  allocable on such Quarterly
      Payment Date to interest on the Class A-2 Notes;

                (D) the amount of the  distribution  allocable on such Quarterly
      Payment Date to interest on the Subordinate Notes;

                (E) the amount,  if any, of such  distribution  allocable to any
      Senior   Noteholders'   Interest  Basis   Carryover  and  any  Subordinate
      Noteholders'  Interest  Basis  Carryover,   together  with  any  remaining
      outstanding amount of each thereof;

                (F) the Pool Balance as of the close of business on the last day
      of the  preceding  Collection  Period,  after  giving  effect to  payments
      allocated to principal reported under clause (A) above;

                (G) the aggregate  outstanding principal amount of the Class A-1
      Notes, the Class A-2 Notes, the Subordinate Notes, the Class A-1 Note Pool
      Factor,  the Class  A-2 Note Pool  Factor  and the  Subordinate  Note Pool
      Factor as of such Quarterly  Payment Date, after giving effect to payments
      allocated to principal reported under clause (A) above;

                (H) the Note Rate applicable  with respect to each  distribution
      referred to in clauses  (B),  (C) and (D) above,  indicating  whether such
      interest  rate was  calculated  based on the Student Loan Rate or based on
      the LIBOR  Note Rate and  specifying  what each such Note Rate  would have
      been using the alternate basis for such calculation;



                                18

<PAGE>



                (I) the amount of the Servicing Fee paid to the Servicer on such
      Quarterly  Payment Date and on each Monthly  Payment  Date  following  the
      immediately  preceding Quarterly Payment Date including a breakdown of the
      components  of the  Servicing  Fee  attributable  to  each  of  the  items
      specified in clauses  II(i)  through (ix) of Section 3.06 of the Servicing
      Agreement and the amount of any Servicing Fee Shortfall for such Quarterly
      Payment Date and for each Monthly  Payment Date following the  immediately
      preceding Quarterly Payment Date;

                (J)  the   amount  of  the   Administration   Fee  paid  to  the
      Administrator  on such Quarterly  Payment Date and on each Monthly Payment
      Date following the immediately preceding Quarterly Payment Date;

                (K) the Trust Swap Payment Amount paid to the Swap  Counterparty
      on such  Quarterly  Payment Date, the amount of any Net Trust Swap Payment
      Carryover  Shortfall  for such  Quarterly  Payment  Date,  the Trust  Swap
      Receipt  Amount paid to the Trust on such  Quarterly  Payment Date and the
      amount  of any  Net  Trust  Swap  Receipt  Carryover  Shortfall  for  such
      Quarterly Payment Date;

                (L) the  Subordinate  Note Insurance  Policy Premium paid to the
      Subordinate Note Insurer on such Quarterly  Payment Date and the amount of
      any overdue  Subordinate Note Insurance Policy Premiums for such Quarterly
      Payment Date;

                (M) the amount of the  aggregate  Realized  Losses,  if any, for
      such Collection  Period and the balance of Financed Student Loans that are
      delinquent  in each  delinquency  period as of the end of such  Collection
      Period;

                (N) the balance of the Reserve Account on such Quarterly Payment
      Date,  after giving effect to changes  therein on such  Quarterly  Payment
      Date and indicating  whether on such Quarterly Payment Date or any Monthly
      Payment Date since the preceding Quarterly Payment Date any withdrawal was
      made  therefrom  pursuant  to  Section  2(e)(iv),  the amount of each such
      withdrawal and the purpose(s)  pursuant to Section  2(e)(iv) for each such
      withdrawal;

                (O) the amount of any Insured  Payment being made to Noteholders
      on such  Quarterly  Payment  Date and the amount of such  Insured  Payment
      allocable on such  Quarterly  Payment Date to interest on the  Subordinate
      Notes and to principal of the Subordinate Notes;

                (P) for Quarterly Payment Dates during the Revolving Period, the
      amount  deposited  into the  Collateral  Reinvestment  Account  during the
      related Collection Period



                                19

<PAGE>



      and on the immediately preceding Quarterly Payment Date, and the amount on
      deposit  therein after giving effect to changes  therein on such Quarterly
      Payment Date;

                (Q) for the Quarterly  Payment Date on or immediately  following
      the end of the Revolving  Period,  the amount  remaining on deposit in the
      Collateral  Reinvestment Account that has not been used to make Additional
      Fundings;

                (R) (i) the principal balance and number of Consolidation  Loans
      originated on behalf of the Issuer during the related  Collection  Period,
      (ii) the principal  balance and number of Add-on  Consolidation  Loans the
      principal  balances  of which  have  been  added to the Trust  during  the
      related  Collection  Period  and  (iii)  the  amount  withdrawn  from  the
      Collateral  Reinvestment  Account to prepay  Student Loans not held by the
      Issuer that were  consolidated  through such origination (or addition,  in
      the case of Add-on  Consolidation Loans) with one or more Financed Student
      Loans during such Collection Period;

                (S) the principal balance and number of Serial Loans conveyed to
      the Issuer  during the  related  Collection  Period,  the  aggregate  Loan
      Purchase Amounts thereof and the portion thereof  attributable to Purchase
      Premium Amounts;

                (T) for Quarterly Payment Dates during the Revolving Period, the
      principal  balance and number of New Loans  conveyed to the Issuer  during
      the related Collection Period, the aggregate Loan Purchase Amounts thereof
      and the portion thereof attributable to Purchase Premium Amounts; and

                (U) the number and principal  balance of Financed Student Loans,
      as of the end of the related Collection Period, that are In-School, Grace,
      Repayment,  Deferral,  Forbearance or Consolidation Loans as of the end of
      the related  Collection  Period,  and a breakdown by number and  principal
      balance of Financed Student Loans, by school type,  interest rate and loan
      program.

Each amount set forth pursuant to clauses (A), (B), (C), (D) and (E) above shall
be expressed  as a dollar  amount per $1,000 of original  principal  amount of a
Note.  A copy of the  statements  referred  to above may be obtained by any Note
Owner by a written request to the Indenture  Trustee  addressed to the Corporate
Trust Office.

           (h)  Non-Ministerial  Matters.  With  respect to matters  that in the
reasonable judgment of the Administrator are non-ministerial,  the Administrator
shall not take any action unless  within a reasonable  time before the taking of
such action,



                                20

<PAGE>



the  Administrator  shall  have  notified  the  Eligible  Lender,  Trustee,  the
Subordinate  Note Insurer and the Swap  Counterparty  of the proposed action and
the Eligible  Lender  Trustee shall have consented to it. For the purpose of the
preceding sentence, "non-ministerial matters" shall include, without limitation:

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

           (ii) the  initiation  of any claim or  lawsuit  by the Issuer and the
      compromise  of any  action,  claim or lawsuit  brought  by or against  the
      Issuer  (other than in  connection  with the  collection  of the  Financed
      Student Loans);

           (iii)  the  amendment,   change  or   modification   of  the  Related
      Agreements;

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

            (v) the removal of the Indenture Trustee.

           (i)   Incentive   Loans  and   Incentive   Interest   Deposits.   The
Administrator  may terminate or change the terms of any  Incentive  Program with
respect to a Financed Student Loan in accordance with the terms of such program,
provided such  termination or change is not  prohibited by the Higher  Education
Act, upon notice to the Eligible Lender Trustee,  the Indenture  Trustee and the
Subordinate Note Insurer;  and provided,  further,  that the Administrator shall
not change  any term of any  Incentive  Program  with  respect  to any  Financed
Student  Loan unless the  Subordinate  Note  Insurer  shall have given its prior
written consent. Until the effective date of any termination,  the Administrator
shall be required to deposit into the Collection  Account the Incentive Interest
Deposit with respect to such Incentive  Financed Student Loan as provided below.
In the event that the  Administrator  fails to make such  deposit,  the terms of
such  Incentive  Program  shall be such that the Borrower  shall be obligated to
make such payment and such Incentive  Program shall  terminate as to the related
loan.

      The  Administrator  shall not offer any  Incentive  Programs  to  existing
Borrowers or modify any Incentive  Program for an existing  Borrower  unless the
Subordinate Note Insurer shall have given its prior written consent.

           (j)  Maintenance of Subordinate Note Insurance Policy;
Collections Thereunder.  The Indenture Trustee shall make claims


                                21

<PAGE>



on the Subordinate  Note Insurance  Policy as provided in Section 8.02(g) of the
Indenture and in accordance  with the terms of the  Subordinate  Note  Insurance
Policy. As provided in Section 8.02(g) of the Indenture,  to the extent that the
Subordinate  Note Insurer  makes a claim under the  Subordinate  Note  Insurance
Policy,  the  Subordinate  Note Insurer shall be subrogated to the rights of the
Subordinate Noteholders to the extent of such payment.


           The  Administrator  shall  deposit or cause to be deposited  into the
Collection  Account no later than the Determination Date succeeding each Monthly
Collection  Period  and  Collection  Period  the  aggregate  Incentive  Interest
Deposits with respect to Incentive Financed Student Loans in the Trust as of the
last day of such Monthly Collection Period and Collection Period.  Such deposits
shall be considered  deposits in respect of interest on such Incentive  Financed
Student  Loans for all  purposes of the Basic  Documents  and shall be deemed to
have been deposited into the Collection Account for all such purposes as of such
last date of such Monthly Collection Period.

           3. Annual  Statement as to Compliance.  (a) The  Administrator  shall
deliver to the Seller, the Eligible Lender Trustee,  the Indenture Trustee,  the
Subordinate Note Insurer and the Swap Counterparty,  on or before December 31 of
each  year  beginning  December  31,  1998,  an  Officers'  Certificate  of  the
Administrator  dated as of September 30 of such year,  stating that (i) a review
of the activities of the Administrator during the preceding 12-month period (or,
in the case of the first such  certificate,  during the period  from the Closing
Date to September 30, 1998) and of its performance under this Agreement has been
made under such  officers'  supervision  and (ii) to the best of such  officers'
knowledge,  based  on such  review,  the  Administrator  has  fulfilled  all its
obligations  under this Agreement  throughout  such year or, if there has been a
default in the fulfillment of any such obligation,  specifying each such default
known to such officers and the nature and status thereof.  The Indenture Trustee
shall send a copy of each such Officer's Certificate and each report referred to
in Section 4 to the Rating  Agencies.  A copy of such Officers'  Certificate and
each report  referred to in Section 4 may be obtained by any  Noteholder or Note
Owner  by a  request  in  writing  to the  Indenture  Trustee  addressed  to its
Corporate  Trust Office,  together with evidence  satisfactory  to the Indenture
Trustee that such Person is one of the foregoing parties.

           (b) The  Administrator  shall deliver to the Eligible Lender Trustee,
the Indenture Trustee, the Servicer,  the Rating Agencies,  the Subordinate Note
Insurer and the Swap  Counterparty,  promptly  after having  obtained  knowledge
thereof, but in no event later than two Business Days thereafter, written notice
in an



                                22

<PAGE>



Officers' Certificate of the Administrator of any event which with the giving of
notice or lapse of time, or both,  would become an  Administrator  Default under
Section 12.

           4. Annual  Independent  Certified  Public  Accountants'  Report.  The
Administrator  shall cause a firm of independent  certified public  accountants,
which may also render  other  services to the  Administrator,  to deliver to the
Seller, the Eligible Lender Trustee, the Indenture Trustee, the Subordinate Note
Insurer  and the  Swap  Counterparty  on or  before  December  31 of  each  year
beginning  December 31, 1998, a report addressed to the Administrator and to the
Seller, the Eligible Lender Trustee, the Indenture Trustee, the Subordinate Note
Insurer  and the Swap  Counterparty  (which  report may be  combined  with other
reports required to be delivered by such accountants to the  Administrator,  the
Eligible Lender Trustee,  the Indenture Trustee and the Subordinate Note Insurer
under the Related Agreements), to the effect that such firm has examined certain
documents and records  relating to the  administration  of the Financed  Student
Loans and of the Trust during the preceding  fiscal year ended September 30 (or,
in the case of the first such report, during the period from the Closing Date to
September  30,  1998) and  that,  on the basis of the  accounting  and  auditing
procedures considered  appropriate under the circumstances,  such firm is of the
opinion that the  administration  of the Trust was conducted in compliance  with
the terms of this  Agreement,  except for (i) such exceptions as such firm shall
believe to be immaterial and (ii) such other exceptions as shall be set forth in
such report.  The Indenture Trustee shall send a copy of each such report to the
Rating Agencies.

           Such report will also  indicate that the firm is  independent  of the
Administrator  within  the  meaning  of the Code of  Professional  Ethics of the
American Institute of Certified Public Accountants.

           5. Administrator Expenses. The Administrator shall be required to pay
all  expenses  incurred  by it in  connection  with  its  activities  hereunder,
including fees and  disbursements of independent  accountants,  taxes imposed on
the  Administrator  and expenses  incurred in connection with  distributions and
reports  to  the  Noteholders,   the  Subordinate  Note  Insurer  and  the  Swap
Counterparty.

           6. Records.  The  Administrator  shall maintain  appropriate books of
account and records  relating to services  performed  hereunder,  which books of
account and records  shall be  accessible  for  inspection by the Issuer and the
Subordinate Note Insurer at any time during normal business hours.

           7.   Compensation.  As compensation for the performance
of the Administrator's obligations under this Agreement and as



                                23

<PAGE>



reimbursement  for its expenses  related  thereto,  the  Administrator  shall be
entitled to the  Administration  Fee payable  monthly in arrears on each Monthly
Payment  Date which  shall be solely an  obligation  of the  Issuer and  payable
solely as provided herein.

           8.  Additional  Information  to  Be  Furnished  to  the  Issuer.  The
Administrator  shall furnish to the Issuer, the Subordinate Note Insurer and the
Swap  Counterparty from time to time such additional  information  regarding the
Collateral as the Issuer, the Subordinate Note Insurer or the Swap Counterparty
shall reasonably request.

           9.  Independence  of the  Administrator.  For  all  purposes  of this
Agreement, the Administrator shall be an independent contractor and shall not be
subject to the  supervision  of the Issuer or the Eligible  Lender  Trustee with
respect  to  the  manner  in  which  it  accomplishes  the  performance  of  its
obligations   hereunder.   Unless  expressly   authorized  by  the  Issuer,  the
Administrator  shall have no authority to act for or represent the Issuer or the
Eligible Lender Trustee in any way and shall not otherwise be deemed an agent of
the Issuer or the Eligible Lender Trustee.

           10. No Joint Venture.  Nothing  contained in this Agreement (i) shall
constitute  the  Administrator  and  either the  Issuer or the  Eligible  Lender
Trustee as members of any partnership,  joint venture,  association,  syndicate,
unincorporated  business or other  separate  entity,  (ii) shall be construed to
impose any  liability  as such on any of them or (iii) shall be deemed to confer
on any of  them  any  express,  implied  or  apparent  authority  to  incur  any
obligation or liability on behalf of the others.

           11. Other Activities of  Administrator.  Nothing herein shall prevent
the Administrator or its Affiliates from engaging in other businesses or, in its
sole discretion,  from acting in a similar capacity as an administrator  for any
other Person even though such Person may engage in business  activities  similar
to those of the Issuer, the Eligible Lender Trustee or the Indenture Trustee.

           12.  Administrator Default.  If any one of the
following events (an "Administrator Default") shall occur and be
continuing:

           (a) any 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
      of such  failure  is  received  by the  Administrator  from the  Indenture
      Trustee, the Eligible Lender Trustee or the



                                24

<PAGE>



      Subordinate Note Insurer or after discovery of such failure
      by an officer of the Administrator; or

           (b) any failure by the Administrator duly to observe or to perform in
      any  material   respect  any  other   covenants  or   agreements   of  the
      Administrator set forth in this Agreement or any Related Agreements, which
      failure  shall  (i)  materially   and  adversely   affect  the  rights  of
      Noteholders or the Subordinate Note Insurer and (ii) continues  unremedied
      for a period of 30 days after the date of  discovery of such failure by an
      officer of the  Administrator  or on which written notice of such failure,
      requiring  the same to be  remedied,  shall  have  been  given  (A) to the
      Administrator by the Indenture Trustee, the Eligible Lender Trustee or the
      Subordinate Note Insurer or (B) to the  Administrator and to the Indenture
      Trustee,  the Eligible Lender Trustee and the Subordinate  Note Insurer by
      the Noteholders,  representing not less than 25% of the Outstanding Amount
      of the Notes; or

           (c) an Insolvency Event occurs with respect to the Administrator; or

           (d)  any   representation  or  warranty  made  by  the  Administrator
      hereunder or under any Related Agreement,  or in any certificate furnished
      hereunder  or under any  Related  Agreement,  shall  prove to be untrue or
      incomplete in any material respect;

then, and in each and every case, so long as the Administrator Default shall not
have been remedied, either the Indenture Trustee (with the prior written consent
of the Subordinate Note Insurer), or Noteholders evidencing not less than 75% of
the  Outstanding  Amount of the Notes  (with the prior  written  consent  of the
Subordinate Note Insurer),  by notice then given in writing to the Administrator
(and to the  Indenture  Trustee,  the  Eligible  Lender  Trustee  and  the  Swap
Counterparty  if given by the  Noteholders),  may  terminate  all the rights and
obligations  (other than the  obligations set forth in Section 24 hereof) of the
Administrator under this Agreement;  provided, however, that if the Senior Notes
are not Outstanding, the Subordinate Note Insurer shall have the exclusive right
to terminate the Administrator.  On or after the receipt by the Administrator of
such written  notice,  all authority and power of the  Administrator  under this
Agreement,  whether with respect to the Notes or the Financed  Student  Loans or
otherwise, shall, without further action, pass to and be vested in the Indenture
Trustee or such successor  Administrator  as may be appointed  under Section 13;
and, without  limitation,  the Indenture Trustee and the Eligible Lender Trustee
are hereby  authorized and empowered to execute and deliver,  for the benefit of
the predecessor  Administrator,  as attorney-in-fact  or otherwise,  any and all
documents  and other  instruments,  and to do or  accomplish  all other  acts or
things



                                25

<PAGE>



necessary or appropriate  to effect the purposes of such notice of  termination.
The predecessor  Administrator shall cooperate with the successor Administrator,
the Indenture  Trustee,  the Eligible  Lender Trustee and the  Subordinate  Note
Insurer in effecting the termination of the  responsibilities  and rights of the
predecessor  Administrator  under  this  Agreement.  All  reasonable  costs  and
expenses  (including  attorneys' fees and expenses)  incurred in connection with
such transfer of  responsibilities  and amending this  Agreement to reflect such
succession  as  Administrator  pursuant  to this  Section  shall  be paid by the
predecessor  Administrator upon presentation of reasonable documentation of such
costs and expenses. Upon receipt of notice of the occurrence of an Administrator
Default,  the Eligible  Lender  Trustee shall give notice  thereof to the Rating
Agencies, the Subordinate Note Insurer and the Swap Counterparty.

           13.  Appointment of Successor.  (a) Upon receipt by the Administrator
of notice of  termination  pursuant  to Section  12, or the  resignation  by the
Administrator  in accordance with the terms of this  Agreement,  the predecessor
Administrator  shall continue to perform its functions as Administrator,  in the
case of termination,  only until the date specified in such  termination  notice
or, if no such date is specified in a notice of termina tion,  until a successor
Administrator  (acceptable  to the  Subordinate  Note  Insurer) has accepted and
assumed  the   responsibilities  of  the  Administrator  and,  in  the  case  of
resignation,  until the later of (x) the date 120 days from the  delivery to the
Eligible Lender Trustee,  the Indenture Trustee and the Subordinate Note Insurer
of written notice of such  resignation (or written  confirmation of such notice)
in accordance  with the terms of this  Agreement and (y) the date upon which the
predecessor Administrator shall become legally unable to act as Administrator as
specified in the notice of resignation and accompanying  Opinion of Counsel.  In
the event of  termination  hereunder  of the  Administrator,  the  Issuer  shall
appoint a successor  Administrator  acceptable to the Indenture  Trustee and the
Subordinate  Note  Insurer  and the  successor  Administrator  shall  accept its
appointment by a written  assumption in form acceptable to the Indenture Trustee
and the Subordinate  Note Insurer.  In the event that a successor  Administrator
has not been appointed at the time when the predecessor Administrator has ceased
to act as Administrator in accordance with this Section,  the Indenture  Trustee
without   further  action  shall   automatically   be  appointed  the  successor
Administrator and the Indenture Trustee shall be entitled to the  Administration
Fee. Notwith  standing the above, the Indenture  Trustee (with the prior written
consent of the  Subordinate  Note Insurer and prior  written  notice to the Swap
Counterparty  ) shall,  if it shall be  unwilling  or legally  unable so to act,
appoint  or  petition  a court of  competent  jurisdiction  to  appoint,  as the
successor  to the  Administrator  under this  Agreement  and the  Administration
Agreement, any established institution the regular business of



                                26

<PAGE>



which shall  include the  servicing of student  loans and which is acceptable to
the Subordinate Note Insurer.

           (b) Upon  appointment,  the successor  Administrator  (including  the
Indenture Trustee acting as successor  Administrator)  shall be the successor in
all respects to the  predecessor  Administrator  and shall be subject to all the
responsibilities, duties and liabilities placed on the predecessor Administrator
that arise  thereafter or are related thereto and shall be entitled to an amount
agreed to by such successor Administrator (which shall not exceed the Administra
tion Fee unless the  Subordinate  Note  Insurer and the Swap  Counterparty  give
their prior written consent and such  compensation  arrangements will not result
in a downgrading of the Class A-1 Notes,  the Class A-2 Notes or the Subordinate
Notes by any Rating  Agency,  without regard to the  Subordinate  Note Insurance
Policy) and all the rights granted to the predecessor Administrator by the terms
and provisions of this Agreement.

           (c) The  Administrator  may not resign unless it is  prohibited  from
serving as such by law as  evidenced  by an  Opinion  of Counsel to such  effect
delivered  to the  Indenture  Trustee,  the  Eligible  Lender  Trustee  and  the
Subordinate  Note  Insurer.  Notwithstanding  the  foregoing  or anything to the
contrary  herein or in the Related  Agreements,  the Indenture  Trustee,  to the
extent it is acting as successor  Administrator  (acceptable to the  Subordinate
Note  Insurer)  pursuant  hereto,  shall be  entitled  to resign to the extent a
qualified  successor  Administrator  has been  appointed and has assumed all the
obligations of the  Administrator in accordance with the terms of this Agreement
and the Related Agreements.

           14.  Notification  to  Noteholders.   Upon  any  termination  of,  or
appointment of a successor to, the  Administrator  pursuant to Section 12 or 13,
the Indenture  Trustee shall give prompt written notice thereof to  Noteholders,
the  Subordinate  Note Insurer,  the Swap  Counterparty  and the Rating Agencies
(which,  in the case of any such  appointment  of a successor,  shall consist of
prior written notice thereof to the Rating Agencies).

           15. Waiver of Past Defaults.  The Noteholders of Notes evidencing not
less than a  majority  of the  Outstanding  Amount of the Notes  (with the prior
written consent of the Subordinate Note Insurer) or, if the Senior Notes are not
Outstanding,  the Subordinate  Note Insurer,  may, on behalf of all Noteholders,
waive in writing  any default by the  Administrator  in the  performance  of its
obligations hereunder and any consequences  thereof,  except a default in making
any required  deposits to or payments from any of the Trust  Accounts (or giving
instructions  regarding the same) in accordance  with this  Agreement.  Upon any
such  waiver of a past  default,  such  default  shall  cease to exist,  and any
Administrator Default arising therefrom shall be deemed



                                27

<PAGE>



to have been remedied for every purpose of this Agreement to the extent provided
in such waiver.  No such waiver shall extend to any  subsequent or other default
or impair any right consequent thereto.

           16.  Notices.  Any  notice,  report  or other  communica  tion  given
hereunder shall be in writing (or in the form of facsimile  notice,  followed by
written notice) and addressed as follows:

           (a) if to the Issuer, to

                SMS Student Loan Trust 1998-A
                c/o First Chicago Delaware Inc.
                FCC National Bank
                300 King Street
                Wilmington, Delaware 19801,

                with a copy to the Eligible Lender Trustee
                at the Corporate Trust Office of the
                Eligible Lender Trustee

           (b)  if to the Eligible Lender Trustee, to

                The First National Bank of Chicago
                153 West 51st Street, 8th Floor
                New York, New York  10019
                Attention:  Corporate Trust Administration
                Telephone:  (212) 373-1140
                Facsimile:  (212) 373-1383

           (c)  if to the Administrator, to

                USA Group Secondary Market Services, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  President and Chief Executive Officer
                Telephone:  (317) 951-5640
                Telecopy:  (317) 951-5764

                with a copy to
                Office of the General Counsel
                USA Group, Inc.
                30 South Meridian Street
                Indianapolis, Indiana  46204-3503
                Attention:  Peter M. Greco
                Telephone:  (317) 951-5526
                Telecopy:   (317) 951-5532




                                28

<PAGE>



           (d)  if to the Indenture Trustee, to

                Bankers Trust Company
                Four Albany Street
                New York, New York 10006
                Attention:  Corporate Trust and Agency Group,
                               Structured Finance Team
                Telephone:  (212) 250-6864
                Facsimile:  (212) 250-6439


           (e)  if to the Subordinate Note Insurer, to

                MBIA Insurance Corporation
                113 King Street
                Armonk, New York 10504
                Attention:  Insured Portfolio Management -
                               Structured Finance (IPM-SF)
                               SMS Student Loan Trust 1998-A
                               $21,350,000 Floating Rate Asset-
                               Backed Subordinate Notes
                Telecopy:           (914) 765-3163
                Telephone confi(914) 765-3182

           (f)  if to the Swap Counterparty, to:
                General Re Financial Products Corporation
                Rockefeller Center
                630 Fifth Avenue, Suite 450
                New York, New York 10111
                Attention: Head of Operations
                Telecopy: (212) 307-2288
                Telephone confirmation: (212) 307-2310;

or to such other  address as any party shall have  provided to the other parties
in writing. Any notice required to be in writing hereunder shall be deemed given
if such notice is mailed by certified mail,  postage prepaid,  or hand-delivered
to the address of such party as provided above.

           17. Amendments.  This Agreement may be amended from time to time by a
written  amendment duly executed and delivered by the Issuer,  the Administrator
and the Indenture Trustee, with the prior written consent of the Eligible Lender
Trustee, the Subordinate Note Insurer and the Swap Counterparty, but without the
consent of the  Noteholders,  for the  purpose of adding  any  provisions  to or
changing in any manner or eliminating any of the provisions of this Agreement or
of modifying  in any manner the rights of the  Noteholders;  provided,  however,
that such amendment will not, in an Opinion of Counsel obtained on behalf of the
Issuer and  satisfactory to the Indenture  Trustee,  the Eligible Lender Trustee
and the Subordinate  Note Insurer,  materially and adversely affect the interest
of any Noteholder. This Agreement



                                29

<PAGE>



may also be amended by the Issuer,  the  Administrator and the Indenture Trustee
with the prior written consent of the Eligible  Lender Trustee,  the Subordinate
Note Insurer,  the Swap  Counterparty and the Noteholders of at least a majority
in the Outstanding  Amount of the Notes for the purpose of adding any provisions
to or  changing  in any  manner or  eliminating  any of the  provisions  of this
Agreement  or of modifying  in any manner the rights of  Noteholders;  provided,
however,  that no such  amendment  may (i)  increase or reduce in any manner the
amount of, or  accelerate or delay the timing of,  collections  of payments with
respect to the Financed Student Loans or  distributions  that are required to be
made for the benefit of the Noteholders or (ii) reduce the aforesaid  percentage
of the Noteholders which are required to consent to any such amendment,  without
the consent of all Outstanding  Noteholders.  Prior to the execution of any such
amendment, the Administrator shall furnish written notification of the substance
of such amendment to each of the Rating Agencies.

           18.  Assignment.  Notwithstanding  anything to the contrary contained
herein,  except as provided in Section 13 or 25 of this Agreement concerning the
resignation  of the  Administrator,  this  Agreement  may not be assigned by the
Administrator.

           19.  Governing Law. This  Agreement  shall be construed in accordance
with the laws of the State of Indiana,  without reference to its conflict of law
provisions,  and the obligations,  rights and remedies of the parties  hereunder
shall be determined in accordance with such laws.

           20.  Headings.  The section  headings  hereof have been  inserted for
convenience  of reference only and shall not be construed to affect the meaning,
construction or effect of this Agreement.

           21.  Counterparts.  This Agreement may be executed in
counterparts, each of which when so executed shall together
constitute but one and the same agreement.

           22. Severability.  Any provision of this Agreement that is prohibited
or unenforceable in any jurisdiction  shall be ineffective to the extent of such
prohibition or unenforceability  without  invalidating the remaining  provisions
hereof and any such prohibition or  unenforceability  in any jurisdiction  shall
not invalidate or render unenforceable such provision in any other jurisdiction.

           23. Not Applicable to USA Group Secondary  Market  Services,  Inc. in
Other  Capacities.  Nothing in this  Agreement  shall affect any  obligation USA
Group Secondary Market  Services,  Inc. may have in any other capacity under the
Related Agreements.



                                30

<PAGE>



           24. Liability of Administrator;  Indemnities. The Administrator shall
be  liable  in  accordance  herewith  only  to the  extent  of  the  obligations
specifically undertaken by the Administrator under this Agreement.

           The  Administrator  shall  indemnify,  defend and hold  harmless  the
Issuer, the Eligible Lender Trustee,  the Indenture Trustee,  the Servicer,  the
Subordinate Note Insurer,  the Swap  Counterparty and the Noteholders and any of
the officers, directors, employees and agents of the Issuer, the Eligible Lender
Trustee,  the Indenture  Trustee,  the Subordinate Note Insurer and the Servicer
from and  against  any and all costs,  expenses,  losses,  claims,  damages  and
liabilities  to the  extent  that such cost,  expense,  loss,  claim,  damage or
liability  arose  out of,  or was  imposed  upon any such  Person  through,  the
negligence,  willful  misfeasance  or  bad  faith  of the  Administrator  in the
performance  of its  duties  under  this  Agreement  or by  reason  of  reckless
disregard of its obligations and duties hereunder or thereunder.

           The Administrator shall pay reasonable  compensation to the Indenture
Trustee and shall reimburse the Indenture  Trustee for all reasonable  expenses,
disbursements  and  advances,  and  indemnify,  defend  and  hold  harmless  the
Indenture  Trustee and its  officers,  directors,  employees and agents from and
against all costs, expenses,  losses,  claims,  damages and liabilities,  to the
extent and in the manner provided in, and subject to the limitations of, Section
6.07 of the Indenture.

           For purposes of this Section,  in the event of the termination of the
rights and obligations of the  Administrator  (or any successor thereto pursuant
to Section 25) as Administrator  pursuant to Section 12 or a resignation by such
Administrator pursuant to this Agreement,  such Administrator shall be deemed to
be the Administrator pending appointment of a successor  Administrator  pursuant
to Section 13.

           Indemnification  under this Section shall survive the  resignation or
removal  of  the  Eligible  Lender  Trustee  or  the  Indenture  Trustee  or the
termination of this Agreement and shall include  reasonable fees and expenses of
counsel and expenses of  litigation.  If the  Administrator  shall have made any
indemnity  payments pursuant to this Agreement and the Person to or on behalf of
whom such payments are made thereafter collects any of such amounts from others,
such Person  shall  promptly  repay such amounts to the  Administrator,  without
interest.

           25. Merger or Consolidation  of, or Assumption of the Obligations of,
Administrator.  Any  Person (a) into  which the  Administrator  may be merged or
consolidated, (b) which may result from any merger or consolidation to which the
Administrator  shall be a party or (c) which may succeed to the  properties  and
assets



                                31

<PAGE>



of the  Administrator  substantially  as a whole,  shall be the successor to the
Administrator without the execution or filing of any document or any further act
by  any  of  the  parties  to  this  Agreement;   provided,  however,  that  the
Administrator  hereby covenants that it will not consummate any of the foregoing
transactions  except  upon  satisfaction  of the  following:  (i) the  surviving
Administrator, if other than USA Group Secondary Market Services, Inc., executes
an agreement of  assumption to perform  every  obligation  of the  Administrator
under this Agreement,  (ii) immediately after giving effect to such transaction,
no  representation  or  warranty  made  pursuant  to  Section 1 shall  have been
breached and no Administrator  Default, and no event that, after notice or lapse
of time or both would become an Administrator  Default,  shall have occurred and
be  continuing,  (iii) the  Administrator  shall have  delivered to the Eligible
Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and the Swap
Counterparty  an  Officers'  Certificate  and an Opinion of Counsel each stating
that such  consolidation,  merger or succession and such agreement of assumption
comply with this Section and that all conditions precedent, if any, provided for
in this Agreement relating to such transaction have been complied with, and that
the Rating  Agency  Condition  shall have been  satisfied  with  respect to such
transaction,  (iv) the surviving  Administrator  shall have a  consolidated  net
worth  at  least  equal  to  that of the  predecessor  Administrator,  (v)  such
transaction  will  not  result  in a  material  adverse  federal  or  state  tax
consequence to the Issuer or the  Noteholders,  (vi) unless USA Group  Secondary
Market Services,  Inc. is the surviving  entity,  the  Administrator  shall have
delivered  to the  Eligible  Lender  Trustee,  the  Indenture  Trustee  and  the
Subordinate  Note Insurer an Opinion of Counsel  either (A) stating that, in the
opinion of such counsel,  all financing  statements and continuation  statements
and amendments  thereto have been executed and filed that are necessary fully to
preserve and protect the interest of the Eligible Lender Trustee,  the Indenture
Trustee,  the Subordinate Note Insurer and the Swap Counterparty,  respectively,
in the Financed  Student Loans and reciting the details of such filings,  or (B)
stating that, in the opinion of such counsel,  no such action shall be necessary
to preserve and protect such  interests and (vii) the  Administrator  shall have
given the  Subordinate  Note  Insurer and the Swap  Counterparty  30 days' prior
written notice.

           26. Limitation on Liability of Administrator and Others.  Neither the
Administrator nor any of its directors,  officers,  employees or agents shall be
under any liability to the Issuer, the Noteholders,  the Indenture Trustee,  the
Eligible Lender Trustee,  the Subordinate Note Insurer or the Swap Counterparty,
except as provided under this Agreement,  for any action taken or for refraining
from the  taking of any  action  pursuant  to this  Agreement  or for  errors in
judgment;   provided,  however,  that  this  provision  shall  not  protect  the
Administrator


                                32

<PAGE>



or any such person  against any  liability  that would  otherwise  be imposed by
reason of willful misfeasance, bad faith or negligence in the performance of its
duties or by reason of reckless  disregard of  obligations  and its duties under
this Agreement. The Administrator and any of its directors,  officers, employees
or agents may rely in good faith on the advice of counsel or on any  document of
any kind prima facie  properly  executed and submitted by any Person  respecting
any matters arising hereunder.

           Except as provided in this Agreement,  the Administrator shall not be
under any  obligation  to appear in,  prosecute  or defend any legal action that
shall not be incidental to its duties to administer  the Financed  Student Loans
and the Trust in  accordance  with this  Agreement,  and that in its opinion may
involve  it  in  any  expense  or  liability;   provided,   however,   that  the
Administrator  may undertake any reasonable action that it may deem necessary or
desirable in respect of this  Agreement  and the other Basic  Documents  and the
rights and duties of the parties to this  Agreement  and the Related  Agreements
and the interests of the Noteholders under the Indenture.

           27.  USA  Group  Secondary  Market  Services,  Inc.  Not to Resign as
Administrator.  Subject to the  provisions  of Section  25, USA Group  Secondary
Market  Services,  Inc. shall not resign from the obligations and duties imposed
on it as Administrator  under this Agreement except upon  determination that the
performance  of its duties under this  Agreement  shall no longer be permissible
under   applicable  law  or  shall  violate  any  final  order  of  a  court  or
administrative   agency  with  jurisdiction  over  USA  Group  Secondary  Market
Services,  Inc. or its properties.  Notice of any such determination  permitting
the  resignation  of  USA  Group  Secondary  Market  Services,   Inc.  shall  be
communicated  to  the  Eligible  Lender  Trustee,  the  Indenture  Trustee,  the
Subordinate Note Insurer and the Swap  Counterparty at the earliest  practicable
time (and,  if such  communication  is not in  writing,  shall be  confirmed  in
writing at the earliest  practicable time) and any such  determination  shall be
evidenced  by an Opinion of Counsel to such  effect  delivered  to the  Eligible
Lender Trustee, the Indenture Trustee, the Subordinate Note Insurer and the Swap
Counterparty   concurrently   with  or  promptly  after  such  notice.  No  such
resignation  shall become  effective until the Indenture  Trustee or a successor
Administrator  shall have assumed the  responsibilities  and  obligations of USA
Group Secondary Market Services, Inc. in accordance with Section 13.

           28.  Limitation of Liability of Eligible Lender Trustee and Indenture
Trustee.  (a)  Notwithstanding  anything contained herein to the contrary,  this
instrument has been  countersigned  by The First National Bank of Chicago not in
its individual capacity but solely in its capacity as Eligible Lender Trustee of
the  Issuer  and in no event  shall The First  National  Bank of  Chicago in its
individual capacity or any Owner of the Issuer have any


                                33

<PAGE>



liability for the representations,  warranties,  covenants, agree ments or other
obligations  of the Issuer  hereunder,  as to all of which recourse shall be had
solely to the assets of the Issuer.  For all purposes of this Agreement,  in the
performance of any duties or obligations of the Issuer thereunder,  the Eligible
Lender  Trustee  shall be subject to, and entitled to the benefits of, the terms
and provisions of Articles VI, VII and VIII of the Trust Agreement.

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

           29. Notice of Termination of Trust. As described in Article IX of the
Trust  Agreement,  notice of any  termination of the Trust shall be given by the
Administrator  to the Eligible Lender Trustee and the Indenture  Trustee as soon
as practicable after the Administrator has received notice thereof.

           30.  Third-Party  Beneficiaries.  The Eligible  Lender  Trustee,  the
Subordinate Note Insurer and the Swap Counterparty are third-party beneficiaries
to this Agreement and are entitled to the rights and benefits  hereunder and may
enforce the provisions hereof as if they were parties hereto; provided, however,
that in the case of the  Subordinate  Note Insurer such right to enforcement and
the right to provide  consents  or waivers  pursuant to the  provisions  of this
Agreement or to take other  actions as provided  herein  (except with respect to
Section 17 hereof)  are  conditioned  upon there not having  occurred  and being
continuing an Insurer  Default and, in the case of the Swap  Counterparty,  such
right to enforcement  and the right to provide  consents or waivers  pursuant to
the  provisions  hereof  or  to  take  other  actions  as  provided  herein  are
conditioned upon its not being in default under the Swap Agreement.

           31.  Consents.  With respect to any action to be taken hereunder that
requires the consent of a party hereto or of the Eligible  Lender  Trustee,  the
Subordinate  Note Insurer or the Swap  Counterparty,  such consent  shall not be
unreasonably withheld, delayed or conditioned.


                                34

<PAGE>



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

                          SMS STUDENT LOAN TRUST 1998-A

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

                                       By:
                                      Name:
                                     Title:

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

                          By:
                                      Name:
                                     Title:

                          USA GROUP SECONDARY MARKET SERVICES,
                             INC., as Administrator


                          By:
                                      Name:
                                     Title:



                                35

<PAGE>




                                                   EXHIBIT A TO THE
                                           ADMINISTRATION AGREEMENT



                                POWER OF ATTORNEY

STATE OF NEW YORK )
                   )  ss.:
COUNTY OF NEW YORK)

      KNOW ALL MEN BY THESE PRESENTS, that THE FIRST NATIONAL BANK OF CHICAGO, a
national  bank,  not in its  individual  capacity but solely as eligible  lender
trustee  ("Eligible  Lender Trustee") for the SMS Student Loan Trust 1998-A (the
"Trust"),  does hereby make,  constitute and appoint USA Group Secondary  Market
Services,  Inc., as Administrator under the Administration Agreement (as defined
below), and its agents and attorneys, as Agents and Attorneys-in-Fact to execute
on behalf of Eligible Lender Trustee or the Trust all such  documents,  reports,
filings,  instruments,  certificates  and  opinions  as it should be the duty of
Eligible Lender Trustee or the Trust to prepare, file or deliver pursuant to the
Related  Documents (as defined in the  Administration  Agreement) or pursuant to
Section  5.02  of  the  Trust  Agreement  (as  defined  in  the   Administration
Agreement),  including without limitation,  to appear for and represent Eligible
Lender  Trustee and the Trust in  connection  with the  preparation,  filing and
audit of any federal,  state and local tax returns  pertaining to the Trust, and
with full power to perform  any and all acts  associated  with such  returns and
audits  that the  Eligible  Lender  Trustee  could  perform,  including  without
limitation, the right to distribute and receive confidential information, defend
and assert positions in response to audits, initiate and defend litigation,  and
to execute  waivers of restriction on assessments of  deficiencies,  consents to
the extension of any statutory or regulatory time limit,  and  settlements.  For
the purpose of this Power of Attorney, the term "Administration Agreement" means
the Administration Agreement dated as of May 1, 1998, among the Trust, USA Group
Secondary Market Services, Inc., as Administrator, and Bankers Trust Company, as
Indenture Trustee, as such may be amended from time to time.

      All powers of attorney  for this purpose  heretofore  filed or executed by
Eligible Lender Trustee are hereby revoked.




<PAGE>




      EXECUTED as of the first day of May, 1998.

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


                             By:
                                      Name:
                                     Title:


STATE OF NEW YORK  )
                    )  ss.:
COUNTY OF NEW YORK )

           Before me, the undersigned authority, on this day personally appeared
[ ] known to me to be the  person  whose  name is  subscribed  to the  foregoing
instrument,  and  acknowledged  to me that such  person  signed the same for the
purposes and considerations therein expressed.

           GIVEN UNDER MY HAND AND SEAL OF OFFICE this [ ] day of May, 1998.


                             Notary Public in and for the
                             State of New York


                             Printed Name of Notary Public

                             Commission Expires____________





<PAGE>



                                    EXHIBIT B
                                     TO THE
                            ADMINISTRATION AGREEMENT

Form of  Noteholders'  Statement  pursuant  to  Section  2(g) of  Administration
Agreement.  Capitalized terms used herein are defined in Appendix A thereto.  It
should be noted,  however,  that while all the information listed below shall be
included in each Noteholders' Statement,  the presentation thereof may vary from
that given below.

Quarterly Payment Date:

     (i)   Amount of principal being paid or distributed:

       Class A-1     __________*               ($_______*
                                               per $1,000
                                               original
                                               principal
                                               amount of
                                               Notes)

       Class A-2     __________*               ($_______*
                                               per $1,000
                                               original
                                               principal
                                               amount of
                                               Notes)


       Subordinate   __________*               ($_______*
                                               per $1,000
                                               original
                                               principal
                                               amount of
                                               Notes)
- ---------
* Portion of each such amount attributable to Reserve Account
Excess: _________________.




    (ii) Amount of interest being paid or distributed:


       Class A-1     __________           ($_______ per
                                          $1,000 original
                                          principal
                                          amount of
                                          Notes)



                                       B-1

<PAGE>



       Class A-2     __________           ($_______ per
                                          $1,000 original
                                          principal
                                          amount of
                                          Notes)


       Subordinate   __________           ($_______ per
                                          $1,000 original
                                          principal
                                          amount of Notes

   (iii)   Amount of Senior Noteholders'  Interest Basis Carryover being paid or
           distributed (if any) and amount remaining (if any):

                (a)  Distributed:___($_______ per $1,000
                                    original principal
                                    amount of Senior
                                    Notes)

                (b)  Balance:_____________($_______ per $1,000
                                          original) principal
                                          amount of Senior
                                          Notes)

    (iv)   Amount of Subordinate  Noteholders'  Interest Basis  Carryover  being
           paid or distributed (if any) and amount remaining (if any):

                (a)  Distributed:___($_______ per $1,000
                                    original principal
                                    amount of Notes)

                (b)  Balance:_____________($_______ per $1,000
                                          original) principal
                                          amount of Notes)


     (v)   Pool Balance at end of related Collection Period:
           ----------



                                       B-2

<PAGE>



    (vi)   After giving effect to distributions on this Quarterly Payment Date:

           (a)  (1)  outstanding principal amount of Class A-1
                     Notes:__________
                (2)  Class A-1 Note Pool Factor:__________

           (b)       (1)   outstanding    principal    amount   of   Class   A-2
                     Notes:__________
                (2)  Class A-2 Note Pool Factor:__________

           (c)       (1)   outstanding    principal    amount   of   Subordinate
                     Notes:__________
                (2)  Subordinate Note Pool Factor:__________

   (vii)   Applicable Interest Rate:

           In general:

                (1)  Three-Month  LIBOR for the  LIBOR  Reset  Period  since the
                     previous Quarterly Payment Date was _____%; and
                (2)  the Adjusted Student Loan Rate for such
                     Quarterly Interest Period was _____%.


           Class A-1 Note Rate:_____(based on
                                               [Note LIBOR Rate]
                                               [Adjusted Student
                                               Loan Rate])

           Class A-2 Note Rate:_____(based on
                                               [Note LIBOR Rate]
                                               [Adjusted Student
                                               Loan Rate])

           Subordinate Note Rate:___(based on
                                               [Note LIBOR Rate]
                                               [Adjusted Student
                                               Loan Rate])

  (viii)   Amount of Servicing Fee for related Collection Period
           including a breakdown of the components of the
           Servicing Fee attributable to each of the items
           specified in clauses II(i) through (ix) of Section 3.06
           of the Servicing Agreement and the amount of any
           Servicing Fee Shortfall for such Quarterly Payment Date
           and for each Monthly Payment Date following the
           immediately preceding Quarterly Payment Date:



                                       B-3

<PAGE>



    (ix)   Amount of Administration Fee for related Collection Period:__________
           ($_______ per $1,000 original principal amount of Notes)

     (x)   the Trust Swap Payment Amount paid to the Swap
           Counterparty on such Quarterly Payment Date: ______;
           the amount of any Net Trust Swap Payment Carryover
           Shortfall for such Quarterly Payment Date:____; the
           Trust Swap Receipt Amount paid to the Trust on such
           Quarterly Payment Date:____; the Net Trust Swap Receipt
           Carryover Shortfall for such Quarterly Payment
           Date:______

    (xi)   the Subordinate Note Insurance Policy Premium paid to the Subordinate
           Note Insurer on such Quarterly Payment Date:______; the amount of any
           overdue Subordinate Note Insurance Policy Premiums for such Quarterly
           Payment
           Date:______

   (xii)   Aggregate amount of Realized Losses (if any) for the
           related Collection Period:__________

  (xiii)   Financed Student Loans delinquent at end of related
           Collection Period: __________; number of delinquent
           loans: ________; aggregate unpaid principal balance of
           delinquent loans: ___________________

   (xiv)   Withdrawal  from Reserve  Account on related  Quarterly  Payment Date
           (other than Reserve  Account  Excess) and on any Monthly Payment Date
           since the  preceding  Quarterly  Payment  Date (list each  withdrawal
           separately): _______________ [purpose of each withdrawal]

           Reserve Account Excess on related Quarterly Payment
           Date  ________

           Principal balance of Notes to be paid to reach Parity
           Date: ___________

    (xv)   the  amount of any  Insured  Payment  being  made to the  Subordinate
           Noteholders on such Quarterly Payment Date:
           ---------------

   (xvi)   Deposits to Collateral Reinvestment Account during
           related Collection Period: __________; amount to be
           deposited on related Quarterly Payment Date: __________

           Withdrawal from Collateral Reinvestment Account during
           related Collection Period: __________

   (xvi)   Amount in the Reserve Account (after giving effect to
           (xiv)):__________


                                       B-4

<PAGE>




  (xvii)   Amount in the Collateral Reinvestment Account (after
           giving effect to (xvi)):__________

 (xviii)   Consolidation  Loans:  ___________  loans  with  aggregate  principal
           balances  of  ________  were  originated  during  related  Collection
           Period;  withdrawal  from  Collateral  Reinvestment  Account  to fund
           origination of Consolidation Loans during related Collection Period:
           -------

   (xix)   Add-on  Consolidation  Loans:  ______ loans with aggregate  principal
           balances  of  ________  were  added  to the  principal  balance  of a
           Consolidation Loan;  withdrawal from Collateral  Reinvestment Account
           to  fund  the   addition   of  the   principal   balances  of  Add-on
           Consolidation Loans during the related Collection Period: _____

    (xx)   Serial Loans: _______ loans with aggregate principal
           balances of _______ (portion represented by Purchase
           Premium Amounts        ) were purchased during the
           related Collection Period.

(xxi)      New Loans: _______ loans with aggregate principal
           balances of _______ (portion represented by Purchase
           Premium Amounts        ) were purchased during the
           related Collection Period.



                                       B-5

<PAGE>



(xxii)     Financed  Student Loans in the following  categories as of the end of
           the related Collection Period:


                         Weighted        Number of     Principal      Interest
                          Average          Loans        Balance         Rate


Status Type:
In-School
Grace
Repayment
Forbearance
Deferment
Delinquencies
Claims Filed Awaiting
Payment

Delinquencies:
30-60 Days
61-90 Days
91-120 Days
More than 120 Days
Delinquent
Claims Filed Awaiting
Payment

Loan Type:
Stafford Loans
SLS Loans
PLUS Loans
Consolidation Loans

School Type:
Traditional
Vocational/Proprietary




                                       B-6

<PAGE>
                                                  APPENDIX A TO THE
                                           ADMINISTRATION AGREEMENT




                       DEFINITIONS AND USAGE

                               Usage

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

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

           (b) As used  herein,  in any  instrument  governed  hereby and in any
certificate or other  document made or delivered  pursuant  thereto,  accounting
terms not defined in this  Appendix or in any such  instrument,  certificate  or
other document,  and accounting  terms partly defined in this Appendix or in any
such instrument,  certificate or other document to the extent not defined, shall
have the respective  meanings given to them under generally accepted  accounting
principles as in effect on the date of such  instrument.  To the extent that the
definitions  of  accounting  terms in this  Appendix or in any such  instrument,
certificate or other document are  inconsistent  with the meanings of such terms
under generally accepted  accounting  principles,  the definitions  contained in
this Appendix or in any such  instrument,  certificate  or other  document shall
control.

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

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

           (e) Any agreement, instrument or statute defined or referred to below
or in any agreement or instrument that is







<PAGE>


governed by this Appendix  means such agreement or instrument or statute as from
time to time  amended,  modified  or  supplemented,  including  (in the  case of
agreements or instruments) by waiver or consent and (in the case of statutes) by
succession  of  comparable  successor  statutes  and  includes  (in the  case of
agreements or instruments) references to all attachments thereto and instruments
incorporated  therein.  References  to  a  Person  are  also  to  its  permitted
successors and assigns.


                            Definitions

           "Act" has the meaning specified in Section 11.03(a) of
the Indenture.

           "Additional  Fundings"  means  any  withdrawals  from the  Collateral
Reinvestment  Account for any of the  purposes  set forth in Section 2(f) of the
Administration Agreement.

           "Additional  Guarantor"  means a Federal  Guarantor  (other  than the
Initial  Guarantor) of a Financed  Student Loan (other than an Initial  Financed
Student  Loan) which has entered  into a guarantee  agreement  with the Eligible
Lender Trustee.


           "Add-on  Consolidation  Loan"  means a Student  Loan,  the  principal
balance of which is added to an existing Consolidation Loan within 210 days from
the date that the  existing  Consolidation  Loan was made,  as  required  by the
Higher Education Act.

           "Add-on Consolidation Loan Funding Date" means each day, prior to the
end  of  the  Add-on  Period,  on  which  the  principal  balance  of an  Add-on
Consolidation  Loan is added to the principal balance of a Consolidation Loan in
the Trust pursuant to Section 6.07 of the Trust Agreement.

           "Add-on  Period"  means the period  starting on the closing  Date and
ending on the date  that is 210 days  from the date that the last  Consolidation
Loan was originated by the Trust during the Revolving Period.

           "Adjusted  Student  Loan Rate" means,  with respect to any  Quarterly
Interest  Period,  the  interest  rate equal to the product of (a) the  quotient
obtained by dividing (i) 365 (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,  the  numerator  of which  is  equal to the sum of the  Expected
Interest  Collections  and, if the Swap  Agreement  is still in effect,  the Net
Trust Swap Receipt, if any, for the such Quarterly Interest Period, less the sum
of the Servicing Fee, the  Administration  Fee, the  Subordinate  Note Insurance
Policy Premium and, if the Swap Agreement 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.

           "Administration  Agreement" means the Administration  Agreement dated
as of May 1,  1998,  among  the  Issuer,  the  Administrator  and the  Indenture
Trustee.

           "Administration  Fee" means,  with  respect to each  Monthly  Payment
Date,  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.

           "Administrator"  means USA Group Secondary Market  Services,  Inc., a
Delaware  corporation,  in its capacity as  administrator  of the Issuer and the
Financed Student Loans.

           "Administrator  Default"  shall have the meaning set forth in Section
12 of the Administration Agreement.

           "Administrator's  Certificate" means an Officers'  Certificate of the
Administrator   delivered   pursuant  to  Section  2(g)  of  the  Administration
Agreement, substantially in the form of Exhibit B thereto.

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

           "Assignment" means a duly executed  assignment  delivered pursuant to
Section  3.02 of the Loan Sale  Agreement  in the form set forth in Exhibit F to
such Agreement.

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

           "Available Funds" means, with respect to a Quarterly Payment Date and
the related  Collection  Period, the sum of the amounts specified in clauses (i)
through (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 and any  Termination  Payment  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 from
the Reserve Account, to pay any of the items specified in clauses (v)(A) through
(v)(C) of Section 2(d) of the Administration Agreement, 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 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
to make  deposits to the  Collateral  Reinvestment  Account  pursuant to Section
2(d)(i) of the Administration Agreement and, after the end of the Revolving
Period,  any  expenditure of the Net Principal Cash Flow Amount used 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.

           "Basic Documents" means the Trust Agreement,  the Indenture, the Loan
Sale Agreement,  the Servicing  Agreement,  the  Administration  Agreement,  the
Senior Note  Depository  Agreement,  the  Guarantee  Agreements,  the  Insurance
Agreement, the Indemnification Agreement, the Swap Agreement and other documents
and certificates delivered in connection with any thereof.

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

           "Borrower"  means an  individual  who is the maker of a Borrower Note
and who obtains a Student Loan from an "eligible  lender" in accordance with the
Higher Education Act and the policies and procedures of a Guarantor.

           "Borrower  Account" means those combined loans of a Borrower with the
same lender and branch,  which loans are in the same  status,  are the same loan
type and which require the same  processing and billing  requirements.  Stafford
Loans which are already in repayment and being serviced by the Servicer will not
be merged with new Stafford Loans for the same Borrower,  and each such Stafford
Loan will be treated as a separate Borrower Account.

           "Borrower  Note" means a promissory  note of a Borrower for a Student
Loan set forth on the appropriate form furnished by the Guarantor which Borrower
Note meets the criteria set forth by the Higher  Education  Act and the policies
and procedures of the Guarantor.

           "Business  Day" means any day other than (i) a Saturday  or a Sunday,
(ii) a day on which the  Subordinate  Note  Insurer  is closed or (iii) a day on
which banking  institutions  or trust  companies in the States of Illinois,  New
York or  Indiana  or in the city in which  the  corporate  trust  office  of the
Indenture  Trustee is located are authorized or obligated by law,  regulation or
executive order to remain closed.

           "Business Trust Statute" means Chapter 38 of Title 12 of the Delaware
Code,  12 Del.  Code ss. 3801 et seq.,  as the same may be amended  from time to
time.

           "Capitalized Interest Amount" means for any Monthly Collection Period
or other  period of  determination,  the amount of interest  that accrued on the
Financed  Student Loans during such period but was not then payable and that has
been  or  will,  pursuant  to the  terms  of such  Financed  Student  Loans,  be
capitalized and added to the principal balances of such loans.

           "Certificate  of Trust" means the Certificate of Trust in the form of
Exhibit A to the Trust  Agreement to be filed for the Trust  pursuant to Section
3810(a) of the Business Trust Statute.

           "Choice  Rates(TM)  Program"  means  the  Incentive  Program  of  the
Administrator  which  provides that Borrowers of Stafford Loans whose loans were
disbursed  on or after  January 1, 1996 and who make their  first 48 payments on
time receive a 2% per annum  interest rate  reduction for the remaining  term of
their Student Loan, as such program may be modified from time to time.

           "Choice  Repay(TM)  Program"  means  the  Incentive  Program  of  the
Administrator  which  provides for Borrowers of Stafford  Loans whose loans were
disbursed  on or after  January 1, 1996 and who use the USA Group Loan  Services
AutoCheck(R)  auto-debit  system to remit  payments  directly  from  their  bank
accounts to receive a 0.25% per annum  interest rate  reduction on their Student
Loans,  as such program may be modified after the Cutoff Date,  other than as it
may be modified to increase such interest rate reduction.

           "Class A-1 Note" means a Class A-1 Floating Rate Asset- Backed Senior
Note issued pursuant to the Indenture,  substantially in the form of Exhibit A-1
thereto.

           "Class A-1 Note LIBOR  Rate"  means,  with  respect to any  Quarterly
Interest  Period,  Three-Month  LIBOR for the related  LIBOR  Reset  Period plus
0.04%.

           "Class A-1 Note Final Maturity Date" means the October
2005 Quarterly Payment Date.

           "Class  A-1  Note  Pool  Factor"  as of the  close of  business  on a
Quarterly  Payment  Date  means  a  seven-digit  decimal  figure  equal  to  the
outstanding  principal  amount of the Class A-1 Notes  divided  by the  original
outstanding  principal  amount of the Class A-1  Notes.  The Class A-1 Note Pool
Factor will be
1.0000000  as of the Closing  Date;  thereafter,  the Class A-1 Note Pool Factor
will decline to reflect  reductions in the outstanding  principal  amount of the
Class A-1 Notes.

           "Class A-1 Note Rate" means,  with respect to any Quarterly  Interest
Period,  the interest rate per annum (computed on the basis of the actual number
of days in such Quarterly  Interest Period over a year of 360 days) equal to the
lesser of (i) the Class A-1 Note LIBOR Rate for such Quarterly  Interest  Period
and (ii) the Adjusted  Student  Loan Rate for such  Quarterly  Interest  Period;
provided,  however, that, notwithstanding the foregoing, the Class A-1 Note Rate
for the first  Quarterly  Interest  Period  shall be equal to the Class A-1 Note
LIBOR Rate for such Quarterly Interest Period.

           "Class A-1 Noteholder" means the Noteholder of a Class
A-1 Note.

           "Class A-1 Noteholders' Interest Basis Carryover" means, with respect
to any Quarterly  Payment Date  commencing in October 1998,  the amount equal to
the  excess,  if any,  of (a) the amount of interest on the Class A-1 Notes that
would  have  accrued in respect of the  related  Quarterly  Interest  Period had
interest  been  calculated  based on the Class A-1 Note  LIBOR Rate over (b) the
amount of  interest on the Class A-1 Notes  actually  accrued in respect of such
Quarterly  Interest  Period  based on the  Adjusted  Student  Loan Rate for such
Quarterly  Interest Period,  together with the unpaid portion of any such excess
from prior Quarterly Payment Dates (and interest accrued thereon,  to the extent
permitted  by law,  at the  applicable  Class A-1 Note  LIBOR  Rate);  provided,
however,  that,  on the  Class  A-1 Note  Final  Maturity  Date,  the  Class A-1
Noteholders'  Interest  Basis  Carryover  will be equal to the lesser of (i) the
Class A-1  Noteholders'  Interest  Basis  Carryover on such date  determined  as
described above and (ii) the amount of funds, if any,  required and available to
be  distributed  to the Class A-1  Noteholders on such date pursuant to Sections
2(e)(ii)(b)(iii)  of  the  Administration  Agreement  and  Section  8.02  of the
Indenture.

           "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 then current Class
A-1  Note  Rate  from  such  preceding  Quarterly  Payment  Date to the  current
Quarterly Payment Date.

           "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  outstanding  principal  balance  of the  Class  A-1 Notes on the
immediately  preceding  Quarterly  Payment  Date  (after  giving  effect  to all
principal  distributions  to holders of Class A-1 Notes on such date) or, in the
case of 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.

           "Class A-2 Note" means a Class A-2 Floating Rate Asset- Backed Senior
Note issued pursuant to the Indenture,  substantially in the form of Exhibit A-2
thereto.

           "Class A-2 Note Final Maturity Date" means the July
2026 Quarterly Payment Date.

           "Class A-2 Note LIBOR  Rate"  means,  with  respect to any  Quarterly
Interest  Period,  Three-Month  LIBOR for the related  LIBOR  Reset  Period plus
0.12%.

           "Class  A-2  Note  Pool  Factor"  as of the  close of  business  on a
Quarterly  Payment  Date  means  a  seven-digit  decimal  figure  equal  to  the
outstanding  principal  amount of the Class A-2 Notes  divided  by the  original
outstanding  principal  amount of the Class A-2  Notes.  The Class A-2 Note Pool
Factor will be 1.0000000 as of the Closing Date; thereafter,  the Class A-2 Note
Pool Factor will  decline to reflect  reductions  in the  outstanding  principal
balance of the Class A-2 Notes.

           "Class A-2 Note Rate" means,  with respect to any  Quarterly  Payment
Date and the related  Quarterly  Interest  Period,  the interest  rate per annum
(computed on the basis of the actual number of days in such  Quarterly  Interest
Period  over a year of 360 days)  equal to the  lesser of (i) the Class A-2 Note
LIBOR Rate for such Quarterly Interest Period and (ii) the Adjusted Student Loan
Rate   for  such   Quarterly   Interest   Period;   provided,   however,   that,
notwithstanding  the foregoing,  the Class A-2 Note Rate for the first Quarterly
Interest  Period  shall be  equal to the  Class  A-2  Note  LIBOR  Rate for such
Quarterly Interest Period.

           "Class A-2 Noteholder" means the Noteholder of a Class
A-2 Note.

           "Class A-2 Noteholders' Interest Basis Carryover" means, with respect
to any Quarterly  Payment Date  commencing in October 1998,  the amount equal to
the excess, if any, of (a) the
amount of interest on the Class A-2 Notes that would have  accrued in respect of
the related Quarterly  Interest Period had interest been calculated based on the
Class A-2 Note LIBOR Rate over (b) the amount of interest on the Class A-2 Notes
actually  accrued in  respect of such  Quarterly  Interest  Period  based on the
Adjusted Student Loan Rate for such Quarterly Interest Period, together with the
unpaid  portion of any such  excess  from  prior  Quarterly  Payment  Dates (and
interest accrued thereon,  to the extent permitted by law, at the applicable the
Class A-2 Note LIBOR Rate); provided, however, that, on the Class A-2 Note Final
Maturity Date, the Class A-2 Noteholders' Interest Basis Carryover will be equal
to the lesser of (i) the Class A-2 Noteholders' Interest Basis Carryover on such
date  determined  as  described  above and (ii) the  amount  of  funds,  if any,
required  and  available  to be  distributed  to the  Noteholders  on such  date
pursuant  to  Sections  2(e)(ii)(b)(iii)  of the  Administration  Agreement  and
Section 8.02 of the Indenture.

           "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 then current Class
A-2  Note  Rate  from  such  preceding  Quarterly  Payment  Date to the  current
Quarterly Payment Date.

           "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 holders of Class A-2 Notes 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.

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

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

           "Closing Date" means May 26, 1998.
           "Code" means the Internal Revenue Code of 1986, as
amended from time to time, and Treasury Regulations promulgated
thereunder.

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

           "Collateral  Reinvestment  Account"  means the account  designated as
such,  established and maintained pursuant to Section 2(c) of the Administration
Agreement, which shall be an Eligible Deposit Account.

           "Collection   Account"   means  the  account   designated   as  such,
established  and  maintained  pursuant  to  Section  2(c) of the  Administration
Agreement, which shall be an Eligible Deposit Account.

           "Collection  Period"  means,  with  respect  to the  first  Quarterly
Payment  Date,  the period  beginning  on the Cutoff Date and ending on June 30,
1998, and with respect to each subsequent Quarterly Payment Date, the Collection
Period means the three  calendar  months  immediately  following  the end of the
previous Collection Period.

           "Commission" means the Securities and Exchange
Commission.

           "Company" means Secondary Market Company, Inc., a
Delaware corporation.

           "Consolidation Fee" means any Federal Origination Fee, Monthly Rebate
Fee or similar fee payable to the  Department  relating  to the  origination  or
ownership of Consolidation Loans.

           "Consolidation Loan" means a Student Loan made pursuant to the Higher
Education Act to consolidate the Borrower's  obligations under various federally
authorized  student loan  programs into a single loan,  as  supplemented  by the
addition of any related Add-on Consolidation Loans.

           "Corporate  Trust  Office"  means (i) with  respect to the  Indenture
Trustee,  the  principal  office  of  the  Indenture  Trustee  at  which  at any
particular time its corporate trust business shall be administered, which office
at the Closing Date is located at Four Albany Street,  New York, New York 10006,
Attention: Corporate Trust and Agency Group, Structured Finance Team (telephone:
(212)  250-6864;  facsimile:  (212)  250-6439);  or at such other address as the
Indenture  Trustee may designate from time to time by notice to the Noteholders,
the Subordinate Note
Insurer and the Seller, or the principal corporate trust office of any successor
Indenture  Trustee (the address of which the  successor  Indenture  Trustee will
notify the  Noteholders,  the Subordinate  Note Insurer and the Seller) and (ii)
with respect to the Eligible  Lender  Trustee,  the  principal  corporate  trust
office of the Eligible Lender Trustee located at One First National Plaza, Suite
0126,  Chicago,  Illinois  60670,  Attention:   Corporate  Trust  Administration
(telephone: (312) 407-1892; facsimile: (312) 407-1708); or at such other address
as the  Eligible  Lender  Trustee may  designate by notice to the Seller and the
Subordinate  Note  Insurer,  or the  principal  corporate  trust  office  of any
successor  Eligible Lender Trustee (the address of which the successor  Eligible
Lender  Trustee will provide  notice of to the Seller and the  Subordinate  Note
Insurer).

           "Custodian" means Loan Services,  in its capacity as custodian of the
Borrower Notes or any permitted successor Custodian.

           "Cutoff Date" means May 1, 1998.

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

           "Deferral"  means the period defined by the Higher  Education Act and
the policies of the related  Guarantor during which a Borrower (in Repayment) is
entitled  to  postpone  making  payments  upon  the  submission  of  appropriate
documentation.

           "Deferral Loan" means a Student Loan during a period of
Deferral.

           "Deficiency Amount" has the meaning specified in the
Subordinate Note Insurance Policy.

           "Definitive Notes" has the meaning specified in Section
2.10 of the Indenture.

           "Delaware Trust" has the meaning specified in Section
10.01 of the Trust Agreement.

           "Delaware Trustee" has the meaning set forth in Section
10.01 of the Trust Agreement.

           "Deleted  Student Loan" has the meaning  specified in Section 3.02 of
the Loan Sale Agreement.

           "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 and which  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.

           "Delivery" when used with respect to Trust Account
Property means:

           (a)  with  respect  to  bankers'   acceptances,   commercial   paper,
      negotiable  certificates of deposit and other  obligations that constitute
      "instruments" within the meaning of Section 9-105(1)(i) of the UCC and are
      susceptible  of  physical  delivery,  transfer  thereof  to the  Indenture
      Trustee or its nominee or custodian by physical  delivery to the Indenture
      Trustee or its nominee or custodian endorsed to, or registered in the name
      of, the  Indenture  Trustee or its  nominee or  custodian  or  endorsed in
      blank, and, with respect to a certificated security (as defined in Section
      8-102 of the UCC)  transfer  thereof (i) by delivery of such  certificated
      security  endorsed to, or registered in the name of, the Indenture Trustee
      or  its  nominee  or  custodian  or  endorsed  in  blank  to a  securities
      intermediary (as defined in Section  8-102(14)) of the UCC) and the making
      by such  securities  intermediary  of  entries  on its books  and  records
      identifying  such  certificated  securities  as belonging to the Indenture
      Trustee or its nominee or  custodian  and the  sending by such  securities
      intermediary  of a  confirmation  of the  purchase  of  such  certificated
      security by the Indenture Trustee or its nominee or custodian,  or (ii) by
      delivery  thereof  to a  "clearing  corporation"  (as  defined  in Section
      8-102(5)  of the UCC)  and the  making  by such  clearing  corporation  of
      appropriate  entries  on its books  reducing  the  appropriate  securities
      account  of the  transferor  and  increasing  the  appropriate  securities
      account of a securities  intermediary  by the amount of such  certificated
      security,   the   identification  by  the  clearing   corporation  of  the
      certificated  securities  for  the  sole  and  exclusive  account  of  the
      securities  intermediary,  the maintenance of such certificated securities
      by  such  clearing   corporation  or  nominee   subject  to  the  clearing
      corporation's  exclusive  control,  the sending of a  confirmation  by the
      securities  intermediary  of the purchase by the Indenture  Trustee or its
      nominee or custodian of such  securities and the making by such securities
      intermediary  of  entries  on  its  books  and  records  identifying  such
      certificated  securities  as  belonging  to the  Indenture  Trustee or its
      nominee or custodian (all of the foregoing,  "Physical Property"), and, in
      any event,  any such Physical  Property in registered form shall be in the
      name of the Indenture Trustee or its nominee
      or  custodian;  and  such  additional  or  alternative  procedures  as may
      hereafter become  appropriate to effect the complete transfer of ownership
      of any such Trust  Account  Property (as defined  herein) to the Indenture
      Trustee or its nominee or custodian, consistent with changes in applicable
      law or regulations or the interpretation thereof;

           (b) with respect to any securities issued by the U.S.  Treasury,  the
      Federal Home Loan Mortgage Corporation or by the Federal National Mortgage
      Association that is a book-entry security held through the Federal Reserve
      System  pursuant  to  Federal   book-entry   regulations,   the  following
      procedures,  all in accordance with applicable law,  including  applicable
      Federal   regulations  and  Articles  8  and  9  of  the  UCC:  book-entry
      registration of such Trust Account  Property to an appropriate  book-entry
      account   maintained   with  a  Federal   Reserve  Bank  by  a  securities
      intermediary  which is also a "depository"  pursuant to applicable Federal
      regulations  and  issuance by such  securities  intermediary  of a deposit
      advice or other written  confirmation of such  book-entry  registration to
      the  Indenture  Trustee or its nominee or custodian of the purchase by the
      Indenture   Trustee  or  its  nominee  or  custodian  of  such  book-entry
      securities;  the making by such securities  intermediary of entries in its
      books and records  identifying  such book-entry  security held through the
      Federal  Reserve  System  pursuant to Federal  book-entry  regulations  as
      belonging  to the  Indenture  Trustee  or its  nominee  or  custodian  and
      indicating that such custodian holds such Trust Account Property solely as
      agent for the  Indenture  Trustee or its  nominee or  custodian;  and such
      additional or alternative  procedures as may hereafter become  appropriate
      to  effect  complete  transfer  of  ownership  of any such  Trust  Account
      Property to the Indenture Trustee or its nominee or custodian,  consistent
      with  changes  in  applicable  law or  regulations  or the  interpretation
      thereof; and

           (c) with  respect to any item of Trust  Account  Property  that is an
      uncertificated  security  under  Article  8 of the  UCC  and  that  is not
      governed by clause (b) above, registration on the books and records of the
      issuer thereof in the name of the securities intermediary,  the sending of
      a  confirmation  by the  securities  intermediary  of the  purchase by the
      Indenture  Trustee or its  nominee  or  custodian  of such  uncertificated
      security,  the making by such  securities  intermediary  of entries on its
      books  and  records  identifying  such   uncertificated   certificates  as
      belonging to the Indenture Trustee or its nominee or custodian.

           "Department" means the United States Department of
Education, an agency of the Federal government.
           "Depositor" means the Seller in its capacity as
Depositor under the Trust Agreement.

           "Depository  Agreement"  means,  the  agreement  with  respect to the
Senior Notes attached to the Indenture as Exhibit B.

           "Determination Date" means, with respect to any Monthly Payment Date,
the third Business Day preceding such Monthly Payment Date.

           "Early Amortization Event" means 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) an Insolvency Event occurring with respect to the Seller;

         (iii) the Issuer  becoming  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; or

          (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%.

           "Educational  Institution"  means any institution of higher education
that participates in the guaranteed loan programs  authorized by Title IV of the
Higher  Education Act and which is deemed eligible by a Guarantor to participate
in such Guarantor's program.
           "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, 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  (or any
domestic branch of a foreign bank),  which (i) has (A) either a long-term senior
unsecured  debt  rating of "AAA" by Fitch or  Standard & Poor's or a  short-term
senior  unsecured  debt or  certificate  of deposit rating of "F-1+" by Fitch or
"A-1+" by Standard & Poor's and (B)(1) a long-term  senior unsecured debt rating
of "A1" or better and (2) a short-term  senior unsecured debt rating of "P-1" by
Moody's,  or any other  long-term,  short-term or  certificate of deposit rating
acceptable  to the Rating  Agencies  and the  Subordinate  Note Insurer and (ii)
whose  deposits are insured by the FDIC.  If so qualified,  the Eligible  Lender
Trustee or the Indenture Trustee may be considered an Eligible Institution.

           "Eligible  Investments"  means  book-entry   securities,   negotiable
instruments  or securities  represented  by  instruments in bearer or registered
form which evidence:

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

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

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

           (d) investments in money market funds which are registered  under the
      Investment  Company  Act  of  1940,  as  amended,  and  whose  shares  are
      registered  under the Securities Act, and having a rating from each of the
      Rating Agencies and Standard and Poor's in the highest investment category
      granted  thereby  (including  funds for which the Indenture  Trustee,  the
      Servicer  or the  Eligible  Lender  Trustee  or any  of  their  respective
      Affiliates is investment manager or advisor);

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

           (f)  repurchase  obligations  with a term not to  exceed 30 days with
      respect  to  any  security  that  is a  direct  obligation  of,  or  fully
      guaranteed   by,   the   United   States  of  America  or  any  agency  or
      instrumentality  thereof the  obligations  of which are backed by the full
      faith and credit of the United  States of America,  in either case entered
      into with a depository  institution or trust company (acting as principal)
      described  in clause (b) above;  provided,  however,  that the  collateral
      transferred  pursuant to such  repurchase  obligation  must be of the type
      described  in clause  (a) above  and must (i) be valued  daily at  current
      market price plus accrued  interest,  (ii) pursuant to such valuation,  be
      equal,  at all times,  to 105% of the cash  transferred  by the  Indenture
      Trustee in exchange  for such  collateral  and (iii) be  delivered  to the
      Indenture   Trustee  or,  if  the  Indenture   Trustee  is  supplying  the
      collateral,  an agent for the  Indenture  Trustee,  in such a manner as to
      accomplish  perfection  of  a  security  interest  in  the  collateral  by
      possession of certificated securities; and

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

           Fitch shall be considered to be a "Rating Agency" for
the purpose of assessing the eligibility hereunder of any investment pursuant to
clause (b), (c), (d), (e), and (f) only if Fitch is providing a rating which can
be used,  pursuant  to the  terms  of the  applicable  clause,  to  assess  such
investment.

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

           "Event of Default" has the meaning specified in Section
5.01 of the Indenture.

           "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 for such  Quarterly  Payment Date and the Trust Swap Payment  Amount,  if
any, for such Quarterly Payment Date, (iv) the Subordinate Note Insurance Policy
Premium and all 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 amount of the Pool
Balance as of the first and the last day of the related Collection Period.

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

           "Exchanged Serial Loan" means a Serial Loan owned by the Seller to be
exchanged into the Trust for an Exchanged Student Loan.

           "Exchanged  Student Loan" means a Financed  Student Loan that (i) was
originated  under the same loan  program and is  guaranteed  by a Guarantor  and
entitles the holder thereof to receive  interest based on the same interest rate
index as the Exchanged  Serial Loan to be exchanged into the Trust and (ii) will
not, at any level of such  interest  rate index,  have an interest  rate that is
greater than that of the Exchanged Serial Loan.

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

           "Expected Interest  Collections" means, with respect to any Quarterly
Interest Period,  the sum of (i) the amount of interest accrued,  net of accrued
Monthly Rebate Fees and other amounts required by the Higher Education Act to be
paid to the  Department,  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 Federal  Origination  Fees) and (iii) Investment  Earnings for such
Student Loan Rate Accrual Period.

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

           "FDIC" means the Federal Deposit Insurance Corporation.

           "Federal  Guarantor"  means a state or private  non-profit  guarantor
that  guarantees the payment of principal of and interest on any of the Financed
Student  Loans,  which agency is reinsured  by the  Department  under the Higher
Education  Act 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.

           "Federal  Origination Fee" means, with respect to each  Consolidation
Loan that is originated by the Eligible  Lender  Trustee on behalf of the Issuer
and each Add-on  Consolidation  Loan that is added to the principal balance of a
Consolidation  Loan, the origination fee payable to the Department equal to 0.5%
of  the  initial  principal  balance  of  such   Consolidation  Loan  or  Add-on
Consolidation Loan.

           "Financed  Student  Loans" means those  Student Loans that, as of any
date of  determination,  have been  conveyed  to the Issuer,  consisting  of the
Initial  Financed  Student  Loans as of the Closing  Date and,  thereafter,  any
Serial  Loans  or New  Loans  conveyed  to  the  Issuer  from  the  Seller,  any
Consolidation  Loans  originated by the Trust as provided in Section 6.07 of the
Trust  Agreement,  any  Consolidation  Loans the  principal  balance of which is
increased by the principal balance of any related Add-on  Consolidation  Loan as
provided in Section 6.07 of the Trust  Agreement  and any  Qualified  Substitute
Student  Loans  conveyed to the Issuer as  provided in Section  3.02 of the Loan
Sale Agreement.

           "Fitch" means Fitch IBCA, Inc. or any successor
thereto.

           "Forbearance   Loan"  means  a  Student   Loan  during  a  period  of
forbearance of loan collections pursuant to the Higher Education Act.

           "Grace" means the initial period  following  reduction by the student
Borrower to less than the minimum  course load required by the Higher  Education
Act,  during which the student  Borrower is not required to make payments on the
principal amount of the Borrower Note(s).

           "Grace Loan" means a Student Loan during a period of
Grace.

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

           "Guarantee Agreement" means each agreement to guarantee Student Loans
entered  into by the  Eligible  Lender  Trustee  on behalf  of the Trust  with a
Guarantor.

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

           "Guarantor" means the Initial Guarantor and any
Additional Guarantors.

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

           "Incentive Financed Student Loan" means a Financed
Student Loan which is subject to an Incentive Program.

           "Incentive  Interest  Deposit"  means,  with  respect to each Monthly
Collection  Period and  Collection  Period and each Incentive  Financed  Student
Loan, the  difference,  if any,  between the amount of interest or other amounts
which would have been payable with respect to such  Incentive  Financed  Student
Loan during such Monthly  Collection Period or Collection Period, as applicable,
had no Incentive Program been in effect with respect to such Incentive  Financed
Student  Loan and the amount of interest  and other  amounts  which were payable
with  respect to such  Incentive  Financed  Student  Loan  during  such  Monthly
Collection Period or Collection  Period,  as applicable,  after giving effect to
such Incentive Program.

           "Incentive  Program"  means  any  program  terminable  at will by the
Administrator  pursuant  to which the  Administrator  may  choose to reduce  the
interest rate or offer any other benefit on a Student Loan, and shall  initially
include only the Seller's Choice  Rates(TM) and Choice  Repay(TM)  Programs,  as
such  programs  may be modified  from time to time with  respect to any Financed
Student Loans with the prior written consent of the Subordinate Note Insurer, or
such other programs to which the Subordinate Note Insurer has provided its prior
written consent.

           "Indemnification   Agreement"  means  that  certain   Indemnification
Agreement, dated as of May 20, 1998, among the Subordinate Note Insurer, SMS and
Credit  Suisse  First  Boston  Corporation,  as  Representative  of the  several
Underwriters.

           "Indenture" means the Indenture dated as of May 1, 1998,  between the
Issuer and the Indenture Trustee.

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

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

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

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

           "Initial  Financed  Student Loans" means those Financed Student Loans
conveyed to the Issuer on the Closing Date and listed on the Schedule of Student
Loans on such date.

           "Initial Guarantor" means United Student Aid Funds,
Inc., a Delaware non-profit corporation, and its successors.

           "Initial Pool Balance" means $579,395,357.38.

           "In-School  Loan" means a Student  Loan during the period,  excluding
periods of in-school Deferral, during which a student Borrower is enrolled at an
Educational  Institution  for at least  the  minimum  course  load  required  to
maintain such student Borrower's  eligibility to borrow under the education loan
programs administered by the Guarantor.

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

           "Insurance  Agreement"  means that certain  Insurance  and  Indemnity
Agreement,  dated as of May 1, 1998, by and among the Subordinate  Note Insurer,
the Seller,  the  Administrator,  the Company,  the Issuer,  the Eligible Lender
Trustee and the Indenture Trustee pursuant to which the Subordinate Note
Insurance Policy is issued.

           "Insured Payment"  has the meaning specified in the
Subordinate Note Insurance Policy.

           "Insurer Default" means the occurrence,  and continuance for a period
of 60 days,  of a failure  by the  Subordinate  Note  Insurer to make an Insured
Payment.

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

           "Investment  Earnings"  means,  with  respect to any Monthly  Payment
Date, the investment earnings (net of losses and investment expenses) on amounts
on deposit in the Trust Accounts to be deposited into the Collection  Account on
or prior to such Monthly Payment Date or Quarterly  Payment Date, as applicable,
pursuant to Section 2(c)(v) of the Administration Agreement.

           "Issuer" means SMS Student Loan Trust 1998-A until a
successor replaces it and, thereafter,  means the successor and, for purposes of
any  provision  contained in the  Indenture  and required by the TIA, each other
obligor on the Notes.

           "Issuer Order" and "Issuer  Request" means a written order or request
signed  in the name of the  Issuer  by any one of its  Authorized  Officers  and
delivered to the Indenture Trustee and the Subordinate Note Insurer.

           "LIBOR  Determination  Date"  means,  with  respect to any  Quarterly
Interest  Period,  the  day  that  is  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). For purposes of this  definition,  a business day is
any day in which  banks in the City of London  and The City of New York are open
for the transaction of international business.

           "LIBOR Reset Period" means the three-month  period  commencing on the
twenty-eighth  day  (or,  if any  such day 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.

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

           "Liquidated  Student Loan" means any defaulted  Financed Student Loan
liquidated by the Servicer or which the Servicer has, after using all reasonable
efforts to realize upon the such Student Loan, determined to charge off.

           "Liquidation  Proceeds" means, with respect to any Liquidated Student
Loan, all proceeds of the liquidation  thereof collected in respect thereof from
whatever  source,  other  than  Recoveries,  net  of the  sum of any  reasonable
out-of-pocket  expenses  incurred  by  the  Servicer  in  connection  with  such
liquidation  and any amounts  required by law to be remitted to the  Borrower on
such Liquidated Student Loan.

           "Loan  Purchase  Amount" means with respect to a New Loan or a Serial
Loan to be purchased  from the Seller by the Issuer,  an amount equal to the sum
of (i) the Purchase  Collateral  Balance and (ii) the Purchase  Premium  Amount;
provided,  however, that after the Revolving Period, the Purchase Premium Amount
payable
in  respect  of the  purchase  of a  Serial  Loan  will be  payable  on the next
succeeding  Quarterly Payment Date from Reserve Account Excess, if any, for such
Quarterly  Payment Date; and provided,  further,  that if the Parity Date occurs
before the end of the Revolving Period, then, from the Parity Date to the end of
the Revolving  Period,  the Purchase  Premium  Amount  payable in respect of the
purchase of a Serial  Loan or a New Loan will be payable on the next  succeeding
Quarterly  Payment Date from Reserve Account Excess,  if any, for such Quarterly
Payment Date that is available after all distributions from such excess having a
higher  priority than payment of such Purchase  Premium  Amounts have been made;
provided,  however,  that the Loan Purchase Amount for any Exchanged Serial Loan
shall not include any Purchase Premium Amount.

           "Loan Sale  Agreement"  means the Loan Sale Agreement dated as of May
1, 1998, among the Issuer, NBD, the Seller, and the Eligible Lender Trustee.

           "Loan Services" means USA Group Loan Services, Inc., a
Delaware non-profit corporation.

           "Minimum  Purchase Price" means, as to any Quarterly Payment Date, an
amount  equal  to the  greater  of (i) the  aggregate  Purchase  Amounts  of the
Financed  Student  Loans  as of the  end of the  Collection  Period  immediately
preceding  such  Quarterly  Payment  Date  and  (ii) an  amount  that  would  be
sufficient  to (A) reduce  the  outstanding  principal  amount of the Notes then
outstanding on such Quarterly  Payment Date to zero, (B) pay to the  Noteholders
the Noteholders'  Interest Distribution Amount payable on such Quarterly Payment
Date,  (C)  pay  to  the  Subordinate  Note  Insurer  all  amounts  owed  to the
Subordinate Note Insurer under any of the Basic  Documents,  (D) pay to the Swap
Counterparty  all amounts owed by the Trust to the Swap  Counterparty  under the
Swap Agreement,  and (E) pay to the Servicer and the  Administrator  all amounts
owed to such entities under any of the Basic Documents.

           "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 (including any Guarantee  Payments
received with respect to the Financed Student Loans);  (ii) any 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  Liquidation  Proceeds  from any Financed  Student Loans which
became  Liquidated  Student  Loans  during  such  Monthly  Collection  Period in
accordance with the Servicer's customary servicing procedures,
and all Recoveries in respect of Liquidated Student Loans which were written off
in prior Monthly  Collection  Periods,  in each case which have been received by
the  Servicer and remitted to the  Indenture  Trustee;  (iv) that portion of the
amounts  released  from the  Collateral  Reinvestment  Account  with  respect to
Additional  Fundings  relating to those interest  costs on the Financed  Student
Loans  which  are or  will  be  capitalized  and any  amounts  transferred  on a
Determination  Date from the Collateral  Reinvestment  Account to the Collection
Account pursuant to Section 2(f)(i)(E) of the Administration  Agreement; (v) the
aggregate  Purchase Amounts received by the Indenture Trustee for those 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 an
Monthly  Payment Date  immediately  succeeding  a Quarterly  Payment  Date,  the
Monthly Available Funds remaining from the Monthly Collection Period relating to
the preceding  Monthly  Payment Date after giving effect to the  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 from the Reserve Account,  to pay any of the items
specified in Section 2(d)(iv) of the Administration  Agreement, 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  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  Loan the Purchase  Amount of which has been
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 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   pursuant   to   Section   2(d)(i)  of  the
Administration  Agreement  and,  after  the  end of the  Revolving  Period,  any
expenditure  of the Net Principal  Cash Flow Amount used to fund the addition of
any  Add-on  Consolidation  Loans,  to  purchase  Serial  Loans  or to fund  the
acquisition of Exchanged Serial Loans during such Monthly Collection Period.

           "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.

           "Monthly Payment Date" means the twenty-eighth day of each month (or,
if any such date is not a Business  Day, on the next  succeeding  Business  Day)
commencing June 29, 1998.

           "Monthly Rebate Fee" means,  for each calendar month and with respect
to each  Consolidation Loan that is originated by the Eligible Lender Trustee on
behalf of the Issuer,  the fee payable to the Department equal to the product of
(x)  one-twelfth,  (y) 1.05% and (z) the outstanding  principal  balance of such
Consolidation  Loan  (including  any  increases  in the  principal  balance of a
Consolidation  Loan due to the  addition of the  principal  balance of a related
Add-on  Consolidation  Loan) plus accrued interest on such Consolidation Loan as
of the last day of such month.

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

           "NBD" means NBD Bank,  N.A., or any successor  thereto and shall also
be deemed to include any  eligible  lender under the Higher  Education  Act that
agrees to be bound by the  provisions  of the Loan Sale  Agreement  pursuant  to
Section 4.02 thereof.

           "Net Principal Cash Flow Amount" means, as of any date, the Principal
Cash Flow Amount  (calculated for the Collection  Period ending in the preceding
calendar  month or, if no  Collection  Period  ended in the  preceding  calendar
month,   calculated  for  each  preceding  calendar  month  during  the  current
Collection Period) minus,  after the Revolving Period, the Capitalized  Interest
Amount for such Collection Period or for each such preceding  calendar month, as
the case may be.

           "Net Trust Swap Payment" means, with respect to any Quarterly Payment
Date,  the  difference,  if negative,  between the  regularly  scheduled  amount
(without  regard to any carryover  amounts or Termination  Payments) owed by the
Swap  Counterparty  to the Trust on a Quarterly  Payment Date and the  regularly
scheduled  amount  (without  regard  to any  carryover  amounts  or  Termination
Payments) owed by the Trust to the Swap  Counterparty on such Quarterly  Payment
Date pursuant to Section 2 of the Swap Agreement.

           "Net Trust Swap Payment  Carryover  Shortfall" means, with respect to
any Quarterly  Payment Date with respect to which amounts are still owing to the
Swap Counterparty in respect of the Swap Agreement,  the excess of (i) the Trust
Swap Payment Amount on the preceding Quarterly Payment Date over (ii) the amount
actually  received by the Swap  Counterparty  out of the Available  Funds or the
Reserve Account 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.

           "Net Trust Swap Receipt" means, with respect to any Quarterly Payment
Date,  the  difference,  if positive,  between the  regularly  scheduled  amount
(without  regard to any carryover  amounts or Termination  Payments) owed by the
Swap  Counterparty  to the Trust on a Quarterly  Payment Date and the  regularly
scheduled  amount  (without  regard  to any  carryover  amounts  or  Termination
Payments) owed by the Trust to the Swap  Counterparty on such Quarterly  Payment
Date pursuant to Section 2 of the Swap Agreement.

           "Net Trust Swap Receipt  Carryover  Shortfall" means, with respect to
any Quarterly  Payment Date with respect to which amounts are still owing to the
Trust in respect of the Swap Agreement, 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.

           "New  Loan"  means a  Financed  Student  Loan which (i) is made by an
eligible  lender  under the  Higher  Education  Act to a  Borrower  who is not a
Borrower  under any Initial  Financed  Student  Loan,  (ii) is made under a loan
program  which  existed as of the Closing  Date,  and (iii) is  guaranteed  by a
Guarantor.

           "91-Day Treasury Bills" means direct obligations of the United States
with a maturity of 13 weeks.

           "Note LIBOR Rate" means the Class A-1 Note LIBOR Rate,  the Class A-2
Note LIBOR Rate or the Subordinate Note LIBOR Rate, as applicable.

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

           "Note Rate"  means any one of the Class A-1 Note Rate,  the Class A-2
Note Rate or the Subordinate Note Rate, as the case may be.

           "Note  Register" and "Note  Registrar"  have the respective  meanings
specified in Section 2.04 of the Indenture.

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

           "Noteholders'  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.

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

           "Officers'  Certificate"  means  (i) in the  case  of the  Issuer,  a
certificate  signed by any two  Authorized  Officers  of the  Issuer,  under the
circumstances  described  in,  and  otherwise  complying  with,  the  applicable
requirements  of Section 11.01 of the Indenture,  and delivered to the Indenture
Trustee and the Subordinate Note Insurer and (ii) in the case of the Seller, the
Servicer  or the  Administrator,  a  certificate  signed  by any two  Authorized
Officers of the Seller, the Servicer or the Administrator, as appropriate.

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

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

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

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

           (iii)Notes  in exchange for or in lieu of other Notes which have been
      authenticated  and  delivered  pursuant  to  the  Indenture  unless  proof
      satisfactory to the Indenture Trustee is presented that any such Notes are
      held by a bona fide purchaser;

provided,  however, that in determining whether the Noteholders of the requisite
Outstanding amount of the Notes have given any request,  demand,  authorization,
direction,  notice,  consent  or  waiver  hereunder  or under  any  other  Basic
Document,  Notes  owned by the Issuer,  any other  obligor  upon the Notes,  the
Seller or any Affiliate of any of the foregoing Persons shall be disregarded and
deemed not to be Outstanding,  except that, in determining whether the Indenture
Trustee  shall  be  protected  in  relying  upon  any  such   request,   demand,
authorization,   direction,  notice,  consent  or  waiver,  only  Notes  that  a
Responsible  Officer of the Indenture  Trustee  either  actually  knows to be so
owned or has received  written notice thereof shall be so disregarded.  Notes so
owned that have been pledged in good faith may be regarded as Outstanding if the
pledgee  establishes to the satisfaction of the Indenture  Trustee the pledgee's
right so to act with  respect  to such  Notes  and that the  pledgee  is not the
Issuer,  any other obligor upon the Notes, the Seller or any Affiliate of any of
the foregoing Persons.

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

           "Parity  Date" means 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.

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

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

           "Physical Property" has the meaning assigned to such
term as the definition of "Delivery" above.

           "PLUS  Loan"  means a Student  Loan  designated  as such that is made
under the Parent Loans to Undergraduate  Students Program pursuant to the Higher
Education Act.

           "Pool Balance"  means, as of the close of business on the last day of
any Collection Period, the aggregate  principal balances of the Financed Student
Loans as of such day (including  accrued  interest  thereon for the  immediately
preceding Collection Period to the extent such interest will be capitalized upon
commencement of repayment,  excluding any Purchased Student Loans and Liquidated
Student Loans).

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

           "Preference Amount" has the meaning specified in the
Subordinate Note Insurance Policy.

           "Principal  Cash Flow Amount"  means,  with respect to any  Quarterly
Payment  Date,  the sum of the  following  amounts  with  respect to the related
Collection  Period, or with respect to any other date of determination,  the sum
of the following amounts with respect to the period specified:  (i) that portion
of all
collections  received by the Servicer and remitted to the  Indenture  Trustee on
the Financed Student Loans that is allocable to principal (including the portion
of any  Guarantee  Payments  received  that is  allocable  to  principal  of the
Financed  Student  Loans);  (ii) all  Liquidation  Proceeds  attributable to the
principal amount of Financed Student Loans which became Liquidated Student Loans
during such Collection  Period,  or such other specified  period,  in accordance
with the Servicer's customary servicing procedures and have been received by the
Servicer  during such 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 Purchase 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  which  arose  during the  related  Collection  Period or such other
specified  period;  and (iv) the Principal  Distribution  Adjustment;  provided,
however,  that the Principal  Distribution  Amount will exclude all payments and
proceeds  (including  Liquidation  Proceeds) of any Financed  Student  Loans the
Purchase  Amount  of which  has been  included  in  Available  Funds for a prior
Collection  Period and during the  Revolving  Period will  exclude the amount of
collections  in respect of principal on the Financed  Student  Loans during such
Collection  Period that were  deposited in the Collateral  Reinvestment  Account
during such Collection Period.

           "Principal  Distribution  Adjustment"  means,  with  respect  to  any
Quarterly  Payment  Date,  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  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 occurring after the Revolving Period,
the Net Principal Cash Flow Amount for such Quarterly Payment Date minus the sum
of (i) any funds remitted to the Seller during the preceding  Collection  Period
for the Purchase Collateral Balance of Serial Loans and (ii) any funds which are
applied  during the  preceding  Collection  Period to fund the  addition  of the
principal balance of any Add-on Consolidation Loan to the principal balance of a
related Consolidation Loan.

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

           "Purchase  Amount"  means,  with  respect to a Financed  Student Loan
other than a Serial Loan to be purchased from the Issuer,  the amount  required,
as of the  close of  business  on the last day of a Monthly  Interest  Period or
Quarterly  Interest  Period,  as  applicable,  to prepay in full the  respective
Student Loan under the terms  thereof  including all accrued  borrower  interest
thereon;  provided,  however,  that the Purchase  Amount for a Financed  Student
Loan,  which is being  repurchased  by the Seller as a result of a breach of the
representation  and  warranty  provided  for in the last  sentence  of the first
paragraph of Exhibit C to the Loan Sale  Agreement  will be  calculated  without
regard to any amount which the Seller has advanced with respect to such loan and
which was not reflected by the  principal  balance of such loan as of the Cutoff
Date (or the  applicable  Subsequent  Cutoff Date, as the case may be) after the
loan was sold into the Trust.

           "Purchase  Collateral  Balance" means with respect to a New Loan or a
Serial Loan to be purchased by the Issuer,  an amount  equal,  as of the related
Subsequent  Cut-off  Date,  to the  principal  balance of such loan plus accrued
borrower  interest  thereon if and to the extent that such  interest is not then
payable and will,  pursuant to the terms of such loan, be capitalized  and added
to the principal balance of such loan.

           "Purchase  Premium  Amount"  means  with  respect  to a New Loan or a
Serial Loan (other than an Exchanged Serial Loan) to be purchased by the Issuer,
an  additional  amount not to exceed 2.5% of the  principal  balance owed by the
applicable Borrower thereon.

           "Purchased  Student Loan" means a Financed  Student Loan purchased as
of the  close of  business  on the last day of a  Monthly  Collection  Period or
Collection  Period,  as applicable,  by the Servicer pursuant to Section 3.05 of
the Servicing Agreement or repurchased by the Seller pursuant to Section 3.02 of
the Loan Sale Agreement.

           "Qualified Substitute Student Loan" means a Student
Loan that (i) was originated under the same loan program and is
guaranteed  by a Guarantor and entitles the holder  thereof to receive  interest
based on the same  interest rate index as the related  Deleted  Student Loan for
which it is to be substituted,  and (ii) will not, at any level of such interest
rate index, have an interest rate that is less than that of such Deleted Student
Loan.

           "Quarterly  Payment Date" means the Monthly Payment Date occurring in
each January, April, July and October,  commencing with the Monthly Payment Date
occurring in July 1998.

           "Quarterly  Interest  Period"  means,  with  respect  to a  Quarterly
Payment  Date,  the  period  from  and  including  the  Quarterly  Payment  Date
immediately  preceding such Quarterly  Payment Date (or in the case of the first
Quarterly  Payment Date,  the Closing Date) to but excluding the such  Quarterly
Payment
Date.

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

           "Rating Agency  Condition"  means,  with respect to any action,  that
each Rating Agency shall have been given ten days' prior notice thereof and that
each of the Rating  Agencies shall have notified the Seller,  the Servicer,  the
Subordinate Note Insurer, the Eligible Lender Trustee, the Indenture Trustee and
in writing  that such action will not result in and of itself in a reduction  or
withdrawal  of the then  current  rating of the Class A-1  Notes,  the Class A-2
Notes or the Subordinate  Notes without regard to the Subordinate Note Insurance
Policy.

           "Realized Losses" means the excess of the aggregate principal balance
of any  Liquidated  Student Loan plus accrued but unpaid  interest  thereon over
Liquidation Proceeds to the extent allocable to principal.

           "Record  Date" means,  with respect to a Quarterly  Payment Date or a
Redemption Date, the close of business on the twenty-seventh day of the calendar
month in which such Quarterly Payment Date or Redemption Date occurs (whether or
not such date is a Business Day).

           "Recoveries"  means, with respect to any Liquidated Student Loan, all
monies in respect thereof,  from whatever source, that have been received by the
Servicer and remitted to
the Indenture Trustee during any Monthly Collection Period or Collection Period,
as applicable,  following the Monthly Collection Period or Collection Period, as
applicable,  in which such  Financed  Student Loan became a  Liquidated  Student
Loan.

           "Redemption  Date" means in the case of a payment to the  Noteholders
pursuant to Section 10.01 of the Indenture, the Quarterly Payment Date specified
by  the  Administrator  or  the  Issuer  pursuant  to  Section  10.01(c)  of the
Indenture.

           "Redemption  Price"  means,  in the  case  of a  payment  made to the
Noteholders  pursuant to Section  10.01(c)  of the  Indenture,  the  Outstanding
Amount  of the  Notes  and all  accrued  and  unpaid  interest  thereon  and any
Noteholders'  Interest  Basis  Carryover  (but only to the  extent  provided  in
Sections 2.07(d) and 8.02 of the Indenture).

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

           "Reimbursement Amount" means the sum of (i) any unreimbursed payments
made by the Subordinate Note Insurer under the Subordinate Note Insurance Policy
and (ii) all other amounts owed to the Subordinate  Note Insurer under the Basic
Documents,  in each case  together  with  interest  on such  amounts at the Late
Payment Rate (as such term is defined in the Insurance Agreement).

           "Repayment"  means the  period of time  during  which a  Borrower  is
required to make  installment  payments to repay the aggregate  principal amount
plus accrued  interest of all amounts borrowed by virtue of the Borrower Note(s)
executed by such Borrower.

           "Repayment Loan" means a Student Loan during a period
of Repayment.

           "Reserve Account" means the account  designated as such,  established
and maintained pursuant to Section 2(c) of the Administration  Agreement,  which
shall be an Eligible Account.

           "Reserve Account Excess" has the meaning specified in
Section 2(e)(ii) of the Administration Agreement.

           "Reserve Account Initial Deposit" means $1,512,500.

           "Responsible  Officer" means, with respect to the Indenture  Trustee,
any  officer  within  the  Corporate  Trust  Office  of the  Indenture  Trustee,
including any vice  president,  assistant vice president,  assistant  treasurer,
assistant secretary, or any
other officer of the Indenture Trustee customarily  performing functions similar
to  those  performed  by any of  the  above  designated  officers,  with  direct
responsibility  for the  administration  of the  Indenture  and the other  Basic
Documents  on behalf  of the  Indenture  Trustee  and also,  with  respect  to a
particular  matter, any other officer to whom such matter is referred because of
such officer's knowledge of and familiarity with the particular subject.

           "Revolving  Period"  means the period from the Closing Date until the
first to occur  of (i) an Early  Amortization  Event or (ii) the last day of the
Collection Period preceding the July 2000 Quarterly Payment Date.

           "Schedule of Student Loans" means the listing of the Financed Student
Loans set forth in Schedule A to the Loan Sale  Agreement  and to the  Indenture
(which  Schedule  may be in the form of  microfiche)  as the same may be amended
from time to time.

           "Secretary" means the Secretary of the Department, or any predecessor
or successor to the functions thereof under the Higher Education Act.

           "Securities Act" means the federal Securities Act of
1933, as amended.

           "Seller" means SMS, in its capacity as seller of the
Financed Student Loans.

           "Senior Noteholder" means the Noteholder of a Senior
Note.

           "Senior Notes" means, collectively, the Class A-1 Notes and the Class
A-2 Notes.

           "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.

           "Senior Noteholders' Interest Basis Carryover" means, with respect to
each Quarterly Payment Date, the Class A-1 Noteholders' Interest Basis Carryover
and the Class A-2  Noteholders'  Interest  Basis  Carryover  for such  Quarterly
Payment Date.

           "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, each for such Quarterly Payment
Date;  provided,  however,  that the Senior Noteholders'  Interest  Distribution
Amount will not include any Senior Noteholders' Interest Basis Carryover.

           "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.

           "Senior  Noteholders'  Principal  Distribution  Amount"  means,  with
respect to any Quarterly Payment Date (if the Revolving Period has terminated on
or  prior to the end of the  related  Collection  Period  with  respect  to such
Quarterly  Payment 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
outstanding aggregate principal balance of the Senior Notes. In addition, (i) on
the Class A-1 Note Final Maturity Date, the principal required to be distributed
to Class A-1  Noteholders  will  include  the  amount  required  to  reduce  the
outstanding  principal  balance  of the  Class A-1 Notes to zero and (ii) on the
Class A-2 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 principal balance of the Class A-2 Notes to zero.

           "Serial  Loan" means a Financed  Student Loan which (i) is made by an
eligible  lender  under the Higher  Education  Act to a  Borrower  who is also a
Borrower under at least one  outstanding  Initial  Financed  Student Loan and is
acquired by the Seller, (ii) is made under the same federal loan program as such
Initial  Financed  Student Loan and (iii) has the same Guarantor as such Initial
Financed Student Loan.

           "Servicer"  means Loan  Services,  in its capacity as servicer of the
Financed Student Loans or any permitted Successor Servicer.

           "Servicer Default" means an event specified in Section
6.01 of the Servicing Agreement.

           "Servicer Liability Limit" has the meaning specified in
Section 3.05(a) of the Servicing Agreement.

           "Servicer Liability Period" has the meaning specified
in Section 3.05(a) of the Servicing Agreement.
           "Servicing  Agreement" means the Servicing  Agreement dated as of May
1, 1998,  among the Issuer,  the  Servicer,  the Seller and the Eligible  Lender
Trustee.

           "Servicing Fee" has the meaning specified in Section
3.06 of the Servicing Agreement.

           "Servicing Fee Shortfall" has the meaning specified in
Section 3.06 of the Servicing Agreement.

           "SLS Loan" means a Student Loan designated as such that is made under
the  Supplemental  Loans for Students  Program  pursuant to the Higher Education
Act.

           "SMS" means USA Group Secondary Market Services, Inc.,
a Delaware corporation.

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

           "Specified  Reserve  Account  Balance"  with respect to any Quarterly
Payment  Date means the  greater of: (a) 0.25% of the  principal  balance of the
Notes after taking into account the effect of  distributions  on such  Quarterly
Payment Date and (b)  $756,250;  provided,  however,  that in no event shall the
Specified  Reserve Account  Balance exceed the sum of the outstanding  principal
balance of the Notes.

           "Stafford Loan" means a Student Loan designated as such
that is made under the Robert T. Stafford Student Loan Program in
accordance with the Higher Education Act.

           "Standard  & Poor's"  means  Standard  & Poor's  Ratings  Service,  a
division of the McGraw-Hill Companies, Inc.

           "State"  means  any one of the 50  States  of the  United  States  of
America,  the  trust  territories  of the  United  States,  or the  District  of
Columbia.

           "Student Loan" means an agreement to repay a disbursement of money to
or on behalf of an eligible student, evidenced by a Borrower Note and guaranteed
in accordance with the policies and procedures of the Guarantor.

           "Student  Loan Files"  means the  documents  relating to the Financed
Student Loans specified in Section 2.01 of the Servicing Agreement.
           "Student Loan Rate Accrual Period" means, with respect
to any Quarterly Interest Date, the Collection Period preceding
such Quarterly Collateral Date.

           "Subordinate Note" means a Subordinate Floating Rate
Asset-Backed Note issued pursuant to the Indenture, substantially
in the form of Exhibit A-3 thereto.

           "Subordinate Note Final Maturity Date" means the
October 2033 Quarterly Payment Date.

           "Subordinate  Note Insurance Policy" means that certain note guaranty
insurance  policy dated the Closing Date (policy number 26557) and issued by the
Subordinate Note Insurer.

           "Subordinate  Note Insurance  Policy Premium" means,  with respect to
any Quarterly Payment Date, the premium on the Subordinate Note Insurance Policy
payable to the  Subordinate  Note  Insurer  on such  Quarterly  Payment  Date as
provided in the
Insurance Agreement.

           "Subordinate  Note Insurer"  means MBIA  Insurance  Corporation,  its
successors and any permitted assigns.

           "Subordinate  Note LIBOR Rate" means,  with respect to any  Quarterly
Interest  Period,  Three-Month  LIBOR for the related  LIBOR  Reset  Period plus
0.27%.

           "Subordinate  Note  Pool  Factor"  as of the close of  business  on a
Quarterly  Payment  Date  means  a  seven-digit  decimal  figure  equal  to  the
outstanding  principal  balance of the Subordinate Notes divided by the original
outstanding  principal  balance of the Subordinate  Notes.  The Subordinate Note
Pool  Factor  will  be  1.0000000  as  of  the  Closing  Date;  thereafter,  the
Subordinate  Note  Pool  Factor  will  decline  to  reflect  reductions  in  the
outstanding principal balance of the Subordinate Notes.

           "Subordinate  Note Rate" means, with respect to any Quarterly Payment
Date and the related  Quarterly  Interest  Period,  the interest  rate per annum
(computed on the basis of the actual number of days in such  Quarterly  Interest
Period over a year of 360 days) equal to the lesser of (i) the Subordinate  Note
LIBOR Rate for such Quarterly Interest Period and (ii) the Adjusted Student Loan
Rate   for  such   Quarterly   Interest   Period;   provided,   however,   that,
notwithstanding the foregoing, the Subordinate Note Rate for the first Quarterly
Interest  Period  shall be equal to the  Subordinate  Note  LIBOR  Rate for such
Quarterly Interest Period.

           "Subordinate Noteholder" means the Noteholder of a
Subordinate Note.

           "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.

           "Subordinate  Noteholders'  Interest  Basis  Carryover"  means,  with
respect to each  Quarterly  Payment Date  commencing in October 1998, the amount
equal to the excess,  if any,  of (a) the amount of interest on the  Subordinate
Notes that would have  accrued  in  respect of the  related  Quarterly  Interest
Period had interest been  calculated  based on the  Subordinate  Note LIBOR Rate
over (b) the amount of interest on the  Subordinate  Notes  actually  accrued in
respect of such  Quarterly  Interest  Period based on the Adjusted  Student Loan
Rate for such Quarterly Interest Period, together with the unpaid portion of any
such excess from prior Quarterly Payment Dates (and interest accrued thereon, to
the extent  permitted by law,  calculated  based on the  Subordinate  Note LIBOR
Rate); provided, however, that, on the Subordinate Note Final Maturity Date, the
Subordinate Noteholders' Interest Basis Carryover will be equal to the lesser of
(i)  the  Subordinate   Noteholders'  Interest  Basis  Carryover  on  such  date
determined as described above and (ii) the amount of funds, if any, required and
available to be distributed to Subordinate  Noteholders on such date pursuant to
Sections  2(e)(ii)(b)(iii) of the Administration  Agreement and Section 8.02 the
Indenture.

           "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 then  current
Subordinate Note Rate from such preceding  Quarterly Payment Date to the current
Quarterly Payment Date.

           "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 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.

           "Subordinate  Noteholders'  Principal Carryover Short fall" 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.

           "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  balance of the
Senior Notes is paid in full, any remaining  Principal  Distribution  Amount not
otherwise  distributed to the 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.

           "Subsequent  Cutoff  Date" means the date as of which any New Loan or
Serial  Loan is  transferred  to the Issuer and the date on and after  which all
distributions on such loan are property of the Issuer or the date of the related
Assignment in the case of any Qualified Substitute Student Loan.

           "Substitution Adjustment Amount" has the meaning specified in Section
3.02 of the Loan Sale Agreement.

           "Successor Servicer" has the meaning specified in
Section 3.07(e) of the Indenture.

           "Swap Agreement" means the Interest Rate Swap Agreement,  dated as of
May 26, 1998,  entered into by the Trust with the Swap  Counterparty  documented
according to a 1992 ISDA
Master Agreement (Multicurrency-Cross Border) and any replacement Swap Agreement
acceptable to the Indenture Trustee and the Subordinate Note Insurer.

           "Swap Counterparty" means General Re Products Financial  Corporation,
an indirect,  wholly-owned subsidiary of General Re Corporation which guarantees
the obligations of the Swap Counterparty,  and any replacement swap counterparty
appointed in accordance with the terms of the Swap Agreement.

           "Tax Characterization Amendment" has the meaning
specified in Section 5.04 of the Trust Agreement.

           "T-Bill  Rate"  means,  on any day,  the  weighted  average per annum
discount  rate  (expressed  on a bond  equivalent  basis and  applied on a daily
basis) for 91-day  Treasury  Bills sold at the most recent 91-day  Treasury Bill
auction prior to such date as reported by the U.S. Treasury  Department.  In the
event that the  results of the  auctions  of 91-day  Treasury  Bills cease to be
published  or reported as provided  above,  or that no such auction is held in a
particular  week,  then the "T-Bill Rate" in effect as a result of the last such
publication  or report shall  remain in effect  until such time,  if any, as the
results of auctions of 91- day Treasury  shall again be so published or reported
or such auction is held, as the case may be. The T-Bill Rate shall be subject to
a Lock-In Period of six Business Days.

           "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 any
service for the purpose of displaying comparable rates or prices).

           "Termination Event" has the meaning specified in the
Swap Agreement.

           "Termination Payment" has the meaning specified in the
Swap Agreement.

           "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 of such Reference
Banks to provide a quotation of its rate.  If at least two such  quotations
are  provided,  the  rate  for  that  day  will  be the  arithmetic  mean of the
quotations.  If fewer than two  quotations  are provided,  the rate for that day
will be the  arithmetic  mean of the rates  quoted by major banks in 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 the Three-Month LIBOR in effect for the
previous LIBOR Reset Period.

           "Transfer"  means any  direct or  indirect  transfer,  sale,  pledge,
hypothecation  or other form of assignment  of any ownership  interest in a Note
or, with respect Section 3.01 of the Trust Agreement, in the Trust.

           "Transfer Agreement" has the meaning provided in
Section 2.03 of the Loan Sale Agreement.

           "Transfer Date" means the day fixed for the transfer of any New Loans
or Serial  Loans by the Seller to the Issuer;  provided  that no  Transfer  Date
shall  occur  during the period  from a  Determination  Date to the close of the
related Monthly Payment Date.

           "Treasury  Regulations"  means  regulations,  including  proposed  or
temporary regulations, promulgated under the Code. References in any document or
instrument  to specific  provisions of proposed or temporary  regulations  shall
include  analogous  provisions of final Treasury  Regulations or other successor
Treasury Regulations.

           "Trust" means the Issuer, established pursuant to the
Trust Agreement.

           "Trust Account  Property" means the Trust  Accounts,  all amounts and
investments  held from time to time in any Trust Account (whether in the form of
deposit  accounts,  Physical  Property,  book-entry  securities,  uncertificated
securities or otherwise),  including the Reserve Account Initial Deposit and all
proceeds of the foregoing.

           "Trust Accounts" has the meaning specified in Section
2(c) of the Administration Agreement.

           "Trust  Agreement" means the Trust Agreement dated as of May 1, 1998,
among the Depositor, the Company and the Eligible Lender Trustee.

           "Trust  Estate" means all right,  title and interest of the Trust (or
the Eligible  Lender  Trustee on behalf of the Trust) in and to the property and
rights  assigned to the Trust  pursuant to Article II of the Loan Sale Agreement
all  funds on  deposit  from time to time in the  Trust  Accounts  and all other
property of the Trust from time to time,  including  any rights of the  Eligible
Lender Trustee and the Trust pursuant to the Loan Sale Agreement.  the Servicing
Agreement and the Administration Agreement.

           "Trust  Indenture Act" or "TIA" means the Trust Indenture Act of 1939
as in force on the date hereof, unless otherwise specifically provided.

           "Trust Swap Payment  Amount"  means,  with  respect to any  Quarterly
Payment Date, the sum of (i) if the Swap  Agreement 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; provided,  however,
that Termination  Payments (other than in respect of clauses (i) and (ii) above)
shall not be deemed to be part of the Trust Swap Payment Amount.

           "Trust Swap Receipt  Amount"  means,  with  respect to any  Quarterly
Payment Date, the sum of (i) if the Swap  Agreement 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.

           "UCC"  means,  unless the  context  otherwise  requires,  the Uniform
Commercial Code, as in effect in the relevant jurisdiction, as amended from time
to time.

           "United  States  Person"  means a citizen or  resident  of the United
States,  a corporation,  partnership or other entity created or organized in, or
under the laws of, the United States or any political subdivision thereof, or an
estate whose income is subject to United States federal income tax regardless of
its source,  or a trust if a court within the United  States is able to exercise
primary  supervision over the administration of the trust and one or more United
States  fiduciaries  have the authority to control all substantial  decisions of
the trust.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission