USA GROUP SECONDARY MARKET SERVICES INC
S-3/A, 1999-02-11
ASSET-BACKED SECURITIES
Previous: PROJECT SOFTWARE & DEVELOPMENT INC, SC 13G/A, 1999-02-11
Next: TELEBANC FINANCIAL CORP, S-3, 1999-02-11




   
    As filed with the Securities and Exchange Commission on February 11, 1999

                                                      Registration No. 333-63081
    

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

                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                -----------------
   
                               Amendment No. 1 to
    
                                    FORM S-3
                             REGISTRATION STATEMENT
                        UNDER THE SECURITIES ACT OF 1933

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

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

           Delaware                                      35-1872185
(State or other jurisdiction of                       (I.R.S. Employer
incorporation or organization)                       Identification No.)

                            30 South Meridian Street
                        Indianapolis, Indiana 46204-3503
                                 (317) 951-5640
               (Address, including zip code, and telephone number,
        including area code, of registrant's principal executive offices)

                             EDWARD R. SCHMIDT, ESQ.
                                 General Counsel
                    USA Group Secondary Market Services, Inc.
                            30 South Meridian Street
                        Indianapolis, Indiana 46204-3503
                                 (317) 951-5123
            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)

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

                                   Copies to:

   
    TIMOTHY M. HARDEN, ESQ.                      REED D. AUERBACH, ESQ.
    Krieg DeVault Alexander                   Stroock & Stroock & Lavan LLP
        & Capehart LLP                               180 Maiden Lane+
      One Indiana Square                        New York, New York 10038
  Indianapolis, Indiana 46204
    

     Approximate date of commencement of proposed sale to the public:  From time
to time after this  Registration  Statement  becomes  effective as determined by
market conditions.

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

      If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box. |_|

      If any of the securities being registered on this Form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities Act
of 1933, other than securities offered only in connection with dividend or
interest reinvestment plans, check the following box. |X|

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

      If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
Registration Statement Number of the earlier effective Registration Statement
for the same offering. |_|

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

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
=============================================================================================================
                                                           Proposed          Proposed
                                           Amount           Maximum           Maximum
         Title of Each Class of            to be        Offering Price       Aggregate          Amount of
      Securities to be Registered        Registered       Per Unit(1)    Offering Price(1)   Registration Fee
- -------------------------------------------------------------------------------------------------------------
<S>                                    <C>                  <C>           <C>                    <C>     
   
Asset-Backed Notes..................   $1,398,668,000       100.00%       $1,398,668,000         $388,847
- -------------------------------------------------------------------------------------------------------------
Asset-Backed Certificates...........     $1,000,000         100.00%         $1,000,000             $295
- -------------------------------------------------------------------------------------------------------------
Total...............................   $1,399,668,000       100.00%       $1,399,668,000       $389,142(2)
    
=============================================================================================================
</TABLE>
   
(1) Estimated solely for the purpose of calculating the registration  fee. 
(2) A fee of $590 has previously been paid.
    

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

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

   
      Pursuant to Rule 429 under the Securities Act of 1933, the Prospectus
included in this Registration Statement is a combined prospectus and relates to
registration statement no. 333-23243 as previously filed by the Registrant on
Form S-3 with $508,652,000 securities registered. This Registration Statement,
which is a new registration statement, also constitutes Post-Effective Amendment
No. 1 to registration statement no. 333-23243, and such Post-Effective Amendment
shall hereafter become effective concurrently with the effectiveness of this
Registration Statement and in accordance with Section 8(c) of the Securities Act
of 1933.
    

<PAGE>
   
           PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED FEBRUARY __, 1999

                          SMS Student Loan Trust 1999-A
                                     Issuer
    

                    USA Group Secondary Market Services, Inc.
                                     Seller

   
                $________ Floating Rate Asset-Backed Senior Notes

      The senior notes will be issued by a trust. The sources for payment of the
senior notes are a pool of education loans to students and parents of students,
substantially all of which are guaranteed by United Student Aid Funds, Inc.,
held by the trust, cash held by the trust and an interest rate swap.

      The Trust will issue the following classes of senior notes--

<TABLE>
<CAPTION>
                      Original           
                      Principal           Interest Rate         Final Maturity      Price to       Underwriting    Proceeds to the
                       Amount              (per annum)               Date           Public(1)      Discount(2)        Seller(1)   
                       ------              -----------               ----           ---------      -----------        ---------   
<S>                <C>               <C>                         <C>                <C>               <C>            <C>        
Per Class A-1      $____________     Three-Month LIBOR plus       ___________        ________%         _____%         __________%
Note                                 0.__% annually, subject
                                     to an interest rate cap

Per Class A-2      $____________     Three-Month LIBOR plus       ___________        ________%         _____%         __________%
Note                                 0.__% annually, subject
                                     to an interest rate cap
</TABLE>

(1)   Plus accrued interest, if any, from the date of initial issuance. Total
      price to public (excluding such interest) : $__________.
  
(2)   Total underwriting discount : $_____________.

The underwriters will purchase the senior notes from the trust and will offer
the senior notes to you at the prices set forth above. The aggregate proceeds to
the trust, before deducting expenses payable by or on behalf of the trust
estimated at $_______, will be $___________.

Interest and principal on the senior notes are scheduled to be paid quarterly on
the 28th day of each January, April, July and October. The first scheduled
payment date is April 28, 1999.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of these securities or determined if this
prospectus supplement or the prospectus to which it relates is truthful or
complete. Any representation to the contrary is a criminal offense.

Consider carefully the Risk Factors beginning on page S-__ of this Prospectus
Supplement and page __ of the Prospectus. The senior notes are asset backed
securities issued by a trust. The senior notes are not interests in or
obligations of USA Group Secondary Market Services, Inc. or any of its
affiliates. This Prospectus Supplement may be used to offer and sell the senior
notes only if accompanied by the Prospectus.

Delivery of the senior notes, in book-entry form only, will be made through The
Depository Trust Company, Cedelbank, societe anonyme and the Euroclear System on
or about February __, 1999, against payment in immediately available funds.

CREDIT SUISSE FIRST BOSTON
                               ___________________
                                                          ______________________

                  Prospectus Supplement dated February __, 1999
    
<PAGE>

   
You should rely on information contained in this document or to which we have
referred you. We have not authorized anyone to provide you with information that
is different. This document may only be used where it is legal to sell these
securities. The information in this document may only be accurate on the date of
this document.

We provide information to you about the senior notes in two separate documents
that progressively provide more detail: (1) the accompanying prospectus, which
provides general information, some of which may not apply to your senior notes
and (2) this prospectus supplement, which describes the specific terms of your
senior notes.

If there is a conflict between this prospectus supplement and the accompanying
prospectus, you should rely on the information in this prospectus supplement.

This prospectus supplement and the accompanying prospectus include
cross-references to captions in these materials where you can find further
related discussions. The following table of contents provides the pages on which
these captions are located.

[We have filed preliminary information regarding the trust's assets and the
senior notes with the SEC. The information contained in this document supersedes
all of that preliminary information, which was prepared by the underwriters for
prospective investors.]

Until May __, 1999 all dealers that effect transactions in the senior notes,
whether or not participating in this offering, may be required to deliver a
prospectus and prospectus supplement. This requirement is in addition to the
dealer's obligation to deliver a prospectus and prospectus supplement when
acting as underwriters with respect to their unsold allotments or subscriptions.

We are not offering the senior notes in any state where the offer is not
permitted. We do not claim the accuracy of the information in this prospectus
supplement and the accompanying prospectus as of any date other than the dates
stated on their respective covers.

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

                                   ----------

                                TABLE OF CONTENTS

                              Prospectus Supplement

      Summary of Terms........................................  S-    
      Risk Factors............................................  S-    
      Formation of the Trust..................................  S-    
      The Financed Student Loan Pool..........................  S-    
      Description of the Notes................................  S-    
      Description of the Transfer and Servicing Agreements....  S-    
      Federal Family Education Loan Program...................  S-    
      Certain Federal Income Tax and State Tax Consequences...  S-    
      ERISA Considerations....................................  S-    
      Underwriting............................................  S-    
      Legal Matters...........................................  S-    
      Reports to Securityholders..............................  S-    
      Forward Looking Statements..............................  S-    
      Annex I.................................................  S-    
      Index of Principal Terms................................  S-    
      Exhibit A...............................................  S-    
                                                                      
                                   Prospectus

      Available Information...................................    
      Incorporation of Certain Documents by Reference.........    
      Summary of Terms........................................    
      Risk Factors............................................    
      Formation of the Trusts.................................    
      Use of Proceeds.........................................    
      USA Group, SMS, the Seller and the Servicer.............  XX  
      The Student Loan Pools..................................    
      Federal Family Education Loan Program...................    
      Weighted Average Life of the Securities.................    
      Pool Factors and Trading Information....................    
      Description of the Notes................................    
      Description of the Certificates.........................    
      Certain Information Regarding the Securities............    
      Description of the Transfer and Servicing Agreements....    
      Certain Legal Aspects of the Student Loans..............    
      Certain Federal Income Tax Consequences.................    
      State Tax Consequences..................................    
      ERISA Considerations....................................    
      Plan of Distribution....................................    
      Legal Matters...........................................    
      Index of Principal Terms................................    
    


                                      S-2
<PAGE>

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

                                SUMMARY OF TERMS

       

   
o     This summary highlights selected information from this prospectus
      supplement and does not contain all of the information that you need to
      consider in making your investment decision. To understand all of the
      terms of the offering of the senior notes, you should carefully read this
      entire prospectus supplement and the accompanying prospectus.

o     This summary provides an overview of certain information to aid your
      understanding and is qualified by the full description of this other
      information in this prospectus supplement and the accompanying prospectus.

o     You can find a listing of the pages where capitalized terms used in this
      prospectus supplement are defined under the caption "Index of Principal
      Terms" beginning on page S-__ in this prospectus supplement.

PRINCIPAL PARTIES

      The Trust

      o SMS Student Loan Trust 1999-A

      The Seller and Administrator

      o USA Group Secondary Market Services, Inc.

      The Servicer

      o USA Group Loan Services, Inc.

      The Eligible Lender Trustee

      o The First National Bank of Chicago

      The Indenture Trustee

      o Bankers Trust Company

      The Swap Counterparty

      o General Re Financial Products Corporation

Dates

Quarterly Payment Dates

Payments on the senior notes will be made to you on the 28th day of each
January, April, July and October. If the 28th is not a business day, payments
will be made to you on the next business day. The first quarterly payment date
is April 28th, 1999.

Cutoff Date

February 1, 1999. The trust will receive payments made on the related student
loans on and after this date.

Closing Date

On or about February _, 1999.

DESCRIPTION OF THE SECURITIES

General

The Trust is offering the following student loan floating rate asset-backed
senior notes pursuant to this prospectus:

      o Class A-1 Notes in the aggregate principal amount of $__________; and

      o Class A-2 Notes in the aggregate principal amount of $__________.

The trust is also issuing $__________ aggregate principal amount of floating
rate asset backed subordinate notes. The trust is not offering the subordinate
notes pursuant to this prospectus.

The trust will issue the senior notes in book-entry form in minimum
denominations of $1,000 and in multiples of $1,000 in excess thereof.

You may hold your senior notes through The Depository Trust Company, Cedelbank,
societe anonyme or the Euroclear System.

Interest Payments

The note rate for each class of senior notes is specified on the cover page of
this prospectus supplement. The interest rate on a class of senior notes is
subject to an interest rate cap. Interest with respect to the senior notes will
be calculated on the basis of the actual number of days elapsed in the related
quarterly interest period and a 360-day year.
    

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


                                      S-3
<PAGE>

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

   
Since your senior notes are subject to an interest rate cap, you may not receive
interest on your senior notes at the applicable note rate. The difference
between interest payable at the note rate and interest actually paid to you on a
quarterly payment date may be paid to you on a future quarterly payment date.
The ratings of the notes do not address the likelihood of the payment to you of
any such amounts.

Principal Payments

No principal will be paid to you prior to the end of the revolving period. The
revolving period will begin on the date the senior notes are issued and will end
________ (or earlier as described in this prospectus supplement). Following the
end of the revolving period, principal will be paid on the senior notes on each
quarterly payment date in an amount generally equal to the principal collections
with respect to the related student loans for the preceding quarterly period
until the senior notes have been paid in full. Principal payments on the senior
notes generally will be made to the holders of the senior notes sequentially. No
principal will be paid on the Class A-2 Notes until the Class A-1 Notes have
been paid in full. No principal will be paid on the subordinate notes until the
senior notes have been paid in full.

An exception to this rule is that following a default under the indenture and
the acceleration of the notes, principal will be paid first on a pro rata basis,
to each class of senior notes until they have been paid in full, and second, to
the subordinate notes until they have been paid in full.

Priority of Payments

On each quarterly payment date, the indenture trustee will make the following
distributions to the extent of available funds:

o     to the servicer and administrator, certain fees;

o     pro rata, to the senior noteholders, interest and to the swap
      counterparty, any net swap payment;

o     to the subordinate noteholders, interest;

o     following the termination of the revolving period to the senior
      noteholders, principal; and

o     to the reserve account, remaining funds.

Final Maturity Dates

To the extent not previously paid prior to such dates, the unpaid principal
amount of each class of senior notes will be payable in full on the final
scheduled quarterly payment dates listed on the cover page of this prospectus
supplement.

Auction Sale

Any student loans remaining in the trust as of the end of the collection period
immediately preceding the _____ ___ quarterly payment date will be offered for
sale. The proceeds of any sale will be used to redeem your senior notes. The
auction price will at least equal the unpaid principal amount of the notes, plus
accrued and unpaid interest thereon.

Optional Redemption

Any notes that remain outstanding on any quarterly payment date on which
Secondary Market Company, Inc. exercises its option to purchase all of the
assets of the trust will be prepaid in whole at the applicable redemption price
on such quarterly payment date. The redemption price for any class of notes will
equal the unpaid principal amount of that class, plus accrued and unpaid
interest thereon. [The redemption price may not include payment of all interest
that you did not receive as a result of the interest rate cap]. Secondary Market
Company, Inc. may not exercise this option until the unpaid principal amount of
the senior notes and the subordinate notes is less than or equal to 20% of the
initial unpaid principal amount of the senior notes plus the subordinate notes.

TRUST PROPERTY

General

The primary property of the trust will be:

o     the student loans;
 
o     all amounts collected on the student loans on or after the cutoff date;

o     amounts on deposit in certain accounts (including the reserve account);
      and

o     the interest rate swap.
    

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


                                      S-4
<PAGE>

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

   
The Initial Student Loans

The student loans will consist of certain guaranteed education loans to students
and parents of students made under the Federal Family Education Loan Program.
All of the student loans are reinsured by the Department of Education. The
student loans to be transferred by USA Group Secondary Market Services, Inc. to
the trust on the closing date have the following characteristics as of February
1, 1999:

o     Aggregate principal amount:                             $______

o     Aggregate principal amount as a percentage of the Notes: _____%

o     Weighted average APR:                                      ___%
 
o     Weighted average original term:                         __ mths

o     Weighted average remaining term:                        __ mths

o     Stafford Loans (%):                                       ____%
 
o     SLS Loans (%):                                            ____%
 
o     PLUS Loans (%):                                           ____%
 
o     Federal Consideration Loans (%):                          ____%
 
o     Percent guaranteed by United Student Aid Funds, Inc.:    _____%

Additional Student Loans

From time to time after the closing date and before the earlier of the
occurrence of an early amortization event and _______ __, ____, the trust will
acquire additional student loans. The trust will purchase additional student
loans from collections received on the student loans owned by the trust that are
not used to cover certain fees and expenses of the trust, distributions on the
notes, deposits to the reserve account and payments due to the swap
counterparty. In addition, following the occurrence of the date referred to
above, the trust may acquire certain other additional student loans relating to
borrowers with student loans already owned by the trust.

CREDIT ENHANCEMENT

The credit enhancement for the senior notes will consist primarily of the
following:

o     reserve account;

o     interest rate swap; and

o     subordination of the subordinate notes.

The Reserve Account

USA Group Secondary Market Services, Inc. will establish a reserve account with
the indenture trustee. The reserve fund will be funded as follows:

o     On the closing date, USA Group Secondary Market Services, Inc. will make
      an initial deposit of $__________ into the reserve account.
 
o     On each quarterly payment date, any available funds remaining after making
      all prior distributions required to be made, will be deposited into the
      reserve account.

Funds on deposit in the reserve account on each quarterly payment date will be
available to cover shortfalls in distributions of interest and principal on the
senior notes to the extent described herein. Amounts in the reserve account on
any quarterly payment date (after giving effect to all distributions to be made
on such date) in excess of the specified reserve account balance will be
released to USA Group Secondary Market Services, Inc.

Interest Rate Swap

The trust and the swap counterparty have entered into an interest rate swap.
Unless terminated earlier, the interest rate swap will terminate on the _____
____ quarterly payment date. The trust will owe the swap counterparty a net swap
payment when (1) the weighted average discount rate per annum for direct
obligations of the United States with a maturity of 13 weeks plus a specified
percentage is greater than (2) the London interbank offered rate for deposits in
U.S. dollars having a maturity of three months. The swap counterparty will owe
the trust a net swap receipt when the calculation described in the immediately
preceding sentence is negative. The amount of a net swap payment or a net swap
receipt is the product of the difference in the rates described above and the
interest rate swap's scheduled notional amount.

The scheduled notional amount for any quarterly payment date is set forth in
Exhibit A to this prospectus supplement. USA Group Secondary Market Services,
Inc. expects the scheduled notional amount for any quarterly payment date to
equal approximately [50]% of 
    

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


                                      S-5
<PAGE>

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

   
the then outstanding principal balance of the senior notes and the subordinate
notes.

While the interest rate swap is in effect, it will reduce, but not eliminate,
the risk that a note rate will be determined by the interest rate cap.

Subordination of the Subordinate Notes

The subordination of the subordinate notes to the senior notes as described
herein will provide additional credit enhancement for the senior notes. Any
losses on the student loans not covered by other forms of credit enhancement
will be allocated to the subordinate notes before being allocated to the senior
notes.

TAX STATUS

Stroock & Stroock & Lavan LLP, special federal income tax counsel to USA Group
Secondary Market Services, Inc., is of the opinion that (1) the trust will not
be treated as an association or a publicly traded partnership taxable as a
corporation and (ii) the senior notes will be characterized as indebtedness for
federal income tax purposes. Each noteholder, by accepting a senior note, will
agree to treat the senior notes as indebtedness.

ERISA CONSIDERATIONS

Subject to the considerations discussed under "ERISA Considerations," the senior
notes are eligible for purchase by employee benefit plans.

RATINGS

At least two nationally recognized rating agencies must each rate the senior
notes in the highest long-term rating category.
    

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


                                      S-6
<PAGE>

       

   

                                  RISK FACTORS

      You should consider the following risk factors in deciding whether to
purchase any of the senior notes.

You May Have Difficulty Selling
    Your Notes                        The senior notes will not be listed on any
                                      securities exchange. As a result, if you
                                      want to sell your senior notes you must
                                      locate a purchaser that is willing to
                                      purchase those notes. The underwriters
                                      intend to make a secondary market for the
                                      senior notes. The underwriters will do so
                                      by offering to buy the senior notes from
                                      investors that wish to sell. However, the
                                      underwriters will not be obligated to make
                                      offers to buy the senior notes and may
                                      stop making offers at any time. In
                                      addition, the prices offered, if any, may
                                      not reflect prices that other potential
                                      purchasers would be willing to pay, were
                                      they to be given the opportunity. There
                                      have been times in the past where there
                                      have been very few buyers of asset backed
                                      securities (i.e., there has been a lack of
                                      liquidity), and there may be such times in
                                      the future. As a result, you may not be
                                      able to sell your senior notes when you
                                      want to do so or you may not be able to
                                      obtain the price that you wish to receive.

The Trust has Limited Assets to Make
    Payments on Your Notes            The trust does not have, nor is it
                                      permitted or expected to have, any
                                      significant assets or sources of funds
                                      other than the student loans (and the
                                      related guarantee agreements), the reserve
                                      account and the interest rate swap. The
                                      notes represent obligations solely of the
                                      trust and will not be insured or
                                      guaranteed by any entity. Consequently,
                                      you must rely for repayment upon payments
                                      with respect to the student loans and
                                      amounts on deposit in the reserve account.
                                      Monies to be deposited in the reserve
                                      account are limited in amount and will be
                                      reduced, subject to a specified minimum,
                                      as the aggregate principal amount of the
                                      notes is reduced. If the reserve account
                                      is exhausted, the trust will depend solely
                                      on payments with respect to the student
                                      loans to make payments on the notes and
                                      you could suffer a loss. You will have no
                                      claim to any amounts properly distributed
                                      to USA Group Secondary Market Services,
                                      Inc., Secondary Market Company, Inc. or
                                      the servicer from time to time.

You May Experience Losses on 
    Your Investment Resulting
    From Principal Balance of
    Notes Exceeding Pool Balance      As of the closing date, the aggregate
                                      principal amount of the senior notes and
                                      subordinate notes will be equal to
                                      approximately ___% of the outstanding
                                      principal balance of the student loans as
                                      of the cutoff date. During the revolving
                                      period, any collections on the student
                                      loans that are not used to cover certain
                                      fees and expenses of the trust,
                                      distributions on 
    


                                      S-7
<PAGE>

   
                                      the notes, deposits to the reserve account
                                      or payments to the swap counterparty will
                                      be deposited in the collateral
                                      reinvestment account. The trust will apply
                                      amounts in the collateral reinvestment
                                      account to increase the outstanding
                                      principal balance of the student loans. If
                                      the outstanding principal balance of the
                                      student loans at the end of the revolving
                                      period does not equal the aggregate
                                      principal amount of the senior notes and
                                      subordinate notes, amounts in the
                                      collateral reivestment account will be
                                      used to pay principal on the notes.

                                      You may experience losses to the extent
                                      that excess interest collections are
                                      insufficient to cause the outstanding
                                      principal balance of the student loans to
                                      equal the aggregate principal amount of
                                      the senior notes and subordinate notes.
                                      The occurrence of any of the following
                                      will increase the likelihood of an
                                      insufficiency:

                                      o   A high rate of prepayments;
 
                                      o   An increase in the weighted average
                                          discount rate per annum for direct
                                          obligations of the United States with
                                          a maturity of 13 weeks; or
 
                                      o   An increase in the London interbank
                                          offered rate for deposits in U.S.
                                          dollars having a maturity of three
                                          months.

Risk of Change in Characteristics 
    of the Student Loans              Additional Fundings. Following the
                                      transfer of additional student loans to
                                      the trust after the closing date, the
                                      characteristics of the student loans may
                                      differ significantly from the information
                                      presented in this prospectus supplement.
                                      The characteristics that may differ
                                      include the composition of the student
                                      loans and of the borrowers thereof, the
                                      related guarantors (which may include
                                      additional guarantors whose ability to
                                      fulfill their insurance obligations may
                                      vary from that of the initial guarantor),
                                      the distribution by loan type, the
                                      distribution by interest rate, the
                                      distribution by principal balance and the
                                      distribution by remaining term to
                                      scheduled maturity. You should consider
                                      potential variances when making your
                                      investment decision concerning the senior
                                      notes.

                                      Incentive Programs. USA Group Secondary
                                      Market Services, Inc. currently offers two
                                      programs to incentive interest rate
                                      reduction programs to borrowers. Under the
                                      first program, borrowers who make their
                                      first 48 payments on time receive either a
                                      1% or 2% per annum interest rate reduction
                                      for the remaining term of their loan.
                                      Under the second program, borrowers who
                                      use an auto-debit system to remit payments
                                      directly from their bank accounts receive
                                      a 0.25% per annum interest rate reduction
                                      on their loans. The trust 
    


                                      S-8
<PAGE>

   
                                      does not know which borrowers will qualify
                                      or decide to participate in these
                                      programs. These incentive programs may
                                      make it more likely for the interest rate
                                      cap to limit the amount of interest paid
                                      to you.

The Return on Your Investment 
    Will Change Over                  Time Your pre-tax return on your
                                      investment will change from time to time
                                      for a number of reasons including the
                                      following:

                                      o The Rate of Return of Principal is
                                      Uncertain. The amount of distributions of
                                      principal on the senior notes and the time
                                      when you receive those distributions
                                      depends on the amount and the times at
                                      which borrowers make principal payments on
                                      the student loans. Those principal
                                      payments may be regularly scheduled
                                      payments or unscheduled payments resulting
                                      from prepayments, defaults or
                                      consolidations of the student loans. In
                                      addition, if the trust is not able to
                                      purchase sufficient additional student
                                      loan principal balances during the
                                      revolving period, the noteholders will
                                      receive a principal prepayment immediately
                                      following the end of the revolving period.

                                      The revolving period may terminate earlier
                                      than ______ ______ if (i) the student
                                      loans fail certain performance tests, (2)
                                      the amount of excess interest for two
                                      successive quarterly payment dates is
                                      below a certain level, (3) an event of
                                      default occurs under the indenture or
                                      other transaction documents or (4) certain
                                      other events occur.

                                      o You Bear Reinvestment Risk. Asset backed
                                      securities, like the senior notes, usually
                                      produce more returns of principal to
                                      investors when market interest rates fall
                                      below the interest rates on the student
                                      loans and produce less returns of
                                      principal when market interest rates are
                                      above the interest rates on the student
                                      loans. As a result, you are likely to
                                      receive more money to reinvest at a time
                                      when other investments generally are
                                      producing a lower yield than that on the
                                      notes, and are likely to receive less
                                      money to reinvest when other investments
                                      generally are producing a higher yield
                                      than that on the notes. You will bear the
                                      risk that the timing and amount of
                                      distributions on your senior notes will
                                      prevent you from attaining your desired
                                      yield.

                                      o An Early Termination May Affect the
                                      Yield. Your investment in the senior notes
                                      may end before you desire if (1) the
                                      indenture trustee successfully conducts an
                                      auction sale or (2) Secondary Market
                                      Company, Inc. exercises its option to
                                      purchase all of the assets of the trust.
                                      You will bear reinvestment risk following
                                      an early termination.
    


                                      S-9
<PAGE>

   
Changes in Legislation
    May Adversely Affect Student 
    Loans and Federal Guarantors      The Higher Education Act or other relevant
                                      federal or state laws, rules and
                                      regulations may be amended or modified in
                                      the future in a manner that will adversely
                                      affect the federal student loan programs
                                      described in this prospectus supplement
                                      and the prospectus, the student loans made
                                      thereunder or the financial condition of
                                      the federal guarantors.

                                      In addition, if the direct student loan
                                      program expands, the servicers may
                                      experience increased costs due to reduced
                                      economies of scale or other adverse
                                      effects on their business to the extent
                                      the volume of loans serviced by the
                                      servicers is reduced. Such cost increases
                                      could reduce the ability of the servicers
                                      to satisfy their obligations to service
                                      the student loans or to purchase student
                                      loans in the event of certain breaches of
                                      its covenants.

Risks Associated with Sequential 
    Payment of Principal on 
    the Notes                         Since the Class A-2 Notes will generally
                                      not be paid any principal distributions
                                      until the principal balance of the Class
                                      A-1 Notes has been reduced to zero, the
                                      Class A-1 noteholders would be most
                                      affected by a high rate of principal
                                      prepayment or an early termination of the
                                      revolving period. In addition, as a result
                                      of this sequential payment of principal,
                                      it is likely that at any time the Class
                                      A-2 Notes will have a greater percent of
                                      their initial principal balance
                                      outstanding than the Class A-1 Notes at
                                      any time and consequently the Class A-2
                                      will be allocated more losses than the
                                      Class A-1 Notes following a default under
                                      the indenture as a relative percentage of
                                      their respective initial principal
                                      balances.

Basis Risk                            You may not be paid interest at the
                                      related note rate as a result of an
                                      interest rate cap. Any interest not paid
                                      as a result of the interest rate cap may
                                      subsequently be paid to you on a
                                      subordinated basis. The interest rate cap
                                      may be triggered as a result of:

                                      o   The student loans generally bear
                                          interest based on the rate per annum
                                          for direct obligations of the United
                                          States with a maturity of 13 weeks
                                          while the note rate for each class of
                                          senior notes is based on the London
                                          interbank offered rate for deposits in
                                          U.S. dollars having a maturity of
                                          three months.

                                      o   The principal balance of the student
                                          loans will initially be less than the
                                          aggregate principal amount of the
                                          senior notes and the subordinate
                                          notes. Consequently, the aggregate
                                          principal balances of the student
                                          loans on which 
    


                                      S-10
<PAGE>

   
                                          interest will be collected will be
                                          less than the principal amount of the
                                          senior notes and the subordinate
                                          notes.

                                      o   The interest rate cap will be reduced
                                          as a result of the trust's obligation
                                          to pay certain fees to the Department
                                          of Education.

                                      If the note rate is limited by the
                                      interest rate cap, the market value and
                                      liquidity of your senior notes may
                                      decline.

Borrower Default Risk on 
    Certain Federal Loans             The student loans are generally 98%
                                      insured by a guarantor. As a result, to
                                      the extent a borrower of a student loan
                                      defaults, the trust will experience a loss
                                      of generally 2% of the outstanding
                                      principal and accrued interest on each
                                      such student loan. The trust will assign a
                                      defaulted student loan to the applicable
                                      federal guarantor in exchange for a
                                      guarantee payment on the 98% guaranteed
                                      portion. The trust may not have any right
                                      to pursue the borrower for the remaining
                                      2% unguaranteed portion. If the credit
                                      enhancement described in this prospectus
                                      supplement is not sufficient, you may
                                      suffer a loss.

Risk of Dependence on Guarantors 
    as Security for Student Loans     All of the student loans are unsecured. As
                                      a result, the only security for payment of
                                      the student loans are the guarantees
                                      provided under the guarantee agreements
                                      between the eligible lender trustee and
                                      the guarantors. Substantially all of the
                                      student loans which will be conveyed to
                                      the trust on the date of issuance of the
                                      notes are guaranteed by United Student Aid
                                      Funds, Inc. The financial condition of a
                                      guarantor may be adversely affected by a
                                      number of factors including:

                                      o   the amount of claims made against such
                                          guarantor as result of borrower
                                          defaults;

                                      o   the amount of claims reimbursed to
                                          such guarantor from the Department of
                                          Education (which range from 75% to
                                          100% depending on the date the student
                                          loan was made and the performance of
                                          the guarantor); and
 
                                      o   changes in legislation that may reduce
                                          expenditures from the Department of
                                          Education that support federal
                                          guarantors or that may require federal
                                          guarantors to pay more of their
                                          reserves to the Department of
                                          Education.

                                      If the financial status of the guarantors,
                                      and particularly United Student Aid Funds,
                                      Inc., deteriorates, the guarantors may
                                      fail to make guarantee payments to the
                                      eligible lender trustee. In such event,
                                      you may suffer delays in the payment of
                                      principal and interest on your senior
                                      notes.
    


                                      S-11
<PAGE>

   
Risk Associated with the 
    Interest Rate Swap                USA Group Secondary Market Services, Inc.
                                      expects the notional amount of the
                                      interest rate swap for each quarterly
                                      payment date to be less than the
                                      outstanding principal balance of the
                                      notes. As a result, the interest rate swap
                                      does not give you full protection against
                                      a gap between (1) the rate per annum for
                                      direct obligations of the United States
                                      with a maturity of 13 weeks and (2) the
                                      London interbank offered rate for deposits
                                      in U.S. dollars having a maturity of three
                                      months. In addition, the interest rate
                                      swap will terminate prior to the final
                                      maturity date for each class of the notes.
                                      If the interest rate swap is terminated
                                      early, the trust or the swap counterparty
                                      may be liable to pay to the other a
                                      termination payment. Any such termination
                                      payment payable by the trust could be
                                      substantial and could reduce amounts
                                      otherwise payable to noteholders, thereby
                                      resulting in shortfalls to you.

Computer Problems in the Year 2000 
    May Result in Losses              Many computers and computer chips were not
                                      programmed to recognize more than two
                                      digits in a year of a date. As a result,
                                      in the year 2000 (year '00 to the
                                      computer), those computers will not know
                                      whether the '00 refers to the year 1900 or
                                      the year 2000. USA Group Secondary Market
                                      Services, Inc. has taken actions as
                                      described under "___________" in this
                                      prospectus supplement with a goal of
                                      addressing and correcting this problem. To
                                      the extent that such systems of the
                                      servicer, the administrator, the
                                      guarantors, the eligible lender trustee or
                                      the indenture trustee continue to have
                                      such problems in the year 2000 and later,
                                      the amount and timing of distributions to
                                      noteholders could be adversely affected.

Computer Problems in the Year 2000 
    May Affect the Department of 
    Education                         The Department of Education has undertaken
                                      a year 2000 compliance project to address
                                      year 2000 issues. Information regarding
                                      the Department of Education's year 2000
                                      efforts can be obtained at the Department
                                      of Education's site on the World Wide Web
                                      at http://www.ed.gov. Officials at the
                                      Department of Education have made
                                      statements to the public acknowledging
                                      that the Department of Education has been
                                      placed on the Office of Management and
                                      Budget's "watch list" for not meeting
                                      certain milestones toward year 2000
                                      compliance. Any failure by the Department
                                      of Education to resolve any year 2000
                                      issues or any adverse effect on the
                                      Department of Education caused by a party
                                      on which the Department of Education
                                      relies as a result of year 2000 issues may
                                      have a material adverse effect on the
                                      Federal Family Education Loan Program, the
                                      guarantors and you.
    


                                      S-12
<PAGE>

   
The Notes Are Not Suitable 
    Investments for All Investors     The senior notes are not a suitable
                                      investment if you require a regular or
                                      predictable schedule of payments or
                                      payment on any specific date. The senior
                                      notes are complex investments that should
                                      be considered only by investors who,
                                      either alone or with their financial, tax
                                      and legal advisors, have the expertise to
                                      analyze the prepayment, reinvestment,
                                      default and market risk, the tax
                                      consequences of an investment, and the
                                      interaction of these factors.

Withdrawal or Downgrading of 
    Initial Ratings Will Affect 
    the Prices for Notes              A security rating is not a recommendation
                                      to buy, sell or hold securities. Similar
                                      ratings on different types of securities
                                      do not necessarily mean the same thing.
                                      You are encouraged to analyze the
                                      significance of each rating independently
                                      from any other rating. Any rating agency
                                      may change its rating of the senior notes
                                      after the senior notes are issued if that
                                      rating agency believes that circumstances
                                      have changed. Any subsequent change in
                                      rating will likely affect the price that a
                                      subsequent purchaser will be willing to
                                      pay for the senior notes. The ratings do
                                      not address the likelihood of (1) an early
                                      termination of the revolving period or (2)
                                      the ultimate payment to you of any
                                      interest not paid as a result of the
                                      interest rate cap.
    

                             FORMATION OF THE TRUST

The Trust

   
      SMS Student Loan Trust 1999-A (the "Trust") will be a trust formed under
the laws of the State of Delaware pursuant to the Trust Agreement for the
transactions described herein and in the Prospectus. The Trust will not engage
in any activity other than (i) acquiring, holding and managing the Student Loans
(the "Initial Financed Student Loans") sold to the Trust on February __, 1999
(the "Closing Date"), the additional Student Loans acquired by the Trust after
the Closing Date (the "Additional Student Loans" and, together with the Initial
Financed Student Loans, the "Financed Student Loans") and the other assets of
the Trust and proceeds therefrom, (ii) issuing the Notes, (iii) making payments
thereon, (iv) originating Federal Consolidation Loans during the Revolving
Period, (v) entering into the Interest Rate Swap, and (vi) engaging in other
activities that are necessary, suitable or convenient to accomplish the
foregoing or are incidental thereto or connected therewith.

      The proceeds from the sale of the Notes will be used by The First National
Bank of Chicago (the "Eligible Lender Trustee") to purchase on behalf of the
Trust the Initial Financed Student Loans from USA Group Secondary Market
Services, Inc. ("SMS"), as seller (the "Seller") pursuant to the Loan Sale
Agreement, to fund the initial deposit into the Reserve Account on the Closing
Date of cash or Eligible Investments equal to $__________ (the "Reserve Account
Initial Deposit") and to fund the costs of issuance. Upon the consummation of
such transactions, the property of the Trust will consist of (a) a pool of
guaranteed education loans to students and parents of students Program (the
"Student Loans") made under the Federal Family Education Loan Program ("FFELP"),
legal title to which is held by the Eligible Lender Trustee on behalf of the
Trust, (b) all funds collected in respect thereof on or after the Cutoff Date,
(c) all monies and investments on deposit in the Collection Account, the
Collateral Reinvestment Account and the Reserve Account and (d) the Interest
Rate Swap. The Notes will be collateralized by the assets of the Trust as
described herein. The Collection Account, the Reserve Account, the Collateral
Reinvestment Account and the Interest Rate Swap will be maintained in the name
of the Indenture Trustee for the benefit of the Noteholders. To facilitate
servicing and 
    


                                      S-13
<PAGE>

   
to minimize administrative burden and expense, the Servicer will be appointed by
the Eligible Lender Trustee as custodian of the promissory notes representing
the Financed Student Loans.

      The Trust will use funds on deposit in the Collateral Reinvestment Account
during the Revolving Period to make Additional Fundings, including to make or
acquire Additional Student Loans which will constitute property of the Trust.
See "Description of the Transfer and Servicing Agreements--Revolving Period and
Additional Fundings" herein. In addition, after the Revolving Period, Additional
Student Loans will be added to the Trust to the extent that (i) the Eligible
Lender Trustee on behalf of the Trust purchases Serial Loans from the Seller,
(ii) the Trust owns Financed Student Loans which are exchanged for Serial Loans
owned by the Seller as described herein or (iii) for 210 days after the end of
the Revolving Period, Add-on Consolidation Loans are added to Federal
Consolidation Loans owned by the Trust. Any such origination or conveyance
during or after the Revolving Period of Additional Student Loans is conditioned
on compliance with the procedures described in the Loan Sale Agreement. The
Seller expects that the amount of Additional Fundings during the Revolving
Period will approximately equal the amount expected to be deposited during the
Revolving Period into the Collateral Reinvestment Account and that the timing of
such Additional Fundings will be sufficient so as not to cause a build-up of
funds in the Collateral Reinvestment Account that would cause an Early
Amortization Event to occur prior to the scheduled end of the Revolving Period
on the last day of the Collection Period preceding the July 2000 Quarterly
Payment Date. The Seller's expectations in this regard, based on current facts
and circumstances, but relating to future events, are inherently
forward-looking. These expectations are based primarily upon current market
conditions, including conditions in the secondary market for Student Loans, and
current expectations as to when Additional Fundings will need to be made (based,
in part, on expectations as to the rate at which the Initial Financed Student
Loans will repay). There is a risk that market conditions will change or that
the actual repayment experience on the Initial Financed Student Loans will be
other than as expected. See "Risk Factors--The Return on Your Investment Will
Change Over Time" herein and in the Prospectus. In addition, a material adverse
change in the operations or business or financial condition of the Seller could
affect the amount or timing of Additional Fundings of New Loans or Serial Loans
during the Revolving Period. See "Federal Family Education Loan Program--Recent
Developments--Changes in Formulas for Determining Certain Interest Rates and
Special Allowance Payments" herein. Accordingly, there can be no assurance as to
the amount or timing of Additional Fundings during the Revolving Period. Upon an
Early Amortization Event or in any event if the amount on deposit in the
Collateral Reinvestment Account has not been reduced to zero by the end of the
Revolving Period, any amounts remaining on deposit in the Collateral
Reinvestment Account will be paid on the Quarterly Payment Date immediately
following the end of the Revolving Period as a payment of principal first to the
Class A-1 Noteholders until the Class A-1 Notes have been paid in full, then to
the Class A-2 Noteholders until the Class A-2 Notes have been paid in full and
then to the Subordinate Noteholders. There can also be no assurance as to the
amount of Additional Fundings that will occur after the Revolving Period. See
"Description of the Transfer and Servicing Agreements--Revolving Period and
Additional Fundings" herein.

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

Eligible Lender Trustee

   
      The First National Bank of Chicago is the Eligible Lender Trustee for the
Trust under the Trust Agreement to be dated as of February 1, 1999 (as amended
and supplemented from time to time, the "Trust Agreement") among the Seller,
Secondary Market Company, Inc. (the "Company"), a limited purpose Delaware
corporation which is an affiliate of the Seller, and the Eligible Lender
Trustee. The First National Bank of Chicago is a national banking association
whose principal offices are located at One First National Plaza, Suite 0126,
Chicago, Illinois 60670 and whose New York offices are located at First Chicago
Trust Company of New York, 14 Wall Street, New York, New York 10005. The
Eligible Lender Trustee will acquire on behalf of the Trust legal title to all
the Financed Student Loans acquired from time to time pursuant to the Loan Sale
Agreement. The Eligible Lender Trustee on behalf of the Trust will enter into a
Guarantee Agreement with each of the Guarantors with respect to such Financed
Student Loans. The Eligible Lender Trustee qualifies as an eligible lender and
owner of all Financed Student Loans for all purposes under the Higher Education
Act and the Guarantee Agreements. Failure of the Financed Student Loans to be
owned by an eligible lender would result in the loss of any Guarantee Payments
from any Guarantor and any Federal Assistance with respect to such Financed
Student Loans. See "The Student Loan Pools" in the Prospectus. The Eligible
Lender Trustee's liability in connection with the issuance and sale of the Notes
is limited solely to the express obligations of the Eligible Lender Trustee set
forth in the Trust Agreement, the Loan Sale Agreement and the Servicing
Agreement. See "Description of the Notes" herein and "Description of the
Transfer and Servicing Agreements" herein and in the Prospectus. The Seller and
its affiliates may maintain normal commercial banking relations with the
Eligible Lender Trustee.
    


                                      S-14
<PAGE>

                         THE FINANCED STUDENT LOAN POOL

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

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

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

      In addition, following the Closing Date and prior to the end of the
Revolving Period, the Eligible Lender Trustee on behalf of the Trust will seek
to originate Federal Consolidation Loans to borrowers under Financed Student
Loans who are also borrowers under one or more Student Loans (whether or not all
such loans are in the Trust) under the Federal Consolidation Loan Program
described in the Prospectus under "Federal Family Education Loan
Program--Federal Consolidation Loan Program" and under "Federal Family Education
Loan Program" herein. Any such origination by the Eligible Lender Trustee on
behalf of the Trust will be funded by means of a transfer from the Collateral
Reinvestment Account of the amount required to repay any Student Loans that are
being discharged in the consolidation process, which amount will be paid by the
Trust to the holder or holders of such Student Loans to prepay such loans. The
Eligible Lender Trustee will not be permitted to originate Federal Consolidation
Loans (including the addition of any Add-on Consolidation Loans) on behalf of
the Trust during the Revolving Period in an aggregate principal amount in excess
of $35,000,000; additionally, no Federal Consolidation Loan may be originated by
the Trust having a scheduled maturity date after _______ __, ____ if at the time
of such origination the aggregate principal balances of all Federal
Consolidation Loans held by the Trust that have a scheduled maturity date after
_______ __, ____ exceed or, after giving effect to such origination, would
exceed $15,000,000; provided, however, that the Eligible Lender Trustee will be
permitted to fund the addition of Add-on Consolidation Loans in excess of such
amounts if required to do so by the Act. After the Revolving Period the Eligible
Lender Trustee on behalf of the Trust will cease to make Federal Consolidation
Loans and Additional Student Loans will consist solely of Serial Loans acquired
in the manner specified above; provided, however, that for a maximum period of
210 days following the end of the Revolving Period, the Eligible Lender Trustee
may be required to increase the principal balance of Federal Consolidation Loans
in the Trust by the amount of any related Add-on Consolidation Loans as
described below.

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

                                      S-15
<PAGE>

   
distributions of principal on the outstanding Financed Student Loans which would
otherwise have been part of the Available Funds as described under "Description
of the Transfer and Servicing Agreements--Distributions" herein.

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

      Set forth below in the following tables is a description of certain
characteristics of the Initial Financed Student Loans as of February 1, 1998
(the "Cutoff Date"). The percentages set forth in the tables below may not
always add to 100% due to rounding.
    

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

   
Aggregate Outstanding Principal Balance (1)                             $_______
Number of Borrowers                                                        _____
Average Outstanding Principal Balance per Borrower                       $______
Number of Loans                                                            _____
Average Outstanding Principal Balance per Loan                         $________
Weighted Average Original Term to Maturity (2)                     ______ months
Weighted Average Remaining Term to Maturity (2)                     _____ months
Weighted Average Annual Interest Rate (3)                                   ___%

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

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

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


                                      S-16
<PAGE>

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

<TABLE>
<CAPTION>
   
                                                                        Percent of Initial Financed
                                 Number       Aggregate Outstanding     Student Loans by Outstanding
Loan Type                        of Loans     Principal Balance (1)     Principal Balance
- ------------------------------   ----------   -----------------------   ----------------------------
<S>                              <C>          <C>                       <C>
                                              $
Stafford Loans (2)                                                                                %
SLS Loans                                                                                         %
PLUS Loans                                                                                        %
Federal Consolidation Loans                                                                       %

                                 ----------   -----------------------   ----------------------------
Total                                         $                                                   %
    
</TABLE>

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

(2)   Includes Unsubsidized Stafford Loans having aggregate outstanding
      principal balances as of the Cutoff Date of $_________.
    

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

<TABLE>
<CAPTION>
   
                                                                        Percent of Initial Financed
Range of Interest                Number       Aggregate Outstanding     Student Loans by Outstanding
Rates(1)                         of Loans     Principal Balance (2)     Principal Balance
- ------------------------------   ----------   -----------------------   ----------------------------
<S>                              <C>          <C>                       <C>
   7.00% to 7.49%
   7.50% to 7.99%
   8.00% to 8.49%
   8.50% to 8.99%
   9.00% to 9.49%
   9.50% and above
   Total
    
</TABLE>

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

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


                                      S-17
<PAGE>

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

<TABLE>
<CAPTION>
   
                                                                        Percent of Initial Financed
Range of Outstanding             Number       Aggregate Outstanding     Student Loans by Outstanding
Principal Balance                of Loans     Principal Balance (1)     Principal Balance
- ------------------------------   ----------   -----------------------   ----------------------------
<S>                              <C>          <C>                       <C>
Less than $2,000
$ 2,000 to $ 3,999
$ 4,000 to $ 5,999
$ 6,000 to $ 7,999
$ 8,000 to $ 9,999
$10,000 to $11,999
$12,000 to $13,999
$14,000 to $15,999
$16,000 to $17,999
$18,000 to $19,999
$20,000 to $21,999
$22,000 to $23,999
$24,000 to $25,999
$26,000 to $27,999
$28,000 and above

Total
    
</TABLE>

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


                                      S-18
<PAGE>

               Distribution of the Initial Financed Student Loans
                     by Remaining Term to Scheduled Maturity
                              as of the Cutoff Date
<TABLE>
<CAPTION>
   
                                                                        Percent of Initial Financed
Number of Months Remaining to    Number       Aggregate Outstanding     Student Loans by Outstanding
Scheduled Maturity (1)           of Loans     Principal Balance (2)     Principal Balance
- ------------------------------   ----------   -----------------------   ----------------------------
<S>                              <C>          <C>                       <C>
Less than 24
24 to 35
36 to 47
48 to 59
60 to 71
72 to 83
84 to 95
96 to 107
108 to 119
120 to 131
132 to 143
144 to 155
156 to 167
168 to 179
180 to 191
192 and above
Total
    
</TABLE>

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

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


                                      S-19
<PAGE>

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

<TABLE>
<CAPTION>
   
                                                                        Percent of Initial Financed
                                 Number       Aggregate Outstanding     Student Loans by Outstanding
Borrower Payment Status (1)      of Loans     Principal Balance (2)     Principal Balance
- ------------------------------   ----------   -----------------------   ----------------------------
<S>                              <C>          <C>                       <C>
In-School
Grace
Deferral
Forbearance
Repayment
Total
    
</TABLE>

- --------------------------------------------------------------------------------
   
(1)   Refers to the status of the borrower of each Initial Financed Student Loan
      as of the Cutoff Date: such borrower may still be attending school
      ("In-School"), may be in a grace period prior to repayment commencing
      ("Grace"), may be repaying such loan ("Repayment") or may have temporarily
      ceased repaying such loan through a deferral ("Deferral") or a forbearance
      ("Forbearance") period. See "Federal Family Education Loan Program" herein
      and in the Prospectus. For purposes of this table, "In-School" excludes,
      and "Deferral" includes, all SLS or PLUS Loans of borrowers still
      attending school.

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


                                      S-20
<PAGE>

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

<TABLE>
<CAPTION>
   
                                                                        Percent of Initial Financed
                                 Number       Aggregate Outstanding     Student Loans by Outstanding
Location (1)                     of Loans     Principal Balance (2)     Principal Balance
- ------------------------------   ----------   -----------------------   ----------------------------
<S>                              <C>          <C>                       <C>
Alabama
Alaska
Arizona
Arkansas
California 
Colorado 
Connecticut 
Delaware 
Florida 
Georgia 
Hawaii 
Idaho 
Illinois
Indiana 
Iowa 
Kansas 
Kentucky 
Louisiana 
Maine 
Maryland 
Massachusetts 
Michigan
Military 
Minnesota 
Mississippi 
Missouri 
Montana 
Nebraska 
Nevada 
New Hampshire
New Jersey 
New Mexico 
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Puerto Rico
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
    
</TABLE>


                                      S-21
<PAGE>

<TABLE>
   
<S>                              <C>          <C>                       <C>
Vermont
Virginia
Washington
Washington, DC
West Virginia
Wisconsin
Wyoming
Other

         Total
    
</TABLE>

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

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

     Distribution of Initial Financed Student Loans by Date of Disbursement

   
                                                              Percent of Initial
                                                              Financed Student
                                      Aggregate               Loans
                           Number     Outstanding             by Outstanding
Borrower Payment Status    of Loans   Principal Balance (2)   Principal Balance
- -----------------------    --------   ---------------------   -----------------

Pre-October 1, 1993
October 1, 1993 and
Prior to October 1, 1998

October 1, 1998 and thereafter

      Total

- --------------------------------------------------------------------------------
(1)   Initial Financed Student Loans disbursed prior to October 1, 1993 are 100%
      guaranteed by the Initial Guarantor and reinsured against default by the
      Department up to a maximum of 100% of the Guarantee Payments. Initial
      Financed Student Loans disbursed on or after October 1, 1993 and prior to
      October 1, 1998 are 98% guaranteed by the Initial Guarantor and reinsured
      against default by the Department up to a maximum of 98% of the Guarantee
      Payments. Initial Financial Student Loans disbursed on or after October 1,
      1998 are 98% guaranteed by the Initial Guarantor and reinsured against
      default by the Department up to a maximum of 95% of the Guarantee
      Payments.

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

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

   
                                                              Percent of Initial
                                                              Financed Student
                                      Aggregate               Loans
                           Number     Outstanding             by Outstanding
Days Delinquent            of Loans   Principal Balance       Principal Balance
- -----------------------    --------   ---------------------   -----------------

0 - 30
31 - 60
61 - 90
91 - 120

      Total
    


                                      S-22
<PAGE>

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

Guarantee of Financed Student Loans

   
      By the Closing Date, the Eligible Lender Trustee will have entered into a
Guarantee Agreement with the Initial Guarantor pursuant to which United Student
Aid Funds, Inc., a Delaware non-profit corporation ("USA Funds" or the "Initial
Guarantor") has agreed to serve as Guarantor for the Initial Financed Student
Loans. As of the Cutoff Date, all of the Initial Financed Student Loans are
guaranteed by USA Funds.

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

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

   
      (a) failure by the borrower under a Financed Student Loan to make monthly
principal or interest payments when due, provided such failure continues for a
statutorily determined period of time of at least 180 days for Student Loans for
which the first day of delinquency occurs prior to October 7, 1998 or 270 days
for Student Loans for which the first day of delinquency occurs on or after
October 7, 1998 (except that such guarantee against such failures will be 98% of
unpaid principal plus accrued and unpaid interest in the case of Financed
Student Loans first disbursed on or after October 1, 1993);

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

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

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


                                      S-23
<PAGE>

   
      (e) the school closed thereby preventing the borrower from completing
his/her program of study;

      (f) the loan application was falsely certified; or

      (g) the borrower was determined to be ineligible for the loan based solely
on the borrower's actions in obtaining the loan.

      When these conditions are satisfied, the Act requires the Federal
Guarantor generally to pay the claim within 90 days after its submission by the
lender. The obligations of each Guarantor pursuant to its Guarantee Agreement
are obligations solely of such Guarantor and are not supported by the full faith
and credit of the federal or any state government. However, the Act provides
that if the Secretary of Education (the "Secretary") determines that a Federal
Guarantor is unable to meet its insurance obligations, the Secretary shall
assume responsibility for all functions of such guarantor under the loan
insurance program of such guarantor. The Secretary is authorized, among other
things, to take those actions necessary to ensure the continued availability of
Student Loans to residents of the state or states in which such guarantor did
business, the full honoring of all guarantees issued by such guarantor prior to
the assumption by the Secretary of the functions of such guarantor, and the
proper servicing of Student Loans guaranteed by such guarantor prior to the
Secretary's assumption of the functions of such guarantor. For a further
discussion of the Secretary's authority in the event that a Federal Guarantor is
unable to meet its insurance obligations, see "Federal Family Education Loan
Program--Federal Guarantors" and "--Federal Insurance and Reinsurance of Federal
Guarantors" in the Prospectus and "Federal Family Education Loan Program"
herein.

      Each Guarantor's guarantee obligations with respect to any Financed
Student Loan guaranteed by it are conditioned upon the satisfaction of all the
conditions set forth in the applicable Guarantee Agreement. These conditions
generally include, but are not limited to, the following: (i) the origination
and servicing of such Financed Student Loan being performed in accordance with
the Act and other applicable requirements, (ii) the timely payment to the
Guarantor of the guarantee fee payable with respect to such Financed Student
Loan, (iii) the timely submission to the Guarantor of all required pre-claim
delinquency status notifications and of the claim with respect to such Financed
Student Loan, and (iv) the transfer and endorsement of the promissory note
evidencing such Financed Student Loan to the Guarantor upon and in connection
with making a claim for Guarantee Payments thereon. Failure to comply with any
of the applicable conditions, including the foregoing, may result in the refusal
of the Guarantor to honor its Guarantee Agreement with respect to such Financed
Student Loan, in the denial of guarantee coverage with respect to certain
accrued interest amounts with respect thereto or in the loss of certain Interest
Subsidy Payments and Special Allowance Payments with respect thereto. Under the
Servicing Agreement and the Loan Sale Agreement, such failure to comply would
constitute a breach of the Servicer's covenants or the Seller's representations
and warranties, as the case may be, and would create an obligation of the
Servicer (subject to the limitations described under "Risk Factors--The Return
on Your Investment Will Change Over Time" herein) or the Seller, as the case may
be, to purchase or repurchase such Financed Student Loan or, in the case of a
breach by the Seller, to substitute for such loan and to reimburse the Trust for
such non-guaranteed interest amounts or such lost Interest Subsidy Payments and
Special Allowance Payments with respect thereto. The Servicer will not, however,
have any similar obligation to reimburse the Trust for non-guaranteed interest
amounts or lost Interest Subsidy Payments or Special Allowance Payments which
result from a breach of its covenants with respect to the Financed Student
Loans. See "Description of the Transfer and Servicing Agreements--Sale of
Student Loans; Representations and Warranties" and "--Servicer Covenants" in the
Prospectus.

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

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

                 Stafford, SLS and
                    PLUS Loans
                   Guaranteed by
                     USA Funds
                Federal Fiscal Year           (dollars in millions)
                -------------------           ---------------------
                      [1993                          $3,494]
                       1994                           4,724
                       1995                           5,040
                       1996                           5,376
                       1997                           6,228
                      [1998]
    


                                      S-24
<PAGE>

   
- --------------------------------------------------------------------------------
*     The information set forth in the table above has been obtained from the
      Department of Education's Guaranteed Student Loan Programs Data Book
      (each, a "DOE Data Book") for Fiscal Year 1993 (with respect to fiscal
      year 1993) and from the Initial Guarantor (with respect to information for
      fiscal years 1994 through 1997), and is not guaranteed as to accuracy or
      completeness, and is not to be construed as a representation, by the
      Seller or the Underwriters [1998].

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

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

                     Recovery Rate
                  Federal Fiscal Year                        for USA Funds
                  -------------------                        -------------
                         [1993                                   26.58%]
                          1994                                   30.30
                          1995                                   35.26
                          1996                                   39.21
                          1997                                   40.89
                         [1998]

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

      Claims Rate. The Initial Guarantor's claims rate measures the amount of
federal reinsurance claims paid by the United States Department of Education
(the "Department") to such Guarantor during a fiscal year as a percentage of the
original principal amount of guaranteed loans in repayment at the end of the
prior federal fiscal year. No assurance can be made that such Guarantor will
receive full reimbursement for reinsurance claims (or the full 98% maximum
reimbursement for loans first disbursed on or after October 1, 1993 and prior to
October 1, 1998 or the full 95% maximum reimbursement for loans first disbursed
on or after October 1, 1998). Such reimbursement is subject to reduction where
the annual default claims rate of a Federal Guarantor for a federal fiscal year
exceeds 5%. See "Federal Family Education Loan Program--Federal Insurance and
Reinsurance of Federal Guarantors" in the Prospectus and "Federal Family
Education Loan Program" herein. The following table sets forth the claims rate
of the Initial Guarantor (excluding Arizona, Hawaii and certain Pacific islands
in the case of federal fiscal years 1993 through 1996) for each of the last five
federal fiscal years*:
    


                                      S-25
<PAGE>

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

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

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

                            DESCRIPTION OF THE NOTES

General

   
      The Class A-1 Floating Rate Asset Backed Senior Notes (the "Class A-1
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") will be issued pursuant to the
terms of the Indenture to be dated as of February 1, 1999 (as amended and
supplemented from time to time, the "Indenture"), between the Trust and Bankers
Trust Company, a New York banking corporation (the "Indenture Trustee"),
substantially in the form filed as an exhibit to the Registration Statement. The
following summary describes certain terms of the Notes, the Indenture and the
Trust Agreement pursuant to which the Trust will be formed. The summary does not
purport to be complete and is qualified in its entirety by reference to the
provisions of the Notes, the Indenture and the Trust Agreement. The following
summary supplements, and to the extent inconsistent therewith, replaces the
description of the general terms and provisions of the Notes, the Indenture and
the Trust Agreement set forth in the Prospectus, to which description reference
is hereby made.
    

Payments of Interest

   
      Interest on the Notes will be payable quarterly on or about each January
28, April 28, July 28 and October 28 of each year (or, if such day is not a
business day, on the next succeeding business day), commencing April 28, 1999
(each, a "Quarterly Payment Date") to holders of record of the Notes on the
related Record Date. "Record Date" means, with respect to any Quarterly Payment
Date, the 27th day of the month in which such Quarterly Payment Date occurs
(whether or not such date is a business day).. Interest on the outstanding
principal amount of each class of Notes will accrue from and including the
Closing Date (in the case of the first Quarterly Payment Date), or from and
including the most recent Quarterly Payment Date on which interest thereon has
been paid, to but excluding the current Quarterly Payment Date (each, a
"Quarterly Interest Period"). Interest accrued as of any Quarterly Payment Date
but not paid on such Quarterly Payment Date will be due on the next Quarterly
Payment Date, together with an amount equal to interest on such amount at the
applicable rate per annum described below. Interest payments on the Notes will
generally be funded from the Available Funds on deposit in the Collection
Account and from amounts on deposit in the Reserve Account remaining after the
distribution of the Servicing Fee and all overdue Servicing Fees, the
Administration Fee and all overdue Administration Fees for such Quarterly
Payment Date. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Credit Enhancement" herein.
    


                                      S-26
<PAGE>

   
      The "Class A-1 Note Rate", the "Class A-2 Note Rate" and the "Subordinate
Note Rate" for each Quarterly Interest Period will equal the lesser of (a) the
Class A-1 Note LIBOR Rate, the Class A-2 Note LIBOR Rate or the Subordinate Note
LIBOR Rate, as applicable, and (b) the Adjusted Student Loan Rate for such
Quarterly Interest Period. The "Class A-1 Note LIBOR Rate", the "Class A-2 Note
LIBOR Rate" and the "Subordinate Note LIBOR Rate" shall be equal to Three-Month
LIBOR for the related LIBOR Reset Period (determined as described herein) plus
0.__%, 0.__% and 0.__%, respectively.

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

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

      "Expected Interest Collections" means, with respect to any Quarterly
Interest Period, the sum of (i) the amount of interest accrued, net of any
accrued Monthly Rebate Fees and other amounts required by the Act to be paid to
the Department (as described under "Federal Family Education Loan Program"
herein and in the Prospectus) with respect to the Financed Student Loans for the
Collection Period preceding the applicable Quarterly Payment Date (the "Student
Loan Rate Accrual Period") (whether or not such interest is actually paid), (ii)
all Interest Subsidy Payments and Special Allowance Payments estimated to have
accrued for such Student Loan Rate Accrual Period whether or not actually
received (taking into account any expected deduction therefrom of the Federal
Origination Fees described under "Federal Family Education Loan Program" herein
and in the Prospectus) and (iii) Investment Earnings (as defined in "Description
of the Transfer and Servicing Agreements--Accounts" in the Prospectus) for such
Student Loan Rate Accrual Period.

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

      The "Parity Date" is the first Quarterly Payment Date on which the
aggregate principal amount of the Notes, after giving effect to all
distributions on such date, is no longer in excess of the Pool Balance as of the
last day of the related Collection Period.

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

      "Purchase Amount" with respect to a Financed Student Loan means the unpaid
balance owed by the applicable borrower plus accrued interest thereon to the
date of purchase. See "Description of the Transfer and Servicing
Agreements--Termination" herein.
    


                                      S-27
<PAGE>

Distributions of Principal

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

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

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

      The aggregate outstanding principal amount, if any, of the Class A-1 Notes
will be payable in full on the ______ Quarterly Payment Date (the "Class A-1
Note Final Maturity Date"), of the Class A-2 Notes will be payable in full on
the ____ Quarterly Payment Due Date (the "Class A-2 Note Final Maturity Date")
and of the Subordinate Notes on the ______ Quarterly Payment Date (the
"Subordinate Note Final Maturity Date"). However, the actual maturity of any
class of the Senior Notes or of the Subordinate Notes could occur other than on
such dates as a result of a variety of factors including those described under
"Risk Factors--The Return on Your Investment Will Change Over Time" herein.
    

Mandatory Redemption

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


                                      S-28
<PAGE>

   
Calculation of Three-Month LIBOR

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

      "Three-Month LIBOR" means, with respect to any LIBOR Reset Period, the
London interbank offered rate for deposits in U.S. dollars having a maturity of
three months commencing on the related LIBOR Determination Date (the "Index
Maturity") which appears on Telerate Page 3750 as of 11:00 a.m. London time, on
such LIBOR Determination Date. If such rate does not appear on Telerate Page
3750, the rate for that day will be determined on the basis of the rates at
which deposits in U.S. dollars, having the Index Maturity and in a principal
amount of not less than U.S. $1,000,000, are offered at approximately 11:00 a.m.
London time, on such LIBOR Determination Date, to prime banks in the London
interbank market by the Reference Banks. The Administrator will request the
principal London office of each Reference Bank to provide a quotation of its
rate. If at least two such quotations are provided, the rate for that day will
be the arithmetic mean of the quotations. If fewer than two quotations are
provided, the rate for that day will be the arithmetic mean of the rates quoted
by major banks in The City of New York, selected by the Administrator, at
approximately 11:00 a.m. New York time, on such LIBOR Determination Date, for
loans in U.S. dollars to leading European banks having the Index Maturity and in
a principal amount equal to an amount of not less than U.S. $1,000,000;
provided, however, that if the banks selected as aforesaid are not quoting as
mentioned in this sentence, Three-Month LIBOR in effect for the applicable LIBOR
Reset Period will be Three-Month LIBOR in effect for the previous LIBOR Reset
Period.

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

      "Telerate Page 3750" means the display page so designated on the Dow Jones
Telerate Service (or such other page as may replace that page on that service
for the purpose of displaying comparable rates or prices).

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

Book-Entry Registration

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

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


                                      S-29
<PAGE>

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

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

      Cedelbank, societe anonyme ("CEDEL") is incorporated under the laws of
Luxembourg as a professional depository. CEDEL holds securities for its
participating organizations ("CEDEL Participants") and facilitates the clearance
and settlement of securities transactions between CEDEL Participants through
electronic book-entry changes in accounts of CEDEL Participants, thereby
eliminating the need for physical movement of certificates. Transactions may be
settled in CEDEL in any of 28 currencies, including United States dollars. CEDEL
provides to its CEDEL Participants, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. CEDEL interfaces with domestic
markets in several countries. As a professional depository, CEDEL is subject to
regulation by the Luxembourg Monetary Institute. CEDEL Participants are
recognized financial institutions around the world, including underwriters,
securities brokers and dealers, banks, trust companies, clearing corporations
and certain other organizations. Indirect access to CEDEL is also available to
others, such as banks, brokers, dealers and trust companies that clear through
or maintain a custodial relationship with a CEDEL Participant, either directly
or indirectly.

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

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

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

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


                                      S-30
<PAGE>

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

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

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

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

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

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

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

   
      DTC management is aware that some computer applications, systems, and the
like for processing dates ("Systems") that are dependent upon calendar dates,
including dates before, on, and after January 1, 2000, may encounter "Year 2000
problems." DTC has informed its Participants and other members of the financial
community (the "Industry") that it has developed and is implementing a program
so that its Systems, as the same relate to the timely payment of distributions
(including principal and income payments) to securityholders, book-entry
deliveries, and settlement of trades within DTC ("DTC Services"), continue to
function appropriately. This program includes a technical assessment and a
remediation plan, each of which is complete. Additionally, DTC's plan includes a
testing phase, which is expected to be completed within appropriate time frames.

      However, DTC's ability to perform properly its services is also dependent
upon other parties, including but not limited to issuers and their agents, as
well as third party vendors on whom DTC licenses software and hardware, and
third party vendors on whom DTC relies for information or the provision of
services, including telecommunication and electrical utility service providers,
among others. DTC has informed the Industry that it is contacting (and will
continue to contact) third party vendors from whom DTC acquires services to: (i)
impress upon them the importance of such services being Year 2000 compliant; and
(ii) determine the extent of their efforts for Year 2000 remediation (and, as
appropriate, testing) of their services. In addition, DTC is in the process of
developing such contingency plans as it deems appropriate.

      According to DTC, the information set forth in the preceding two
paragraphs about DTC has been provided to the Industry
    


                                      S-31
<PAGE>

   
by DTC for informational purposes only and is not intended to serve as a
representation, warranty or contract modification of any kind.

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

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

General

   
      The following is a summary of certain terms of the Loan Sale Agreement to
be dated as of February 1, 1999 (as amended and supplemented from time to time,
the "Loan Sale Agreement"), among the Seller, the Trust and the Eligible Lender
Trustee, pursuant to which the Eligible Lender Trustee on behalf of the Trust
will purchase the Financed Student Loans; the Servicing Agreement to be dated as
of February 1, 1999 (as amended and supplemented from time to time, the
"Servicing Agreement") among the Trust, USA Group Loan Services, Inc. (the
"Servicer"), the Seller and the Eligible Lender Trustee pursuant to which the
Servicer will service the Financed Student Loans; the Administration Agreement
to be dated as of February 1, 1999 (as amended and supplemented from time to
time, the "Administration Agreement") among the Trust, the Indenture Trustee and
SMS, as administrator (the "Administrator") pursuant to which the Administrator
will undertake certain other administrative duties and functions with respect to
the Trust and the Financed Student Loans; and the Trust Agreement pursuant to
which the Trust will be created (collectively, the "Transfer and Servicing
Agreements"). Forms of the Transfer and Servicing Agreements have been filed as
exhibits to the Registration Statement. A copy of the Transfer and Servicing
Agreements will be filed with the Securities and Exchange Commission (the
"Commission") following the issuance of the Notes. This summary does not purport
to be complete and is subject to, and qualified in its entirety by reference to,
all the provisions of the Transfer and Servicing Agreements. The following
summary supplements, and to the extent inconsistent therewith replaces, the
description of the general terms and provisions of the Transfer and Servicing
Agreements set forth in the Prospectus, to which description reference is hereby
made.
    

Sale of Financed Student Loans; Representations and Warranties

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

Revolving Period and Additional Fundings

   
      During the period (the "Revolving Period") from the Closing Date until the
first to occur of (i) an Early Amortization Event as described below or (ii) the
last day of the Collection Period preceding the ______ ______ Quarterly Payment
Date, the Eligible Lender Trustee on behalf of the Trust will be obligated from
time to time, subject to certain conditions described herein, to acquire
additional Student Loans or increase the outstanding principal balance of the
Financed Student Loans ("Additional Fundings"). The Eligible Lender Trustee on
behalf of the Trust will be obligated from time to time, subject to certain
conditions described herein, to purchase from the Seller, and the Seller,
subject to the availability thereof and to the availability of funds therefor in
the Collateral Reinvestment Account, will be obligated to tender to the Trust,
Student Loans which (i) are made to a borrower who is not a borrower under any
Financed Student Loan, (ii) are made under loan programs which existed as of the
Closing Date and (iii) are guaranteed by a Guarantor (each, a "New Loan" and,
collectively, the "New Loans"). New Loans will be made or acquired by NBD Bank,
N.A. ("NBD") or another eligible lender on behalf of the Seller at the
discretion and in accordance with usual practices of the Seller. Each such
purchase of a New Loan will be made by the Eligible Lender Trustee on
    


                                      S-32
<PAGE>

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

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

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

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

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

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

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

      (vi) the Excess Spread, with respect to each of any two successive
Quarterly Payment Dates commencing with the Quarterly Payment Date in ______
______, 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 ___%.

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

      "Delinquency Percentage" means, as of any date of determination, the
percentage equivalent of a fraction the numerator of which is the aggregate
principal balances of the Financed Student Loans which are Repayment Loans that
either (a) are delinquent over 210 days or (b) have had claims filed with the
Department for which payment is still awaited, and the denominator of which is
the aggregate principal balances of the Financed Student Loans which are
Repayment Loans.

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

      During the Revolving Period, each purchase of a Serial Loan will be funded
by means of a transfer from the Collateral Reinvestment Account of an amount
equal to the Loan Purchase Amount of such Serial Loan. Following the end of the
Revolving Period, the Purchased Collateral Balance for purchases of Serial Loans
will be funded by amounts representing distributions of principal on the
outstanding Financed Student Loans which otherwise would have been part of the
Available Funds as described under "--Distributions" below, and Purchase Premium
Amounts for such purchases will be funded on the next succeeding Quarterly
Payment Date from any Reserve Account Excess for such Quarterly Payment Date as
described herein under "Description of the Transfer and Servicing
Agreements--Credit Enhancement--Reserve Account". Alternatively, at the Seller's
option, following the end of the Revolving Period the Eligible Lender Trustee
will be obligated, in lieu of purchasing Serial Loans as described above, to
exchange with the Seller existing Financed Student Loans owned by the Trust for
Serial Loans owned by 
    


                                      S-33
<PAGE>

   
the Seller; provided, however, that each Financed Student Loan so exchanged (an
"Exchanged Financed Student Loan") meets certain criteria including that (i) the
Exchanged Financed Student Loan was originated under the same loan program and
is guaranteed by the same Guarantor as such Financed Student Loan and entitles
the holder thereof to receive interest based on the same interest rate index as
the Serial Loan to be exchanged into the Trust (an "Exchanged Serial Loan") and
(ii) the Exchanged Financed Student Loan will not, at any level of such interest
rate index, have an interest rate that is greater than that of the Exchanged
Serial Loan. In addition, if the outstanding principal balance of an Exchanged
Financed Student Loan is less than that of the related Exchanged Serial Loan, an
additional amount equal to such difference will be remitted to the Seller from
amounts which would otherwise have been part of the Available Funds as described
under "--Distributions" below. No Purchase Premium Amounts will be payable for
an Exchanged Serial Loan.
    

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

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

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

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


                                      S-34
<PAGE>

   
Add-on Consolidation Loans), such amounts will be funded by amounts representing
distributions of principal on the outstanding Financed Student Loans which would
otherwise have been part of the Available Funds as described under
"--Distributions" below.

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

Accounts

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

Servicing Compensation; Administration Fee

   
      The Servicer will be entitled to receive from the Trust monthly, on each
Monthly Payment Date or Quarterly Payment Date, a monthly servicing fee (the
"Servicing Fee") in an amount equal to the lesser of (a) one-twelfth of 1.00%
(or of 0.50% if such Monthly Payment Date or Quarterly Payment Date is on or
after the ____ _____ Quarterly Payment Date) of the aggregate principal balances
of the Financed Student Loans as of the last day of the preceding calendar month
and (b) the sum of (i) one-twelfth of the In-School Percentage of the principal
balance of each Financed Student Loan as of the last day of the preceding
calendar month which was an In-School Student Loan (as defined herein) on such
date or, if the average principal balance of In-School Student Loans as of such
date was $2,500 or less, $1.50 per account for each such loan, (ii) one-twelfth
of the GRDF Percentage of the principal balance as of the last day of the
preceding calendar month of each Financed Student Loan which was a Grace,
Repayment, Deferral or Forbearance Student Loan (each, as defined herein) as of
such date or, if the average principal balance of such loans as of such date was
$3,000 or less, $3.00 per account for each such loan, (iii) a fee of $1.00 for
each notification sent by the Servicer during the preceding calendar month on
behalf of the Trust to a borrower providing information to such borrower with
respect to Federal Consolidation Loan programs, (iv) a one-time fee of $75.00
for each Federal Consolidation Loan originated by the Eligible Lender Trustee on
behalf of the Trust during the preceding calendar month, (v) a fee of $25.00 for
each Financed Student Loan for which, during the preceding calendar month, claim
documentation was completed and provided to the Guarantor or for which the
Servicer performed bankruptcy or ineligible borrower account processing (that,
in the case of ineligible account processing, resulted in a demand letter being
sent to the borrower), in each case as required by the claims-processing
requirements of the related Guarantor, (vi) a fee of $0.05 per Financed Student
Loan for storing and warehousing the applicable loan documentation for each such
loan during the preceding calendar month, (vii) a one-time fee of $0.40 for each
Student Loan transferred by the Seller to the Trust during the preceding
calendar month, (viii) a fee equal to one-twelfth of the product of (A) the
aggregate principal balances of the Financed Student Loans outstanding as of the
last day of the preceding calendar month and (B) 0.05%, which fee will be
payable so long as certain servicing regulations of the Department remain in
effect, and (ix) a fee of $70.00 per hour for system development requests made
by the Eligible Lender Trustee on behalf of the Trust and provided by the
Servicer during the preceding calendar month.

      "Monthly Payment Date" means the twenty-eighth day of each month (or if
any such date is not a business day, the next succeeding business day),
commencing March 1999.

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


                                      S-35
<PAGE>

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

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

      As compensation for the performance of the Administrator's obligations
under the Administration Agreement and as reimbursement for its expenses related
thereto, the Administrator will be entitled to receive monthly in arrears, on
each Monthly Payment Date that is not a Quarterly Payment Date and on each
Quarterly Payment Date, a monthly administration fee (the "Administration Fee")
in an amount equal to one-twelfth of the product of (i) 0.05% and (ii) the Pool
Balance as of the close of business on the last day of the calendar month
immediately preceding such date.
    

Distributions

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

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

      "Collection Period" means each period of three calendar months from and
including the date next following the end of the preceding Collection Period (or
with respect to the first Collection Period, the period beginning on the Cutoff
Date and ending on March 31, 1999).

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


                                      S-36
<PAGE>

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

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

      Distributions from the Collection Account. From time to time during the
Revolving Period, on any day therein, the Administrator may instruct the
Indenture Trustee to withdraw all collections in respect of principal on the
Financed Student Loans 
    


                                      S-37
<PAGE>

then on deposit in the Collection Account and deposit such amounts in the
Collateral Reinvestment Account. In addition, from time to time during the
Revolving Period, the Administrator may instruct the Indenture Trustee to
withdraw funds on deposit in the Collateral Reinvestment Account to the extent
such funds are not needed to make Additional Fundings and redeposit such amounts
in the Collection Account.

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

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

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

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

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

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

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

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

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

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

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

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

   
      The "Class A-1 Noteholders' Interest Basis Carryover " means, the sum of
(i) if the Class A-1 Note Rate for any Quarterly Payment Date is based on the
Adjusted Student Loan Rate, the excess of (a) the amount of interest on the
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, and (ii) the unpaid portion of any such excess from prior Quarterly
Payment Dates and interest accrued thereon at the Class A-1 Note Rate calculated
based on the Class A-1 Note LIBOR Rate.

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

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


                                      S-38
<PAGE>

   
      The "Class A-2 Noteholders' Interest Basis Carryover " means, the sum of
(i) if the Class A-2 Note Rate for any Quarterly Payment Date is based on the
Adjusted Student Loan Rate, the excess of (a) the amount of interest on the
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, and (ii) the unpaid portion of any such excess from prior Quarterly
Payment Dates and interest accrued thereon at the Class A-2 Note Rate calculated
based on the Class A-2 Note LIBOR Rate.

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

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

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

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

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

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

      "Principal Distribution Amount" means, with respect to any Quarterly
Payment Date (if the Revolving Period has terminated prior to the end of the
related Collection Period with respect to such Quarterly Payment Date), the sum
of the following amounts with respect to the related Collection Period: (i) that
portion of all collections received by the Servicer on the Financed Student
Loans and remitted to the Indenture Trustee that is allocable to principal
(including the portion of any Guarantee Payments received that is allocable to
principal) of the Financed Student Loans less the sum of (A) any such
collections which are applied by the Trust during such Collection Period to
purchase Serial Loans, (B) any such collections which are applied by the Trust
during such Collection Period to fund the addition of any Add-on Consolidation
Loans and (C) accrued and unpaid interest on the 
    


                                      S-39
<PAGE>

   
Financed Student Loans for such Collection Period to the extent such interest is
not currently being paid but will be capitalized upon commencement of repayment
of such Financed Student Loans; (ii) all Liquidation Proceeds attributable to
the principal balances of Financed Student Loans which became Liquidated Student
Loans during such Collection Period in accordance with the Servicer's customary
servicing procedures to the extent received the Servicer during the related
Collection Period and remitted to the Indenture Trustee, together with all
Realized Losses on such Financed Student Loans; (iii) to the extent attributable
to principal, the amount received by the Indenture Trustee with respect to each
Financed Student Loan repurchased by the Seller or purchased by the Servicer as
a result of a breach of a representation, warranty or covenant under an
obligation which arose during the related Collection Period; and (iv) the
Principal Distribution Adjustment, if any; provided, however, that the Principal
Distribution Amount will exclude all payments and proceeds (including
Liquidation Proceeds) of any Financed Student Loan the Purchase Amount of which
was included in the Available Funds for a prior Collection Period and, if the
Revolving Period terminated during the related Collection Period, will exclude
all amounts representing collections in respect of principal on the Financed
Student Loans during such Collection Period that were deposited in the
Collateral Reinvestment Account.

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

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

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

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

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

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

      The "Subordinate Noteholders' Interest Basis Carryover " means, the sum of
(i) if the Subordinate Note Rate for any Quarterly Payment Date is based on the
Adjusted Student Loan Rate, the excess of (a) the amount of interest on the
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, and (ii) the unpaid portion of any such excess from prior Quarterly
Payment Dates and interest accrued thereon at the Subordinate Note Rate
calculated based on the Subordinate Note LIBOR Rate.

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


                                      S-40
<PAGE>

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

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

      The "Subordinate Noteholders' Principal Distribution Amount" means, with
respect to each Quarterly Payment Date on and after which the aggregate
principal amount of the Senior Notes has been paid in full, the sum of (a) the
Principal Distribution Amount for such Quarterly Payment Date (or, in the case
of the Quarterly Payment Date on which the aggregate principal amount of the
Senior Notes is paid in full, any remaining Principal Distribution Amount not
otherwise distributed to Senior Noteholders on such Quarterly Payment Date) and
(b) the Subordinate Noteholders' Principal Carryover Shortfall as of the close
of the preceding Quarterly Payment Date; provided, however, that the Subordinate
Noteholders' Principal Distribution Amount will in no event exceed the aggregate
principal amount of the Subordinate Notes outstanding on such date. In addition,
on the Subordinate Note Final Maturity Date, the principal required to be
distributed to the Subordinate Noteholders will include the amount required to
reduce the outstanding principal amount of the Subordinate Notes to zero.

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

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

Credit Enhancement

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

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

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

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

      If the amount on deposit in the Reserve Account on any Quarterly Payment
Date (after giving effect to all distributions required to be made from the
Available Funds on such Quarterly Payment Date) is greater than the Specified
Reserve Account Balance for such Quarterly Payment Date, the Administrator will
instruct the Indenture Trustee to apply the amount of such excess (the "Reserve
Account Excess") will be applied (a) during the Revolving Period, for deposit to
the Collateral Reinvestment Account; provided, however, that if such date is on
or after the Parity Date, to the extent that such funds represent payments
(other than principal payments) with respect to the Financed Student Loans, such
funds shall be applied in the order of priority set forth
    


                                      S-41
<PAGE>

   
in clauses (b)(iii) through (vi) below, and (b) at and after the termination of
the Revolving Period, to the following (in the priority indicated): (i) to the
Seller for any unpaid Purchase Premium Amounts for any Serial Loans purchased by
the Trust prior to the end of the related Collection Period; (ii) if such
Quarterly Payment Date is on or prior to the Parity Date, to the payment of the
unpaid principal amount of the Senior Notes (to be allocated between the Class
A-1 Noteholders and the Class A-2 Noteholders as described herein under
"Description of the Notes--Distributions of Principal") or, if the Senior Notes
have been paid in full, of the Subordinate Notes, until the aggregate principal
amount of the Notes is equal to the Pool Balance as of the close of business on
the last day of the related Collection Period; (iii) to the Class A-1
Noteholders and the Class A-2 Noteholders, pro rata, the aggregate unpaid amount
of any Class A-1 Noteholders' Interest Basis Carryover and Class A-2
Noteholders' Interest Basis Carryover based on the ratio of each such amount to
the total of such amounts; (iv) to the Subordinate Noteholders, the aggregate
unpaid amount of any Subordinate Noteholders' Interest Basis Carryover; (v) to
the Servicer, the Servicing Fee Shortfall and all prior unpaid Servicing Fee
Shortfalls, if any; and (vi) to the Company, any excess remaining after
application of clauses (i) through (v) above, and, upon such payment to the
Company, the Noteholders will not have any rights in, or claims to, such
amounts.

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

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

      Subordination. While the Class A-1 Noteholders and the Class A-2
Noteholders will have equal priority to the payment of interest, on any
Quarterly Payment Date on which principal is due to be paid on the Senior Notes,
the Class A-2 Noteholders will receive no payments of principal until the Class
A-1 Noteholders have received payments of principal in an amount sufficient to
reduce the aggregate principal amount of the Class A-1 Notes to zero; provided,
however, that from and after any acceleration of the Notes following an Event of
Default (as defined in the Prospectus), principal will be allocated pro rata
between the Class A-1 Notes and the Class A-2 Notes, based on the ratio of the
aggregate principal amount of each such class of Notes to the aggregate
principal amount of the Senior Notes, until the aggregate principal amount of
the Senior Notes has been reduced to zero. In addition, the rights of the
Subordinate Noteholders to receive payments of interest on any Quarterly Payment
Date out of the Available Funds or the Reserve Account are subordinated to the
rights of the Senior Noteholders to receive payments of interest on such date,
and the rights of the Subordinate Noteholders to receive payments of principal
out of the Available Funds or the Reserve Account on any Quarterly Payment Date
are subordinated to the rights of the Senior Noteholders to receive payments of
    


                                      S-42
<PAGE>

   
interest and principal on such date. The Subordinate Noteholders will not be
entitled to any payments of principal out of the Available Funds or the Reserve
Account until the Senior Notes are paid in full.

Interest Rate Swap

      Payments Under the Swap Agreement. On the Closing Date, the Trust will
enter into an interest rate swap agreement (the "Interest Rate Swap") with
General Re Products Financial Corporation (the "Swap Counterparty"). The
Interest Rate Swap will be documented according to a 1992 ISDA Master Agreement
(Multicurrency-Cross Border) ("1992 Master Agreement") modified to reflect the
terms of the Notes, the Indenture and the Interest Rate Swap. The Interest Rate
Swap will terminate on the earliest to occur of _____ _____ (the "Scheduled Swap
Termination Date"), the date on which the Notes have been paid in full and the
date on which the Interest Rate Swap is terminated in accordance with its terms
pursuant to an early termination is referred to herein as the "Swap Termination
Date".

      In accordance with the terms of the Interest Rate Swap, the Swap
Counterparty will pay to the Trust, on each Quarterly Payment Date with respect
to which the Interest Rate Swap is still in effect, an amount equal to the
product of (i) the Swap Rate for the related Quarterly Interest Period, (ii) the
Scheduled Notional Swap Amount for such Quarterly Payment Date and (iii) the
quotient of the number of days in the related Quarterly Interest Period divided
by 360. The "Swap Rate" for any Quarterly Interest Period will be a rate equal
to Three-Month LIBOR (determined as described herein under "Description of the
Notes--Calculation of Three-Month LIBOR") for such Quarterly Interest Period.
The "Scheduled Notional Swap Amount" for any Quarterly Payment Date will be an
amount equal to the amount listed on Exhibit A hereto for such Quarterly Payment
Date. The Seller expects that the Scheduled Notional Swap Amount for each
Quarterly Payment Date prior to the Swap Termination Date will be equal to
approximately __% of the outstanding principal amount of the Notes.

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

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

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

      Modification and Amendment of the Swap Agreement and Transfer and
Servicing Agreements. The Trust Agreement and the Indenture will contain
provisions permitting the Eligible Lender Trustee, with the consent of the
Indenture Trustee, to enter into any amendment to the Swap Agreement requested
by the Swap Counterparty to cure any ambiguity in, or correct or supplement any
provision of, the Swap Agreement, so long as the Eligible Lender Trustee
determines, and the Indenture Trustee agrees in 
    


                                      S-43
<PAGE>

   
writing, that such amendment will not adversely affect the interests of the
Noteholders. The written consent of the Swap Counterparty will be required
before any amendment is made to the Indenture or the Transfer and Servicing
Agreements.

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

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

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

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

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

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

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


                                      S-44
<PAGE>

   
guarantees or letters of credit, which arrangements in the view of such Swap
Rating Agency will result in the total negation of the effect or impact of such
Rating Agency Downgrade on the Noteholders and the Seller.

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

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

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

Company Liability

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

Termination

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

      Any Financed Student Loans remaining in the Trust as of the end of the
Collection Period immediately preceding the ____ _____ Quarterly Payment Date
will be offered for sale by the Indenture Trustee. The Seller, its affiliates
and unrelated third parties may offer bids to purchase such Financed Student
Loans on such Quarterly Payment Date. If at least two bids (one of which is from
a bidder other than the Seller and its affiliates) are received, the Indenture
Trustee will accept the highest bid equal to or in excess of the greater of (x)
the aggregate Purchase Amounts of such Financed Student Loans as of the end of
the Collection Period immediately preceding such Quarterly Payment Date and (y)
an amount that would be sufficient to (i) reduce the outstanding principal
amount of the Notes on such Quarterly Payment Date to zero, (ii) pay to the
Noteholders, the Noteholders' Interest Distribution Amount payable on such
Quarterly Payment Date and (iii) pay to the Swap Counterparty any prior unpaid
Net Trust Swap Payment Carryover Shortfalls and any other amounts owed by the
Trust to the Swap Counterparty under the Interest Rate Swap (such greater
amount, the "Minimum Purchase Price"). If at least two bids are not received or
the highest bid is not equal to or in excess of the Minimum Purchase Price, the
Indenture Trustee will not consummate such sale. The proceeds of any such sale
will be used to redeem any Notes outstanding on such Quarterly Payment Date. If
the sale is not consummated in accordance with the foregoing, the Indenture
Trustee may, but shall not be under any obligation to, solicit bids to purchase
the Financed Student Loans on future Quarterly Payment Dates upon terms similar
to those described above. No assurance can be given as to whether the Trustee
will be successful in soliciting acceptable bids to purchase the Financed
Student Loans on either the ____ _____ Quarterly Payment Date or any subsequent
Quarterly Payment Date.
    


                                      S-45
<PAGE>

Optional Redemption

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

                      FEDERAL FAMILY EDUCATION LOAN PROGRAM

      A description of the Federal Family Education Loan Program is provided in
the Prospectus under "Federal Family Education Loan Program." The information
provided below sets forth recent developments and additional information with
respect the Federal Family Education Loan Program.

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

      Recent Developments--Changes in Formulas for Determining Certain Interest
Rates and Special Allowance Payments. The formulas for determining interest
rates on Stafford Loans and PLUS Loans and the formula for determining Special
Allowance Payments changed for loans disbursed on or after July 1, 1998. When
principal is to be paid, Stafford Loans disbursed on or after July 1, 1998 will
bear interest at the bond equivalent rate of 91-day treasury bills auctioned at
the final auction held prior to June 1 of each year plus 2.3 percent, not to
exceed 8.25 percent per annum. When principal need not be paid, Stafford Loans
disbursed on or after July 1, 1998 will bear interest at the bond equivalent
rate of 91-day treasury bills auctioned at the final auction held prior to June
1 of each year of each year plus 1.7 percent, not to exceed 8.25 percent per
annum. PLUS Loans disbursed on or after July 1, 1998 will bear interest at the
bond equivalent rate of 91-day treasury bills auctioned at the final auction
held prior to June 1 of each year plus 3.1 percent, not to exceed 9.0 percent
per annum. In addition, for loans disbursed on or after July 1, 1998, special
allowance payments for all Stafford Loans will be based on the bond equivalent
rate of 91-day treasury bills auctioned for the most recent three month period
ending March 31, June 30, September 30 or December 31, plus 2.8 percent when
principal is due, and plus 2.2 percent when principal need not be paid. For PLUS
Loans disbursed on or after July 1, 1998, Special Allowance Payments will be
based on the bond equivalent rate of 91-day treasury bills auctioned for such
three month period, plus 3.1 percent. Special Allowance Payments for PLUS Loans
will not be paid during a twelve month period beginning on July 1 and ending on
July 30, unless on the June 1 preceding such July 1 the bond equivalent rate of
91 day treasury bills auctioned at the final auction held prior to such June 1
plus 3.1 percent exceeds 9.0 percent. For Consolidation Loans made on or after
October 1, 1998, the interest rate will be the lesser of the weighted average
rate rounded up to the nearest 1/8% or 8.25%. For Consolidation Loans made on or
after July 1, 1998, Special Allowance Payments will be based on the 91-day
treasury bills auctioned for such three month period plus 3.1 percent. Special
Allowance Payments for Consolidation Loans will not be paid during any three
month period ending March 31, June 30, September 30, or December 31 unless the
average of the bond equivalent rate of 91-day treasury bills auctioned for such
three month period plus 3.1 percent exceeds the loan's applicable interest rate.

      Recent Developments--FY 1998 Budget. In the 1997 Budget Reconciliation Act
(P.L. 105-33), several changes were made to the Act impacting the FFELP. These
provisions include, among other things, requiring Federal Guarantors to return
$1 billion of their reserves to the U.S. Treasury by September 1, 2002 (to be
paid in annual installments), greater restrictions on use of 
    


                                      S-46
<PAGE>

   
reserves by Federal Guarantors and a continuation of the Administrative Cost
Allowance payable to Federal Guarantors (which is a fee paid to Guarantors equal
to 0.85% of new loans guaranteed).

      Recent Developments -- 1998 Amendments. On May 22, 1998, Congress passed,
and on June 9, 1998, the President signed into law, a temporary measure relating
to the Higher Education Act and FFELP loans as part of the Intermodal Surface
Transportation Efficiency Act of 1998 (the "1998 Amendments") that revised
interest rate changes under the FFELP that were scheduled to become effective on
July 1, 1998. For loans made during the period July 1, 1998 through September
30, 1998, the borrower interest rate for Stafford Loans and Unsubsidized
Stafford Loans is reduced to a rate of 91-day Treasury Bill Rate plus 2.30%
(1.70% during school, grace and deferment), subject to a maximum rate of 8.25%.
As described below, The formula for Special Allowance Payments on Stafford Loans
and Unsubsidized Stafford Loans is calculated to produce a yield to the loan
holder of 91-day Treasury Bill Rate plus 2.80% (2.20% during school, grace and
deferment).

      Recent Developments--1998 Reauthorization Bill. On October 7, 1998,
President Clinton signed into law the Higher Education Amendments of 1998 (the
"1998 Reauthorization Bill"), which enacted significant reforms in the FFELP.
The major provisions of the 1998 Reauthorization Bill include the following:

      o     All references to a "transition" to full implementation of the
            Federal Direct Student Loan Program were deleted from the FFELP
            statute.

      o     Guarantor reserve funds were restructured so that federal guarantors
            are provided with additional flexibility in choosing how to spend
            certain funds they receive.

      o     The minimum federal  guarantor  reserve level requirement is reduced
            from 0.50% of  reserves  to 0.25% of a federal  guarantor's  federal
            student loan reserve fund.

      o     Additional recall of reserve funds by the Secretary was mandated,
            amounting to $85 million in fiscal year 2002, $82.5 million in
            fiscal year 2006, and $82.5 million in fiscal year 2007. However,
            certain minimum reserve levels are protected from recall.

      o     The administrative cost allowance was replaced by two (2) new
            payments, a Student Loan processing and issuance fee equal to 65
            basis points (40 basis points for loans made on or after October 1,
            1993) paid at the time a loan is guaranteed, and an account
            maintenance fee of 12 basis points (10 basis points for fiscal years
            2001-2003) paid annually on outstanding guaranteed Student Loans.

      o     The percentage of collections on defaulted Student Loans a federal
            guarantor is permitted to retain is reduced from 27% to 24% (23%
            beginning on October 1, 2003) plus the complement of the reinsurance
            percentage applicable at the time a claim was paid to the lender on
            the Student Loan.

      o     Federal reinsurance provided to federal guarantors is reduced from
            98% to 95% for Student Loans first disbursed on or after October 1,
            1998.

      o     The delinquency period required for a loan to be declared in default
            is increased from 180 days to 270 days for loans on which the first
            day of delinquency occurs on or after the date of enactment of the
            1998 Reauthorization Bill.

      o     Interest rates charged to borrowers on Stafford Loans, and the yield
            for Stafford Loan holders established by the 1998 Amendments, were
            made permanent.

      o     Federal Consolidation Loan interest rates were revised to equal the
            weighted average of the loans consolidated rounded up to the nearest
            one-eighth of 1%, capped at 8.25%. When the 91-day Treasury Bill
            Rate plus 3.1% exceeds the borrower's interest rate, Special
            Allowance Payments are made to make up the difference.

      o     The lender-paid offset fee on Federal Consolidation Loans of 1.05%
            is reduced to .62% for Loans made pursuant to applications received
            on or after October 1, 1998 and on or before January 31, 1999.

      o     The Federal Consolidation Loan interest rate calculation was revised
            to reflect the rate for Federal Consolidation Loans, and will be
            effective for loans on which applications are received on or after
            February 1, 1999.

      o     Lenders are required to offer extended repayment schedules to new
            borrowers after the enactment of the 1998 Reauthorization Bill who
            accumulate after such date outstanding loans under FFELP totaling
            more than $30,000, under these extended schedules the repayment
            period may extend up to 25 years subject to certain minimum
            repayment amounts.
    


                                      S-47
<PAGE>

   
      o     The Secretary of Education (the "Secretary") is authorized to enter
            into six (6) voluntary flexible agreements with federal guarantors
            under which various statutory and regulatory provisions can be
            waived.

      o     Federal Consolidation Loan lending restrictions are revised to allow
            lenders who do not hold one of the borrower's underlying federal
            loans to issue a federal consolidation loan to a borrower whose
            Underlying Federal Loans are held by multiple holders.

      o     Inducement restrictions were revised to permit federal guarantors
            and lenders to provide assistance to schools comparable to that
            provided to schools by the Secretary under the federal direct
            student loan program.

      o     The Secretary is now required to pay off Student Loan amounts owed
            by borrowers due to failure of the borrower's school to make a
            tuition refund allocable to the Student Loan.

      o     Discharge of FFELP and certain other Student Loans in bankruptcy is
            now limited to cases of undue hardship regardless of whether the
            Student Loan has been due for more than seven (7) years prior to the
            bankruptcy filing.

      o     All of the Federal Guarantors will be subject to the new recall of
            reserves and reduced reinsurance provisions for federal guarantors.
            The new recall of reserves and reduced reinsurance for federal
            guarantors increases the risk that resources available to the
            Federal Guarantors to meet their guarantee obligations will be
            significantly reduced.

      Recent Developments--President Clinton's Proposed FY 2000 Budget. In his
proposed budget for fiscal year 2000, President Clinton has proposed cutting
billions of dollars in new funding cuts to FFELP. In addition, President Clinton
has again proposed a number of changes to the Act that would affect lenders and
Federal Guarantors. These proposals would, among other things:

      o     Deny lenders interest that accrues on Student Loans for which
            payments are more than 180 days delinquent, representing as much as
            a six month penalty for lenders on some loan defaults.

      o     Reduce the share of default collections (from 24% to 18.5%) that
            Federal Guarantors are allowed to retain.

      o     Recall an additional $1.6 billion in reserves held by Federal
            Guarantors.

      The President's proposed changes, if enacted, would increase the risk that
resources available to the Federal Guarantors to meet their guarantee
obligations will be significantly reduced.

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

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

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

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


                                      S-48
<PAGE>

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

      Fees Payable on Certain Financed Student Loans. Under the Federal
Consolidation Program, the Trust will be obligated to pay to the Department a
monthly rebate fee (the "Monthly Rebate Fee") at an annualized rate of 1.05%
(0.62% for applications received between October 1, 1998 and January 31, 1999)
of the outstanding principal balance on the last day of each month plus accrued
interest thereon of each Federal Consolidation Loan which is a part of the
Trust, which rebate will be payable prior to distributions to the Noteholders
and which rebate will reduce the amount of funds which would otherwise be
available to make distributions on the Notes and will reduce the Adjusted
Student Loan Rate. In addition, the Trust must pay to the Department a 0.50%
origination fee (the "Federal Origination Fee") on the initial principal balance
of each Financed Student Loan which is originated on its behalf by the Eligible
Lender Trustee (i.e., each Federal Consolidation Loan originated on its behalf
by the Eligible Lender Trustee during the Revolving Period and each Add-on
Consolidation Loan added to a Federal Consolidation Loan in the Trust), which
fee will be deducted by the Department out of Interest Subsidy Payments and
Special Allowance Payments. If sufficient Interest Subsidy Payments and Special
Allowance Payments are not due to the Trust to cover the amount of the Federal
Origination Fee, the balance of such Federal Origination Fee may be deferred by
the Department until sufficient Interest Subsidy Payments and Special Allowance
Payments accrue to cover such fee or may be required to be paid immediately. If
such amounts never accrue, the Trust would be obligated to pay any remaining fee
from other assets of the Trust prior to making distributions to the Noteholders.
The offset of Interest Subsidy Payments and Special Allowance Payments, and the
payment of any remaining fee from other Trust assets will further reduce the
amount of the Available Funds from which payments to the Noteholders may be
made. Furthermore, any offset of Interest Subsidy Payments and Special Allowance
Payments will further reduce the Adjusted Student Loan Rate.

              CERTAIN FEDERAL INCOME TAX AND STATE TAX CONSEQUENCES

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

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

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

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

   
      The Senior Notes provide for stated interest at a floating rate based upon
Three-Month LIBOR, but are subject to certain restrictions on the maximum level
of the floating rate. Under Treasury regulations governing "original issue
discount" ("OID"), stated interest payable at a variable rate is not taxed as
OID or contingent interest if the variable rate is a qualified floating rate.
The tax treatment of interest that is not based on a qualified floating rate is
not certain and the regulations do not address the tax treatment of debt
instruments bearing contingent interest except in circumstances not relevant to
this discussion. While (because of 
    


                                      S-49
<PAGE>

   
the Class A-1 Noteholders' Interest Basis Carryover and the Class A-2
Noteholders' Interest Basis Carryover) the tax treatment of interest on the
Senior Notes, including, in particular, interest equal to the Class A-1
Noteholders' Interest Basis Carryover and the Class A-2 Noteholders' Interest
Basis Carryover amounts, is not entirely clear under the regulations, the Trust
intends to treat the stated interest as a "qualified floating rate" for OID
purposes and thus such interest should not be taxable to the Senior Noteholders
as OID or as contingent interest.

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

                              ERISA CONSIDERATIONS

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

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


                                      S-50
<PAGE>

   
                                                      Principal Amount
                                             -----------------------------------
Underwriter                                  Class A-1 Notes     Class A-2 Notes
- -----------                                  ---------------     ---------------
Credit Suisse First Boston Corporation

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

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

- ---------------------
                                             ---------------     ---------------
Total
                                             ===============     ===============

      The Seller has been advised by the Underwriters that they propose to offer
the Senior Notes to the public initially at the public offering prices set forth
on the cover page of this Prospectus Supplement, and to certain dealers at such
prices less a concession of 0.___% per Class A-1 Note and 0.___% per Class A-2
Note; that the Underwriters and such dealers may allow a discount of 0.___% per
Class A-1 Note and 0.___% per Class A-2 Note on sales to certain other dealers;
and that after the initial public offering of the Senior Notes, the public
offering prices and the concessions and discounts to dealers may be changed by
the Underwriters.

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

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

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

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

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

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

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

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

                                  LEGAL MATTERS

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


                                      S-51
<PAGE>

   
of the board of directors of USA Group and a member of the board of trustees of
USA Funds, is a partner of the firm of Krieg DeVault Alexander & Capehart LLP.
Certain federal income tax matters will be passed upon for the Trust by Stroock
& Stroock & Lavan LLP and certain Indiana state income and corporate income tax
matters will be passed upon for the Trust by Krieg DeVault Alexander & Capehart
LLP.

                           REPORTS TO SECURITYHOLDERS

      Unless and until Definitive Notes are issued, quarterly and annual
unaudited reports containing information concerning the Financed Student Loans
will be prepared by the Administrator and sent on behalf of the Trust only to
Cede & Co. ("Cede"), as nominee of The Depository Trust Company ("DTC") and
registered holder of the Senior Notes, and will not be sent to the beneficial
owners of the Senior Notes. Beneficial owners of Senior Notes will, however, be
able to obtain such reports by requesting them from the Indenture Trustee. Such
reports will contain the information described under "Description of the
Transfer and Servicing Agreements--Statements to Indenture Trustee and Trust" in
the Prospectus. Such reports will not constitute financial statements prepared
in accordance with generally accepted accounting principles. See "Certain
Information Regarding the Securities--Book-Entry Registration" and "Reports to
Securityholders" in the Prospectus. The Trust will file with the Commission such
periodic reports as are required under the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), and the rules and regulations of the Commission
thereunder. Such reports and other information may be inspected and copied at
prescribed rates at the public reference facilities maintained by the Commission
at 450 Fifth Street, N.W., Judiciary Plaza, Washington D.C. 20549. You may
obtain information on the operation of the Public Reference Room by calling the
Commission at 1-800-SEC-0330. The Commission maintains an internet site that
will obtain reports and other information regarding the Trust. The address of
that site is http://www.sec.gov.
    

                           FORWARD LOOKING STATEMENTS

      Information under the heading "_____________" contains various "forward
looking statements" within the meaning of Section 27A of the Securities Act and
Section 21E of the Exchange Act, which represent the Seller's expectations or
beliefs concerning future events. The Seller cautions that these statements are
further qualified by important factors that could cause actual results to differ
materially from those in the forward looking statements.


                                      S-52
<PAGE>

                                     ANNEX I
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

   
      Except in certain limited circumstances, the globally offered Senior Notes
of SMS Student  Loan Trust 1999-A (the  "Global  Securities")  will be available
only in book-entry form. Investors in the Global Securities may hold such Global
Securities through any of DTC, CEDEL or Euroclear. The Global Securities will be
tradeable as home market  instruments  in both the  European  and U.S.  domestic
markets.  Initial  settlements and all secondary  trades will settle in same-day
funds.
    

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

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

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

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

Initial Settlement

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

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

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

Secondary Market Trading

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

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

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

   
      Trading between DTC seller and CEDEL or Euroclear  purchaser.  When Global
Securities  are to be transferred  from the account of a DTC  Participant to the
account of a CEDEL  Participant or a Euroclear  Participant,  the purchaser will
send instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant at least one business day prior to  settlement.  CEDEL or Euroclear,
as the case may be,  will  instruct  the  applicable  Depositary  to receive the
Global Securities against payment.  Payment will include interest accrued on the
Global  Securities  from and  including  the  last  coupon  payment  date to and
excluding the  settlement  date,  on the basis of a calendar year  consisting of
twelve  30-day  calendar  months.  Payment  will then be made by the  respective
Depositary  of the DTC  Participant's  account  against  delivery  of the Global
Securities.  After settlement has been completed,  the Global Securities will be
credited to the respective clearing system and by the clearing system,
    


                                      S-53
<PAGE>

   
in accordance with its usual procedures, to the CEDEL Participant's or Euroclear
Participant's  account. The securities credit will appear the next day (European
time) and the cash debit will be back-valued  to, and the interest on the Global
Securities  will accrue from,  the value date (which would be the  preceding day
when  settlement  occurred in New York).  If  settlement is not completed on the
intended value date (i.e.,  the trade fails),  the CEDEL or Euroclear cash debit
will be valued instead as of the actual settlement date.
    

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

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

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

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

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

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

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

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


                                      S-54
<PAGE>

   
Certain U.S. Federal Income Tax Documentation Requirements

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

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

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

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

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

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

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

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


                                      S-55
<PAGE>

                            INDEX OF PRINCIPAL TERMS

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

                                                                            Page
                                                                            ----

   
1992 Master Agreement ..................................................... S-43
1998 Amendments ........................................................... S-47
1998 Reauthorization Bill ................................................. S-47
91-day Treasury Bills ..................................................... S-43
Additional Fundings ....................................................... S-32
Additional Guarantor ...................................................... S-23
Additional Student Loans .................................................. S-13
Add-on Consolidation Loans ................................................ S-15
Adjusted Student Loan Rate ................................................ S-27
Administration Agreement .................................................. S-32
Administration Fee ........................................................ S-36
Administrator ............................................................. S-32
Assumption Payment ........................................................ S-44
Available Funds ........................................................... S-37
Cede ...................................................................... S-52
CEDEL ..................................................................... S-30
CEDEL Participants ........................................................ S-30
Citibank .................................................................. S-31
Class A-1 Note Final Maturity Date ........................................ S-28
Class A-1 Note LIBOR Rate ................................................. S-27
Class A-1 Note Rate ....................................................... S-27
Class A-1 Noteholders ..................................................... S-28
Class A-1 Noteholders' Interest Basis Carryover ........................... S-38
Class A-1 Noteholders' Interest Carryover Shortfall ....................... S-38
Class A-1 Noteholders' Interest Distribution Amount ....................... S-38
Class A-1 Notes ........................................................... S-26
Class A-2 Note Final Maturity Date ........................................ S-28
Class A-2 Note LIBOR Rate ................................................. S-27
Class A-2 Note Rate ....................................................... S-27
Class A-2 Noteholders ..................................................... S-28
Class A-2 Noteholders' Interest Basis Carryover ........................... S-39
Class A-2 Noteholders' Interest Carryover Shortfall ....................... S-39
Class A-2 Noteholders' Interest Distribution Amount ....................... S-39
Class A-2 Notes ........................................................... S-26
Collateral Reinvestment Account ........................................... S-35
Collection Account ........................................................ S-35
Collection Period ......................................................... S-36
Commission ................................................................ S-32
Company ................................................................... S-14
Cooperative ............................................................... S-30
Cutoff Date ............................................................... S-16
Deferral .................................................................. S-20
Delinquency Percentage .................................................... S-33
Department ................................................................ S-25
Depositaries .............................................................. S-31
    


                                      S-56
<PAGE>

   
Depositary ................................................................ S-31
Determination Date ........................................................ S-36
DOE Data Book ............................................................. S-25
DTC ....................................................................... S-52
Early Amortization Event .................................................. S-33
Eligible Lender Trustee ................................................... S-13
Euroclear ................................................................. S-30
Euroclear Operator ........................................................ S-30
Euroclear Participants .................................................... S-30
Events of Default ......................................................... S-44
Excess Spread ............................................................. S-33
Exchange Act .............................................................. S-52
Exchanged Financed Student Loan ........................................... S-34
Exchanged Serial Loan ..................................................... S-34
Expected Interest Collections ............................................. S-27
Federal Origination Fee ................................................... S-49
FFELP ..................................................................... S-13
Financed Student Loans .................................................... S-13
Forbearance ............................................................... S-20
General Re ................................................................ S-45
Global Securities ......................................................... S-53
Grace ..................................................................... S-20
GRDF Percentage ........................................................... S-35
GRFP ...................................................................... S-45
GRN ....................................................................... S-45
Guarantors ................................................................ S-23
Illegality ................................................................ S-44
Indenture ................................................................. S-26
Indenture Trustee ......................................................... S-26
Index Maturity ............................................................ S-29
Indirect Participants ..................................................... S-29
Initial Financed Student Loans ............................................ S-13
Initial Guarantor ......................................................... S-23
In-School ................................................................. S-20
In-School Percentage ...................................................... S-35
Interest Rate Swap ........................................................ S-43
IRS ....................................................................... S-49
LIBOR Determination Date .................................................. S-29
LIBOR Reset Period ........................................................ S-29
Liquidated Student Loans .................................................. S-36
Liquidation Proceeds ...................................................... S-37
Loan Purchase Amount ...................................................... S-33
Loan Sale Agreement ....................................................... S-32
Lock-In Period ............................................................ S-43
Minimum Purchase Price .................................................... S-45
Monthly Available Funds ................................................... S-36
Monthly Collection Period ................................................. S-36
Monthly Rebate Fee ........................................................ S-49
Moody's ................................................................... S-45
Morgan .................................................................... S-31
NBD ....................................................................... S-32
Net Trust Swap Payment .................................................... S-43
Net Trust Swap Payment Carryover Shortfall ................................ S-39
Net Trust Swap Receipt .................................................... S-43
    


                                      S-57
<PAGE>

   
Net Trust Swap Receipt Carryover Shortfall ................................ S-39
New Loan .................................................................. S-32
New Loans ................................................................. S-32
Non-U.S. Person ........................................................... S-55
Noteholders ............................................................... S-28
Noteholders' Interest Distribution Amount ................................. S-39
Notes ..................................................................... S-26
Obligors .................................................................. S-27
OID ....................................................................... S-49
Parity Date ............................................................... S-27
Participants .............................................................. S-29
Plan ...................................................................... S-50
Pool Balance .............................................................. S-27
Principal Distribution Adjustment ......................................... S-39
Principal Distribution Amount ............................................. S-39
Purchase Amount ........................................................... S-27
Purchase Collateral Balance ............................................... S-33
Purchase Premium Amount ................................................... S-33
qualified floating rate ................................................... S-50
Quarterly Interest Period ................................................. S-26
Quarterly Payment Date .................................................... S-26
Rating Agency Downgrade ................................................... S-44
Realized Losses ........................................................... S-40
Record Date ............................................................... S-26
Reference Banks ........................................................... S-29
Repayment ................................................................. S-20
Representative ............................................................ S-50
Reserve Account ........................................................... S-35
Reserve Account Excess .................................................... S-41
Reserve Account Initial Deposit ........................................... S-13
Revolving Period .......................................................... S-32
S&P ....................................................................... S-45
Scheduled Notional Swap Amount ............................................ S-43
Scheduled Swap Termination Date ........................................... S-43
Secretary ............................................................. S-24, 48
Seller .................................................................... S-13
Seller Trusts ............................................................. S-49
Senior Noteholders ........................................................ S-28
Senior Noteholders' Distribution Amount ................................... S-40
Senior Noteholders' Interest Distribution Amount .......................... S-40
Senior Noteholders' Principal Carryover Shortfall ......................... S-40
Senior Noteholders' Principal Distribution Amount ......................... S-40
Senior Notes .............................................................. S-26
Serial Loan ............................................................... S-33
Serial Loans .............................................................. S-33
Servicer .................................................................. S-32
Servicing Agreement ....................................................... S-32
Servicing Fee ............................................................. S-35
Servicing Fee Shortfall ................................................... S-36
SMS ....................................................................... S-13
Special Federal Tax Counsel ............................................... S-49
Specified Reserve Account Balance ......................................... S-41
Student Loan Rate Accrual Period .......................................... S-27
Student Loans ............................................................. S-13
    


                                      S-58
<PAGE>

   
Subordinate Note Final Maturity Date ...................................... S-28
Subordinate Note LIBOR Rate ............................................... S-27
Subordinate Note Rate ..................................................... S-27
Subordinate Noteholders ................................................... S-28
Subordinate Noteholders' Distribution Amount .............................. S-40
Subordinate Noteholders' Interest Basis Carryover ......................... S-40
Subordinate Noteholders' Interest Carryover Shortfall ..................... S-40
Subordinate Noteholders' Interest Distribution Amount ..................... S-41
Subordinate Noteholders' Principal Carryover Shortfall .................... S-41
Subordinate Noteholders' Principal Distribution Amount .................... S-41
Subordinate Notes ......................................................... S-26
Swap Counterparty ......................................................... S-43
Swap Default .............................................................. S-44
Swap Early Termination .................................................... S-44
Swap Rate ................................................................. S-43
Swap Rating Agencies ...................................................... S-45
Swap Termination Date ..................................................... S-43
Systems ................................................................... S-31
Tax Event ................................................................. S-44
T-Bill Rate ............................................................... S-43
Telerate Page 3750 ........................................................ S-29
Termination Events ........................................................ S-44
Terms and Conditions ...................................................... S-30
Three-Month LIBOR ......................................................... S-29
Transfer Agreement ........................................................ S-33
Transfer and Servicing Agreements ......................................... S-32
Transfer Date ............................................................. S-34
Trust ..................................................................... S-13
Trust Agreement ........................................................... S-14
Trust Swap Payment Amount ................................................. S-41
Trust Swap Receipt Amount ................................................. S-41
U.S. Person ............................................................... S-55
Underwriters .............................................................. S-50
Underwriting Agreement .................................................... S-50
USA Funds ................................................................. S-23
Year 2000 problems ........................................................ S-31
    


                                      S-59
<PAGE>

   
                                                                       Exhibit A

                            Scheduled Notional Amount

Quarterly Payment Date                                 Scheduled Notional Amount
- ----------------------                                 -------------------------
    


                                      S-60
<PAGE>

   
                                SMS Student Loan
                                  Trust 1999-A

                                  $___________
                             Class A_1 Floating Rate
                            Asset_Backed Senior Notes

                                  $___________
                             Class A_2 Floating Rate
                            Asset_Backed Senior Notes

                               USA Group Secondary
                              Market Services, Inc.
                                     Seller

                              PROSPECTUS SUPPLEMENT

                           Credit Suisse First Boston

                              ____________________

                              ____________________

                              ____________________
    
<PAGE>

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted without the delivery of a final Prospectus  Supplement
and  accompanying  Prospectus.  This Prospectus  Supplement and the accompanying
Prospectus shall not constitute an offer to sell or the solicitation of an offer
to buy nor  shall  there be any sale of these  securities  in any State in which
such offer,  solicitation  or sale would be unlawful  prior to  registration  or
qualification under the securities laws of any such State.


   
                 SUBJECT TO COMPLETION, DATED FEBRUARY ___, 1999
    

PROSPECTUS

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

                   USA GROUP SECONDARY MARKET SERVICES, INC.,
                                     Seller

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

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

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

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

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

                  The date of this Prospectus is ______, 1998.

<PAGE>

                              AVAILABLE INFORMATION

      USA Group Secondary Market Services,  Inc. ("SMS"),  as originator of each
Trust, has filed with the Securities and Exchange  Commission (the "Commission")
a Registration Statement (together with all amendments and exhibits thereto, the
"Registration  Statement")  under the  Securities  Act of 1933,  as amended (the
"Securities  Act"),  with  respect  to  the  Securities  offered  hereby.   This
Prospectus, which forms part of the Registration Statement, does not contain all
the information contained therein. For further information, reference is made to
the  Registration  Statement  which may be  inspected  and  copied at the public
reference  facilities  maintained by the  Commission at 450 Fifth Street,  N.W.,
Washington,  D.C. 20549; and at the Commission's regional offices at Seven World
Trade Center, New York, New York 10048, and 500 West Madison Street, 14th Floor,
Chicago,  Illinois 60661.  Copies of the Registration  Statement may be obtained
from the Public Reference  Section of the Commission at 450 Fifth Street,  N.W.,
Washington, D.C. 20549, at prescribed rates. The Commission maintains a Web site
at http://www.sec.gov  containing  registration statements and other information
regarding  registrants,   including  SMS,  that  file  electronically  with  the
Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

      All  documents  filed by SMS,  as  originator  of any Trust,  pursuant  to
Section 13(a),  13(c),  14 or 15(d) of the  Securities  Exchange Act of 1934, as
amended,  subsequent to the date of this Prospectus and prior to the termination
of the  offering  of the  Securities  shall  be  deemed  to be  incorporated  by
reference in this  Prospectus.  Any statement  contained herein or in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded  for purposes of this  Prospectus to the extent that a
statement  contained herein or in any subsequently  filed document which also is
to be  incorporated  by reference  herein modifies or supersedes such statement.
Any such statement so modified or superseded  shall not be deemed,  except as so
modified or superseded, to constitute a part of this Prospectus.

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


                                       ii

<PAGE>

                                TABLE OF CONTENTS

AVAILABLE INFORMATION........................................................iii
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE..............................iii
SUMMARY OF TERMS...............................................................1
RISK FACTORS...................................................................9
     Risk that Failure to Comply with Student Loan Origination 
        and Servicing Procedures for Federal Student Loans May 
        Adversely Affect the Trust's Ability to Pay Principal 
        and Interest on the Related Notes and Certificates.....................9
     Variability of Actual Cash Flows; Risk of Shortfalls to 
        Holders of Notes and Certificates Resulting from 
        Inability of Related Indenture Trustee to Liquidate 
        Student Loans.........................................................10
     Unsecured Nature of Student Loans; Risk that Financial 
        Status of a Federal Guarantor Will Affect Its Ability 
        to Make Guarantee Payments............................................10
     Default Risk on Certain Financed Student Loans...........................11
     Fees Payable on Certain Financed Student Loans...........................11
     Risk that Change in Law Will Adversely Affect Student 
        Loans, Guarantors, the Seller or the Servicer.........................11
     Increased Fees; Decreased Assistance.....................................11
     Impact of Direct Lending.................................................12
     Reserves.................................................................12
     Risks Resulting from Subordination of Principal and 
       Interest Payments; Limited Assets......................................12
     Risk Resulting from Use of the Pre-Funding Account or
       Collateral Reinvestment Account to Make Additional Funding.............12
     Maturity and Prepayment Considerations...................................14
     Risk of Removal of Servicer upon Servicer Default........................14
     Insolvency Risk..........................................................15
     Book-Entry Registration..................................................15
FORMATION OF THE TRUSTS.......................................................15
     The Trusts...............................................................15
     Eligible Lender Trustee..................................................16
USE OF PROCEEDS...............................................................16
USA GROUP, SMS, THE SELLER AND THE SERVICER...................................17
     USA Group................................................................17
     SMS......................................................................17
     The Seller...............................................................18
     The Servicer.............................................................18
THE STUDENT LOAN POOLS........................................................18
     General..................................................................18
     Origination and Marketing Process........................................19
     Servicing and Collections Process........................................19
     Claims and Recovery Rates................................................20
FEDERAL FAMILY EDUCATION LOAN PROGRAM.........................................20


                                      iii
<PAGE>

     General..................................................................20
     Legislative and Administrative Matters...................................21
     Eligible Lenders, Students and Educational Institutions..................21
     Financial Need Analysis..................................................22
     Special Allowance Payments...............................................22
     Federal Stafford Loans...................................................23
        Interest..............................................................23
        Interest Subsidy Payments.............................................24
        Loan Limits...........................................................24
        Repayment.............................................................25
        Grace Periods, Deferral Periods and Forbearance Periods...............25
     Federal Unsubsidized Stafford Loans......................................25
     Federal PLUS and Federal SLS Loan Programs...............................26
        Loan Limits...........................................................26
        Interest..............................................................26
        Repayment, Deferments.................................................26
     Federal Consolidation Loan Program.......................................27
     Federal Guarantors.......................................................28
     Federal Insurance and Reinsurance of Federal Guarantors..................29
WEIGHTED AVERAGE LIVES OF THE SECURITIES......................................30
POOL FACTORS AND TRADING INFORMATION..........................................31
DESCRIPTION OF THE NOTES......................................................31
     General..................................................................31
     Principal of and Interest on the Notes...................................31
     The Indenture............................................................32
        Modification of Indenture.............................................32
        Events of Default; Rights upon Event of Default.......................33
        Certain Covenants.....................................................34
        Annual Compliance Statement...........................................35
        Indenture Trustee's Annual Report.....................................35
        Satisfaction and Discharge of Indenture...............................35
        The Indenture Trustee.................................................35
DESCRIPTION OF THE CERTIFICATES...............................................35
     General..................................................................35
     Principal and Interest in Respect of the Certificates....................36
CERTAIN INFORMATION REGARDING THE SECURITIES..................................36
     Fixed Rate Securities....................................................36
     Floating Rate Securities.................................................36
     Book-Entry Registration..................................................37
     Definitive Securities....................................................38
     List of Securityholders..................................................38
     Reports to Securityholders...............................................38


                                       iv

<PAGE>

DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS..........................39
     General..................................................................39
     Sale of Student Loans; Representations and Warranties....................39
     Additional Fundings......................................................40
     Accounts.................................................................40
     Servicing Procedures.....................................................41
     Payments on Student Loans................................................41
     Servicer Covenants.......................................................41
     Servicer Compensation....................................................42
     Distributions............................................................42
     Credit and Cash Flow Enhancement.........................................42
        General...............................................................42
        Reserve Account.......................................................43
     Statements to Indenture Trustee and Trust................................43
     Evidence as to Compliance................................................44
     Certain Matters Regarding the Servicer...................................44
     Servicer Default.........................................................44
     Rights upon Servicer Default.............................................45
     Waiver of Past Defaults..................................................45
     Amendment................................................................45
     Payment of Notes.........................................................46
     Termination..............................................................46
        Optional Redemption...................................................46
        Auction of Student Loans..............................................46
     Administration Agreement.................................................46
CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS....................................47
     Transfer of Student Loans................................................47
     Consumer Protection Laws.................................................48
     Loan Origination and Servicing Procedures Applicable 
       to Student Loans.......................................................48
     Student Loans Generally Not Subject to Discharge 
       in Bankruptcy..........................................................48
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................48
TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE...............................48
     Tax Characterization of the Trust........................................48
     Tax Consequences to Holders of the Notes.................................48
        Treatment of the Notes as Indebtedness................................48
        Original Issue Discount...............................................48
        Interest Income on the Notes..........................................48
        Sale or Other Disposition.............................................48
        Foreign Holders.......................................................48
        Backup Withholding....................................................48
     Recent Legislation.......................................................48
     Tax Consequences to Holders of the Certificates..........................48


                                       v
<PAGE>

        Classification as a Partnership.......................................48
        Treatment of the Trust as a Partnership...............................48
        Partnership Taxation..................................................48
        Computation of Income.................................................48
        Determining the Bases of Trust Assets.................................48
        Discount and Premium..................................................48
        Disposition of Certificates...........................................48
        Allocations Between Transferors and Transferees.......................48
        Section 754 Election..................................................48
        Administrative Matters................................................48
        Tax Consequences to Foreign Certificateholders........................48
        Backup Withholding....................................................48
TRUSTS IN WHICH ALL RESIDUAL INTERESTS ARE RETAINED BY THE 
  SELLER OR AN AFFILIATE OF THE SELLER........................................48
     Tax Characterization of the Trust........................................48
     Tax Consequences to Holders of the Notes.................................48
        Treatment of the Notes as Indebtedness................................48
        Possible Alternative Treatments of the Notes..........................48
CERTAIN STATE TAX CONSEQUENCES................................................48
        Tax Consequences with Respect to the Notes............................48
        Tax Consequences with Respect to the Certificates.....................48
ERISA CONSIDERATIONS..........................................................48
     The Notes................................................................48
     The Certificates.........................................................48
PLAN OF DISTRIBUTION..........................................................48
LEGAL MATTERS.................................................................48
INDEX OF PRINCIPAL TERMS...................................................... i


                                       vi
<PAGE>

                                SUMMARY OF TERMS

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

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

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

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

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

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

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

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

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

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

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

                           With respect to a series  that  includes  two or more
                             classes  of  Notes,  each  class  may  differ as to
                             timing  and   priority  of   payments,   seniority,
                             allocations  of 

<PAGE>

                             losses, Interest Rate  or  amount  of  payments  of
                             principal or interest,  or payments of principal or
                             interest  in  respect  of any such class or classes
                             may or may  not be  made  upon  the  occurrence  of
                             specified events.

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

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

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

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

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

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

                           The Student  Loans sold to any Trust will be selected
                             from  Student  Loans  owned  or  controlled  by the
                             Seller   based  on   criteria   specified   in  the


                                      -2-
<PAGE>

                             applicable Loan Sale Agreement and described herein
                             and in the related Prospectus Supplement.

   
                           Each Student Loan sold to any Trust will,  subject to
                             compliance with specific  origination and servicing
                             procedures  prescribed  by  federal  and  guarantor
                             regulations,  be  guaranteed  as to the  payment of
                             principal  and  interest  by  a  state  or  private
                             non-profit  guarantor (each, a "Federal  Guarantor"
                             or  "Guarantor"),  which  Guarantor is reinsured by
                             the Department of Education (the  "Department") for
                             between  80% and  100%  of the  amount  of  default
                             claims paid by such Federal  Guarantor  for a given
                             federal  fiscal year for loans  disbursed  prior to
                             October 1, 1993,  for 78% to 98% of default  claims
                             paid for loans  disbursed  on or after  October  1,
                             1993 and prior to October  1, 1998,  for 75% to 95%
                             for loans  disbursed  on or after  October 1, 1998,
                             and for  100%  of  death,  disability,  bankruptcy,
                             ineligible   loan,    closed   school   and   false
                             certification   claims  paid.  Amounts  paid  by  a
                             Guarantor  pursuant  to its  guarantee  are  herein
                             referred to as "Guarantee  Payments".  See "Federal
                             Family Education Loan Program--Federal  Guarantors"
                             and "--Federal Insurance and Reinsurance of Federal
                             Guarantors".
    

                           If so provided in the related  Prospectus Supplement,
                             during the period (the  "Funding  Period") from the
                             Closing  Date  until  the first to occur of (i) the
                             amount on deposit in the Pre-Funding  Account being
                             less  than  an  amount  specified  in  the  related
                             Prospectus  Supplement,  (ii) an Event  of  Default
                             occurring under the Indenture,  a Servicer  Default
                             occurring under the Loan Servicing  Agreement or an
                             Administrator    Default    occurring   under   the
                             Administration  Agreement,  (iii) certain events of
                             insolvency  occurring  with  respect to SMS or (iv)
                             the last day of the Collection  Period  preceding a
                             Distribution   Date   specified   in  the   related
                             Prospectus   Supplement,   an   account   will   be
                             maintained  in the  name of the  Indenture  Trustee
                             (the "Pre-Funding Account").  The amount on deposit
                             in  the  Pre-Funding   Account  (the   "Pre-Funding
                             Amount") on the  Closing  Date will equal an amount
                             specified  in  the  related  Prospectus  Supplement
                             (which will be deposited out of the net proceeds of
                             the sale of the related Securities) and, during the
                             Funding  Period,  will be reduced from time to time
                             by the  amount  thereof  used  to  make  Additional
                             Fundings.

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


                                      -3-
<PAGE>

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

                           In addition, if specified  in the related  Prospectus
                             Supplement,  the  assets of the  related  Trust may
                             include  certain  rights of the  Seller to  receive
                             excess  cashflow   ("Excess  Cashflow  Rights")  in
                             respect of  Student  Loans that are owned by one or
                             more other Trusts  established  or sponsored by the
                             Seller.  Excess Cashflow Rights will not exceed 10%
                             of the assets of any Trust. The related  Prospectus
                             Supplement  will  disclose   certain  summary  data
                             relating to the Excess Cashflow  Rights  comparable
                             to the  information  set forth  under  the  heading
                             "Description of the Transfer and Servicing Agents -
                             Statements to Indenture Trustee and Trust" herein.

   
Guarantors................ Each Student Loan sold to any Trust will,  subject to
                             compliance with specific  origination and servicing
                             procedures  prescribed  by  federal  and  guarantor
                             regulations,  be  guaranteed  as to the  payment of
                             principal  and  interest  by a  Federal  Guarantor,
                             which   Federal   Guarantor  is  reinsured  by  the
                             Department  for  between 80% and 100% of the amount
                             of default  claims paid by such  Federal  Guarantor
                             for a given federal fiscal year for loans disbursed
                             prior to October 1, 1993, for 78% to 98% of default
                             claims for loans  disbursed on or after  October 1,
                             1993 and prior to October  1, 1998,  for 75% to 95%
                             for loans  disbursed  on or after  October 1, 1998,
                             and for  100%  of  death,  disability,  bankruptcy,
                             ineligible   loan,    closed   school   and   false
                             certification  claims  paid.  See  "Federal  Family
                             Education  Loan  Program--Federal  Guarantors"  and
                             "--Federal  Insurance  and  Reinsurance  of Federal
                             Guarantors".
    

Credit and Cash Flow
  Enhancement............. If and to  the  extent   specified   in  the  related
                             Prospectus   Supplement,   credit   or  cash   flow
                             enhancement with respect to a Trust or any class or
                             classes of  Securities  may include any one or more
                             of the  following:  subordination  of  one or  more
                             other  classes of  Securities,  a Reserve  Account,
                             over-collateralization,  letters of credit,  credit
                             or liquidity facilities,  surety bonds,  guaranteed
                             investment   contracts,   repurchase   obligations,
                             interest rate swaps,  


                                      -4-
<PAGE>

                             interest rate caps, interest rate floors,  currency
                             swaps, other agreements with respect to third party
                             payments or other  support,  cash deposits or other
                             arrangements.  Any  form of  credit  or  cash  flow
                             enhancement   may  have  certain   limitations  and
                             exclusions from coverage thereunder,  which will be
                             described in the related Prospectus Supplement.

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

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

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

                           Unless otherwise  specified in the related Prospectus
                             Supplement,  the Seller will be obligated under the
                             related Loan Sale Agreement to repurchase,  and the
                             Servicer  will be obligated  under the related Loan
                             Servicing Agreement to arrange for the purchase of,
                             any  Student  Loan if the  interest  of such  Trust
                             therein  is  materially  adversely  affected  by  a
                             breach of any representation,  warranty or covenant
                             (including the  Servicer's  covenant to service all
                             the Student  Loans in  accordance  with  applicable
                             laws, restrictions and  


                                      -5-
<PAGE>

                             guidelines) made by the Seller or the Servicer,  as
                             the case may be, with respect to the Student Loans,
                             if the  breach  has not been  cured  following  the
                             discovery  by  or  notice  to  the  Seller  or  the
                             Servicer,  as the case may be,  of the  breach  (it
                             being understood that any such breach that does not
                             affect  any  Guarantor's  obligation  to  guarantee
                             payment of such Student Loan will not be considered
                             to  have  a  material   adverse   effect  for  this
                             purpose).  In the event  that  Notes of any  series
                             remain outstanding and there is a dispute regarding
                             whether  the  interests  of the  related  Trust are
                             materially  adversely  affected by any such breach,
                             the  determination  as to whether the  interests of
                             such  Trust  are so  affected  will  be made by the
                             Indenture Trustee. In such event, the determination
                             of the Indenture  Trustee will be  dispositive.  In
                             the event only Certificates remain outstanding, any
                             such  determination  will be  made by the  Eligible
                             Lender  Trustee  and  its  determination   will  be
                             dispositive.  In  addition,  if so specified in the
                             related  Prospectus  Supplement,  the Seller or the
                             Servicer,  as the case may be, will be obligated to
                             reimburse  such  Trust  for  any  accrued  interest
                             amounts not  guaranteed  by a Guarantor  due to, or
                             any Interest Subsidy Payments or Special  Allowance
                             Payments  lost as a  result  of,  a  breach  of the
                             Seller's  representations  and  warranties  or  the
                             Servicer's  covenants,  as the  case  may be,  with
                             respect to any Student  Loan.  The liability of the
                             Seller or the  Servicer,  as the case may be,  will
                             not exceed the amount that the Guarantor would have
                             paid if the Student Loan had been accepted and paid
                             by the Guarantor as a claim.

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

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

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

Mandatory Redemption ..... To the  extent   that   amounts  on  deposit  in  any
                             Pre-Funding  Account  or  Collateral   Reinvestment
                             Account for a series have not been fully applied to
                             Additional  Fundings by the Trust by the end of the
                             Funding Period or Revolving  Period,  respectively,
                             the related Noteholders may receive as a prepayment
                             of   principal   an  amount  equal  to  the  amount
                             remaining in such 


                                      -6-
<PAGE>

                             account  on  the  Distribution   Date   immediately
                             following the end of such period.  See "Description
                             of  the  Notes--Principal  of and  Interest  on the
                             Notes".

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

Tax Considerations ....... Upon the  issuance  of  each  series  of  Securities,
                             except  as   otherwise   provided  in  the  related
                             Prospectus  Supplement,  Stroock  & Stroock & Lavan
                             LLP,  federal tax counsel to the  applicable  Trust
                             and  counsel  to  the  Underwriters  ("Federal  Tax
                             Counsel"),  will  deliver  an opinion to the effect
                             that,  for  federal  income tax  purposes:  (i) the
                             Notes of such series will be or, in certain  cases,
                             should  be,  characterized  as  debt,  and (ii) the
                             Trust will not be  characterized  as an association
                             (or a  publicly  traded  partnership)  taxable as a
                             corporation.  Unless  otherwise  specified  in  the
                             applicable Prospectus Supplement,  each Noteholder,
                             by the acceptance of a Note of a given series, will
                             agree to treat such Note as indebtedness,  and each
                             Certificateholder,  if any, by the  acceptance of a
                             Certificate of a given series,  will agree to treat
                             the related  Trust as a  partnership  in which such
                             Certificateholder  is a partner for federal  income
                             and state income tax and  franchise  tax  purposes.
                             Alternative  characterizations  of such  Trust  and
                             such  Certificates  are  possible,  but  would  not
                             result in materially  adverse tax  consequences  to
                             Certificateholders.

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

                           The Trust with respect to each  series of  Securities
                             will be  established  under  the laws of the  state
                             specified in the related Prospectus  Supplement and
                             will be managed by the  Administrator  in the State
                             of  Indiana.   See  "Certain   Federal  Income  Tax
                             Consequences" for additional information concerning
                             the application of federal tax laws with respect to
                             the Notes and the Certificates.

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

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

                                      -7-
<PAGE>

                                  RISK FACTORS

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

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

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

      On April 29,  1994,  the  Department  published  regulations  amending the
Student  Assistance General Provisions and Federal Family Education Loan Program
regulations  effective July 1, 1994. These regulations  (which were published in
final form on November 29,  1994),  among other things,  establish  requirements
governing  contracts  between  holders of Federal  Student Loans and third-party
servicers,  establish  standards of administrative and financial  responsibility
for  third-party  servicers  that  administer  any  aspect of a  guarantor's  or
lender's  participation  in the  Federal  Family  Education  Loan  Program,  and
establish sanctions for third-party servicers.

      Under these  regulations,  a third-party  servicer such as the Servicer is
jointly and  severally  liable with its client  lenders for  liabilities  to the
Department arising from the servicer's violation of applicable requirements.  In
addition,  if a servicer fails to meet 


                                      -8-
<PAGE>

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

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

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

   
      Unsecured Nature of Student Loans; Risk that Financial Status of a Federal
Guarantor Will Affect Its Ability to Make Guarantee  Payments.  The Act requires
all Student Loans to be unsecured. As a result, the only security for payment of
the Student  Loans are the  Guarantee  Agreements  between the related  Eligible
Lender Trustee and the Guarantors.  A deterioration  in the financial  status of
the Guarantors and their ability to honor  guarantee  claims with respect to the
Student  Loans  could  result in a failure by the  Guarantor  to make  Guarantee
Payments  to such  Eligible  Lender  Trustee.  One of the  primary  causes  of a
possible  deterioration  in a  Guarantor's  financial  status is the  amount and
percentage  of  defaulting  Student  Loans  guaranteed  by a Federal  Guarantor.
Moreover, to the extent that default reimbursement claims submitted by a Federal
Guarantor for any fiscal year exceed certain specified levels,  the Department's
obligation  to  reimburse  the Federal  Guarantor  for default  claim  losses is
reduced  on a  sliding  scale  from  100%  to a  minimum  of 80%  (98%  to  78%,
respectively,  for default  claim  losses for Federal  Student  Loans made on or
after October 1, 1993 and before October 1, 1998 and 95% and 75%,  respectively,
for default  claim losses for 
    


                                      -9-
<PAGE>

   
federal student loans made on or after October 1, 1998) of the unpaid  principal
balance of the defaulted loan plus accrual and unpaid  interest  thereon so long
as the eligible  lender has properly  originated and serviced such loan.  Death,
disability,  bankruptcy,  ineligible loan, closed school and false certification
claims are  reimbursed  100% by the  Department.  No  assurance  exists that any
Guarantor will have the financial  resources to make all Guarantee Payments to a
given Trust in respect of the related  Student Loans that may arise from time to
time.  See "Federal  Family  Education  Loan  Program--Federal  Guarantors"  and
"--Federal Insurance and Reinsurance of Federal Guarantors".

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

      Fees  Payable  on  Certain  Financed  Student  Loans.  Under  the  Federal
Consolidation  Program,  the Trust will be obligated to pay to the  Department a
monthly  rebate fee (the "Monthly  Rebate Fee") at an  annualized  rate of 1.05%
(0.62% for application received between October 1, 1998 and January 31, 1999) of
the outstanding  principal  balance on the last day of each month,  plus accrued
interest  thereon,  of each  Federal  Consolidation  Loan which is a part of the
Trust, which rebate will be payable prior to distributions to the Noteholders or
the Certificateholders, will reduce the amount of funds which would otherwise be
available to make  distributions  on the  Securities and will reduce the Student
Loan Rate. In addition, the Trust must pay to the Department a 0.50% origination
fee (the "Federal  Origination  Fee") on the initial  principal  balance of each
Financed  Student Loan which is originated on its behalf by the Eligible  Lender
Trustee (i.e., each Federal  Consolidation  Loan originated on its behalf by the
Eligible Lender Trustee during the Funding  Period),  which fee will be deducted
by the  Department  out of  Interest  Subsidy  Payments  and  Special  Allowance
Payments. If sufficient Interest Subsidy Payments and Special Allowance Payments
are not due to the Trust to cover the amount of the Federal Origination Fee, the
balance of such Federal Origination Fee will be deferred by the Department until
sufficient  Interest Subsidy Payments and Special  Allowance  Payments accrue to
cover such fee. If such amounts  never  accrue,  the Trust would be obligated to
pay  any  remaining  fee  from  other  assets  of  the  Trust  prior  to  making
distributions  to  Noteholders  or  Certificateholders.  The offset of  Interest
Subsidy  Payments  and  Special  Allowance  Payments,  and  the  payment  of any
remaining  fee from  other  Trust  assets,  will  further  reduce  the amount of
Available Funds (or Monthly  Available Funds) from which payments to Noteholders
and Certificateholders may be made. Furthermore,  any offset of Interest Subsidy
Payments and Special  Allowance  Payments  will further  reduce the Student Loan
Rate.
    

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

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

      Impact  of  Direct  Lending.  In  addition,   the  1993  Act  contemplated
replacement  of a minimum  of  approximately  60% of the  Federal  Student  Loan
programs with direct lending by the Department by 1998. The expansion of the new
program may involve increasing  reductions in the volume of loans made under the
existing programs.  The volume of new Student Loans held and 


                                      -10-
<PAGE>

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

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

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

      Risk  Resulting  from  Use  of  the  Pre-Funding   Account  or  Collateral
Reinvestment  Account  to Make  Additional  Fundings.  The use of a  Pre-Funding
Account or Collateral Reinvestment Account to add Student Loans to a Trust after
the  applicable  Closing Date will cause the  aggregate  characteristics  of the
entire pool of Student  Loans with respect to such Trust,  including,  if and to
the extent set forth in the related  Prospectus  Supplement,  the composition of
such pool and, in the case of a Revolving Period, of the borrowers thereof,  the
applicable  Guarantors  thereof  (if,  as may  be so  specified  in the  related
Prospectus Supplement,  the Guarantors with respect to Student Loans added after
the Closing Date may include  Guarantors  other than those  represented  in such
pool as of the Closing  Date and named in such  Prospectus  Supplement)  and the
distribution by loan type,  interest rate,  principal balance and remaining term
to stated maturity to vary, possibly significantly, from those of the applicable
pool as existing on the Closing  Date and  described  in the related  Prospectus
Supplement.

      If,  as to any  series  for  which a  Pre-Funding  Account  or  Collateral
Reinvestment  Account is provided,  the sum of (i) the  principal  amount,  plus
accrued interest  thereon to be capitalized upon repayment,  of eligible Student
Loans  acquired  by or  originated  on behalf of the  related  Trust  during the
Funding  Period or  Revolving  Period,  as the case may be,  less the  principal
amount of the Student  Loans sold to the Seller or prepaid by the related  Trust
during  such  applicable  period  in  connection  with  the  making  of  Federal
Consolidation  Loans or such other types of Student Loans as may be specified in
the  related  Prospectus  Supplement,  and (ii) the  amount of  interest  on the
Student  Loans  capitalized  and  not  paid  currently  by or on  behalf  of the
borrowers  during  such  applicable  period is less,  in the case of the Funding
Period, than the Pre-Funded Amount or, in the case of the Revolving Period, than
the amount on deposit in the Collateral  Reinvestment  Account at the end of the
Revolving Period, the related Trust will have insufficient opportunities to make
Additional  Fundings during the Funding Period or Revolving  Period, as 


                                      -11-
<PAGE>

the case may be,  thereby  resulting in a prepayment of principal to Noteholders
or Certificateholders  as described in the following paragraph.  In addition, as
to any series for which a  Collateral  Reinvestment  Account  is  provided,  the
making of Additional  Fundings during the Revolving  Period at a rate lower than
that  expected by the Seller  could cause a build-up of funds in the  Collateral
Reinvestment  Account at such a level as to cause an Early  Amortization  Event,
also thereby  resulting in a prepayment of principal to Noteholders as described
in the following  paragraph.  Also,  any  conveyance of Student Loans to a Trust
through  Additional  Fundings  is subject  to the  following  conditions,  among
others:  (i) each  such  Student  Loan must  satisfy  the  eligibility  criteria
specified  in the  related  Loan Sale  Agreement;  and (ii) the Seller  will not
select such Student Loans in a manner that it believes is materially  adverse to
the interests of the related Noteholders or the Certificateholders.

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

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

      Risks Associated with Year 2000 Compliance.  The Seller,  the Servicer and
United  Student Aid Funds,  Inc. ("USA Funds")  utilize a significant  number of
computer  software  programs and operating  systems and are highly  dependent on
computer  systems  operated by third parties which include,  but are not limited
to, the  Department,  their  suppliers,  customers,  brokers  and agents and the
telephone,  electric  and utility  companies.  To the extent  that any  computer
system relied upon by the Seller, the Servicer and USA Funds or any third party,
has  software  applications  and  contains  source  codes  that  are  unable  to
appropriately   interpret  the  upcoming  calendar  year  2000,  some  level  of
modification  or replacement of such  applications or hardware may be necessary.
The year 2000 issue is the result of prior computer programs being written using
two digits, rather than four digits, to define the applicable year. Any computer
programs  that have  time-sensitive  software may recognize a date using "00" as
the year 1900 rather than the year 2000. Any such  occurrence  could result in a
major computer system failure or miscalculations.

         The Seller,  the Servicer and USA Funds  currently  are  assessing  the
impact of  modifications  or replacements  required to adjust for the year 2000.
The Seller,  the Servicer and USA Funds are utilizing both internal and external
resources to identify, correct or reprogram and test their systems for year 2000
compliance.  It is  anticipated  that all  reprogramming  efforts and  necessary
testing will be completed  prior to the year 2000. The Seller,  the Servicer and
USA Funds have initiated formal  communications with those third parties on whom
they will rely to determine the extent to which the Seller, the Servicer and USA
Funds are  vulnerable to the failure of these third  parties to remediate  their
own year 2000  issue.  However,  there can be no  assurance  that the systems of
third  parties on which the systems of the Seller,  the  Servicer  and USA Funds
rely will be  converted in a timely  fashion,  or that a failure to convert by a
third  party,  or a  conversion  that is  incompatible  with the  systems of the
Seller,  the  Servicer  and USA Funds,  would not have an adverse  effect on the
business,  financial  condition  or results of  operations  of the  Seller,  the
Servicer  and USA Funds.  The dates on which the Seller,  the  Servicer  and USA
Funds plan to  complete  their year 2000  modifications  are based on their best
estimates,  which were derived utilizing  numerous  assumptions of future events
including  the  continued   availability  of  certain  resources,   third  party
modification plans (including, the Department) and other factors. However, there
can be no assurance  that these  estimates  will be achieved and actual  results
could differ  materially from such estimates.  Specific factors that might cause
such material  differences include, but are not limited to: (i) the availability
and cost of  personnel  trained  in this  area,  (ii) the  ability to locate and
correct all relevant computer codes, and (iii) similar uncertainties.

   
         No  assurance  can be given  that any or all of the  systems  discussed
above,  including the systems of the Seller,  the Servicer and USA Funds, are or
will be year 2000  compliant  or that the costs  required  to address  year 2000
issues will not adversely affect the business, financial condition or results of
operations of the respective party or the performance of their obligations under
the Agreements. 
    


                                      -12-
<PAGE>

   
No  representation  is made with respect to whether other entities involved with
the  Seller,  Servicer  or USA Funds are or will be year  2000  compliant.  Such
entities include, among others, the Department.  Failure of any such entities to
be year 2000  compliance  may effect the timely receipt of payments by the Trust
and the Securityholders.
    

      Maturity  and  Prepayment  Considerations.   All  the  Student  Loans  are
prepayable  at any  time.  (For this  purpose  the term  "prepayments"  includes
prepayments  in full or in part  (including  pursuant  to Federal  Consolidation
Loans)  and  liquidations  due  to  default   (including  receipt  of  Guarantee
Payments).  The rate of  prepayments on the Student Loans may be influenced by a
variety of economic,  social and other factors  affecting  borrowers,  including
interest  rates and the  availability  of  alternative  financing.  In addition,
unless  otherwise  specified in the Prospectus  Supplement for a given series of
Securities,  the  Seller  or the  Servicer  will  be  obligated,  under  certain
circumstances, to purchase or arrange for the purchase of Student Loans from the
Trust pursuant to the related Loan Sale  Agreement or Loan Servicing  Agreement,
as  applicable,  as a result of  breaches of their  respective  representations,
warranties  or  covenants.  See  "Description  of  the  Transfer  and  Servicing
Agreements--Sale   of  Student  Loans;   Representations   and  Warranties"  and
"--Servicer  Covenants".  Moreover,  a borrower under Federal  Student Loans may
elect to borrow a Federal  Consolidation  Loan to consolidate and refinance such
Federal  Student  Loans.  The related  Prospectus  Supplement  will describe the
circumstances  under which such Trust may  originate  or acquire  the  resulting
Federal Consolidation Loan. No assurance can be made that borrowers with Federal
Student Loans will not seek to obtain Federal  Consolidation  Loans with respect
to such Federal Student Loans or, if they do so, that such Federal Consolidation
Loans  will be held by the  related  Eligible  Lender  Trustee  on behalf of the
Trust. See "Federal Family Education Loan Program".

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

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

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

      Insolvency Risk. The Seller will warrant to each Trust in the related Loan
Sale Agreement that the sale of the Student Loans by the Seller to such Trust is
a valid sale of the Student  Loans by the Seller to such Trust.  Notwithstanding
the foregoing,  if the Seller were to become a debtor in a bankruptcy case and a
creditor or  trustee-in-bankruptcy  of such debtor or such debtor itself were to
take the  position  that the sale of  Student  Loans by the Seller to such Trust
should  instead  be  treated  as a pledge  of such  Student  Loans  to  secure a
borrowing of such debtor,  delays in payments of collections of Student Loans to
the  related  Securityholders  could occur or (should the court rule in favor of
any such trustee, debtor or creditor) reductions in the amounts of 


                                      -13-
<PAGE>

such payments could result.  If the transfer of Student Loans by the Seller to a
Trust is treated as a pledge instead of a sale, a tax or government  lien on the
property of the Seller  arising before the transfer of the Student Loans to such
Trust may have priority over such Trust's interest in such Student Loans. If the
conveyance of the Student Loans by the Seller is treated as a sale,  the Student
Loans  would  not be part of the  Seller's  bankruptcy  estate  and would not be
available to the Seller's  creditors.  See "Certain Legal Aspects of the Student
Loans--Transfer of Student Loans".

      If an Insolvency  Event with respect to the Company (which will be, unless
otherwise specified in the related Prospectus  Supplement,  an affiliate of SMS,
as set forth in such Prospectus  Supplement) occurs, the Indenture Trustee will,
except  under  certain  limited  circumstances,  promptly  sell,  dispose  of or
otherwise  liquidate  the related  Student  Loans in a  commercially  reasonable
manner on  commercially  reasonable  terms.  The  proceeds  from any such  sale,
disposition  or  liquidation  of Student Loans will be treated as collections on
the Student Loans and deposited in the Collection  Account of the related Trust.
If the proceeds  from the  liquidation  of the Student  Loans and any amounts on
deposit  in the  Reserve  Account  (if any)  with  respect  to any Trust and any
amounts available from any credit enhancement, if any, are not sufficient to pay
the  Notes  and  Certificates  of the  related  series  in full,  the  amount of
principal  returned to  Noteholders  or  Certificateholders  will be reduced and
Noteholders and  Certificateholders  will incur a loss. See  "Description of the
Transfer and Servicing Agreements--Insolvency Event".

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

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

                             FORMATION OF THE TRUSTS

The Trusts

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

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

Eligible Lender Trustee

      The  Eligible  Lender  Trustee  for each Trust  will be such  entity as is
specified in the related Prospectus  Supplement.  The Eligible Lender Trustee on
behalf of the related Trust will acquire legal title to all the related  Student
Loans acquired pursuant to 


                                      -14-
<PAGE>

the related Loan Sale  Agreement and will enter into a Guarantee  Agreement with
each of the Guarantors with respect to such Student Loans.  Each Eligible Lender
Trustee  will  qualify as an eligible  lender and owner of all  Federal  Student
Loans for all purposes  under the Act and the Guarantee  Agreements.  Failure of
the Federal  Student Loans to be owned by an eligible lender would result in the
loss of any  Federal  Guarantee  Payments  from any  Federal  Guarantor  and any
Federal  Assistance  with respect to such Federal  Student  Loans.  See "Federal
Family  Education  Loan  Program--Eligible  Lenders,  Students  and  Educational
Institutions" and "--Federal  Insurance and Reinsurance of Federal  Guarantors".
An Eligible Lender Trustee's  liability in connection with the issuance and sale
of the Notes and the  Certificates is limited solely to the express  obligations
of the Eligible  Lender Trustee set forth in the related Trust Agreement and the
related Loan Sale Agreement.  An Eligible Lender Trustee may resign at any time,
in which event the Administrator, or its successor, will be obligated to appoint
a successor  trustee.  The Administrator of a Trust may also remove the Eligible
Lender Trustee if the Eligible  Lender Trustee ceases to be eligible to continue
as Eligible  Lender Trustee under the related Trust Agreement or if the Eligible
Lender Trustee becomes insolvent. In such circumstances,  the Administrator will
be  obligated  to appoint a qualified  successor  trustee.  Any  resignation  or
removal of an Eligible  Lender Trustee and  appointment  of a successor  trustee
will not become  effective until  acceptance of the appointment by the successor
trustee.

                                 USE OF PROCEEDS

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


                                      -15-
<PAGE>

                   USA GROUP, SMS, THE SELLER AND THE SERVICER

USA Group

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

("USA Group Guarantee Services"), and USA Group Enterprises, Inc.

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

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

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

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

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

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

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

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

      The  affiliated  corporations  of  USA  Group  provide  education  finance
services in a variety of forms. Those education finance services provided by USA
Group affiliated  corporations  currently include (i) maintaining facilities for
the  provision of guarantee  services with respect to approved  education  loans
made to or for the benefit of eligible  students  who are enrolled at or plan to
attend  approved  educational   institutions;   (ii)  providing  guarantees  for
education loans made pursuant to the Act as well as for loans made under Private
Loan Programs;  (iii) assisting  guarantee  agencies in managing and maintaining
their education loan programs; (iv) serving pursuant to designation by the state
or territory as guarantor  for the education  loan programs of Alaska,  Arizona,
Hawaii,  Indiana,  Kansas,  Maryland,  Mississippi,  Nevada, Wyoming and certain
Pacific  Islands;   (v)  performing   achievement  and  need-based   scholarship
processing for corporations,  foundations and benefit  societies;  (vi) offering
financial  management  services to certain guarantee  agencies to assist them in
planning  for  the  future  and  in  meeting  the  financial  challenges  facing
guarantors; (vii) providing and performing education loan purchase functions for
the holders of loans made to facilitate  attendance of students at universities,
colleges and schools;  (viii) providing conversion services, data processing and
other  assistance  necessary in connection with the acquisition and servicing of
education  loans by primary  lenders and secondary  markets;  and (ix) acquiring
student loan notes held by eligible  lenders under the Federal Family  Education
Loan Program (as defined below).

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

SMS

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

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


                                      -16-
<PAGE>

The Seller

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

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

The Servicer

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

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

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

                             THE STUDENT LOAN POOLS

General

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

   
      No more than 20% by principal  balance of the Student  Loans  comprising a
Trust will be more than 30 days delinquent as of the Cutoff Date for such Trust.
    

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


                                      -17-
<PAGE>

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

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

         In addition,  if specified in the related  Prospectus  Supplement,  the
assets of the related Trust may include  certain rights of the Seller to receive
Excess Cashflow Rights in respect of Student Loans that are owned by one or more
other Trusts established or sponsored by the Seller. Excess Cashflow Rights will
not exceed 10% of the assets of any Trust.  The  related  Prospectus  Supplement
will disclose certain summary data relating to the Excess Cashflow Rights.

Origination and Marketing Process

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

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

      These procedures differ slightly for Consolidation Loans.

Servicing and Collections Process

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


                                      -18-
<PAGE>

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

Claims and Recovery Rates

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

                     FEDERAL FAMILY EDUCATION LOAN PROGRAM

General

   
      The Federal Family Education Loan Program  ("FFELP") under Title IV of the
Higher Education Act of 1965, as amended (such Act,  together with all rules and
regulations promulgated thereunder by the Department and/or the Guarantors,  the
"Act"),  provides  for  loans to be made to  students  or  parents  of  students
enrolled in eligible institutions to finance a portion of the costs of attending
school. As described  herein,  payment of principal and interest with respect to
the Federal  Student  Loans is guaranteed by the  applicable  Guarantor  against
default,  death,  bankruptcy or disability of the applicable borrower, a closing
of or a false  certification by such borrower's school or a determination of the
borrower's  ineligibility for the loan. The Guarantors are entitled,  subject to
certain  conditions,  to be reimbursed by the  Department for 100% to 75% of the
amount  of  each  Guarantee  Payment  made  pursuant  to a  program  of  federal
reinsurance under the Act. In addition,  the related Eligible Lender Trustee, as
a holder of the  Federal  Student  Loans on behalf of a Trust,  is  entitled  to
receive  from the  Department  certain  interest  subsidy  payments  and Special
Allowance  Payments  with  respect to certain of such Federal  Student  Loans as
described herein.
    

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


                                      -19-
<PAGE>

Legislative and Administrative Matters

   
      Both the Act and the  regulations  promulgated  thereunder  have  been the
subject of  extensive  amendments  in recent years and there can be no assurance
that further  amendment  will not  materially  change the  provisions  described
herein  or the  effect  thereof.  The  1992  Amendments  to the Act  (the  "1992
Amendments")  extended the principal provisions of FFELP to October 1, 1998 (or,
in the case of borrowers who have received  loans prior to that date,  September
30,  2002,  and  the  Higher   Education  Act  Amendments  of  1998  (the  "1998
Reauthorization  Bill")  further  extended  the  principal  provisions  of FFELP
through June 30, 2003.

      The  1993 Act  made a  number  of  changes  to the  Federal  Student  Loan
programs,  including  imposing  on lenders or holders of Federal  Student  Loans
certain fees and  affecting  the  Department's  financial  assistance to Federal
Guarantors by reducing the  percentage  of claim  payments the  Department  will
reimburse to Federal  Guarantors,  reducing  more  substantially  the  insurance
premiums and default collections that Federal Guarantors are entitled to receive
and/or retain and allowing the Department to reduce the  administrative  fees it
pays  to  Federal  Guarantors.   In  addition,  such  legislation   contemplated
replacement  of a minimum  of  approximately  60% of the  Federal  Student  Loan
programs with direct lending by the Department by 1998. The expansion of the new
program may involve increasing  reductions in the volume of loans made under the
existing  programs,  which  could  result  in  increased  costs  for SMS and the
Servicer due to reduced  economies of scale.  It is expected  that the volume of
new loans held and serviced by SMS and the Servicer will decrease due to the new
program,  although such entities have not  experienced  such a reduction to date
and any such reduction will not  necessarily be equal to the percentage by which
existing Federal Student Loan programs are replaced by the new program. As these
reductions  occur, SMS and the Servicer could experience  increased costs due to
reduced economies of scale to the extent the volume of loans held by SMS and the
Servicer  is  reduced.  Such cost  increases  could  affect  the  ability of the
Servicer  to  satisfy  its  obligations  to  service  the  Student  Loans or the
obligations  of the Seller and the Servicer to  repurchase  Student Loans in the
event of certain breaches of their respective  representations and warranties or
covenants.  See "Description of the Transfer and Servicing  Agreements--Sale  of
Student Loans;  Representations and Warranties" and "--Servicer Covenants". Such
volume reductions could also reduce revenues received by Federal Guarantors that
are available to pay claims on defaulted  Student Loans.  Finally,  the level of
competition  in  existence  in the  secondary  market  for loans  made under the
existing  programs could be reduced,  resulting in fewer potential buyers of the
Federal  Student Loans and lower prices  available in the  secondary  market for
those loans. Further, the Department is implementing a direct consolidation loan
program,  which may  further  reduce  the volume of  Federal  Student  Loans and
increase the  prepayment of existing  FFELP Loans.  The volume of existing loans
that may be  prepaid  in this  fashion is not  determinable  at this  time.  The
Emergency  Student  Loan   Consolidation  Act  of  1997  authorizes  FFELP  loan
originators to consolidate  direct loans into Federal  Consolidated  Loans. This
provision applies to loan applications received on or after November 13, 1997.
    

Eligible Lenders, Students and Educational Institutions

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

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


                                      -20-
<PAGE>

recognized   occupation  and  (v)  is  accredited  by  a  nationally  recognized
accrediting agency or is specially accredited by the Department.

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

Financial Need Analysis

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

Special Allowance Payments

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

Date of First Disbursement      Special Allowance Margin
- -------------------             ------------------------------------------------
Prior to 10/17/86               3.50%
10/17/86-09/30/92               3.25%
10/01/92-06/30/95               3.10%
07/01/95-06/30/98               2.50%   (Federal   Stafford  Loans  and  Federal
                                Unsubsidized  Stafford Loans that are In-School,
                                Grace or  Deferment);  3.10%  (Federal  Stafford
                                Loans and Federal  Unsubsidized  Stafford  Loans
                                that are in repayment and all other loans)
   
07/01/98-07/01/03               2.20%   (Federal   Stafford  Loans  and  Federal
                                Unsubsidized  Stafford Loans that are In-School,
                                Grace or  Deferment);  2.80%  (Federal  Stafford
                                Loans and Federal  Unsubsidized  Stafford  Loans
                                that are in  repayment)  and 3.10% for all other
                                loans
    


                                      -21-
<PAGE>

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

Federal Stafford Loans

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

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

<TABLE>
<CAPTION>

Trigger Date(1)             Borrower Rate(2)            Maximum Rate          Interest Rate Margin
- --------------------  -----------------------------   -----------------    --------------------------
<S>                   <C>                             <C>                  <C>   
Prior to 01/01/81     7%                              7%                   N/A
01/01/81-09/12/83     9%                              9%                   N/A
09/13/83-06/30/88     8%                              8%                   N/A
07/01/88-09/30/92     8% for 48 months; thereafter,   8% for 48 months,    3.25%
                      91-Day Treasury + Interest      then 10%
                      Rate Margin                    
                                                     
10/01/92-06/30/94     91-Day Treasury + Interest      9%                   3.10%
                      Rate Margin                    
07/01/94-06/30/95     91-Day Treasury + Interest      8.25%                3.10%
                      Rate Margin                    
07/01/95-06/30/98     91-Day Treasury + Interest      8.25%                2.50% (In-School, Grace or
                                                                           Rate Margin Deferment);                    
                                                                           3.10% (in repayment)
                                                     
   
After 6/30/98         91 Day Treasury                 8.25%                1.70% (In-School, Grace or 
                      Rate Margin Deferment);                              2.30% (in repayment)
                      + Interest Rate Margin
    
</TABLE>
- --------------------------------------------------------------------------------
 (1) The Trigger Date for Federal  Stafford Loans made before October 1, 1992 is
     the first day of  enrollment  period for which a borrower's  first  Federal
     Stafford  Loan is made and for  Federal  Stafford  Loans made on October 1,
     1992  and  after  the  Trigger  Date is the date of the  disbursement  of a
     borrower's first Federal Stafford Loan.

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

   
      The 1992  Amendments  provide that,  for fixed rate loans made on or after
July 23, 1992 and for certain  loans made to new  borrowers  on or after July 1,
1988,  the lender must have  converted by January 1, 1995 the  interest  rate on
such  loans to an annual  interest  rate  adjusted  each July 1 equal to (a) for
certain loans made between July 1, 1988 and July 23, 1992,  the 91-day  Treasury
bill rate at the final auction prior to the preceding June 1 plus 3.25%, (b) for
loans  made on or after  July 23,  1992 and prior to July 1,  1998,  the  91-day
Treasury  bill  rate at the final  auction  prior to the  preceding  June 1 plus
3.10%, and (c) for loans made on or after July 1, 1998, the 91-day Treasury bill
rate at the final auction prior to the  preceding  June 1 plus 2.2%  (In-School,
Grace or Rate Margin  Deferment)  or 2.8% (in  repayment) in each case capped at
the applicable interest rate for such loan existing prior to the conversion. The
variable  interest  rate does not  apply to loans  made  prior to July 23,  1992
during the first 48 months of repayment.
    

      Interest  Subsidy  Payments.  The  Department  is  responsible  for paying
interest on Federal  Stafford  Loans while the borrower is a qualified  student,
during a Grace Period or during certain Deferral  Periods.  The Department makes
quarterly  Interest  Subsidy  Payments to the owner of Federal Stafford Loans in
the amount of  interest  accruing  on the unpaid  balance  thereof  prior to the
commencement of repayment or during any Deferral Periods.  The Act provides that
the  owner of an  eligible  Federal  Stafford  Loan  shall be  deemed  to have a
contractual  right  against  the United  States of  America to receive  Interest
Subsidy  Payments  (and  Special  Allowance  Payments)  in  accordance  with its
provisions.  Receipt of Interest Subsidy Payments and Special Allowance Payments
is  conditioned  on  compliance  with the  requirements  of the  Act,  including
satisfaction  of certain  need-based  criteria  (and 


                                      -22-
<PAGE>

the delivery of  sufficient
information  by the  borrower  and the lender to the  Department  to confirm the
foregoing) and continued eligibility of such loan for federal reinsurance.  Such
eligibility  may be lost,  however,  if the  loans  are not held by an  eligible
lender, in accordance with the requirement of the Act and the applicable Federal
Guarantee  Agreements.   See  "--Eligible  Lenders,   Students  and  Educational
Institutions"  above,  "Risk  Factors--Risk  that Failure to Comply with Student
Loan Origination and Servicing Procedures for Student Loans May Adversely Affect
the Trust's  Ability to Pay  Principal  and  Interest  on the Related  Notes and
Certificates",   "Formation  of  the   Trusts--Eligible   Lender   Trustee"  and
"Description  of the Transfer and Servicing  Agreements--Servicing  Procedures".
The Seller expects that substantially all of the Federal Stafford Loans that are
to be conveyed to a Trust will be eligible to receive  Interest Subsidy Payments
and Special Allowance Payments.

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

   
      Loan Limits.  The Act requires that loans be disbursed by eligible lenders
in at least two separate and equal disbursements; except that for schools with a
cohort  default rate of less than 10% for the three most recent fiscal years for
which data is available,  loans may be disbursed in a single  disbursement.  The
Act limited the amount a student can borrow in any academic  year and the amount
he or she can have outstanding in the aggregate.  The following chart sets forth
the current and historic loan limits.

<TABLE>
<CAPTION>
                                                                       All
                                                                   Students (1)             Independent Students (1)
                                                                   ------------     ----------------------------------------
                                                                    Base Amount            Additional            Maximum
        Borrower's            Subsidized     Subsidized on or    Subsidized on or      Unsubsidized only     Aggregate Total
      Academic Level          Pre-1/1/87       after 1/1/87      after 10/1/93 (2)   on or after 7/1/94 (3)    Amount in
      --------------          ----------       ------------      -----------------  ---------------------    ---------------
<S>                            <C>              <C>                   <C>                  <C>                 <C>      
Undergraduate (per year)
  1st year                     $ 2,500          $  2,625              $ 2,625              $  4,000            $   6,625
  2nd year                     $ 2,500          $  2,625              $ 3,500              $  4,000            $   7,500
  3rd year and above           $ 2,500          $  4,000              $ 5,500              $  5,000            $  10,500
Graduate (per year)            $ 5,000          $  7,500              $ 8,500              $ 10,000            $  18,500
Aggregate Limit;                                                                       
  Undergraduate                $12,500          $ 17,250              $23,000              $ 23,000            $  46,000
  Graduate (including                                                                  
   undergraduate)              $25,000          $ 54,750              $65,500              $ 73,000            $ 138,500
                                                                 
</TABLE>
- --------------------------------------------------------------------------------
(1)   The loan limits are inclusive of both Federal  Stafford  Loans and Federal
      Direct Student Loans.
(2)   These  amounts  represent  the  combined  maximum loan amount per year for
      Federal Stafford and Federal Unsubsidized Stafford Loans. Accordingly, the
      maximum  amount  that a student  may borrow  under a Federal  Unsubsidized
      Stafford Loan is the difference  between the combined  maximum loan amount
      and the  amount the  student  received  in the form of a Federal  Stafford
      Loan.
(3)   Independent  undergraduate  students,  graduate  students or  professional
      students  may borrow these  additional  amounts.  In  addition,  dependent
      undergraduate  students may also receive these  additional loan amounts if
      the parents of such students are unable to provide the family contribution
      amount and it is unlikely  that the  student's  parents will qualify for a
      Federal PLUS Loan.

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

      Repayment.  Repayment of principal on a Federal  Stafford  Loan  generally
does not commence  while a student  remains a qualified  student,  but generally
begins upon expiration of the applicable  Grace Period,  as described below. Any
borrower  may  voluntarily  prepay  without  premium or penalty  any loan and in
connection  therewith may waive any Grace Period or Deferral Period. In general,
each loan must be  scheduled  for  repayment  over a period of not more than ten
years after the commencement 


                                      -23-
<PAGE>

   
of  repayment.  New  borrowers  on or  after  October  7,  1998  who  accumulate
outstanding  loans  under  FFELP  totaling  more than  $30,000  are  entitled to
extended  repayment  schedules  of up to 25 years  subject  to  certain  minimum
repayment  amounts.  The Act currently  requires minimum annual payments of $600
or, if  greater,  the  amount of  accrued  interest  for that  year,  unless the
borrower and the lender agree to lesser  payments.  Effective  July 1, 1993, the
Act and regulations  promulgated  thereunder require lenders to offer the choice
of a standard, graduated or income-sensitive repayment schedule to all borrowers
who receive a loan on or after that date.
    

      Grace Periods,  Deferral  Periods and  Forbearance  Periods.  Repayment of
principal on a Federal Stafford Loan must generally  commence following a period
of (a) not less than 9 months or more than 12 months (with  respect to loans for
which the  applicable  interest  rate is 7% per  annum)  and (b) not more than 6
months (with respect to loans for which the  applicable  interest rate is 9% per
annum or 8% per annum and for loans to first-time  borrowers on or after July 1,
1988) after the borrower  ceases to pursue at least a half-time  course of study
(a "Grace  Period").  However,  during  certain other periods (each, a "Deferral
Period")  and subject to certain  conditions,  no principal  repayments  need be
made, including periods when the student has returned to an eligible educational
institution on a full-time basis or is pursuing  studies pursuant to an approved
graduate  fellowship  program,  or when the  student  is a member of the  United
States  Armed  Forces or a volunteer  under the Peace Corps Act or the  Domestic
Volunteer  Service  Act of 1973,  or when the  borrower is  temporarily  totally
disabled,  or periods  during which the borrower  may defer  principal  payments
because of temporary  financial  hardship.  For new  borrowers to whom loans are
first  disbursed on or after July 1, 1993,  payment of principal may be deferred
only while the  borrower  is at least a  half-time  student or is in an approved
graduate fellowship program or is enrolled in a rehabilitation  program, or when
the borrower is seeking but unable to find  full-time  employment,  subject to a
maximum  deferment of three years, or when for any reason the lender  determines
that  payment of  principal  will cause the  borrower  economic  hardship,  also
subject to a maximum  deferment of three years.  The 1992 Amendments also permit
and  in  some  cases  require   forbearance   of  loan   collection  in  certain
circumstances (each such period, a "Forbearance Period").

Federal Unsubsidized Stafford Loans

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

Federal PLUS and Federal SLS Loan Programs

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

      Loan Limits. Federal PLUS and Federal SLS Loans disbursed prior to July 1,
1993 are limited to $4,000 per academic year with a maximum  aggregate amount of
$20,000.  Federal SLS Loan limits for loans  disbursed  on or after July 1, 1993
depended upon the class year of the student and the length of the academic year.
The annual loan limit for Federal SLS Loans first  disbursed on or after July 1,
1993 ranged from $4,000 for first and second  year  undergraduate  borrowers  to
$10,000 for graduate  borrowers,  with a maximum aggregate amount of $23,000 for
undergraduate  borrowers  and $73,000 for graduate and  professional  borrowers.


                                      -24-
<PAGE>

After July 1, 1994, for purposes of new loans being originated,  the Federal SLS
programs  were merged with the Federal  Unsubsidized  Stafford Loan program with
the borrowing limits  reflecting the combined  eligibility  under both programs.
The only limit on the annual and  aggregate  amounts of Federal PLUS Loans first
disbursed on or after July 1, 1993 is the cost of the student's  education  less
other financial aid received,  including  scholarship,  grants and other student
loans.

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

<TABLE>
<CAPTION>
                                                                                                    Interest
       Trigger Date                     Borrower Rate(1)                   Maximum Rate(2)         Rate Margin
- -------------------------    ---------------------------------------   ----------------------     ------------
<S>                         <C>                                                  <C>                   <C>
Prior to 10/01/81           9%                                                   9%                     N/A
10/01/81-10/30/82           14%                                                  14%                    N/A
11/01/82-06/30/87           12%                                                  12%                    N/A
07/01/87-09/30/92           52-Week Treasury + Interest Rate Margin              12%                   3.25%
10/01/92-06/30/94           52-Week Treasury + Interest Rate Margin       PLUS 10%, SLS 11%            3.10%
07/01/94-06/30/98           52-Week Treasury + Interest Rate Margin              9%                    3.10%
(SLS repealed 07/01/94)

   
After 6/30/98               91-Day Treasury                                      9%                    3.10%
                            + Interest Rate Margin
    
</TABLE>
- --------------------------------------------------------------------------------
(1)  The Trigger Date for PLUS and SLS loans made before  October 1, 1992 is the
     first day of enrollment period for which the loan is made, and for PLUS and
     SLS loans made on October 1, 1992 and after the Trigger Date is the date of
     the disbursement of the loan, respectively.

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

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

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

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

Federal Consolidation Loan Program

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


                                      -25-
<PAGE>

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

      Federal  Consolidation  Loans bear  interest  at a rate  which  equals the
weighted  average  of  interest  rates  on  the  unpaid  principal  balances  of
outstanding loans,  rounded up to the nearest one-eighth of one percent,  with a
minimum  rate of 9% for loans  originated  prior to July 1,  1994.  For  Federal
Consolidation  Loans  made on or  after  July 1,  1994,  such  weighted  average
interest  rate  must  be  rounded  up to  the  nearest  whole  percent.  Federal
Consolidation  Loans made on or after  November 13, 1997 through  September  30,
1998 will bear interest at the annual variable rate applicable to Stafford Loans
capped at 8.25%.  Federal  Consolidation  Loans  for  which the  application  is
received  on or after  October  1, 1998  bear  interest  at a rate  equal to the
weighted  average  interest  rate of the loans  consolidated,  rounded up to the
nearest  one-eighth  of one  percent  and capped at 8.25%.  Interest  on Federal
Consolidation  Loans accrues and, for applications  received prior to January 1,
1993,  is to be paid without  Interest  Subsidy by the  Department.  For Federal
Consolidation  Loans  received on or after January 1, 1993,  all interest of the
borrower is paid during all periods of Deferment. However, Federal Consolidation
Loan  applications  received on or after August 10, 1993 will only be subsidized
if all of the  underlying  loans  being  consolidated  were  subsidized  Federal
Stafford Loans;  provided,  however,  that in the case of Federal  Consolidation
Loans  made  on or  after  November  13,  1997,  that  portion  of  the  Federal
Consolidation  Loan that is comprised of Subsidized  Stafford  Loans will retain
its  subsidy  benefits  during  periods  of  deferment.  Borrowers  may elect to
accelerate principal payments without penalty. Further, no insurance premium may
be charged to a borrower and no insurance  premium may be charged to a lender in
connection with a Federal  Consolidation  Loan. However, a fee may be charged to
the lender by a Federal  Guarantor  to cover the costs of  increased or extended
liability with respect to a  Consolidation  Loan, and lenders must pay a monthly
rebate  fee at an  annualized  rate of 1.05%  for  loans  disbursed  on or after
October 1, 1993 (0.62% for loans  disbursed  between October 1, 1998 and January
31, 1999).  The rate for Special  Allowance  Payments for Federal  Consolidation
Loans is determined in the same manner as for Federal Stafford Loans.
    

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

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


                                      -26-
<PAGE>

Federal Guarantors

   
      The Act authorizes Federal  Guarantors to support education  financing and
credit needs of students at  post-secondary  schools.  The Act encourages  every
state  either to  establish  its own  agency  or to  designate  another  Federal
Guarantor in cooperation with the Secretary.  Under various programs  throughout
the United States of America,  Federal  Guarantors  insure and sometimes service
guaranteed  student loans.  The Federal  Guarantors are reinsured by the federal
government  for from 80% to 100% of each default claim paid,  depending on their
claims experience, for loans disbursed prior to October 1, 1993, from 78% to 98%
of each default  claim paid for loans  disbursed on or after October 1, 1993 and
prior to  October  1, 1998 and from 75% to 95% of each  default  claim  paid for
loans disbursed on or after October 1, 1998. Federal Guarantors are reinsured by
the federal government for 100% of death, disability, bankruptcy, closed school,
false  certification and ineligible loan claims paid. Loans guaranteed under the
lender  of last  resort  provisions  of the Act are  also  100%  guaranteed  and
reinsured.  See  "--Federal  Insurance and  Reinsurance  of Federal  Guarantors"
below.

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

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

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

Federal Insurance and Reinsurance of Federal Guarantors

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

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

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

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


                                      -27-
<PAGE>

   
Federal Guarantor's claims rate experience for federal reinsurance purposes. The
Department also agrees to reimburse a Federal  Guarantor for 100% of the amounts
expended in connection with claims on loans made under the lender of last resort
provisions.  The  Department is also required to repay the unpaid balance of any
loan if the borrower  files for relief under Chapter 12 or 13 of the  Bankruptcy
Code or files for relief under  Chapter 7 or 11 of the  Bankruptcy  Code and has
been  in  repayment  for  more  than  7  years  or  commences  an  action  for a
determination of dischargeability  under Section  523(a)(8)(b) of the Bankruptcy
Code,  and is  authorized to acquire the loans of borrowers who are at high risk
of default and who request an alternative  repayment option from the Department.
Effective for bankruptcy  actions  commenced by the borrower on or after October
7,  1998,  loans  will not be  discharged  unless  there  is an  undue  hardship
determination made by the bankruptcy court.
    

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

                                            Reimbursement to Federal Guarantor 
Claims Rate of Federal Guarantor            by the Department of Education(1)
- ----------------------------------------    ------------------------------------
0% to and including 5%                      100%
Greater than 5% to and including 9%         100% of claims to and including 5%; 
                                            90% of claims greater than 5%
Greater than 9%                             100% of claims to and including 5%; 
                                            90% of claims greater than 5%
                                            to and including 9%; and 80% of
                                            claims greater than 9%
- --------------
   
(1)   The federal  reimbursement  has been reduced to 98%, 88% and 78% for loans
      disbursed  on or after  October  1, 1993 and prior to  October 1, 1998 and
      95%, 85% and 75% for loans disbursed on or after October 1, 1998.
    

      The  claims  experience  is not  accumulated  from  year to  year,  but is
determined solely on the basis of claims in any one federal fiscal year compared
with the original  principal  balance of loans in repayment at the  beginning of
that year.

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

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


                                      -28-
<PAGE>

                    WEIGHTED AVERAGE LIVES OF THE SECURITIES

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

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

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

                      POOL FACTORS AND TRADING INFORMATION

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

      If so provided  in the related  Prospectus  Supplement  with  respect to a
Trust, the  Securityholders  will receive reports on or about each  Distribution
Date concerning the payments received on the Student Loans, the Pool Balance (as
such term is defined in the related Prospectus Supplement,  the "Pool Balance"),
the   applicable   Pool   Factor  and  various   other  items  of   information.
Securityholders of record during any calendar year will be furnished information
for tax reporting  purposes not later than the latest date permitted by law. See
"Certain Information Regarding the Securities--Reports to Securityholders".


                                      -29-
<PAGE>

                            DESCRIPTION OF THE NOTES

General

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

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

Principal of and Interest on the Notes

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

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

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

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


                                      -30-
<PAGE>

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

The Indenture

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

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

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

      Events of Default; Rights upon Event of Default. With respect to the Notes
of a  given  series,  unless  otherwise  specified  in  the  related  Prospectus
Supplement,  an "Event of Default"  under the related  Indenture will consist of
the  following:  (i) a  default  for  five  days or more in the  payment  of any
interest on any such Note after the same becomes due and payable; (ii) a default
in the payment of the  principal of or any  installment  of the principal of any
such  Note  when  the same  becomes  due and  payable;  (iii) a  default  in the
observance or performance  of any covenant or agreement of the applicable  Trust
made in the related  Indenture  and the  continuation  of any such default for a
period of 30 days after notice thereof is given to the  applicable  Trust by the
applicable  Indenture  Trustee  or to the  applicable  Trust and the  applicable
Indenture  Trustee by the  holders of at least 25% in  principal  amount of such
Notes then outstanding;  provided,  however, that if the Trust demonstrates that
it is making a good faith attempt to cure such  default,  such 30-day period may
be extended by the  Indenture  Trustee to 90 days;  (iv) any  representation  or
warranty  made  by the  applicable  Trust  in the  related  Indenture  or in any
certificate  delivered  pursuant thereto or in connection  therewith having been
incorrect  in a material  respect as of the time  made,  and such  breach is not
cured  within  30 days  after  notice  thereof  is  given  to such  Trust by the
applicable  Indenture  Trustee  or to such  Trust and the  applicable  Indenture
Trustee by the holders of at least 25% in principal  amount of the Notes of such
series then outstanding;  provided, however, that if the Trust demonstrates that
it is making a good faith attempt to cure such breach, such 30-day period may be
extended  by the  Indenture  Trustee  to 90  days,  or  (v)  certain  events  of
bankruptcy, insolvency,  receivership or liquidation of such Trust. However, the
amount of principal  required to be  distributed  to  Noteholders of such series
under the related  Indenture on any Distribution  Date will generally be limited
to amounts  available  after  payment of all prior  obligations  of such  Trust.
Therefore,  unless otherwise specified in the related Prospectus Supplement, the
failure to pay  principal on a class of Notes  generally  will not result in the
occurrence of an Event of 


                                      -31-
<PAGE>

Default until the final scheduled Distribution Date for such class of Notes. If,
with respect to any series of Notes,  interest is paid at a variable  rate based
on an index,  the related  Prospectus  Supplement may provide that, in the event
that, for any  Distribution  Date, the Interest Rate as calculated  based on the
index is less than an alternate rate calculated for such Distribution Date based
on interest collections on the Student Loans (the amount of such difference, the
"Index Shortfall Carryover"), the Interest Rate for such Distribution Date shall
be such alternate rate and the Interest Shortfall  Carryover shall be payable as
described  in such  Prospectus  Supplement.  Unless  otherwise  provided in such
Prospectus  Supplement,  payment of the Index Shortfall Carryover shall be lower
in priority  than payment of interest on the Notes at the Interest Rate (whether
the  Interest  Rate  is  based  on  the  index  or  such  alternate  rate)  and,
accordingly,   the  nonpayment  of  the  Interest  Shortfall  Carryover  on  any
Distribution  Date shall not  generally  constitute  a default in the payment of
interest on such Notes.

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

      If the  Notes of any  series  have  been  declared  to be due and  payable
following  an Event of Default  with  respect  thereto,  the  related  Indenture
Trustee may, in its discretion,  exercise  remedies as a secured party,  require
the related  Eligible  Lender Trustee to sell the Student Loans or elect to have
the related Eligible Lender Trustee maintain possession of the Student Loans and
continue to apply collections with respect to such Student Loans as if there had
been no declaration of acceleration.  Unless otherwise  specified in the related
Prospectus Supplement, however, the related Indenture Trustee is prohibited from
directing  the  related  Eligible  Lender  Trustee  to sell  the  Student  Loans
following  an Event of  Default,  other  than a default  in the  payment  of any
principal  or a default for five days or more in the payment of any  interest on
any  Note  with  respect  to any  series,  unless  (i) the  holders  of all such
outstanding  Notes  consent to such  sale,  (ii) the  proceeds  of such sale are
sufficient  to pay in full the  principal  of and the  accrued  interest on such
outstanding  Notes at the date of such  sale,  or (iii)  the  related  Indenture
Trustee  determines  that the  collections  on the  Student  Loans  would not be
sufficient  on an  ongoing  basis to make  all  payments  on such  Notes as such
payments would have become due if such obligations had not been declared due and
payable, and the related Indenture Trustee obtains the consent of the holders of
662/3% of the aggregate principal amount of such Notes then outstanding.

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

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

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


                                      -32-
<PAGE>

      With  respect to any Trust,  none of the related  Indenture  Trustee,  the
Seller,  SMS, the Administrator,  the Servicer or the Eligible Lender Trustee in
its  individual  capacity,  or  any  holder  of a  Certificate  representing  an
ownership  interest in the applicable Trust, or any of their respective  owners,
beneficiaries,  agents, officers,  directors,  employees,  successors or assigns
will,  in the absence of an express  agreement to the  contrary,  be  personally
liable for the payment of the  principal  of or interest on the Notes or for the
agreements of the Trust contained in the Indenture.

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

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

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

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

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

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

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

                         DESCRIPTION OF THE CERTIFICATES

General

      With respect to each Trust, one or more classes of Certificates of a given
series will, unless otherwise specified in the related Prospectus Supplement, be
issued  pursuant  to the  terms of a Trust  Agreement,  a form of which has been
filed as an exhibit to the 


                                      -33-
<PAGE>

Registration Statement of which this Prospectus is a part. The following summary
describes certain terms of the Certificates and the Trust Agreement. The summary
does not purport to be complete and is qualified in its entirety by reference to
all the provisions of the Certificates and the Trust Agreement.

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

Principal and Interest in Respect of the Certificates

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

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

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

                  CERTAIN INFORMATION REGARDING THE SECURITIES

Fixed Rate Securities

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


                                      -34-
<PAGE>

"Description  of  the  Notes--Principal  of  and  Interest  on  the  Notes"  and
"Description  of the  Certificates--Principal  and  Interest  in  Respect of the
Certificates".

Floating Rate Securities

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

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

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

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

Book-Entry Registration

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

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


                                      -35-
<PAGE>

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

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

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

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

Definitive Securities

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

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

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

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

List of Securityholders

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


                                      -36-
<PAGE>

Noteholders  access to the list of  Noteholders if it agrees to mail the desired
communication  or  proxy,  on  behalf  and at  the  expense  of  the  requesting
Noteholders, to all Noteholders of such series.

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

Reports to Securityholders

      With respect to each series of Securities,  on each Distribution Date, the
Applicable  Trustee will provide to  Securityholders of record as of the related
Record Date a statement  setting forth  substantially the same information as is
required to be provided on the periodic report provided to the related Indenture
Trustee and the related  Trust  described  under  "Description  of Transfer  and
Servicing   Agreements--Statements   to  Indenture  Trustee  and  Trust".   Such
statements will be filed with the Commission  during the period required by Rule
15d-1 under the  Securities  Exchange Act of 1934,  as amended,  and will not be
filed with the Commission thereafter. The statements provided to Securityholders
will not constitute  financial  statements prepared in accordance with generally
accepted accounting principles.

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

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

General

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

Sale of Student Loans; Representations and Warranties

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

      In each Loan Sale Agreement,  the Seller will make certain representations
and  warranties  with respect to the Student Loans to a Trust for the benefit of
the Certificateholders and the Noteholders of a given series,  including,  among
other things, that (i) each Student Loan, on the date on which it is transferred
to such Trust, is free and clear of all security interests,  liens,  charges and
encumbrances and no offsets, defenses or counterclaims with respect thereto have
been asserted or threatened;  (ii) the information  provided with respect to the
Student Loans is true and correct as of the Cutoff Date;  and (iii) each Student
Loan, at the time it was originated, complied and, at the Closing Date, complies
in all material  respects  with  applicable  federal and state laws  (including,
without limitation, the Act) and applicable restrictions imposed by FFELP or any
Guarantee Agreement.

      Unless otherwise provided in the related Prospectus Supplement,  following
the  discovery by or notice to the Seller of a breach of any  representation  or
warranty with respect to any Student Loan that materially and adversely  affects
the  interests  of the related  Certificateholders  or the  Noteholders  in such
Student Loan (it being  understood that any such breach that does not affect 


                                      -37-
<PAGE>

any Guarantor's obligation to guarantee payment of such Student Loan will not be
considered to have such a material adverse effect), the Seller will, unless such
breach is cured  within 60 days,  repurchase  such Student Loan from the related
Eligible  Lender  Trustee,  as of the first day following the end of such 60-day
period  that is the last day of a  Collection  Period,  at a price  equal to the
unpaid principal  balance owed by the applicable  borrower plus accrued interest
thereon to the day of repurchase  (the "Purchase  Amount").  Alternatively,  the
Seller  may,  at its option,  remit all or a portion of the  Purchase  Amount by
substituting  into the related Trust a Student Loan that meets certain  criteria
set forth in the related  Loan Sale  Agreement  for the Student Loan as to which
the breach has  occurred.  In addition,  the Seller will  reimburse  the related
Trust for any accrued interest amounts that a Guarantor  refuses to pay pursuant
to its Guarantee  Agreement,  or for any Interest  Subsidy  Payments and Special
Allowance  Payments that are lost or that must be repaid to the Department  with
respect to a Student Loan as a result of a breach of any such  representation or
warranty  by  the  Seller.   The  repurchase,   substitution  and  reimbursement
obligations  of the Seller will  constitute  the sole remedy  available to or on
behalf of a Trust, the related  Certificateholders  and the related  Noteholders
for  any  such  uncured  breach.  The  Seller's   repurchase  and  reimbursement
obligations are contractual  obligations  pursuant to a Loan Sale Agreement that
may be enforced against the Seller,  but the breach of which will not constitute
an Event of Default.

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

Additional Fundings

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

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

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

Accounts

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

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


                                      -38-
<PAGE>

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

      The Trust  Accounts  will be  maintained  as  Eligible  Deposit  Accounts.
"Eligible  Deposit  Account"  means  either  (a) a  segregated  account  with an
Eligible  Institution or (b) a segregated trust account with the corporate trust
department of a depository  institution  organized  under the laws of the United
States of America or any one of the states  thereof or the  District of Columbia
(or any domestic  branch of a foreign bank),  having  corporate trust powers and
acting as trustee for funds  deposited  in such  account,  so long as any of the
securities of such depository  institution have a credit rating from each Rating
Agency in one of its generic rating categories which signifies investment grade.
"Eligible  Institution" means a depository  institution organized under the laws
of the United States of America or any one of the states thereof or the District
of Columbia (or any domestic branch of a foreign bank), (i) which has either (A)
a long-term  unsecured  debt rating  acceptable to the Rating  Agencies or (B) a
short-term  unsecured debt rating or certificate of deposit rating acceptable to
the Rating Agencies,  and (ii) whose deposits are insured by the Federal Deposit
Insurance Corporation.

Servicing Procedures

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

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

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

Payments on Student Loans

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

Servicer Covenants

      With respect to each Trust, the Servicer will covenant in the related Loan
Servicing  Agreement  that: (a) it will duly satisfy all obligations on its part
to be  fulfilled  under or in  connection  with the Student  Loans,  maintain in
effect all  qualifications  required in order to service  the Student  Loans and
comply in all material  respects with all requirements of law in connection with
servicing  the  Student  Loans,  the  failure to comply  with which would have a
materially adverse effect on the related Certificateholders or Noteholders;  (b)
it will not permit any  rescission or  cancellation  of a Student Loan except as
ordered by a court of competent jurisdiction or other government authority or as
otherwise  consented to by the related  Eligible  Lender Trustee and the related
Indenture  Trustee;  (c) it will do nothing to impair the rights of the  related
Certificateholders  and the related Noteholders in the 


                                      -39-
<PAGE>

Student  Loans;  and (d) it will not  reschedule,  revise,  defer  or  otherwise
compromise  with respect to payments due on any Student Loan except  pursuant to
any applicable  deferral or forbearance  periods or otherwise in accordance with
its guidelines for servicing student loans in general and those of the Seller in
particular and any applicable FFELP or Guarantor requirements.

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

Servicer Compensation

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

      The  Servicing  Fee  will  compensate  the  Servicer  for  performing  the
functions  of a  third-party  servicer  of  student  loans as an agent for their
beneficial owner,  including collecting and posting all payments,  responding to
inquiries  of  borrowers  on the  Student  Loans,  investigating  delinquencies,
pursuing,  filing and directing the payment of any Guarantee Payments,  Interest
Subsidy Payments or Special Allowance  Payments,  accounting for collections and
furnishing periodic accounting reports to the Administrator.

Distributions

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

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

Credit and Cash Flow Enhancement

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


                                      -40-
<PAGE>

the  related  Prospectus  Supplement  or any  combination  of two or more of the
foregoing.  If  specified  in  the  applicable  Prospectus  Supplement,   credit
enhancement  for a class of  Securities  may cover one or more other  classes of
Securities of the same series, and credit enhancement for a series of Securities
may cover one or more other series of Securities.

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

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

Statements to Indenture Trustee and Trust

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

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

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

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

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

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

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

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

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


                                      -41-
<PAGE>

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

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

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

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

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

Evidence as to Compliance

      Each Loan  Servicing  Agreement  will provide  that a firm of  independent
public  accountants  will  furnish to the related  Trust and  Indenture  Trustee
annually a statement (based on the examination of certain  documents and records
and on such accounting and auditing procedures considered  appropriate under the
circumstances)  as to  compliance by the Servicer  during the  preceding  twelve
months  (or,  in the case of the first such  certificate,  the  period  from the
applicable Closing Date) with all applicable  standards under the Loan Servicing
Agreement relating to the servicing of student loans, the Servicer's  accounting
records and computer files with respect thereto and certain other matters.

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

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

Certain Matters Regarding the Servicer

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

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

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


                                      -42-
<PAGE>

Servicer Default

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

Rights upon Servicer Default

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

Waiver of Past Defaults

      With  respect to each Trust,  unless  otherwise  specified  in the related
Prospectus  Supplement,  the holders of Notes  evidencing at least a majority in
principal amount of the then  outstanding  Notes (or the holders of Certificates
evidencing not less than a majority of the outstanding  Certificate Balance), in
the case of any Servicer  Default which does not adversely  affect the Indenture
Trustee or the  Noteholders  of the related  series,  may, on behalf of all such
Noteholders  and  Certificateholders,  waive any default by the  Servicer in the
performance of its  obligations  under the related Loan Servicing  Agreement and
its  consequences,  except a  default  in making  any  required  deposits  to or
payments from any of the Trust  Accounts in accordance  with such Loan Servicing
Agreement.  Therefore, such Noteholders have the ability, except as noted above,
to waive defaults by the Servicer which could  materially  adversely affect such
Certificateholders.   No  such  waiver  will   impair   such   Noteholders'   or
Certificateholders' rights with respect to subsequent defaults.

Amendment

      Unless otherwise  provided in the related Prospectus  Supplement,  each of
the Transfer and  Servicing  Agreements  may be amended by the parties  thereto,
without the consent of the related  Noteholders or  Certificateholders,  for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the  provisions of such Transfer and Servicing  Agreements or of modifying in
any manner the rights of such Noteholders or  Certificateholders;  provided that
such  action will not,  in the  opinion of counsel  satisfactory  to the related
Indenture  Trustee and Eligible Lender Trustee,  materially and adversely affect
the  interest of any such  Noteholder  or  Certificateholder.  Unless  otherwise
provided  in  the  related  Prospectus  Supplement,  each  of the  Transfer  and
Servicing  Agreements may also be amended by the Seller, the Administrator,  the
Servicer, the related Eligible Lender Trustee 


                                      -43-
<PAGE>

and the  related  Indenture  Trustee,  as  applicable,  with the  consent of the
holders  of Notes of the  related  series  evidencing  at  least a  majority  in
principal amount of such then outstanding  Notes and the holders of Certificates
of the related series evidencing at least a majority of the Certificate  Balance
for the  purpose  of adding  any  provisions  to or  changing  in any  manner or
eliminating  any of the provisions of such Transfer and Servicing  Agreements or
of modifying in any manner the rights of such Noteholders or Certificateholders;
provided,  however,  that no such  amendment  may (i)  increase or reduce in any
manner the  amount of, or  accelerate  or delay the  timing of,  collections  of
payments (including any Guarantee Payments) with respect to the Student Loans or
distributions  that are required to be made for the benefit of such  Noteholders
or Certificateholders,  or (ii) reduce the aforesaid percentage of such Notes or
Certificates  which are required to consent to any such  amendment,  without the
consent of the holders of all such outstanding Notes and Certificates.

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

Payment of Notes

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

Termination

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

      Optional Redemption

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

      Auction of Student Loans

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

Administration Agreement

      The   Administrator   will  enter  into  an  agreement   (as  amended  and
supplemented from time to time, an  "Administration  Agreement") with each Trust
and the  related  Indenture  Trustee  pursuant to which the  Administrator  will
agree,  to the extent  provided  therein,  to provide the notices and to perform
other administrative  obligations required by the related Indenture, the 


                                      -44-
<PAGE>

related Trust  Agreement,  the related Loan Sale  Agreement and the related Loan
Servicing  Agreement.  Unless  otherwise  specified  in the  related  Prospectus
Supplement with respect to any Trust, as compensation for the performance of the
Administrator's obligations under the applicable Administration Agreement and as
reimbursement  for its  expenses  related  thereto,  the  Administrator  will be
entitled  to an  administration  fee  as  specified  in the  related  Prospectus
Supplement   (the   "Administration   Fee").   The   Administrator   under  each
Administration  Agreement will be SMS. SMS is an affiliate of Loan Services, USA
Funds and USA Group.

      Except as  otherwise  provided in the related  Prospectus  Supplement,  an
"Administrator  Default"  will occur under an  Administration  Agreement  in the
event of (a) a failure by the  Administrator to direct the Indenture  Trustee to
make any required  distributions  from any of the Trust Accounts,  which failure
continues  unremedied  for three  business  days after  written  notice from the
Indenture  Trustee  or the  Eligible  Lender  Trustee of such  failure,  (b) any
failure by the  Administrator  to observe or perform in any material respect any
other covenant or agreement of the Administrator in the Administration Agreement
or (c) an Insolvency Event with respect to the Administrator occurs.

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

                   CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS

Transfer of Student Loans

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

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

      Pursuant to each Loan  Servicing  Agreement,  the Servicer as custodian on
behalf of the related Trust will have custody of the promissory notes evidencing
the  Student  Loans  following  the sale of the  Student  Loans  to the  related
Eligible  Lender  Trustee.  Although the  accounts  and computer  records of the
Seller and Servicer  will be marked to indicate the sale and although the Seller
will  cause  UCC  financing   statements  to  be  filed  with  the   appropriate
authorities,  the Student  Loans will not be physically  segregated,  stamped or
otherwise  marked to  indicate  that such  Student  Loans have been sold to such
Eligible  Lender  Trustee.  If, through  inadvertence  or otherwise,  any of the
Student Loans were sold to another party,  or a security  interest  therein were
granted to another party, that purchased (or took such security interest in) any
of such Student Loans in the ordinary course of its business and took possession
of such Student  Loans,  then the purchaser (or secured  party) might acquire an
interest in the Student  Loans  superior to the interest of the Eligible  Lender
Trustee  if the  purchaser  (or  secured  party)  acquired  (or took a  security
interest in) the Student Loans for new value and without actual knowledge of the
related Eligible Lender Trustee's interest. See "Description of the Transfer and
Servicing Agreements--Sale of Student Loans; Representations and Warranties".


                                      -45-
<PAGE>

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

Consumer Protection Laws

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

Loan Origination and Servicing Procedures Applicable to Student Loans

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

      Loss of any such Guarantee Payments,  Interest Subsidy Payments or Special
Allowance  Payments could adversely  affect the amount of Available Funds on any
Distribution  Date and the related Trust's ability to pay principal and interest
on the Notes of the related series and to make  distributions  in respect of the
Certificates  of  the  related  series.  Under  certain  circumstances,   unless
otherwise specified in the related Prospectus Supplement,  the related Trust has
the right,  pursuant  to the  related  Loan Sale  Agreement  and Loan  Servicing
Agreement,  to cause the Seller to repurchase  any Student Loan, or to cause the
Servicer to arrange for the  purchase  of any Student  Loan,  if a breach of the
representations,  warranties or covenants of the Seller or the Servicer,  as the
case may be, with respect to such Student Loan has a material  adverse effect on
the  interest  of the Trust  therein  and such  breach is not cured  within  any
applicable  cure  period.   See  "Description  of  the  Transfer  and  Servicing
Agreements--Sale   of  Student  Loans;   Representations   and  Warranties"  and
"--Servicer  Covenants".  The  failure of the Seller to so  purchase,  or of the
Servicer to arrange for the purchase of, a Student Loan,  if so required,  would
constitute  a breach of the  related  Loan  Sale  Agreement  and Loan  Servicing
Agreement,  enforceable by the related  Eligible Lender Trustee on behalf of the
related Trust or by the related  Indenture  Trustee on behalf of the Noteholders
of the related  series,  but would not  constitute an Event of Default under the
Indenture.

Student Loans Generally Not Subject to Discharge in Bankruptcy

      Student Loans are generally not  dischargeable by a borrower in bankruptcy
pursuant to the U.S.  Bankruptcy Code, unless (a) such Student Loan first became
due before seven years (exclusive of any applicable  suspension of the repayment
period)  before  


                                      -46-
<PAGE>

the date of the  bankruptcy,  or (b)  excepting  such debt from  discharge  will
impose an undue hardship on the debtor and the debtor's dependents.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

      The  following  summary is based upon current  provisions  of the Internal
Revenue  Code of  1986,  as  amended  (the  "Code"),  the  Treasury  regulations
promulgated  thereunder  and  judicial  or  ruling  authority,  all of which are
subject to change, which change may be retroactive.  Each Trust will be provided
with an opinion of Federal  Tax Counsel  regarding  certain  federal  income tax
matters  discussed  below,  which opinion will be filed with the Commission on a
Form 8-K prior to the sale of the securities issued by such Trust. An opinion of
Federal Tax Counsel, however, is not binding on the IRS or the courts. No ruling
on any of the issues  discussed  below will be sought from the IRS. For purposes
of the following  summary,  references to the Trust, the Notes, the Certificates
and  related  terms,  parties  and  documents  shall be deemed to refer,  unless
otherwise  specified  herein,  to each  Trust and the  Notes,  Certificates  and
related terms,  parties and documents applicable to such Trust. Each prospective
investor  should consult with its tax advisor as to the federal,  state,  local,
foreign  and  any  other  tax  consequences  of  the  purchase,   ownership  and
disposition of securities specific to such prospective investor.

TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE

Tax Characterization of the Trust

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

Tax Consequences to Holders of the Notes

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

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


                                      -47-
<PAGE>

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

      Qualified  Stated  Interest,  which  is  taxable  in  accordance  with the
holder's  method of  accounting,  is interest  that is  unconditionally  payable
(i.e.,  payments  cam be  compelled or the debt  instrument  provides  terms and
conditions  that make the  likelihood of late payment or  nonpayment  remote) at
least annually at a single fixed rate (or certain variable  rates).  The Company
intends to treat the interest paid on the Notes as Qualified Stated Interest.

      A holder  of a Note  that has a fixed  maturity  date of not more than one
year from the issue date of such Note (each, a "Short-Term Note") may be subject
to special rules. An accrual basis holder of a Short-Term Note (and certain cash
method holders,  including regulated investment companies,  banks and securities
dealers, as set forth in Section 1281 of the Code) generally will be required to
report interest  income as interest  accrues on a ratable basis over the term of
each  interest  period or, at the  election of the holder,  on a constant  yield
basis. Cash basis holders of a Short-Term Note will, in general,  be required to
report  interest  income as interest  is paid (or, if earlier,  upon the taxable
disposition  of  the  Short-Term  Note).  However,  a  cash  basis  holder  of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness  incurred
to purchase or carry the  Short-Term  Note until the taxable  disposition of the
Short-Term  Note. A cash basis taxpayer may elect under Section 1282 of the Code
to accrue interest income on all  nongovernment  debt obligations with a term of
one year or less,  in which case the  taxpayer  would  include  interest  on the
Short-Term  Note in  income as it  accrues,  and  would  not be  subject  to the
interest  expense deferral rule referred to in the preceding  sentence.  Certain
special rules apply if a Short-Term  Note is purchased for more or less than its
principal amount.

      Sale or Other  Disposition.  If a Noteholder sells a Note, the holder will
recognize gain or loss in an amount equal to the  difference  between the amount
realized  on the sale and the  holder's  adjusted  tax  basis in the  Note.  The
adjusted tax basis of a Note to a particular  Noteholder will equal the holder's
cost for the Note, increased by any market discount,  acquisition discount,  OID
and gain  previously  included by such  Noteholder in income with respect to the
Note and decreased by the amount of bond premium (if any)  previously  amortized
and by the amount of principal payments  previously  received by such Noteholder
with respect to such Note. Any such gain or loss will be capital gain or loss if
the Note was held as a  capital  asset,  except  for gain  representing  accrued
interest and accrued market discount not previously included in income. Any such
gain or loss would be long-term capital gain or loss if the Noteholder's holding
period  exceeded one year.  Capital losses  generally may be used only to offset
capital gains.

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


                                      -48-
<PAGE>

by the foreign  person  that owns the Note.  If such  interest is not  portfolio
interest,  then  it  will  be  subject  to  United  States  federal  income  and
withholding  tax at a rate of 30%,  unless reduced or eliminated  pursuant to an
applicable tax treaty.

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

      If the  interest,  gain or income  on a Note  held by a foreign  person is
effectively  connected  with the  conduct of a trade or  business  in the United
States  by  the  foreign  person  (although  exempt  from  the  withholding  tax
previously  discussed  if the holder  provides an  appropriate  statement),  the
holder  generally  will be subject to United  States  federal  income tax on the
interest,  gain or income at regular federal income tax rates.  In addition,  if
the  foreign  person is a foreign  corporation,  it may be  subject  to a branch
profits tax equal to 30% of its  "effectively  connected  earnings  and profits"
within the meaning of the Code for the  taxable  year,  as adjusted  for certain
items,  unless it qualifies for a lower rate under an applicable  tax treaty (as
modified by the branch profits tax rules).

      Final  regulations   dealing  with  backup   withholding  and  information
reporting  on income  paid to foreign  persons  and  related  matters  (the "New
Withholding  Regulations") were published in the Federal Register on October 14,
1997. In general, the New Withholding Regulations do not significantly alter the
substantive  withholding and information  reporting  requirements,  but do unify
current  certification  procedures and forms and clarify reliance standards.  As
set forth in Notice 98-16,  1998-15 I.R.B.  1, the New  Withholding  Regulations
generally will be effective for payments made after  December 31, 1999,  subject
to certain  transition  rules.  The discussion set forth above does not take the
New  Withholding  Regulations  into  account.  Prospective  Noteholders  who are
foreign  persons  are  strongly  urged to consult  their own tax  advisors  with
respect to the New Withholding Regulations.

      Backup  Withholding.  Each holder of a Note  (other than an exempt  holder
such  as  a  corporation,   tax-exempt   organization,   qualified  pension  and
profit-sharing  trust,  individual  retirement  account or nonresident alien who
provides  certification  as to  status as a  nonresident)  will be  required  to
provide,  under  penalty of perjury,  a  certificate  setting forth the holder's
name, address,  correct federal taxpayer  identification  number and a statement
that the  holder  is not  subject  to  backup  withholding.  Should a  nonexempt
Noteholder fail to provide the required certification, the related Trust will be
required to withhold 31% of the amount otherwise payable to the holder and remit
the withheld  amount to the IRS as a credit against the holder's  federal income
tax  liability.  As  previously  mentioned,   the  New  Withholding  Regulations
generally will be effective for payments made after  December 31, 1999,  subject
to certain transition rules.

Recent Legislation

      Sections  860H through 860L to the Code (the "FASIT  Provisions")  provide
for a new type of entity for federal  income tax purposes  known as a "financial
asset securitization  investment trust" (a "FASIT").  The legislation  providing
for the new FASIT entity,  however,  did not become effective until September 1,
1997, and many technical issues are to be addressed in Treasury  regulations yet
to be drafted.  In general,  the FASIT  legislation  enables  trusts such as the
Trust to elect to be treated  as a  pass-through  entity not  subject to federal
entity-level income tax (except with respect to certain prohibited transactions)
and to issue  securities  that would be treated as debt for  federal  income tax
purposes.  If a Trust is intended  to qualify as a FASIT for federal  income tax
purposes, the Prospectus Supplement will so indicate.

Tax Consequences to Holders of the Certificates

      The following  discussion only applies to a Trust which issues one or more
classes of Certificates  and assumes that all payments on the  Certificates  are
denominated in U.S. dollars, that a series of Securities includes a single class
of Certificates  and that any such  Certificates  are sold to persons other than
the Company.  If these  conditions  are not satisfied  with respect to any given
series of Certificates,  any additional tax considerations  with respect to such
Certificates will be disclosed in the applicable Prospectus Supplement.

      Classification as a Partnership

      Treatment of the Trust as a Partnership.  The Seller and the Servicer will
agree, and the Certificateholders  will agree by their purchase of Certificates,
to treat the Trust as a  partnership  for  purposes of federal and state  income
tax,  franchise  tax and any other tax  measured  in whole or in part by income,
with the  assets of the  partnership  being the assets  held by the  Trust,  the
partners of the 


                                      -49-
<PAGE>

partnership being the Certificateholders  (including the Company in its capacity
as recipient of distributions  from the Reserve Account,  if any), and the Notes
being  debt of the  partnership.  However,  the proper  characterization  of the
arrangement involving the Trust, the  Certificateholders,  the Noteholders,  the
Seller  and  the  Servicer  is  not  clear  because  there  is no  authority  on
transactions comparable to that contemplated herein.

      Under the  provisions of Subchapter K, a partnership  is not  considered a
separate taxable entity.  Instead,  partnership  income is taxed directly to the
partners  and each  partner  generally  is viewed  as owning a direct  undivided
interest in each partnership  asset. The partnership is generally  treated as an
entity,   however,  for  computing  partnership  income,   determining  the  tax
consequences  of  transactions  between  a  partner  and  the  partnership,  and
characterizing the gain on the sale or exchange of a partnership  interest.  The
following  discussion  is a summary of some of the material  federal  income tax
consequences  of classifying the Trust as a partnership.  Prospective  owners of
Trust  Certificates  should consult their own tax advisors regarding the federal
income tax  consequences  discussed below, as well as any other material federal
income  tax  consequences  that may  result  from  applying  the  provisions  of
Subchapter K to the ownership and transfer of a Trust Certificate.

      Partnership Taxation.  As a partnership,  the Trust will not be subject to
federal  income  tax.  Rather,  each   Certificateholder  will  be  required  to
separately  take into account such holder's  allocated  share of income,  gains,
losses,  deductions  and credits of the Trust.  The Trust's  income will consist
primarily of interest and finance charges earned on the Student Loans (including
appropriate  adjustments for market discount, OID and bond premium),  investment
income from  investments of amounts on deposit in any related Trust Accounts and
any gain upon collection or disposition of Student Loans. The Trust's deductions
will consist primarily of interest accruing with respect to the Notes, servicing
and other fees,  and losses or  deductions  upon  collection or  disposition  of
Student Loans.

      The tax items of a partnership are allocable to the partners in accordance
with the Code,  Treasury  regulations and the partnership  agreement  (here, the
Trust Agreement and related  documents).  The Trust  Agreement will provide,  in
general,  that the  Certificateholders  will be allocated  taxable income of the
Trust  for  each  Interest  Period  (as  defined  in the  applicable  Prospectus
Supplement,  an "Interest  Period")  equal to the sum of (i) the  interest  that
accrues on the  Certificates  in  accordance  with their terms for such Interest
Period,  including  interest accruing at the Pass-Through Rate for such Interest
Period and interest on amounts  previously due on the  Certificates  but not yet
distributed; (ii) any Trust income attributable to discount on the Student Loans
that corresponds to any excess of the principal amount of the Certificates  over
their initial issue price;  and (iii) all other amounts of income payable to the
Certificateholders for such Interest Period. All remaining taxable income of the
Trust will be allocated to the  Company.  Losses will  generally be allocated in
the manner in which they are borne.  Based on the  economic  arrangement  of the
parties,  this approach for allocating Trust income should be permissible  under
applicable Treasury regulations, although no assurance can be given that the IRS
would   not   require  a  greater   amount   of  income  to  be   allocated   to
Certificateholders.  Moreover,  even under the foregoing  method of  allocation,
Certificateholders  may be  allocated  income  equal  to the  entire  amount  of
interest  accruing  on the  Certificates  for an Interest  Period,  based on the
Pass-Through  Rate plus the other items described  above,  even though the Trust
might not make (or have sufficient cash to make) current cash  distributions  of
such  amount.  Thus,  cash basis  holders  will in effect be  required to report
income from the  Certificates  on the accrual basis and  Certificateholders  may
become liable for taxes on Trust income even if they have not received cash from
the Trust to pay such  taxes.  In  addition,  because  tax  allocations  and tax
reporting  will be done  on a  uniform  basis  for  all  Certificateholders  but
Certificateholders  may be  purchasing  Certificates  at different  times and at
different  prices,  Certificateholders  may be  required  to report on their tax
returns  taxable income that is greater or less than the amount reported to them
by the Trust.

      An individual taxpayer's share of expenses of the Trust (including fees to
the Servicer but not interest  expenses) are miscellaneous  itemized  deductions
which  are  deductible  only  to the  extent  they  exceed  two  percent  of the
individual's  adjusted gross income (and not at all for alternative  minimum tax
purposes). Accordingly, such deductions might be disallowed to the individual in
whole or in part and might  result in such  holder  being  taxed on an amount of
income that exceeds the amount of cash actually  distributed to such holder over
the life of the Trust.  Such  deductions may also be subject to reduction  under
Section 68 of the Code if an individual  taxpayers adjusted gross income exceeds
certain limits.

      The Trust  intends  to make all tax  calculations  relating  to income and
allocations  to  Certificateholders  on an aggregate  basis.  If the IRS were to
require that such calculations be made separately for each of the Student Loans,
the Trust might be required to incur additional  expense but it is believed that
there would not be a material adverse effect on Certificateholders.


                                      -50-
<PAGE>

      Computation of Income. Taxable income of the Trust will be computed at the
Trust level and the portion  allocated to the Trust  Certificateholders  will be
allocated to them pro rata.  Consequently,  the method of accounting for taxable
income will be chosen by, and any elections  (such as those described above with
respect to the market discount rules) will be made by, the Trust rather than the
Trust Certificateholders. The Trust intends, to the extent possible, to (i) have
the taxable  income of the Trust computed under the accrual method of accounting
and (ii) adopt a calendar-year  taxable year for computing the taxable income of
the Trust.  The tax year of the  Trust,  however,  is  generally  determined  by
reference  to the tax  years  of the  Certificateholders.  An  owner  of a Trust
Certificate  is  required  to include  its pro rata share of Trust  income for a
taxable year as determined by the Trust in such Trust  Certificateholder's gross
income for its taxable year in which the taxable year of the Trust ends.

      Determining the Bases of Trust Assets. The Trust will become a partnership
on the first date when Trust  Certificates are held by more than one person.  On
that  date,  each of the Trust  Certificateholders  should be  treated as having
purchased a share of the assets of the Trust  (subject to the  liability for the
Notes) followed immediately by a deemed contribution of such assets to the newly
formed  partnership.  The  partnership's  basis  in  the  Trust's  assets  would
therefore  equal  the  sum of  the  Trust  Certificateholders'  bases  in  their
respective  interests  in the  Trust's  assets  immediately  prior to the deemed
contribution to the partnership. To the extent that the fair market value of the
assets  deemed  contributed  to the  partnership  varied  from the bases of such
assets  to the  partnership,  the  allocation  of  taxable  income  to the Trust
Certificateholders  would be adjusted in accordance  with Section  704(c) of the
Code to account for such variations.

      Under Section 708 of the Code, if 50% or more of the outstanding interests
in a  partnership  are  sold or  exchanged  within  any  12-month  period,  such
partnership  will be deemed to terminate and then be  reconstituted  for federal
income tax purposes.  If such a termination occurs, the assets of the terminated
partnership  are  deemed to be  constructively  contributed  to a  reconstituted
partnership in exchange for interests in such  reconstituted  partnership.  Such
interests  would  be  deemed  distributed  to the  partners  of  the  terminated
partnership in liquidation  thereof,  which  distribution would not constitute a
sale or exchange.  Accordingly, if the sale of the Trust Certificates terminates
the partnership  under Section 708 of the Code, a  Certificateholder's  basis in
its ownership  interest  would not change.  The Trust's  taxable year would also
terminate   as  a   result   of  a   constructive   termination   and,   if  the
Certificateholder's  taxable year is different from the Trust's, the termination
could  result in the  "bunching"  of more than 12 months'  income or loss of the
Trust in such  Certificateholder's  income  tax return for the year in which the
Trust was deemed to  terminate.  A redemption  of interests is not  considered a
sale or exchange  of  interests  for  purposes  of  applying  this  constructive
termination rule.

      Discount and Premium. To the extent that OID, if any, on the Student Loans
exceeds a de minimis  amount,  the Trust  would have OID  income.  As  indicated
above, a portion of such OID income may be allocated to the Certificateholders.

      Moreover,  the purchase  price paid by the Trust for the Student Loans may
be  greater  or less than the  remaining  aggregate  principal  balances  of the
Student  Loans at the time of purchase.  If so, the Student Loans will have been
acquired at a premium or discount,  as the case may be. (As indicated above, the
Trust will make this calculation on an aggregate basis, but might be required to
recompute it on a loan by loan basis.)

      If the Trust  acquires the Student Loans at a market  discount or premium,
the Trust will elect to include  any such  discount  in income  currently  as it
accrues over the life of the Student Loans or to offset any such premium against
interest  income on the Student  Loans.  As indicated  above,  a portion of such
market   discount   income   or   premium   deduction   may  be   allocated   to
Certificateholders.

      Disposition  of  Certificates.  Generally,  capital  gain or loss  will be
recognized  on a sale of  Certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the Certificates sold.
Any  such  gain  or  loss  would  be  long-term  capital  gain  or  loss  if the
Certificateholder's  holding period exceeded one year. A Certificateholder's tax
basis in a Certificate  will generally  equal the holder's cost increased by the
holder's share of Trust income (includible in gross income) and decreased by any
distributions received or losses allocated with respect to such Certificate.  In
addition,  both the tax basis in the  Certificate  and the amount  realized on a
sale of a Certificate  would  include the holder's  share of the Notes and other
liabilities of the Trust. A holder  acquiring  Certificates at different  prices
may be  required  to  maintain  a single  aggregate  adjusted  tax basis in such
Certificates  and, upon sale or other  disposition of some of the  Certificates,
allocate a pro rata portion of such aggregate tax basis to the Certificates sold
(rather than  maintaining a separate tax basis in each  Certificate for purposes
of computing gain or loss on a sale of that Certificate).

      Any gain on the sale of a Certificate  attributable  to the holder's share
of unrecognized  accrued market discount on the Student Loans would generally be
treated as ordinary income to the holder.


                                      -51-
<PAGE>

      If a  Certificateholder  is required to recognize  an aggregate  amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

      Allocations Between Transferors and Transferees.  In general,  the Trust's
taxable  income and losses  will be  determined  monthly and the tax items for a
particular  calendar month will be apportioned among the  Certificateholders  in
proportion to the principal amount of Certificates owned by them as of the close
of the last day of such month. As a result, a holder purchasing Certificates may
be allocated tax items (which will affect the tax liability and tax basis of the
holder) attributable to periods before the actual transaction.

      The use of such a monthly convention may not be permitted by existing laws
and  regulations.  If a monthly  convention  is not allowed (or only  applies to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust  might be  reallocated  among the  Certificateholders.  SMS and the
Company  are  authorized  to revise the  Trust's  method of  allocation  between
transferors  and  transferees  to conform to a method  permitted by future laws,
regulations or other IRS guidance.

      Section  754  Election.  In the  event  that a  Certificateholder  sells a
Certificate at a profit (or loss), the purchasing  Certificateholder will have a
higher (or lower) basis in the  Certificate  than the selling  Certificateholder
had.  The tax basis of the Trust's  assets will not be adjusted to reflect  that
higher (or lower) basis unless the Trust were to file an election  under Section
754 of the Code. In order to avoid the administrative complexities that would be
involved in keeping accurate  accounting records, as well as potentially onerous
information reporting requirements,  the Trust will not make such election. As a
result,  Certificateholders  might be  allocated  a greater or lesser  amount of
Trust income than would be  appropriate  based on their own  purchase  price for
Certificates.

      Administrative Matters. The Eligible Lender Trustee is required to keep or
cause to be kept complete and accurate books of the Trust.  The Eligible  Lender
Trustee will file a partnership  information return (IRS Form 1065) with the IRS
for each  taxable  year of the Trust and will  report  each  Certificateholder's
allocable  share of items of Trust  income and expense to holders and the IRS on
Schedule  K-1. The Trust will provide the Schedule K-1  information  to nominees
that fail to provide the Trust with the  information  statement  described below
and such nominees will be required to forward such information to the beneficial
owners of the  Certificates.  Generally,  holders must file tax returns that are
consistent  with the  information  returns  filed by the Trust or be  subject to
penalties unless the holder timely notifies the IRS of all such inconsistencies.

      Under Section 6031 of the Code,  any person that holds  Certificates  as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing certain information on the nominee, the beneficial owners
and the  Certificates so held. Such information  includes (i) the name,  address
and taxpayer identification number of the nominee and (ii) as to each beneficial
owner (x) the name,  address  and  identification  number  of such  person,  (y)
whether such person is a United States person, a tax-exempt  entity or a foreign
government,  an  international  organization,  or any  wholly  owned  agency  or
instrumentality  of either of the  foregoing,  and (z)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish  directly to the Trust  information as
to themselves and their ownership of Certificates.  A clearing agency registered
under  Section 17A of the Exchange Act that holds  Certificates  as a nominee is
not  required  to furnish  any such  information  statement  to the  Trust.  The
information  referred to above for any  calendar  year must be  furnished to the
Trust on or before the  following  January 31.  Nominees,  brokers and financial
institutions that fail to provide the Trust with the information described above
may be subject to penalties.

      The Company will be  designated  as "tax  matters  partner" in the related
Trust  Agreement  and,  as  such,  will  be  responsible  for  representing  the
Certificateholders  in certain  disputes  with the IRS.  The Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before the later of three years after the date
on which the partnership  information return is filed or the last day for filing
such return for such year (determined without regard to extensions). Any adverse
determination  following an audit of the return of the Trust by the  appropriate
taxing  authorities  could  result  in an  adjustment  of  the  returns  of  the
Certificateholders, and, under certain circumstances, a Certificateholder may be
precluded from separately  litigating a proposed  adjustment to the items of the
Trust.  An  adjustment  could also  result in an audit of a  Certificateholder's
returns  and  adjustments  of items not  related to the income and losses of the
Trust.

      Tax  Consequences to Foreign  Certificateholders.  It is not clear whether
the Trust would be considered to be engaged in a trade or business in the United
States for  purposes  of federal  withholding  taxes  with  respect to  non-U.S.
persons because there is 


                                      -52-
<PAGE>

no clear authority dealing with that issue under facts substantially  similar to
those  described  herein.  Although it is not  expected  that the Trust would be
engaged in a trade or business in the United States for such purposes, the Trust
will  withhold  as if it were so  engaged  in order to  protect  the Trust  from
possible  adverse  consequences  of a failure to withhold.  The Trust expects to
withhold  on the  portion of its taxable  income  that is  allocable  to foreign
Certificateholders  pursuant to Section 1446 of the Code, as if such income were
effectively  connected to a U.S. trade or business, at a rate of 35% for foreign
holders  that are  taxable  as  corporations  and 39.6%  for all  other  foreign
holders.  Subsequent  adoption of Treasury  regulations or the issuance of other
administrative  pronouncements  may require the Trust to change its  withholding
procedures.  In determining a holder's withholding status, the Trust may rely on
IRS Form W-8, IRS Form W-9 or the holder's  certification  of nonforeign  status
signed under penalty of perjury.  As previously  mentioned,  the New Withholding
Regulations  generally  will be effective for payments  made after  December 31,
1999,  subject to certain  transition rules. The discussion set forth above does
not  take   into   account   the  New   Withholding   Regulations.   Prospective
Certificateholders  who are foreign  persons are strongly urged to consult their
own tax advisors with respect to the New Withholding Regulations.

      Each foreign holder may be required to file a U.S. individual or corporate
income tax return  (including in the case of a  corporation,  the branch profits
tax) on its share of the  Trust's  income.  Each  foreign  holder  must obtain a
taxpayer  identification number from the IRS and submit that number to the Trust
in order to assure appropriate crediting of the taxes withheld. A foreign holder
generally would be entitled to file with the IRS a claim for refund with respect
to taxes  withheld  by the  Trust,  taking the  position  that no taxes were due
because the Trust was not engaged in a U.S. trade or business. However, interest
payments made (or accrued) to a Certificateholder who is a foreign person may be
considered  "guaranteed  payments" (to the extent such  payments are  determined
without  regard to the income of the  Trust).  If these  interest  payments  are
properly  characterized  as guaranteed  payments,  then the interest will not be
considered "portfolio interest." As a result, Certificateholders will be subject
to United States federal income tax and  withholding tax at a rate of 30 percent
on the  Trust's  gross  income,  unless  reduced or  eliminated  pursuant  to an
applicable  treaty.  In such case,  a foreign  holder  would only be entitled to
claim a refund for that  portion of the  taxes,  if any,  in excess of the taxes
that should be withheld with respect to the  guaranteed  payments.  As a result,
each potential  foreign  Certificateholder  should consult its tax advisor as to
whether the tax  consequences  of holding a  Certificate  make it an  unsuitable
investment.

      Backup  Withholding.  Distributions  made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if,  in  general,  the  Certificateholder  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code. As previously mentioned,  the New Withholding
Regulations  generally  will be effective for payments  made after  December 31,
1999, subject to certain transition rules.

TRUSTS  IN WHICH  ALL  RESIDUAL  INTERESTS  ARE  RETAINED  BY THE  SELLER  OR AN
AFFILIATE OF THE SELLER

Tax Characterization of the Trust

      Federal Tax Counsel will deliver its opinion that a Trust which issues one
or more  classes of Notes to investors  and all the Residual  Interests of which
are retained by the Seller or an affiliate thereof will be treated as a division
of its owner  and as such will be  disregarded  as an entity  separate  from its
owner for federal  income tax  purposes,  assuming  no election  will be made to
treat  the  Trust  as  a  corporation  for  federal  income  tax  purposes.  Tax
Consequences to Holders of the Notes

      Treatment of the Notes as  Indebtedness.  As discussed  above,  the Seller
will agree,  and the Noteholders will agree by their purchase of Notes, to treat
the Notes as debt for federal  income tax  purposes.  Federal Tax Counsel  will,
except as otherwise  provided in the related Prospectus  Supplement,  advise the
Trust that the Notes will be classified as debt for federal income tax purposes.
Assuming such  characterization of the Notes is correct,  the federal income tax
consequences  to  Noteholders  described  above  under  "--TRUSTS  FOR  WHICH  A
PARTNERSHIP  ELECTION IS MADE--Tax  Consequences  to Holders of the Notes" would
apply to the Noteholders.

      Possible Alternative  Treatments of the Notes. If, contrary to the opinion
of Federal Tax Counsel,  the IRS successfully  asserted that one or more classes
of Notes did not represent debt for federal  income tax purposes,  such class or
classes  of Notes  might be  treated as equity  interests  in the  Trust.  If so
treated,  the Trust could,  in the view of Federal Tax Counsel,  be treated as a
publicly traded partnership that would be taxable as a corporation In such case,
the entity would be subject to federal  income  taxes at corporate  tax rates on
its taxable income  generated by Student Loans.  Such an entity-level  tax could
result in reduced  distribution to Noteholders  and Noteholders  could be liable
for a share of such tax.


                                      -53-
<PAGE>

      Furthermore,  even if the  Trust  were not  taxable  as a  corporate,  the
treatment of Notes as equity interests in such a partnership  could have adverse
tax  consequences  to certain  holders of such Notes.  For example,  income from
certain  classes  of Notes to certain  tax-exempt  entities  (including  pension
funds) might be "unrelated  business taxable income",  income to foreign holders
may be subject to U.S.  withholding tax and U.S. tax return filing requirements,
and individual holders might be subject to certain  limitations on their ability
to deduct  their share of Trust  expenses.  In the event one or more  classes of
Notes were treated as interests in a partnership, the consequences governing the
Certificates  as  equity  interests  in  a  partnership  described  above  under
"--TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE--Tax  Consequences to Holders
of the Certificates" would apply to the holders of such Notes.

      THE  FEDERAL TAX  DISCUSSIONS  SET FORTH  ABOVE ARE  INCLUDED  FOR GENERAL
INFORMATION  ONLY AND MAY NOT BE APPLICABLE  DEPENDING  UPON A  NOTEHOLDER'S  OR
CERTIFICATEHOLDER'S  PARTICULAR TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX  CONSEQUENCES  TO THEM OF THE
PURCHASE,   OWNERSHIP  AND   DISPOSITION  OF   SECURITIES,   INCLUDING  THE  TAX
CONSEQUENCES  UNDER  STATE,  LOCAL,  FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE
EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.

                         CERTAIN STATE TAX CONSEQUENCES

      The loan  servicing  activities  to be  undertaken  by the  Servicer  will
predominantly  take place in Indiana.  

      Because of the  variation  in each  state's  tax laws based in whole or in
part upon income,  it is not feasible to predict tax  consequences to holders of
Notes and  Certificates in all of the state taxing  jurisdictions  in which they
are already  subject to tax.  Noteholders  and  Certificateholders  are urged to
consult  their own tax advisors with respect to state tax  consequences  arising
out of the purchase, ownership and disposition of Notes and Certificates.

      The State of Indiana  imposes  an  individual  income tax and a  corporate
income tax including a corporate gross income tax. This discussion is based upon
present   provisions  of  Indiana  statutes  and  the  regulations   promulgated
thereunder and applicable judicial or ruling authority, all of which are subject
to  change,  which  change  may be  retroactive.  No ruling on any of the issues
discussed below will be sought from the Indiana Department of Revenue.

      Tax  Consequences  with  Respect to the Notes.  It is expected  that Krieg
DeVault Alexander & Capehart LLP ("Indiana Tax Counsel") will deliver an opinion
to the Trust that, assuming the Notes are treated as debt for federal income tax
purposes,  the Notes will be treated as debt for Indiana  individual  income and
corporate income tax purposes. Accordingly, Noteholders not otherwise subject to
taxation in Indiana  should not become  subject to  taxation  in Indiana  solely
because of a holder's ownership of Notes.  However, a Noteholder already subject
to Indiana's  individual income tax or corporate income tax could be required to
pay additional  Indiana tax as a result of the holder's ownership or disposition
of Notes.

      Tax Consequences with Respect to the Certificates.  Indiana Tax Counsel is
of the opinion that the Trust will be taxable for Indiana income tax purposes in
the same manner as it is taxed for federal income tax purposes.  As a result, if
the Trust  should be treated  as a  partnership  which is not a publicly  traded
partnership,  the Trust should not be subject to Indiana corporate income taxes.
(If  such  taxes  were  applicable,   however,  they  could  result  in  reduced
distributions to Certificateholders.) Moreover,  Certificateholders that are not
otherwise subject to tax in Indiana should not be subject to Indiana  individual
income or corporate  income  taxes with respect to income from the  partnership,
unless in the event  the Trust is  considered  to be  carrying  on  business  in
Indiana.

                              ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and the Code  impose  certain  requirements  on  employee  benefit  plans and on
certain other retirement plans and arrangements, including individual retirement
accounts and annuities, Keogh plans and collective investment funds and separate
accounts (and, as applicable,  insurance company general accounts) in which such
plans,  accounts or arrangements  are invested that are subject to the fiduciary
responsibility provisions of ERISA and Section 4975 of the Code ("Plans") and on
persons who are  fiduciaries  with respect to such Plans in connection  with the
investment of Plan assets.  Certain employee benefit plans, such as governmental
plans (as defined in ERISA  Section  3(32)),  and, if no election  has been made
under Section  410(d) of the Code,  church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements.  Accordingly, assets of such plans
may be invested in Notes without  regard to the ERISA  considerations  described
below,  subject to the provisions of other applicable federal and state law. Any
such plan which is qualified and exempt from taxation under Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.


                                      -54-
<PAGE>

      ERISA generally  imposes on Plan  fiduciaries  certain  general  fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  Section 406 of ERISA and Section 4975 of the
Code prohibit a broad range of transactions involving assets of Plan and persons
(parties  in  interest  under  ERISA and  disqualified  persons  under the Code,
collectively, "Parties in Interest") who have certain specified relationships to
the  Plan  unless  a  statutory,   regulatory  or  administrative  exemption  is
available.  Certain  Parties  in  Interest  that  participate  in  a  prohibited
transaction may be subject to an excise tax imposed  pursuant to Section 4975 of
the Code or a penalty  imposed  pursuant  to Section  502(i) of ERISA,  unless a
statutory  or   administrative   exemption  is   available.   These   prohibited
transactions generally are set forth in Section 406 of ERISA and Section 4975 of
the Code.

The Notes

      Unless otherwise specified in the related Prospectus Supplement, the Notes
of each  series  may be  purchased  by a Plan.  The  Issuer,  the  Company,  any
underwriter,  the Eligible Lender Trustee,  the Indenture Trustee, the Servicer,
the Administrator, any provider of credit support or any of their affiliates may
be  considered  to be or may become  Parties in Interest with respect to certain
Plans.  Prohibited  transactions  under Section 406 of ERISA and Section 4975 of
the Code may arise if a Note is  acquired  by a Plan with  respect to which such
persons are Parties in Interest unless such  transactions  are subject to one or
more statutory or administrative  exemptions,  such as:  Prohibited  Transaction
Class Exemption ("PTCE") 96-23, which exempts certain  transactions  effected on
behalf of a Plan by an  "in-house  asset  manager";  PTCE  90-1,  which  exempts
certain  transactions between insurance company separate accounts and Parties in
Interest; PTCE 91-38, which exempts certain transactions between bank collective
investment  funds and Parties in Interest;  PTCE 95-60,  which  exempts  certain
transactions between insurance company general accounts and Parties in Interest;
or PTCE 84-14, which exempts certain  transactions  effected on behalf of a Plan
by a "qualified professional asset manager".  There can be no assurance that any
of these  class  exemptions  will apply  with  respect  to any  particular  Plan
investment  in Notes or,  even if it were  deemed to apply,  that any  exemption
would apply to all  prohibited  transactions  that may occur in connection  with
such  investment.  Accordingly,  prior to making  an  investment  in the  Notes,
investing  Plans  should  determine  whether  the  Issuer,   the  Company,   any
underwriter,  the Eligible Lender Trustee,  the Indenture Trustee, the Servicer,
the Administrator,  or any provider of credit support or any of their affiliates
is a Party in  Interest  with  respect  to such Plan and,  if so,  whether  such
transaction is subject to one or more  statutory,  regulatory or  administrative
exemptions.

      Any Plan fiduciary  considering  whether to invest in Notes on behalf of a
Plan  should  consult  with  its  counsel  regarding  the  applicability  of the
fiduciary  responsibility and prohibited transaction provisions of ERISA and the
Code to such  investment.  Each Plan  fiduciary also should  determine  whether,
under   the   general   fiduciary   standards   of   investment   prudence   and
diversification,  an  investment  in the  Notes  is  appropriate  for the  Plan,
considering the overall investment policy of the Plan and the composition of the
Plan's  investment  portfolio,  as well as whether such  investment is permitted
under the governing Plan instruments.

The Certificates

      Unless otherwise specified in the Prospectus Supplement,  the Certificates
of each series may not be purchased by a Plan or by any entity whose  underlying
assets include plan assets by reason of a plan's investment in the entity (each,
a "Benefit Plan").  Such purchase of an equity interest in the Trust will result
in the  assets  of the Trust  being  deemed  assets  of a  Benefit  Plan for the
purposes of ERISA and the Code and certain transactions  involving the Trust may
then be deemed to constitute prohibited  transactions under Section 406 of ERISA
and Section 4975 of the Code. A violation of the "prohibited  transaction" rules
may result in an excise tax or other penalties and  liabilities  under ERISA and
the Code for such persons.

      By its acceptance of a Certificate,  each Certificateholder will be deemed
to have represented and warranted that it is not a Benefit Plan.

      If a given  series of  Certificates  may be  acquired  by a  Benefit  Plan
because  of  the  application  of an  exception  contained  in a  regulation  or
administrative  exemption issued by the United States  Department of Labor, such
exception will be discussed in the related Prospectus Supplement.

                                      * * *

      A plan fiduciary  considering the purchase of Securities of a given series
should consult its tax and/or legal advisors regarding whether the assets of the
related  Trust would be considered  plan assets,  the  possibility  of exemptive
relief  from the  prohibited  transaction  rules  and  other  issues  and  their
potential consequences.


                                      -55-
<PAGE>

                              PLAN OF DISTRIBUTION

      On the terms and  conditions set forth in an  underwriting  agreement with
respect  to the  Notes of a given  series  and an  underwriting  agreement  with
respect to the  Certificates  of such series  (collectively,  the  "Underwriting
Agreements"),  the Seller will agree to cause the  related  Trust to sell to the
underwriters named therein and in the related Prospectus Supplement, and each of
such underwriters will severally agree to purchase, the principal amount of each
class of Notes and  Certificates,  as the case may be, of the related series set
forth therein and in the related Prospectus Supplement.

      In each of the Underwriting Agreements with respect to any given series of
Securities,  the  several  underwriters  will  agree,  subject  to the terms and
conditions set forth therein, to purchase all the Notes and Certificates, as the
case may be,  described  therein  which are  offered  hereby and by the  related
Prospectus Supplement if any of such Notes and Certificates, as the case may be,
are purchased.

      Each  Prospectus  Supplement  will either (i) set forth the price at which
each class of Notes and Certificates,  as the case may be, being offered thereby
will be offered to the public and any concessions that may be offered to certain
dealers  participating  in the offering of such Notes and  Certificates,  as the
case may be, or (ii) specify  that the related  Notes and  Certificates,  as the
case may be, are to be resold by the underwriters in negotiated  transactions at
varying  prices to be  determined  at the time of such sale.  After the  initial
public  offering  of any such Notes and  Certificates,  as the case may be, such
public offering prices and such concessions may be changed.

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

      If an underwriter creates a short position in the Securities in connection
with the offering  (i.e.,  if it sells more Securities than are set forth on the
cover page of the related  Prospectus  Supplement),  the  underwriter may reduce
that short position by purchasing Securities in the open market.

      An underwriter may also impose a penalty bid on certain  underwriters  and
selling group members.  This means that if the underwriter  purchases Securities
in the open market to reduce the  underwriters'  short  position or to stabilize
the price of the Securities, it may reclaim the amount of the selling concession
from the  underwriters  and selling group  members who sold those  Securities as
part of the offering.

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

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

      Each  Underwriting  Agreement  will provide that the Seller will indemnify
the underwriters against certain civil liabilities,  including liabilities under
the Securities  Act, or contribute to payments the several  underwriters  may be
required to make in respect thereof.

      Each Trust may, from time to time,  invest the funds in its Trust Accounts
in Eligible Investments acquired from such underwriters.

      Pursuant to each of the  Underwriting  Agreements  with respect to a given
series of Securities, the closing of the sale of any class of Securities subject
to either  thereof will be  conditioned  on the closing of the sale of all other
such classes subject to either thereof.

      The place and time of delivery for the Securities in respect of which this
Prospectus is delivered will be set forth in the related Prospectus Supplement.

                                  LEGAL MATTERS

   
      Certain  legal  matters  relating to the  Securities of any series will be
passed  upon  for  the  related  Trust,   the  Seller,   the  Servicer  and  the
Administrator by Krieg DeVault Alexander & Capehart LLP, Indianapolis,  Indiana,
and for the  underwriters  for such 
    


                                      -56-
<PAGE>

   
series by Stroock & Stroock & Lavan LLP, New York, New York.  Edward R. Schmidt,
general  counsel of SMS and an executive  officer of and general counsel for USA
Group, USA Funds and Loan Services and a member of the board of directors of USA
Group and a member of the board of  trustees of USA Funds,  USA Group  Guarantee
Services  and Loan  Services  was  formerly a partner of, and of counsel to, the
firm of Krieg DeVault Alexander & Capehart LLP and William R. Neale, a member of
the board of directors of USA Group and a member of the board of trustees of USA
Funds,  is a partner of the firm of Krieg  DeVault  Alexander  &  Capehart  LLP.
Certain federal income tax matters will be passed upon for each Trust by Stroock
& Stroock & Lavan LLP and certain Indiana State income and corporate  income tax
matters by Krieg DeVault Alexander & Capehart LLP.
    


                                      -57-
<PAGE>


                            INDEX OF PRINCIPAL TERMS


                                                                            Page
   
1992 Amendments...............................................................21
1993 Act......................................................................11
Act...........................................................................20
Additional Fundings...........................................................39
Add-on Consolidation Loans....................................................27
Administration Agreement......................................................45
Administration Fee............................................................46
Administrator..................................................................1
Administrator Default.........................................................46
Applicable Trustee............................................................36
Base Rate.....................................................................36
Benefit Plan..................................................................56
Calculation Agent.............................................................36
Cede..........................................................................15
Certificate Balance............................................................2
Certificate Pool Factor.......................................................30
Certificates...................................................................i
Closing Date...................................................................2
Code..........................................................................48
Collateral Reinvestment Account................................................3
Collection Account............................................................39
Collection Period.............................................................40
Commission....................................................................ii
Company........................................................................i
Cutoff Date....................................................................2
Deferral Period...............................................................25
Definitive Certificates.......................................................37
Definitive Notes..............................................................37
Definitive Securities.........................................................37
Department.....................................................................3
Depository....................................................................31
Distribution Date.............................................................31
DTC's Nominee.................................................................15
Early Amortization Event.......................................................3
Eligible Deposit Account......................................................40
Eligible Institution..........................................................40
Eligible Investments..........................................................39
Eligible Lender Trustee........................................................i
ERISA..........................................................................7
Event of Default..............................................................32
Existing Borrowers.............................................................4
FASIT.........................................................................50
FASIT Provisions..............................................................50
Federal Assistance............................................................23
Federal Consolidation Loan....................................................20
Federal Guarantor..............................................................3
Federal Origination Fee.......................................................11
Federal PLUS Loans............................................................20
Federal SLS Loans.............................................................20
Federal Stafford Loans........................................................20
Federal Student Loans..........................................................2
Federal Supplemental Loans to Students........................................20
Federal Tax Counsel............................................................7
    


                                      -i-
<PAGE>

   
Federal Unsubsidized Stafford Loans...........................................20
FFELP.........................................................................20
Fixed Rate Securities.........................................................35
Floating Rate Securities......................................................35
Forbearance Period............................................................25
Funding Period.................................................................3
Grace Period..................................................................25
Guarantee Agreement...........................................................28
Guarantee Payments.............................................................3
Guarantor......................................................................3
Indenture......................................................................1
Indenture Trustee..............................................................i
Index Shortfall Carryover.....................................................32
Indiana Tax Counsel...........................................................55
Indirect Participants.........................................................36
Initial Pool Balance..........................................................45
Insolvency Event..............................................................44
Interest Period...............................................................51
Interest Rate..................................................................1
Interest Reset Period.........................................................36
Interest Subsidy Payments.....................................................23
Investment Earnings...........................................................40
IRS...........................................................................48
Issuer.........................................................................1
Loan Sale Agreement............................................................2
Loan Services..................................................................1
Loan Servicing Agreement.......................................................5
Monthly Rebate Fee............................................................11
Note Pool Factor..............................................................30
Notes..........................................................................i
OID...........................................................................48
OID Regulations...............................................................48
Participants..................................................................31
Pass-Through Rate..............................................................2
Pool Factor...................................................................30
Pre-Funding Account............................................................3
Pre-Funding Amount.............................................................3
Prospectus Supplement..........................................................i
Purchase Amount...............................................................39
Registration Statement........................................................ii
Related Documents.............................................................34
Reserve Account................................................................5
Reserve Account Initial Deposit................................................5
Revolving Period...............................................................3
Rules.........................................................................36
Secretary.....................................................................14
Securities.....................................................................i
Securities Act................................................................ii
Seller.........................................................................i
Servicer.......................................................................1
Servicer Default..............................................................14
Servicing Fee..................................................................6
Short-Term Note...............................................................49
SMS...........................................................................ii
Special Allowance Payments....................................................22
Spread........................................................................36
    


                                      -ii-
<PAGE>

   
Spread Multiplier.............................................................36
Student Loans..................................................................i
Transfer and Servicing Agreements.............................................38
Trust..........................................................................i
Trust Accounts................................................................39
Trust Agreement................................................................1
UCC...........................................................................46
Underwriting Agreements.......................................................56
Unmet Need....................................................................22
USA Funds.....................................................................17
USA Group.....................................................................17
USA Group Guarantee Services..................................................17
    


                                     -iii-
<PAGE>

                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

     Expenses in connection with the offering of the Notes and the Certificates
being registered herein are estimated as follows:

   
    SEC registration fee ........................................  $  389,142
    Legal fees and expenses .....................................     168,000
    Accounting fees and expenses ................................      72,000
    Blue Sky fees and expenses ..................................      45,000
    Rating agency fees ..........................................   2,100,000
    Eligible Lender Trustee fees and expenses ...................      30,000
    Indenture Trustee fees and expenses .........................      20,000
    Printing expenses ...........................................     240,000
    Miscellaneous ...............................................      15,000
                                                                   ----------
              Total .............................................  $3,079,142
                                                                   ==========
    
   
Item 15. Indemnification of Directors and Officers.

     As  authorized  by Section 145 of the General  Corporation  Law of Delaware
(the  "Delaware  Corporation  Law") and the By-Laws of SMS,  each  director  and
officer of SMS may be indemnified by SMS against expenses (including  attorney's
fees,  judgments,  fines and amounts paid in settlement) actually and reasonably
incurred in connection with the defense or settlement of any threatened, pending
or  completed  legal  proceedings  in which he is involved by reason of the fact
that he is or was a director  or officer of SMS if he acted in good faith and in
a  manner  that he  reasonably  believed  to be in or not  opposed  to the  best
interest of SMS, and, with respect to any criminal  action or proceeding,  if he
had no reasonable  cause to believe that his conduct was unlawful.  If the legal
proceeding,  however,  is by or in the right of SMS, the director or officer may
not be indemnified in respect of any claim, issue or matter as to which he shall
have been adjudged to be liable for negligence or misconduct in the  performance
of his duty to SMS unless a court determines otherwise.

     There are directors' and officers' liability insurance policies outstanding
which insure  directors  and  officers of SMS.  The policies  insure SMS against
losses  for  which  SMS  shall be  required  or  permitted  by law to  indemnify
directors and officers and which result from claims made against such  directors
or officers  based upon the  commission of wrongful acts in the  performance  of
their  duties.  The  losses  covered  by the  policies  are  subject  to certain
exclusions and do not include fines or penalties imposed by law or other matters
deemed  uninsurable  under the law. The policies  contain  certain  self-insured
retention provisions.

Item 16. Exhibits.

     1.1 --Form of Underwriting Agreement for Notes** 
     1.2 --Form of Underwriting Agreement for Certificates**
     3.1 --Restated  Certificate of  Incorporation of USA Group Secondary Market
           Services, Inc.* 3.2 --By-laws of USA Group Secondary Market Services,
           Inc.*
     3.3 --Form of Certificate  of Trust for the Trusts  (included as an exhibit
           to Exhibit 4.2)**
     4.1--Form  of  Indenture  between  the Trust  and the  Indenture  Trustee
          (included as an exhibit thereto a form of Note)**
     4.2 --Form  of Trust  Agreement  among  the  Seller,  the  Company  and the
           Eligible  Lender Trustee (included  as an  exhibit  thereto a form of
           Certificate)**
     4.3 --Form of Note  (included as an exhibit to Exhibit 4.1)** 
     4.4 --Form of Certificate  (included  as an exhibit to Exhibit  4.2)** 
   
     5.1 --Opinion of Krieg  DeVault  Alexander &  Capehart LLP with  respect to
           legality  
    
     5.2 --Opinion  of  Richards,  Layton & Finger  with  respect  to  legality


                                      II-1
<PAGE>

   
     8.1 --Opinion  of Stroock & Stroock & Lavan LLP with respect to tax matters

     8.2 --Opinion of Krieg DeVault Alexander & Capehart LLP with respect to tax
           matters

     23.1--Consent of Krieg DeVault  Alexander & Capehart LLP (included as part
           of Exhibit 5.1) 

     23.2--Consent of Stroock & Stroock & Lavan LLP (included as part of Exhibit
           8.1)  
    
     23.3--Consent of  Richards,  Layton  &  Finger (included as part of Exhibit
           5.2) 
   
     24.1--Power of  Attorney  (previously filed) 
    
     25  --Statement of Eligibility  under  the Trust Indenture Act of  1939 of 
            the  Indenture  Trustee  
   
     99.1--Form of  Loan  Sale  Agreement  among  the Seller,  the Trust and the
           Eligible Lender Trustee**  
    
     99.2--Form of Loan Servicing  Agreement among the Servicer,  the Trust and
           the Eligible Lender Trustee**  

     99.3--Form of  Administration  Agreement  among  the  Trust, the  Indenture
           Trustee  and  USA   Group   Secondary   Market   Services,  Inc.,  as
           Administrator**
- -------------
 *   Previously filed in Registration Statement on Form S-3 (Reg. No. 33-94952,
     filed with the Commission by the Registrant on July 25, 1995).

**   Previously filed in Amendment No. 2 to Registration Statement on Form S-3
     (Reg. No. 33-76784, filed with the Commission by the Registrant on June 7,
     1994).

       

Item 17. Undertakings.

     (a) As to Rule 415:

     The undersigned Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made of
the  securities   registered   hereby,  a   post-effective   amendment  to  this
Registration Statement:

          (i) to include any prospectus required by Section 10(a)(3) of the
     Securities Act of 1933, as amended;

          (ii) to reflect in the prospectus any facts or events arising after
     the effective date of this Registration Statement (or the most recent
     post-effective amendment hereof) which, individually or in the aggregate,
     represent a fundamental change in the information set forth in this
     Registration Statement; and

          (iii) to include any material information with respect to the plan of
     distribution not previously disclosed in this Registration Statement or any
     material change to such information in this Registration Statement;

provided, however, that the undertakings set forth in clauses (i) and (ii) above
do not apply if the  information  required to be  included  in a  post-effective
amendment  by those  clauses  is  contained  in  periodic  reports  filed by the
Registrant  pursuant to Section 13 or Section 15(d) of the  Securities  Exchange
Act of 1934, as amended, that are incorporated by reference in this Registration
Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933, as amended,  each such post-effective  amendment shall be deemed to
be a new registration  statement relating to the securities offered therein, and
the offering of such  securities  at that time shall be deemed to be the initial
bona fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

     (b) As to documents subsequently filed that are incorporated by reference:

     The  undersigned   Registrant  hereby  undertakes  that,  for  purposes  of
determining  any liability  under the Securities  Act of 1933, as amended,  each
filing of the  Registrant's  annual report  pursuant to Section 13(a) or Section
15(d) of the Securities  


                                      II-2
<PAGE>

Exchange Act of 1934, as amended, that is incorporated by reference in this
Registration Statement shall be deemed to be a new registration statement
relating to the securities offered herein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.

     (c)  The  undersigned  Registrant  hereby  undertakes  to  provide  to  the
Underwriter at the closing  specified in the  Underwriting  Agreements Notes and
Certificates in such  denominations  and registered in such names as required by
the Underwriter to permit prompt delivery to each purchaser.

     (d) As to indemnification:

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933,  as amended,  may be permitted to directors,  officers and  controlling
persons of the Registrant pursuant to the provisions described under Item 15, or
otherwise, the Registrant has been advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is therefore  unenforceable.  In the event that a claim
for  indemnification  against  such  liabilities  (other  than  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of such  Registrant  in the  successful  defense of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered, such Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

     (e) The undersigned Registrant hereby undertakes that:

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

     (2) For the purpose of determining  any liability  under the Securities Act
of 1933,  as amended,  each  post-effective  amendment  that  contains a form of
prospectus  shall be deemed to be a new Registration  Statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

     (f) The undersigned Registrant hereby undertakes to file an application for
the  purpose  of  determining  the  eligibility  of the  trustee  to  act  under
subsection (a) of Section 310 of the Trust Indenture Act of 1939, as amended, in
accordance  with the rules and  regulations  prescribed by the Commission  under
Section 305(b)(2) of the Trust Indenture Act of 1939, as amended.


                                      II-3
<PAGE>

                                   SIGNATURES

   
     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this  Registration  Statement  or  Amendment to be signed on its
behalf  by  the  undersigned,   thereunto  duly  authorized,   in  the  City  of
Indianapolis, State of Indiana, on February 10, 1999.
    

                              USA GROUP SECONDARY MARKET SERVICES, INC.,
                                as originator of the Trust (Registrant)

                              By:  /s/ Cheryl E. Watson
                                  ---------------------------------------
                                             Cheryl E. Watson
                                           Senior Vice President

   
     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement or Amendment  has been signed below on February 10, 1999
by the following persons in the capacities indicated.
    

       

            Signature                                 Capacity
            ---------                                 --------

   
                *                        
- ------------------------------------     Chairman of the Board, President,
       Stephen W. Clinton                Chief Executive Officer (Principal
                                         Executive Officer) and Director

                *
- ------------------------------------     Senior Vice President 
        Cheryl E. Watson                 (Principal Accounting Officer)
                                         
                *                        
- ------------------------------------     Executive Vice President 
         Vincent J. Otto                 and Chief Financial Officer
                                         (Principal Financial Officer)

                *
- ------------------------------------     Director
     Ernest J. Newborn, Jr.


                *
- ------------------------------------     Director
         Ike G. Batalis


BY: /s/ Cheryl E. Watson
- ------------------------------------
         Attorney-in-Fact
    


                                      II-4
<PAGE>


                                  EXHIBIT INDEX

                                                                      Sequential
 Exhibit                                                                 Page
   No.                          Description                               No.
   ---                          -----------                           ----------
1.1 --Form of Underwriting Agreement for Notes** 
1.2 --Form of Underwriting Agreement for Certificates**
3.1 --Restated  Certificate of  Incorporation of USA Group Secondary Market
      Services, Inc.* 3.2 --By-laws of USA Group Secondary Market Services,
      Inc.*
3.3 --Form of Certificate  of Trust for the Trusts  (included as an exhibit
      to Exhibit 4.2)**
4.1--Form  of  Indenture  between  the Trust  and the  Indenture  Trustee
     (included as an exhibit thereto a form of Note)**
4.2 --Form  of Trust  Agreement  among  the  Seller,  the  Company  and the
      Eligible  Lender Trustee (included  as an  exhibit  thereto a form of
      Certificate)**
4.3 --Form of Note  (included as an exhibit to Exhibit 4.1)** 
4.4 --Form of Certificate  (included  as an exhibit to Exhibit  4.2)** 
   
5.1 --Opinion of Krieg  DeVault  Alexander &  Capehart LLP with  respect to
      legality  
    
5.2 --Opinion  of  Richards,  Layton & Finger  with  respect  to  legality

   
8.1 --Opinion  of Stroock & Stroock & Lavan LLP with respect to tax matters 
8.2 --Opinion of Krieg DeVault Alexander & Capehart LLP with respect to tax
      matters
23.1--Consent of Krieg DeVault  Alexander & Capehart LLP (included as part
      of Exhibit 5.1) 
23.2--Consent of Stroock & Stroock & Lavan LLP (included as part of Exhibit
      8.1)  
23.3--Consent of  Richards,  Layton  &  Finger (included as part of Exhibit 
      5.2) 
24.1--Power of  Attorney  (previously filed) 
25  --Statement of Eligibility  under  the Trust Indenture Act of  1939 of 
       the  Indenture  Trustee  
99.1--Form of  Loan  Sale  Agreement  among  the Seller,  the Trust and the 
      Eligible Lender Trustee**  
    
99.2--Form of Loan Servicing  Agreement among the Servicer,  the Trust and
      the Eligible Lender Trustee**  

99.3--Form of  Administration  Agreement  among  the  Trust, the  Indenture
      Trustee  and  USA   Group   Secondary   Market   Services,  Inc.,  as 
      Administrator**
- -------------
 *   Previously filed in Registration Statement on Form S-3 (Reg. No. 33-94952,
     filed with the Commission by the Registrant on July 25, 1995).

**   Previously filed in Amendment No. 2 to Registration Statement on Form S-3
     (Reg. No. 33-76784, filed with the Commission by the Registrant on June 7,
     1994).
       

                                      II-5



                                                                     Exhibit 5.1

                                   ----------

                            KRIEG DEVAULT ALEXANDER
                                 & CAPEHART LLP

                                   ----------

                                ATTORNEYS AT LAW

                                   ----------

          One Indiana Square, Suite 2800, Indianapolis, Indiana 46204

                                   ----------

February 10, 1999

USA Group Secondary Market Services, Inc.
30 South Meridian Street
Indianapolis, Indiana 46250-3503

Ladies and Gentlemen:

     We have acted as counsel to USA Group Secondary Market Services, Inc.
("SMS") as originator, in connection with a Registration Statement (No.
333-63081) on Form S-3 (the "Registration Statement") files with the Securities
and Exchange Commission (the "Commission") under the Securities Act of 1933, as
amended, relating to the registration of the Asset Backed Notes (the "Notes")
and Asset Backed Certificates (the "Certificates", and together with the Notes
the "Securities"). The Securities will be issued from time to time in series,
with each series to be issued by a trust (each a "Trust") to be formed among
SMS, and an Eligible Lender Trustee (the "Eligible Lender Trustee"), pursuant to
a Trust Agreement (each a "Trust Agreement"), in connection with the sale of
certain Student Loans (the "Student Loans") by SMS, as Seller, to the Trust.
With respect to each series, the Notes are to be issued pursuant to an
Indenture (each an "Indenture") between the Trust and an Indenture Trustee (the
"Indenture Trustee"), and the Certificates are to be issued pursuant to a Trust
Agreement. The Securities will be sold from time to time pursuant to
underwriting agreement (each an "Underwriting Agreement") between SMS and the
various underwriters named therein.

     We are familiar with the corporate proceedings of SMS to date and have
examined the relied upon the forms of the Trust Agreement, the Indenture and the
Underwriting Agreements (collectively the "Operative Documents") filed with the
Commission as exhibits to the Registration Statement. In addition, we have
examined such corporate records of the SMS and such other documents as we have
deemed relevant and necessary as a basis for the opinions hereinafter expressed.
Based on the foregoing, we are of the opinion that:

<PAGE>

     1.   Assuming due authorization of the Indenture relating to a series by
          the related Trust and due authorization, execution and delivery
          thereof by the related Indenture Trustee, the Indenture, when executed
          and delivered by the Indenture Trustee, will constitute a valid and
          legally binding instrument of the Trust.

     2.   When appropriate corporate action has been taken to authorize the
          issuance of Notes relating to a series, the Operative Documents
          relating to such series have been duly completed, executed and
          delivered by the parties thereto, and such Notes have been duly
          completed, executed, authenticated, sold and delivered in the
          applicable form filed as an exhibit to the Registration Statement, in
          accordance with the applicable Indenture and in the manner described
          in the Registration Statement, any amendment thereto, the Prospectus
          and any Prospectus Supplement relating thereto such Notes will be
          legal valid and binding obligations of the Trust entitled to the
          benefits of the Indenture.

The opinions set forth above are subject, as to enforcement, to (i) bankruptcy,
insolvency (including, without limitation, all laws relating to fraudulent
transfers), reorganization, moratorium or other similar laws relating to or
affecting the enforcement of creditors' rights generally and (ii) general
equitable principles (regardless of whether enforcement is considered in a
proceeding in equity or at law). With respect to matters of Delaware law
affecting this opinion, we have relied on the opinion of Richards, Layton &
Finger filed as an exhibit to the Registration Statement.

     We hereby consent to the use of this opinion as an exhibit to the
Registration Statement and to the use of our name under the heading "Legal
Matters" in the Prospectus which constitutes a part of the Registration
Statement. In giving the foregoing consent, we do not thereby admit that we come
within the category of Persons whose consent is required under Section 7 of the
Securities Act of 1933, as amended, or the rules and regulations of the
Securities and Exchange Commission thereunder. Excepts as state above, without
our prior written consent, this opinion may not be furnished or quoted to, or
relied upon by, any person or for any other purpose.

                              Very truly yours,

                              /s/ Krieg DeVault Alexander & Capehart, LLP
                                  -----------------------------------------
                                  KRIEG DEVAULT ALEXANDER & CAPEHART, LLP



                                                                     Exhibit 5.2

                            Richards, Layton & Finger
                           A Professional Association
                                February 10, 1999

USA Group Secondary Market Services, Inc.
8350 Craig Street
Indianapolis, Indiana  46250

                  Re:  USA Group Secondary Market Services, Inc.
                       Registration Statement on Form S-3
                       (Registration No. 333-63081)

Ladies and Gentlemen:

     We have acted as special  Delaware  counsel to USA Group  Secondary  Market
Services,  Inc., a Delaware  corporation (the "Seller"),  in connection with the
above-captioned  Registration  Statement (such  registration  statement together
with the exhibits and any amendments  thereto,  the  "Registration  Statement"),
filed by the Seller with the  Securities  and Exchange  Commission in connection
with the  registration  by the Seller of Asset  Backed  Notes (the  "Notes") and
Asset Backed Certificates (the "Certificates").

     As described in the Registration Statement,  the Notes and the Certificates
will be issued  from time to time in series,  with each series to be issued by a
Delaware business trust (each, a "Trust") to be formed by the Seller pursuant to
a Trust Agreement (each, a "Trust Agreement") among the Seller, Secondary Market
Company,  Inc., a Delaware  corporation  (the  "Company") and an Eligible Lender
Trustee.  With respect to each series,  the Certificates will be issued pursuant
to a Trust  Agreement,  the Notes will be issued pursuant to an Indenture (each,
an "Indenture") between the related Trust and an Indenture Trustee and the Notes
and Certificates will be sold from time to time pursuant to certain underwriting
agreements (the  "Underwriting  Agreements")  between the Seller and the various
underwriters named therein. At your request,  this opinion is being furnished to
you.

<PAGE>

USA Group Secondary Market Services, Inc.
February 10, 1999
Page 2


     For purposes of giving the opinions hereinafter set forth, we have examined
and relied upon the  Registration  Statement and, in each case as filed with the
Registration  Statement,  the form of  Servicing  Agreement  among a Trust,  the
Eligible Lender Trustee and the Servicer, the form of Indenture (including forms
of Notes included as exhibits thereto),  the form of Trust Agreement  (including
the form of Certificate  of Trust to be filed pursuant to the Delaware  Business
Trust Act and the form of Certificate filed as an exhibit thereto) and the forms
of Underwriting  Agreements for the Notes and the  Certificates  (the "Operative
Documents").  Terms used herein  without  definition  have the meanings given to
such terms in the Registration Statement.

     For purposes of this opinion, we have not reviewed any documents other than
the documents  listed above, and we assume that there exists no provision in any
document not listed above that bears upon or is  inconsistent  with the opinions
stated herein. We have conducted no independent factual investigation of our own
but rather have relied solely upon the foregoing  documents,  the statements and
information  set forth  therein and the  additional  matters  recited or assumed
herein, all of which we assume to be true, complete and accurate in all material
respects.

     Based upon the foregoing, and upon our examination of such questions of law
and  statutes  of the  State of  Delaware  as we have  considered  necessary  or
appropriate,  and subject to the  assumptions,  qualifications,  limitations and
exceptions  set forth herein,  we are of the opinion  that,  with respect to the
Certificates of any series,  when (i) the final terms of such  Certificates have
been duly  established and approved by or pursuant to authorization of the Board
of Directors of the Seller, (ii) the Operative Documents relating to such series
have each been duly  completed,  executed and  delivered by the parties  thereto
substantially  in the form  filed as an exhibit  to the  Registration  Statement
reflecting the terms  established as described  above,  (iii) the Certificate of
Trust for the  related  Trust  has been duly  executed  by the  Eligible  Lender
Trustee and the Delaware  Trustee (as defined in the Trust  Agreement) and filed
with the Secretary of State of the State of Delaware, and (iv) such Certificates
have  been  duly  authorized,  executed  and  issued  by the  related  Trust and
authenticated  by the Eligible Lender Trustee,  and delivered to and paid for by
the purchasers  thereof,  all in accordance with the terms and conditions of the
related  Operative  Documents  and in the manner  described in the  Registration
Statement,  such  Certificates  will be  valid,  fully  paid  and  nonassessable
beneficial  interests  in the Trust  (subject to the  obligation  of the Company
under Section 2.07(a) of the Trust Agreement).

     The   foregoing   opinion   is  subject   to  the   following   exceptions,
qualifications, limitations and assumptions:

     A. This opinion is limited to the laws of the State of Delaware  (excluding
the  securities  laws of the State of Delaware),  and we have not considered and
express no 

<PAGE>

USA Group Secondary Market Services, Inc.
February 10, 1999
Page 3


opinion on the laws of any other jurisdiction,  including federal laws and rules
and regulations relating thereto. Our opinions are rendered only with respect to
Delaware laws and rules,  regulations and orders  thereunder which are currently
in effect.

     B.  We  have  not  participated  in the  preparation  of  the  Registration
Statement or any offering  materials with respect to the Certificates and assume
no responsibility for their contents.

     We  hereby  consent  to the  use  of  this  opinion  as an  exhibit  to the
Registration Statement. In giving the foregoing consent, we do not thereby admit
that we come within the  category  of Persons  whose  consent is required  under
Section  7 of  the  Securities  Act of  1933,  as  amended,  or  the  rules  and
regulations  of the  Securities and Exchange  Commission  thereunder.  Except as
stated  above,  without  our prior  written  consent,  this  opinion  may not be
furnished  or quoted to, or relied  upon by,  any other  Person or for any other
purpose.

                                      Very truly yours,
                                      /s/ Richards, Layton & Finger

GCK



                                                                     Exhibit 8.1

                          Stroock & Stroock & Lavan LLP
                                 180 Maiden Lane
                          New York, New York 10038-4982

February 10, 1999

USA Group Secondary Market Services, Inc.
30 South Meridian Street
Indianapolis, Indiana 46204-3503

Gentlemen:

We have acted as special counsel to USA Group Secondary  Market  Services,  Inc.
(the "Company") in connection  with the preparation of a registration  statement
on Form S-3 (the  "Registration  Statement")  relating to the proposed  offering
from time to time in one or more series (each, a "Series") by one or more trusts
of Asset-Backed  Certificates (the  "Certificates")  and Asset-Backed Notes (the
"Notes" and together with the Certificates, the "Securities").  The Registration
Statement  has been filed  with the  Securities  and  Exchange  Commission  (the
"Commission")  under the Securities Act of 1933, as amended (the "Act").  As set
forth in the Registration  Statement,  each Series of Securities is to be issued
under and pursuant to the terms of a separate  pooling and servicing  agreement,
or sale and  servicing  agreement,  trust  agreement  and  indenture  (each,  an
"Agreement")  among the Company,  as depositor,  the servicer and an independent
trustee (the  "Trustee") to be identified in the prospectus  supplement for each
Series of Securities.

As such counsel, we have examined copies of the Certificate of Incorporation and
By-Laws of the Company, the Registration Statement, the base Prospectus and form
of Prospectus  Supplement  included  therein,  the form of each  Agreement,  and
originals or copies of such other  corporate  minutes,  records,  agreements and
other  instruments of the Company,  certificates  of public  officials and other
documents and have made such examinations of law, as we have deemed necessary to
form the basis for the opinions  hereinafter  expressed.  In our  examination of
such  materials,  we  have  assumed  the  genuineness  of  all  signatures,  the
authenticity of all documents submitted to us as originals and the conformity to
original  documents of all copies  

<PAGE>

USA Group Secondary Market Services, Inc.
February 10, 1999
Page 2


submitted to us. As to various  questions of fact material to such opinions,  we
have  relied,  to  the  extent  we  deemed  appropriate,  upon  representations,
statements and certificates of officers and  representatives  of the Company and
others.

Attorneys  involved in the  preparation of this opinion are admitted to practice
law in the State of New York and we do not express any opinion herein concerning
any law other than the federal  laws of the United  States of  America,  and the
laws of the State of New York.

Based  upon  and  subject  to the  foregoing,  we are of the  opinion  that  the
statements set forth in the base Prospectus  under the heading  "Certain Federal
Income Tax  Consequences," to the extent they constitute matters of law or legal
conclusions with respect thereto, are correct in all material respects.

We  hereby  consent  to  the  filing  of  this  opinion  as an  exhibit  to  the
Registration Statement, to the references to this firm in the Prospectus and the
related Prospectus  Supplement which forms a part of the Registration  Statement
and to the filing of this opinion as an exhibit to any application made by or on
behalf of the Company or any dealer in connection  with the  registration of the
Securities  under the securities or blue sky laws of any state or  jurisdiction.
In giving such consent,  we do not admit hereby that we come within the category
of persons whose consent is required under Section 7 of the Act or the Rules and
Regulations of the Commission thereunder.

Very truly yours,

/s/ Stroock & Stroock & Lavan LLP

STROOCK & STROOCK & LAVAN LLP



                                                                     Exhibit 8.2

                                   ----------

                            KRIEG DEVAULT ALEXANDER
                                 & CAPEHART LLP

                                   ----------

                                ATTORNEYS AT LAW

                                   ----------

          One Indiana Square, Suite 2800, Indianapolis, Indiana 46204

                                   ----------

February 10, 1999

USA Group Secondary Market Services, Inc.
30 South Meridian Street
Indianapolis, Indiana 46250-3503

Ladies and Gentlemen:

     We have acted as special Indiana tax counsel to USA Group Secondary Market
Services, Inc., a Delaware corporation (the "Registrant"), in connection with
the issuance and sale of its Asset Backed Notes (the "Notes") and Asset Backed
Certificates (the "Certificates" and, together with the Notes, the
"Securities"), to be issued from time to time in one or more series. Each series
of Securities will be issued by a trust to be formed with respect to such loans
to students and parents of dependant students. Each Trust will be formed, and
each series of Certificates will be issued, pursuant to a Trust Agreement to be
entered into among the Registrant, an affiliate of the Registrant, and a trustee
to be specified in the prospectus supplement for such series of Certificates.
Each series of Notes will be issued pursuant to an Indenture between the
Registrant and a separate trustee to be specified in the prospectus supplement
for such series of Notes. We have advised the Registrant with respect to certain
Indiana income tax consequences of the proposed issuance of the Securities. This
advice is summarized under the headings "Summary of Terms--Tax Considerations"
and "Certain State Tax Consequences" in the Prospectus relating to the
Securities, and under the headings "Summary of Terms--Tax Considerations" and
"Certain Federal Income Tax and State Tax Consequences" in the Prospectus
Supplement, which are a part of the Registration Statement on Form S-3 (the
"Registration Statement") filed with the Securities and Exchange Commission (the
"Commission") under the Securities Act of 1933, as amended (the "Act"), for the
registration of the Securities under the Act. Such description does not purport
to discuss all possible Indiana income tax ramifications of the proposed
issuance, but with respect to those tax consequences that are discussed, in our
opinion, the description is accurate in all material respects.

<PAGE>

February 10, 1999
USA Group Secondary Market Services, Inc.
Page 4

     We hereby consent to the filing of this letter as an exhibit to the
Registration Statement and to a reference to this form (as counsel to the
Registrant) under the headings "Summary of Terms--Tax Considerations" and
"Legal Matters" in the Prospectus forming a part of the Registration Statement,
without implying or admitting that we are "experts" within the meaning of the
Act or the rules and regulations of the Commission issued thereunder, with
respect to any part of the Registration Statement, including this exhibit.

                              Very truly yours,

                              /s/ Krieg DeVault Alexander & Capehart, LLP
                                  -----------------------------------------
                                  KRIEG DEVAULT ALEXANDER & CAPEHART, LLP



                                                                      Exhibit 25

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

                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

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

                                    FORM T-1

      STATEMENT OF ELIGIBILITY UNDER THE TRUST INDENTURE ACT OF 1939 OF A
      CORPORATION DESIGNATED TO ACT AS TRUSTEE

      CHECK IF AN APPLICATION TO DETERMINE ELIGIBILITY OF A TRUSTEE PURSUANT TO
      SECTION 305(b)(2) ___________

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

                              BANKERS TRUST COMPANY
               (Exact name of trustee as specified in its charter)

NEW YORK                                                     13-4941247
(Jurisdiction of Incorporation or                            (I.R.S. Employer
organization if not a U.S. national bank)                    Identification no.)

FOUR ALBANY STREET
NEW YORK, NEW YORK                                           10006
(Address of principal                                        (Zip Code)
executive offices)

                              Bankers Trust Company
                              Legal Department
                              130 Liberty Street, 31st Floor
                              New York, New York  10006
                              (212) 250-2201
            (Name, address and telephone number of agent for service)

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

                    USA Group Secondary Market Services, Inc.
             (Exact name of Registrant as specified in its charter)

            Delaware                                           35-1872185
(State or other jurisdiction of                             (I.R.S. employer
 Incorporation or organization)                            Identification no.)

                            30 South Meridian Street
                        Indianapolis, Indiana 46204-3503
                                 (317) 951-5640

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

                             EDWARD R. SCHMIDT, ESQ.
                                 General Counsel
                    USA Group Secondary Market Services, Inc.
                            30 South Meridian Street
                        Indianapolis, Indiana 46204-3503
                                 (317) 951-5123
    (Name, address, including zip code, and telephone number, including area
           code, of agent for service with respect to the originator)

                    USA Group Secondary Market Services, Inc.
                     (Issuer with respect to the securities)

                               ASSET BACKED NOTES
                       (Title of the indenture securities)
<PAGE>

Item 1. General Information.

      Furnish the following information as to the trustee.

      (a)   Name and address of each examining or supervising authority to which
            it is subject.

            Name                                            Address
            ----                                            -------
            Federal Reserve Bank (2nd District)             New York, NY
            Federal Deposit Insurance Corporation           Washington, D.C.
            New York State Banking Department               Albany, NY

      (b)   Whether it is authorized to exercise corporate trust powers. Yes.

Item 2. Affiliations with Obligor.

      If the obligor is an affiliate of the Trustee, describe each such
affiliation.

      None.

Item 3. -15. Not Applicable

Item 16. List of Exhibits.

      Exhibit 1 - Restated Organization Certificate of Bankers Trust Company
                  dated August 7, 1990, Certificate of Amendment of the
                  Organization Certificate of Bankers Trust Company dated June
                  21, 1995 - Incorporated herein by reference to Exhibit 1 filed
                  with Form T-1 Statement, Registration No. 33-65171,
                  Certificate of Amendment of the Organization Certificate of
                  Bankers Trust Company dated March 20, 1996, incorporate by
                  referenced to Exhibit 1 filed with Form T-1 Statement,
                  Registration No. 333-25843 and Certificate of Amendment of the
                  Organization Certificate of Bankers Trust Company dated June
                  19, 1997, copy attached.

      Exhibit 2 - Certificate of Authority to commence business - Incorporated
                  herein by reference to Exhibit 2 filed with Form T-1
                  Statement, Registration No. 333-12199.

      Exhibit 3 - Authorization of the Trustee to exercise corporate trust
                  powers Incorporated herein by reference to Exhibit 2 filed
                  with Form T-1 Statement, Registration No. 333-12199.

      Exhibit 4 - Existing By-Laws of Bankers Trust Company, as amended on
                  November 18, 1997. Copy attached.


                                      -2-
<PAGE>

      Exhibit 5 - Not applicable.

      Exhibit 6 - Consent of Bankers Trust Company required by Section 321(b) of
                  the Act. Incorporated herein by reference to Exhibit 4 filed
                  with Form T-1 Statement, Registration No. 22-18864.

      Exhibit 7 - The latest report of condition of Bankers Trust Company dated
                  as of September 30, 1998. Copy attached.

      Exhibit 8 - Not Applicable.

      Exhibit 9 - Not Applicable.


                                       -3-
<PAGE>

                                    SIGNATURE

      Pursuant to the requirements of the Trust Indenture Act of 1939, as
amended, the trustee, Bankers Trust Company, a corporation organized and
existing under the laws of the State of New York, has duly caused this statement
of eligibility to be signed on its behalf by the undersigned, thereunto duly
authorized, all in The City of New York, and State of New York, on the 8th day
of January, 1998.

                                         BANKERS TRUST COMPANY

                                         By: Lillian K. Peros
                                             ----------------------
                                             Lillian K. Peros
                                             Vice President


                                       -4-
<PAGE>

                               State of New York,

                               Banking Department

      I, MANUEL KURSKY, Deputy Superintendent of Banks of the State of New York,
DO HEREBY APPROVE the annexed Certificate entitled "CERTIFICATE OF AMENDMENT OF
THE ORGANIZATION CERTIFICATE OF BANKERS TRUST COMPANY Under Section 8005 of the
Banking Law," dated June 19, 1997, providing for an increase in authorized
capital stock from $1,601,666,670 consisting of 100,166,667 shares with a par
value of $10 each designated as Common Stock and 600 shares with a par value of
$1,000,000 each designated as Series Preferred Stock to $2,001,666,670
consisting of 100,166,667 shares with a par value of $10 each designated as
Common Stock and 1,000 shares with a par value of $1,000,000 each designated as
Series Preferred Stock.

Witness, my hand and official seal of the Banking Department at the City of New
      York, this 27th day of June in the Year of our Lord one thousand nine
      hundred and ninety-seven.

                                                           Manuel Kursky
                                                  ------------------------------
                                                  Deputy Superintendent of Banks
<PAGE>

                            CERTIFICATE OF AMENDMENT

                                     OF THE

                            ORGANIZATION CERTIFICATE

                                OF BANKERS TRUST

                      Under Section 8005 of the Banking Law

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

      We, James T. Byrne, Jr. and Lea Lahtinen, being respectively a Managing
Director and an Assistant Secretary of Bankers Trust Company, do hereby certify:

      1. The name of the corporation is Bankers Trust Company.

      2. The organization certificate of said corporation was filed by the
Superintendent of Banks on the 5th of march, 1903.

      3. The organization certificate as heretofore amended is hereby amended to
increase the aggregate number of shares which the corporation shall have
authority to issue and to increase the amount of its authorized capital stock in
conformity therewith.

      4. Article III of the organization certificate with reference to the
authorized capital stock, the number of shares into which the capital stock
shall be divided, the par value of the shares and the capital stock outstanding,
which reads as follows:

      "III. The amount of capital stock which the corporation is hereafter to
      have is One Billion, Six Hundred and One Million, Six Hundred Sixty-Six
      Thousand, Six Hundred Seventy Dollars ($1,601,666,670), divided into One
      Hundred Million, One Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven
      (100,166,667) shares with a par value of $10 each designated as Common
      Stock and 600 shares with a par value of One Million Dollars ($1,000,000)
      each designated as Series Preferred Stock."

is hereby amended to read as follows:

      "III. The amount of capital stock which the corporation is hereafter to
      have is Two Billion One Million, Six Hundred Sixty-Six Thousand, Six
      Hundred Seventy Dollars ($2,001,666,670), divided into One Hundred
      Million, One Hundred Sixty-Six Thousand, Six Hundred Sixty-Seven
      (100,166,667) shares with a par value of $10 each designated as Common
      Stock and 1000 shares with a par value of One Million Dollars ($1,000,000)
      each designated as Series Preferred Stock."
<PAGE>

      5. The foregoing amendment of the organization certificate was authorized
by unanimous written consent signed by the holder of all outstanding shares
entitled to vote thereon.

      IN WITNESS WHEREOF, we have made and subscribed this certificate this 19th
day of June, 1997.

                                         James T. Byrne, Jr.
                                         ---------------------------
                                         James T. Byrne, Jr.
                                         Managing Director
                                   
                                         Lea Lahtinen
                                         ---------------------------
                                         Lea Lahtinen
                                         Assistant Secretary

State of New York          )
                           )  ss:
County of New York         )

      Lea Lahtinen, being fully sworn, deposes and says that she is an Assistant
Secretary of Bankers Trust Company, the corporation described in the foregoing
certificate; that she has read the foregoing certificate and knows the contents
thereof, and that the statements herein contained are true.

                                         Lea Lahtinen
                                         ---------------------------
                                         Lea Lahtinen

Sworn to before me this 19th day of June, 1997.

            Sandra L. West
- --------------------------------------
            Notary Public

            SANDRA L. WEST
    Notary Public State of New York
            No. 31-4942101
     Qualified in New York County
Commission Expires September 19, 2003
<PAGE>

                                     BY-LAWS

                                NOVEMBER 18, 1997

                              Bankers Trust Company
                                    New York
<PAGE>

                                     BY-LAWS

                                       of
                              Bankers Trust Company

                                    ARTICLE I

                            MEETINGS OF STOCKHOLDERS

SECTION 1. The annual meeting of the  stockholders of this Company shall be held
at the office of the Company in the Borough of  Manhattan,  City of New York, on
the third  Tuesday in January of each year,  for the election of  directors  and
such other business as may properly come before said meeting.

SECTION 2.  Special  meetings  of  stockholders  other than those  regulated  by
statute  may be called at any time by a majority of the  directors.  It shall be
the duty of the  Chairman  of the  Board,  the Chief  Executive  Officer  or the
President  to call such  meetings  whenever  requested  in  writing  to do so by
stockholders owning a majority of the capital stock.

SECTION 3. At all meetings of  stockholders,  there shall be present,  either in
person or by proxy,  stockholders  owning a majority of the capital stock of the
Company,  in order to  constitute  a quorum,  except  at  special  elections  of
directors,  as  provided  by law,  but less than a quorum  shall  have  power to
adjourn any meeting.

SECTION 4. The  Chairman of the Board or, in his  absence,  the Chief  Executive
Officer or, in his  absence,  the  President  or, in their  absence,  the senior
officer present,  shall preside at meetings of the stockholders and shall direct
the proceedings and the order of business.  The Secretary shall act as secretary
of such meetings and record the proceedings.

                                   ARTICLE II

                                    DIRECTORS

SECTION 1. The affairs of the Company shall be managed and its corporate  powers
exercised by a Board of Directors  consisting of such number of  directors,  but
not less than ten nor more than  twenty-five,  as may from time to time be fixed
by resolution  adopted by a majority of the directors then in office,  or by the
stockholders.  In  the  event  of  any  increase  in the  number  of  directors,
additional  directors may be elected within the limitations so fixed,  either by
the  stockholders  or within the  limitations  imposed by law,  by a majority of
directors  then in office.  One-third of the number of directors,  as fixed from
time to time, shall constitute a quorum. Any one or more members of the Board of
Directors or any Committee  thereof may participate in a meeting of the Board of
Directors  or Committee  thereof by means of a  conference  telephone or similar
communications  equipment which allows all persons  participating in the meeting
to  hear  each  other  at the  same  time.  Participation  by such  means  shall
constitute presence in person at such a meeting.

All directors  hereafter elected shall hold office until the next annual meeting
of the  stockholders  and until their successors are elected and have qualified.
No person  who shall have  attained  age 72 shall be  eligible  to be elected or
re-elected a director.  Such  director  may,  however,  remain a director of the
Company until the next annual meeting of the  stockholders  of Bankers Trust New
<PAGE>

York Corporation (the Company's parent) so that such director's  retirement will
coincide with the retirement date from Bankers Trust New York Corporation.

No Officer-Director  who shall have attained age 65, or earlier relinquishes his
responsibilities and title, shall be eligible to serve as a director.

SECTION 2. Vacancies not exceeding one-third of the whole number of the Board of
Directors may be filled by the  affirmative  vote of a majority of the directors
then in office,  and the  directors so elected shall hold office for the balance
of the unexpired term.

SECTION 3. The  Chairman of the Board shall  preside at meetings of the Board of
Directors.  In his absence, the Chief Executive Officer or, in his absence, such
other director as the Board of Directors  from time to time may designate  shall
preside at such meetings.

SECTION 4. The Board of Directors may adopt such Rules and  Regulations  for the
conduct of its meetings and the  management  of the affairs of the Company as it
may deem proper,  not  inconsistent  with the laws of the State of New York,  or
these By-Laws,  and all officers and employees  shall strictly adhere to, and be
bound by, such Rules and Regulations.

SECTION 5. Regular meetings of the Board of Directors shall be held from time to
time on the third  Tuesday of the month.  If the day  appointed for holding such
regular  meetings  shall be a legal holiday,  the regular  meeting to be held on
such day shall be held on the next business day thereafter.  Special meetings of
the Board of Directors may be called upon at least two day's notice  whenever it
may be deemed  proper by the  Chairman  of the  Board  or,  the Chief  Executive
Officer or, in their  absence,  by such other director as the Board of Directors
may have designated  pursuant to Section 3 of this Article,  and shall be called
upon like notice whenever any three of the directors so request in writing.

SECTION 6. The  compensation  of directors  as such or as members of  committees
shall be fixed from time to time by resolution of the Board of Directors.
<PAGE>

                                   ARTICLE III

                                   COMMITTEES

SECTION 1. There shall be an Executive  Committee of the Board consisting of not
less  than  five  directors  who  shall be  appointed  annually  by the Board of
Directors.  The Chairman of the Board shall preside at meetings of the Executive
Committee.  In his absence, the Chief Executive Officer or, in his absence, such
other member of the Committee as the  Committee  from time to time may designate
shall preside at such meetings.

The Executive  Committee  shall possess and exercise to the extent  permitted by
law all of the powers of the Board of  Directors,  except  when the latter is in
session, and shall keep minutes of its proceedings,  which shall be presented to
the Board of Directors at its next subsequent meeting.  All acts done and powers
and authority  conferred by the Executive  Committee  from time to time shall be
and be  deemed  to be,  and may be  certified  as  being,  the act and under the
authority of the Board of Directors.

A majority of the Committee shall constitute a quorum, but the Committee may act
only by the concurrent vote of not less than one-third of its members,  at least
one of whom must be a director other than an officer. Any one or more directors,
even though not members of the  Executive  Committee,  may attend any meeting of
the Committee,  and the member or members of the Committee present,  even though
less  than a  quorum,  may  designate  any one or more  of such  directors  as a
substitute or substitutes for any absent member or members of the Committee, and
each such substitute or substitutes shall be counted for quorum, voting, and all
other purposes as a member or members of the Committee.

SECTION 2. There shall be an Audit  Committee  appointed  annually by resolution
adopted by a majority of the entire  Board of Directors  which shall  consist of
such number of directors,  who are not also officers of the Company, as may from
time to time be fixed by  resolution  adopted  by the  Board of  Directors.  The
Chairman shall be designated by the Board of Directors, who shall also from time
to time fix a quorum for meetings of the Committee. Such Committee shall conduct
the annual  directors'  examinations  of the Company as required by the New York
State  Banking  Law;  shall review the reports of all  examinations  made of the
Company by public authorities and report thereon to the Board of Directors;  and
shall report to the Board of Directors such other matters as it deems  advisable
with  respect to the  Company,  its various  departments  and the conduct of its
operations.

In the performance of its duties, the Audit Committee may employ or retain, from
time to time, expert assistants, independent of the officers or personnel of the
Company,  to  make  studies  of the  Company's  assets  and  liabilities  as the
Committee may request and to make an  examination of the accounting and auditing
methods of the  Company and its system of  internal  protective  controls to the
extent  considered  necessary  or  advisable  in  order  to  determine  that the
operations  of the  Company,  including  its  fiduciary  departments,  are being
audited  by the  General  Auditor  in such a manner as to  provide  prudent  and
adequate  protection.  The Committee also may direct the General Auditor to make
such  investigation  as it deems  necessary  or  advisable  with  respect to the
Company,  its  various  departments  and  the  conduct  of its  operations.  The
Committee shall hold regular quarterly meetings and during the intervals thereof
shall meet at other times on call of the Chairman.

SECTION 3. The Board of  Directors  shall  have the power to  appoint  any other
Committees as may seem  necessary,  and from time to time to suspend or continue
the powers and duties of such
<PAGE>

Committees. Each Committee appointed pursuant to this Article shall serve at the
pleasure of the Board of Directors.

                                   ARTICLE IV

                                    OFFICERS

SECTION 1. The Board of Directors shall elect from among their number a Chairman
of the Board and a Chief  Executive  Officer;  and shall also elect a President,
and may also elect a Senior Vice  Chairman,  one or more Vice  Chairmen,  one or
more Executive Vice Presidents,  one or more Senior Managing  Directors,  one or
more  Managing  Directors,  one or  more  Senior  Vice  Presidents,  one or more
Principals,  one or more  Vice  Presidents,  one or  more  General  Managers,  a
Secretary,  a Controller,  a Treasurer, a General Counsel, one or more Associate
General Counsels,  a General Auditor, a General Credit Auditor,  and one or more
Deputy Auditors, who need not be directors.  The officers of the corporation may
also  include such other  officers or  assistant  officers as shall from time to
time be elected or  appointed  by the Board.  The  Chairman  of the Board or the
Chief  Executive  Officer or, in their absence,  the President,  the Senior Vice
Chairman or any Vice Chairman, may from time to time appoint assistant officers.
All officers  elected or  appointed  by the Board of Directors  shall hold their
respective  offices  during  the  pleasure  of the Board of  Directors,  and all
assistant  officers  shall  hold  office  at the  pleasure  of the  Board or the
Chairman of the Board or the Chief Executive  Officer or, in their absence,  the
President, the Senior Vice Chairman or any Vice Chairman. The Board of Directors
may require any and all officers and employees to give security for the faithful
performance of their duties.

SECTION 2. The Board of Directors shall designate the Chief Executive Officer of
the  Company  who may also hold the  additional  title of Chairman of the Board,
President,  Senior Vice  Chairman or Vice  Chairman  and such person shall have,
subject  to the  supervision  and  direction  of the Board of  Directors  or the
Executive Committee, all of the powers vested in such Chief Executive Officer by
law or by these By-Laws,  or which usually attach or pertain to such office. The
other officers shall have, subject to the supervision and direction of the Board
of  Directors  or the  Executive  Committee or the Chairman of the Board or, the
Chief Executive Officer, the powers vested by law or by these By-Laws in them as
holders of their respective  offices and, in addition,  shall perform such other
duties as shall be assigned to them by the Board of Directors  or the  Executive
Committee or the Chairman of the Board or the Chief Executive Officer.

The General Auditor shall be responsible,  through the Audit  Committee,  to the
Board of Directors for the  determination  of the program of the internal  audit
function and the evaluation of the adequacy of the system of internal  controls.
Subject  to the Board of  Directors,  the  General  Auditor  shall  have and may
exercise  all the powers and shall  perform all the duties  usual to such office
and shall have such other  powers as may be  prescribed  or assigned to him from
time to time by the  Board  of  Directors  or  vested  in him by law or by these
By-Laws. He shall perform such other duties and shall make such  investigations,
examinations  and  reports  as may  be  prescribed  or  required  by  the  Audit
Committee. The General Auditor shall have unrestricted access to all records and
premises of the Company and shall delegate such  authority to his  subordinates.
He  shall  have  the  duty to  report  to the  Audit  Committee  on all  matters
concerning the internal audit program and the adequacy of the system of internal
controls of the Company  which he deems  advisable or which the Audit  Committee
may request.  Additionally, the General Auditor shall have the duty of reporting
independently  of all  officers of the Company to the Audit  Committee  at least
quarterly on any matters  concerning the internal audit program and the adequacy
of the system of internal  controls of the Company that should be brought to the
attention of the  directors  except those matters  responsibility  for which has
been vested in the General Credit  Auditor.  Should the General Auditor deem any
matter to be of special immediate 
<PAGE>

importance,  he shall  report  thereon  forthwith  to the Audit  Committee.  The
General  Auditor  shall  report  to  the  Chief   Financial   Officer  only  for
administrative purposes.

The General Credit Auditor shall be responsible to the Chief  Executive  Officer
and, through the Audit  Committee,  to the Board of Directors for the systems of
internal  credit audit,  shall perform such other duties as the Chief  Executive
Officer may prescribe,  and shall make such  examinations  and reports as may be
required  by  the  Audit  Committee.  The  General  Credit  Auditor  shall  have
unrestricted   access  to  all  records  and  may  delegate  such  authority  to
subordinates.

SECTION 3. The  compensation  of all officers  shall be fixed under such plan or
plans of position evaluation and salary administration as shall be approved from
time to time by resolution of the Board of Directors.

SECTION 4. The Board of Directors,  the Executive Committee, the Chairman of the
Board, the Chief Executive  Officer or any person authorized for this purpose by
the Chief  Executive  Officer,  shall appoint or engage all other  employees and
agents and fix their  compensation.  The  employment  of all such  employees and
agents  shall  continue  during the  pleasure of the Board of  Directors  or the
Executive  Committee or the Chairman of the Board or the Chief Executive Officer
or any such  authorized  person;  and the  Board  of  Directors,  the  Executive
Committee,  the Chairman of the Board,  the Chief Executive  Officer or any such
authorized person may discharge any such employees and agents at will.
<PAGE>

                                    ARTICLE V

                INDEMNIFICATION OF DIRECTORS, OFFICERS AND OTHERS

SECTION 1. The Company shall, to the fullest extent permitted by Section 7018 of
the New York Banking Law, indemnify any person who is or was made, or threatened
to be made,  a party to an  action or  proceeding,  whether  civil or  criminal,
whether  involving any actual or alleged breach of duty,  neglect or error,  any
accountability,  or any actual or alleged misstatement,  misleading statement or
other  act or  omission  and  whether  brought  or  threatened  in any  court or
administrative  or legislative body or agency,  including an action by or in the
right of the  Company to procure a judgment  in its favor and an action by or in
the right of any other corporation of any type or kind,  domestic or foreign, or
any  partnership,   joint  venture,   trust,  employee  benefit  plan  or  other
enterprise,  which any director or officer of the Company is servicing or served
in any capacity at the request of the Company by reason of the fact that he, his
testator or  intestate,  is or was a director or officer of the  Company,  or is
serving or served such other  corporation,  partnership,  joint venture,  trust,
employee  benefit plan or other enterprise in any capacity,  against  judgments,
fines, amounts paid in settlement,  and costs,  charges and expenses,  including
attorneys'   fees,  or  any  appeal   therein;   provided,   however,   that  no
indemnification  shall be  provided  to any such  person if a judgment  or other
final adjudication  adverse to the director or officer  establishes that (i) his
acts were  committed  in bad faith or were the result of active  and  deliberate
dishonesty  and,  in  either  case,  were  material  to the  cause of  action so
adjudicated,  or (ii) he personally  gained in fact a financial  profit or other
advantage to which he was not legally entitled.

SECTION 2. The Company  may  indemnify  any other  person to whom the Company is
permitted  to  provide   indemnification  or  the  advancement  of  expenses  by
applicable law,  whether pursuant to rights granted pursuant to, or provided by,
the New  York  Banking  Law or  other  rights  created  by (i) a  resolution  of
stockholders,  (ii) a resolution of directors,  or (iii) an agreement  providing
for such  indemnification,  it  being  expressly  intended  that  these  By-Laws
authorize the creation of other rights in any such manner.

SECTION 3. The Company  shall,  from time to time,  reimburse  or advance to any
person  referred to in Section 1 the funds  necessary  for payment of  expenses,
including  attorneys' fees, incurred in connection with any action or proceeding
referred to in Section 1, upon receipt of a written  undertaking by or on behalf
of such person to repay such amount(s) if a judgment or other final adjudication
adverse to the director or officer  establishes that (i) his acts were committed
in bad faith or were the  result of active and  deliberate  dishonesty  and,  in
either case,  were  material to the cause of action so  adjudicated,  or (ii) he
personally  gained in fact a financial profit or other advantage to which he was
not legally entitled.

SECTION  4.  Any  director  or  officer  of  the  Company  serving  (i)  another
corporation,  of which a majority of the shares entitled to vote in the election
of its  directors is held by the Company,  or (ii) any employee  benefit plan of
the Company or any  corporation  referred to in clause (i) in any capacity shall
be deemed to be doing so at the request of the Company.  In all other cases, the
provisions of this Article V will apply (i) only if the person  serving  another
corporation or any partnership,  joint venture,  trust, employee benefit plan or
other enterprise so served at the specific request of the Company,  evidenced by
a written communication signed by the Chairman of the Board, the Chief Executive
Officer or the President,  and (ii) only if and to the extent that, after making
such efforts as the Chairman of the Board,  the Chief  Executive  Officer or the
President shall deem adequate in the circumstances,  such person shall be unable
to obtain indemnification from such other enterprise or its insurer.
<PAGE>

SECTION 5. Any person  entitled to be  indemnified  or to the  reimbursement  or
advancement  of  expenses as a matter of right  pursuant  to this  Article V may
elect  to have  the  right  to  indemnification  (or  advancement  of  expenses)
interpreted  on the  basis  of the  applicable  law in  effect  at the  time  of
occurrence  of the event or events giving rise to the action or  proceeding,  to
the extent  permitted by law, or on the basis of the applicable law in effect at
the time indemnification is sought.

SECTION 6. The right to be indemnified or to the reimbursement or advancement of
expense pursuant to this Article V (i) is a contract right pursuant to which the
person  entitled  thereto  may bring suit as if the  provisions  hereof were set
forth in a separate  written  contract  between the Company and the  director or
officer,  (ii) is intended to be retroactive and shall be available with respect
to events  occurring prior to the adoption  hereof,  and (iii) shall continue to
exist after the  rescission or restrictive  modification  hereof with respect to
events occurring prior thereto.

SECTION  7.  If a  request  to  be  indemnified  or  for  the  reimbursement  or
advancement  of  expenses  pursuant  hereto  is not paid in full by the  Company
within thirty days after a written  claim has been received by the Company,  the
claimant  may at any time  thereafter  bring suit against the Company to recover
the  unpaid  amount of the claim and,  if  successful  in whole or in part,  the
claimant  shall be entitled  also to be paid the  expenses of  prosecuting  such
claim.  Neither the failure of the Company  (including  its Board of  Directors,
independent  legal counsel,  or its  stockholders)  to have made a determination
prior  to  the   commencement  of  such  action  that   indemnification   of  or
reimbursement  or  advancement  of  expenses  to the  claimant  is proper in the
circumstance, nor an actual determination by the Company (including its Board of
Directors,  independent legal counsel, or its stockholders) that the claimant is
not  entitled to  indemnification  or to the  reimbursement  or  advancement  of
expenses,  shall be a defense  to the  action or create a  presumption  that the
claimant is not so entitled.

SECTION 8. A person who has been successful,  on the merits or otherwise, in the
defense of a civil or criminal  action or proceeding of the character  described
in Section 1 shall be entitled to indemnification only as provided in Sections 1
and  3,  notwithstanding  any  provision  of the  New  York  Banking  Law to the
contrary.

                                   ARTICLE VI

                                      SEAL

SECTION 1. The Board of  Directors  shall  provide a seal for the  Company,  the
counterpart dies of which shall be in the charge of the Secretary of the Company
and such officers as the Chairman of the Board,  the Chief Executive  Officer or
the  Secretary  may from  time to time  direct  in  writing,  to be  affixed  to
certificates  of stock and other  documents in accordance with the directions of
the Board of Directors or the Executive Committee.

SECTION 2. The Board of Directors  may  provide,  in proper cases on a specified
occasion  and for a  specified  transaction  or  transactions,  for the use of a
printed or engraved facsimile seal of the Company.
<PAGE>

                                   ARTICLE VII

                                  CAPITAL STOCK

SECTION 1.  Registration of transfer of shares shall only be made upon the books
of the Company by the registered holder in person, or by power of attorney, duly
executed,  witnessed and filed with the Secretary or other proper officer of the
Company,  on the surrender of the  certificate  or  certificates  of such shares
properly assigned for transfer.

                                  ARTICLE VIII

                                  CONSTRUCTION

SECTION 1. The  masculine  gender,  when  appearing in these  By-Laws,  shall be
deemed to include the feminine gender.

                                   ARTICLE IX

                                   AMENDMENTS

SECTION 1. These  By-Laws  may be  altered,  amended or added to by the Board of
Directors  at any  meeting,  or by the  stockholders  at any  annual or  special
meeting, provided notice thereof has been given.
<PAGE>

I, Craig M. Kantor, Vice President of Bankers Trust Company, New York, New York,
hereby  certify that the  foregoing is a complete,  true and correct copy of the
By-Laws of Bankers Trust Company, and that the same are in full force and effect
at this date.

                                                      --------------------------
                                                            VICE PRESIDENT

DATED: December 10, 1998
<PAGE>

<TABLE>
<S>                                              <C>                  <C>              <C>
Legal Title of Bank:  Bankers Trust Company      Call Date: 09/30/98  ST-BK: 36-4840   FFIEC 031
Address:              130 Liberty Street         Vendor ID: D         CERT:  00623     Page RC-1
City, State    ZIP:   New York, NY  10006                                              11
FDIC Certificate No.: |  0 |  0 |  6 |  2 |  3
</TABLE>

Consolidated Report of Condition for Insured Commercial
and State-Chartered Savings Banks for September 30, 1998

All schedules are to be reported in thousands of dollars. Unless otherwise
indicated, reported the amount outstanding as of the last business day of the
quarter.

Schedule RC--Balance Sheet

<TABLE>
<CAPTION>
                                                                                                        ----------------
                                                                                                              C400    
                                                                                                ------------------------
                                                              Dollar Amounts in Thousands         RCFD      Bil Mil Thou    
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>            <C>         <C>         <C> 
ASSETS                                                                                            
1. Cash and balances due from depository institutions (from Schedule RC-A):  
   a. Noninterest-bearing balances and currency and coin (1) ..................                    0081        2,291,000   1.a.
   b. Interest-bearing balances (2) ............................................                   0071        2,636,000   1.b.
2. Securities:                                                                                     / / / / / / / / /
   a. Held-to-maturity securities (from Schedule RC-B, column A) ...............                   1754                0   2.a.
   b. Available-for-sale securities (from Schedule RC-B, column D).............                    1773        6,617,000   2.b.
3. Federal funds sold and securities purchased under agreements to resell.......                   1350       32,734,000   3.
4. Loans and lease financing receivables:                                                          / / / / / / / / / 
   a. Loans and leases, net of unearned income (from Schedule RC-C)  RCFD  2122     20,227,000     / / / / / / / / /       4.a.
   b. LESS: Allowance for loan and lease losses..................... RCFD  3123        619,000     / / / / / / / / /       4.b.
   c. LESS: Allocated transfer risk reserve ........................ RCFD  3128              0     / / / / / / / / /       4.c.
   d. Loans and leases, net of unearned income,                                                    / / / / / / / / /   
      allowance, and reserve (item 4.a minus 4.b and 4.c) .....................                    2125       19,608,000   4.d.
5. Trading Assets (from schedule RC-D)  ........................................                   3545       49,545,000   5.
6. Premises and fixed assets (including capitalized leases) ...................                    2145          885,000   6.
7.  Other real estate owned (from Schedule RC-M) ..............................                    2150          115,000   7.
8.  Investments in unconsolidated subsidiaries and associated companies 
    (from Schedule RC-M) ......................................................                    2130          391,000   8.
9.  Customers' liability to this bank on acceptances outstanding ..............                    2155          392,000   9.
10. Intangible assets (from Schedule RC-M) ....................................                    2143          266,000   10.
11. Other assets (from Schedule RC-F) .........................................                    2160        5,884,000   11.
12. Total assets (sum of items 1 through 11) ..................................                    2170      121,364,000   12.
</TABLE>

- ----------
(1)   Includes cash items in process of collection and unposted debits.
(2)   Includes time certificates of deposit not held for trading.

<PAGE>

<TABLE>
<S>                                              <C>                  <C>              <C>
Legal Title of Bank:  Bankers Trust Company      Call Date: 06/30/98  ST-BK: 36-4840   FFIEC 031
Address:              130 Liberty Street         Vendor ID: D         CERT:  00623     Page RC-2
City, State    ZIP:   New York, NY  10006                                              12
FDIC Certificate No.: |  0 |  0 |  6 |  2 |  3
</TABLE>

Schedule RC--Continued

<TABLE>
<CAPTION>
                                                                                                ------------------------
                                                              Dollar Amounts in Thousands       / / / / /   Bil Mil Thou    
- ------------------------------------------------------------------------------------------------------------------------
<S>                                                                                 <C>         <C>           <C>         <C> 
LIABILITIES                                                                                     / / / / / / / / / / / /
13. Deposits:                                                                                   / / / / / / / / / / / /
    a. In domestic offices (sum of totals of columns A and C from
       Schedule RC-E, part I) .................................................                 RCON 2200     22,231,000  13.a.
       (1) Noninterest-bearing(1) ...................................  RCON 6631     3,040,000  / / / / / / / / / / / /   13.a.(1)
       (2) Interest-bearing .........................................  RCON 6636    19,191,000  / / / / / / / / / / / /   13.a.(2)
    b. In foreign offices, Edge and Agreement subsidiaries, and IBFs                            / / / / / / / / / / / /
       (from Schedule RC-E part II) ...........................................                 RCFN 2200     21,932,000  13.b.
       (1) Noninterest-bearing ......................................  RCFN 6631     2,423,000  / / / / / / / / / / / /   13.b.(1)
       (2) Interest-bearing .........................................  RCFN 6636    19,509,000  / / / / / / / / / / / /   13.b.(2)
14. Federal funds purchased and securities sold under agreements to repurchase.                 RCFD 2800     14,360,000  14.
15. a. Demand notes issued to the U.S. Treasury ...............................                 RCON 2840              0  15.a.
    b. Trading liabilities (from Schedule RC-D) ...............................                 RCFD 3548     32,890,000  15.b.
16. Other borrowed money (includes mortgage indebtedness and obligations                        
    under capitalized leases):                                                                  / / / / / / / / / / / /
    a. With a remaining maturity of one year or less ..........................                 RCFD 2332      7,653,000  16.a.
    b. With a remaining maturity of more than one year  through three years ...                 A547           3,707,000  16.b.
    c. With a remaining maturity of more than three years .....................                 A548           3,034,000  16.c
17. Not Applicable.                                                                             / / / / / / / / / / / /   17.
18. Bank's liability on acceptances executed and outstanding ..................                 RCFD 2920        392,000  18.
19. Subordinated notes and debentures (2) .....................................                 RCFD 3200      1,533,000  19.
20. Other liabilities (from Schedule RC-G) ....................................                 RCFD 2930      6,595,000  20.
21. Total liabilities (sum of items 13 through 20) ............................                 RCFD 2948    114,327,000  21.
22. Not Applicable                                                                              / / / / / / / / / / / /
                                                                                                / / / / / / / / / / / /   22.
EQUITY CAPITAL                                                                                  / / / / / / / / / / / /
23. Perpetual preferred stock and related surplus .............................                 RCFD 3838      1,500,000  23.
24. Common stock ..............................................................                 RCFD 3230      2,002,000  24.
25. Surplus (exclude all surplus related to preferred stock) ..................                 RCFD 3839        540,000  25.
26. a. Undivided profits and capital reserves .................................                 RCFD 3632      3,421,000  26.a.
    b. Net unrealized holding gains (losses) on available-for-sale                              
       securities .............................................................                 RCFD 8434        (46,000) 26.b.
27. Cumulative foreign currency translation adjustments .......................                 RCFD 3284       (380,000) 27.
28. Total equity capital (sum of items 23 through 27) .........................                 RCFD 3210      7,037,000  28.
29. Total liabilities and equity capital (sum of items 21 and 28) .............                 RCFD 3300    121,364,000  29

Memorandum

To be reported only with the March Report of Condition.

1.    Indicate in the box at the right the number
      of the statement below that best describes
      the most comprehensive level of auditing                                                                    Number
      work performed for the bank by independent                                                -----------------------------
      external auditors as of any date during 1997.............................                 RCFD 6724            N/A  M.1
                                                                                                -----------------------------
</TABLE>

1   = Independent audit of the bank conducted in accordance with generally
      accepted auditing standards by a certified public accounting firm which
      submits a report on the bank

2   = Independent audit of the bank's parent holding company conducted in
      accordance with generally accepted auditing standards by a certified
      public accounting firm which submits a report on the consolidated holding
      company (but not on the bank separately)

3   = Directors' examination of the bank conducted in accordance with
      generally accepted auditing standards by a certified public accounting
      firm (may be required by state chartering authority)

4   = Directors' examination of the bank performed by other external auditors
      (may be required by state chartering authority)

5   = Review of the bank's financial statements by external auditors

6   = Compilation of the bank's financial statements by external auditors

7   = Other audit procedures (excluding tax preparation work)

8   = No external audit work

- ----------------------
(1)   Including total demand deposits and noninterest-bearing time and savings
      deposits.
(2)   Includes limited-life preferred stock and related surplus.



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission