USA GROUP SECONDARY MARKET SERVICES INC
S-3/A, 1999-07-15
ASSET-BACKED SECURITIES
Previous: ANCOR COMMUNICATIONS INC /MN/, S-3, 1999-07-15
Next: AVERT INC, 8-K, 1999-07-15





      As filed with the Securities and Exchange Commission on July 15, 1999
                                                      Registration No. 333-77301
================================================================================
                       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 Number)

         ---------------------------------------------------------------
                            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 & Capehart, LLP            Stroock & Stroock & Lavan LLP
        2800 One Indiana Square                           180 Maiden Lane
      Indianapolis, Indiana 46204                     New York, New York 10038
         ---------------------------------------------------------------
         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, check the following box. |_|

         ---------------------------------------------------------------
                         CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

===========================================================================================================================
         Title of Each Class of                                 Proposed             Proposed
      Securities to be Registered             Amount             Maximum              Maximum
                                               to be         Offering Price          Aggregate             Amount of
                                            Registered         Per Unit(1)       Offering Price(1)     Registration Fee
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                       <C>                    <C>              <C>                      <C>
     Asset-Backed Notes................   $1,749,125,000         100.00%          $1,749,125,000           $486,257
- ---------------------------------------------------------------------------------------------------------------------------
     Asset-Backed Certificates.........     $1,000,000           100.00%            $1,000,000               $278
- ---------------------------------------------------------------------------------------------------------------------------
     Total.............................   $1,750,125,000         100.00%          $1,750,125,000          $486,535(2)
===========================================================================================================================
(1) Estimated solely for purposes of calculating the registration fee.
(2) A fee of $278 has previously been paid.

</TABLE>

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

         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 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. 333-63081 as previously filed by the Registrant on
Form S-3 with $533,195,000 securities registered. This Registration Statement,
which is a new registration statement, also constitutes Post-Effective Amendment
No. 1 to registration statement no. 333-63081, 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>

         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 prior to the time the registration statement becomes
effective. This 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 law of any such State.



                    SUBJECT TO COMPLETION DATED JULY 15, 1999

             PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED JULY __, 1999


                                 $--------------
                         SMS Student Loan Trust _____-__

                    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 originated under the Federal Family
Education Loan Program 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.

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 __________ 28, _______.


Consider carefully the Risk Factors beginning on page S-7 of this Prospectus
Supplement and page 5 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.


<TABLE>
<CAPTION>
                    Original
                    Principal    Interest Rate    Final Maturity    Price to           Underwriting          Proceeds to the
                      Amount      (per annum)        Date(1)        Public(1)             Discount              Seller(2)
                                ----------------  -------------  ----------------  -----------------------  -----------------
<S>                 <C>         <C>               <C>              <C>             <C>                      <C>
Per Class A-1 Note  $                                                   %                     %                     %
Per Class A-2 Note  $                                                   %                     %                     %
Total..........     $                                            $                 $                        $

</TABLE>

(1)    The quarterly payment date of ___________ and ___________, as applicable.
(2)    Plus accrued interest, if any, from the date of initial issuance.


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


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.

                             [NAMES OF UNDERWRITERS]

              Prospectus Supplement dated _____________, _________



<PAGE>


You should rely on information contained in this document. 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.

Until ______________, _______ 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>
<CAPTION>
                                TABLE OF CONTENTS

                    Prospectus Supplement                                                Prospectus

<S>                                                            <C>

SUMMARY OF TERMS....................................S-3        SUMMARY OF TERMS.......................................1
RISK FACTORS........................................S-7        RISK FACTORS...........................................5
FORMATION OF THE TRUST.............................S-13        FORMATION OF THE TRUSTS...............................12
THE FINANCED STUDENT LOAN POOL.....................S-14        USE OF PROCEEDS.......................................12
DESCRIPTION OF THE NOTES...........................S-27        USA GROUP, SMS, THE SELLER AND
DESCRIPTION OF THE TRANSFER AND SERVICING                          THE SERVICER......................................12
  AGREEMENTS.......................................S-34        THE STUDENT LOAN POOLS................................14
FEDERAL FAMILY EDUCATION LOAN                                  FEDERAL FAMILY EDUCATION LOAN
PROGRAM............................................S-48           PROGRAM............................................17
CERTAIN FEDERAL INCOME TAX AND STATE TAX                       WEIGHTED AVERAGE LIFE OF
  CONSEQUENCES.....................................S-51             THE SECURITIES...................................28
ERISA CONSIDERATIONS...............................S-51        POOL FACTORS AND
UNDERWRITING.......................................S-51             TRADING INFORMATION..............................29
LEGAL MATTERS......................................S-53        DESCRIPTION OF THE NOTES..............................30
REPORTS TO SECURITYHOLDERS.........................S-53        DESCRIPTION OF THE CERTIFICATES.......................34
FORWARD LOOKING STATEMENTS.........................S-53        CERTAIN INFORMATION REGARDING
ANNEX I............................................S-53             THE SECURITIES...................................35
INDEX OF PRINCIPAL TERMS...........................S-57        DESCRIPTION OF THE TRANSFER
EXHIBIT A..........................................S-61            AND SERVICING AGREEMENTS..........................39
                                                               CERTAIN LEGAL ASPECTS
                                                                    OF THE STUDENT LOANS.............................48
                                                               CERTAIN FEDERAL INCOME
                                                                    TAX CONSEQUENCES.................................50
                                                               CERTAIN STATE TAX
                                                                    CONSEQUENCES.....................................59
                                                               ERISA CONSIDERATIONS..................................59
                                                               PLAN OF DISTRIBUTION..................................61
                                                               LEGAL MATTERS.........................................62
                                                               AVAILABLE INFORMATION.................................62
                                                               INCORPORATION OF CERTAIN DOCUMENTS
                                                                    BY REFERENCE.....................................63
                                                               INDEX OF PRINCIPAL TERMS..............................64



</TABLE>

                                      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-54 in this prospectus supplement.


PRINCIPAL PARTIES

     The Trust

     o   SMS Student Loan Trust ____-___

     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 Indenture Trustee

     o   -----------------------

     The Swap Counterparty

     o   ------------------------

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 _________ 28th, _____.

Cutoff Date

_______ __________ for the initial student loans and _______ __________ for the
delayed delivery student loans. The trust will receive payments made on the
related student loans on and after this date.

Closing Date

On or about __________.

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.

The first step in computing the interest rate cap for any quarterly interest
period is to determine the percent equivalent of (1) the sum of expected
interest collections and any net trust swap receipt less any net trust swap
payment, the administration fee and the servicing fee divided by (2) the
aggregate principal amount of the notes as of the last day of such quarterly
interest period. The servicer determines the interest rate cap by multiplying
the percent obtained in the preceding sentence by 365 (or 366 in the case of a
leap year) and then dividing it by the number of days in the related quarterly
interest period.

Expected interest collections equal the sum of:

     o   the amount of interest accrued on the student loans, net of any monthly
         rebate fees and other amounts required to be remitted to the Department
         of Education;

                                      S-3
<PAGE>


   o   all interest subsidy payments and special allowance payments accrued; and

   o   certain investment earnings.

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.
However, a portion of your notes may be redeemed on the _____________ quarterly
payment if the trust does not acquire as many delayed delivery student loans as
it expects to acquire.

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.

Any shortfalls in funds available to make interest and principal distributions
required to be made on the notes on a quarterly payment date may be paid on
future quarterly payment dates.

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
maturity date 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 must 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., or an assignee of 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 __% of the initial unpaid
principal amount of the senior notes plus the subordinate notes.

TRUST PROPERTY

General

The primary property of the trust will include:

   o   the student loans;
   o   all amounts collected on the student loans on or after the cutoff date;
       (net of interest accrued prior to the cutoff date);
   o   amounts on deposit in the accounts of the trust; and
   o   the interest rate swap.



                                      S-4
<PAGE>


The Initial Student Loans

The student loans 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 ________,
_____:

   o   Aggregate principal
       amount:                          $______________

   o   Weighted average original
       term:                             _________ mths

   o   Weighted average remaining
       term:                             _________ mths

   o   Stafford Loans (%):                    ________%

   o   Federal Consolidation
       Loans (%):                            ________%

   o   PLUS Loans (%):                        ________%

   o   SLS Loans (%):                         ________%

   o   Percent guaranteed by United
       Student Aid Funds, Inc.:               ________%

Delayed Delivery Student Loan Funding Account

On the date of issuance of the notes, USA Group Secondary Market Services, Inc.
will deposit $_______________ into an account of the trust held with the
indenture trustee. The trust expects to use such amounts to purchase a pool of
delayed delivery student loans on ________, ____ from USA Group Secondary Market
Services, Inc. This pool of student loans is currently owned by USA Group
Secondary Market Services, Inc. through its eligible lender trustee but cannot
be transferred to the trust on the closing date for administrative reasons.

Delayed Delivery Student Loans

The delayed delivery student loans were made under the Federal Family Education
Loan Program and are reinsured by the Department of Education. The delayed
delivery student loans have the following characteristics as of ____________,
____:

   o   Aggregate principal
       amount:                         $_______________

   o   Weighted average APR:                      ____%

   o   Weighted average original
       term:                                ______ mths

   o   Weighted average remaining
       term:                                ______ mths

   o   Serial Loans (%):                        ______%

   o   Stafford Loans (%):                      ______%

   o   SLS Loans (%):                           ______%

   o   PLUS Loans (%):                          ______%

   o   Federal Consolidation
       Loans (%):                               ______%

   o   Percent guaranteed by
       United Student Aid Funds, Inc.:          ______%

Additional Student Loans; Revolving Period

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 (not including the delayed delivery 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.

Additional Student Loans; Serial Loans

Following the earlier of the occurrence of an early amortization event and
_______, ____, the trust may acquire additional student loans relating to
borrowers with student loans already owned by the trust. The trust will purchase
such 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.

The Collection Account

On the closing date, USA Group Secondary Market Services, Inc. will make an
initial deposit of $______________ into the collection account.

CREDIT ENHANCEMENT

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

   o   reserve account; 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. 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. The reserve
account 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.


                                      S-5
<PAGE>


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 Secondary Market Company, Inc. or an
affiliate. The specified reserve account balance for any quarterly payment date
will be the greater of (1) ____% of the outstanding principal balance of the
notes and (2) $________.

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.

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 in clause (1) and clause (2) above and the
interest rate swap's scheduled notional amount.

The scheduled notional amount for any quarterly payment date will be the lesser
of (1) the outstanding principal balance of the notes and (2) the amounts 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 initially equal approximately __% of the then outstanding principal
balance of the senior notes and the subordinate notes. However, following the
closing date, USA Group Secondary Market Services, Inc. may agree with the swap
counterparty to cause the scheduled notional amount to equal the outstanding
principal balance of the 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.

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 together with all the
information contained in this prospectus supplement and the related prospectus
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, the delayed delivery
                                        student loan funding 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, the amount deposited
                                        by USA Group Secondary Market Services,
                                        Inc. in the delayed delivery student
                                        loan funding account 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 sum of
                                        the outstanding principal balance of the
                                        student loans as of the cutoff date and
                                        the amount deposited by USA Group
                                        Secondary Market Services, Inc. in the
                                        delayed delivery student loan funding
                                        account, the reserve account and the
                                        collection account on the closing 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
                                        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 reinvestment 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:


                                      S-7
<PAGE>


                                        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 incentive interest rate reduction
                                        programs to borrowers. Either of these
                                        programs may be modified by USA Group
                                        Secondary Market Services, Inc. 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. USA Group Secondary Market
                                        Services, Inc. is obligated to reimburse
                                        the trust for any such interest rate
                                        reductions. 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 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
                                        (1) 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 May Receive a Principal
                                        Payment on ________, ___. If the
                                        amount deposited by USA Group
                                        Secondary Market Services, Inc. in
                                        the delayed delivery student loan
                                        funding account is not fully used to
                                        purchase the delayed delivery
                                        student loans on _________, ___, you
                                        may receive a principal payment on
                                        _______, ____. If the amount
                                        remaining is $___________ or less,
                                        the indenture trustee will
                                        distribute such amount on the Class
                                        A-1 Notes. If the amount remaining
                                        is greater than $___________ the
                                        indenture trustee will distribute
                                        such amount on each class of senior
                                        notes and subordinate notes, pro
                                        rata, based on the



                                      S-8
<PAGE>

                                        initial principal balance of each class
                                        of notes.

                                        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.

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. Consequently, the
                                        Class A-2 Notes 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-9
<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 federal 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.

Risk of Loss of Guarantor and
  Department of Education
  Payments for Failure to Comply
  with Loan Origination and
  Servicing Procedures .................The Higher Education Act requires
                                        lenders and their assignees making and
                                        servicing student loans that are
                                        reinsured by the Department of Education
                                        and guarantors guaranteeing federal
                                        loans to follow specified procedures, to
                                        ensure that the federal loans are
                                        properly made and repaid. If the
                                        servicer fails to follow these
                                        procedures or if the originator of the
                                        loan failed to follow procedures
                                        relating to the origination of any
                                        loans, the Department of Education may
                                        refuse to make reinsurance payments to
                                        the guarantors or to make interest
                                        subsidy payments and special allowance
                                        payments to the eligible lender trustee.
                                        In addition, under such circumstances
                                        the guarantors may refuse to make
                                        guarantee payments to the trust. The
                                        failure of the Department of Education
                                        to provide reinsurance payments to the
                                        guarantors could adversely affect the
                                        guarantors' ability or legal obligation
                                        to make payments under the guarantee
                                        agreements. Loss of any such guarantee
                                        payments, interest subsidy payments or
                                        special allowance payments could
                                        adversely affect the trust's ability to
                                        pay you timely interest and principal.
                                        In such event, you may suffer a loss on
                                        your investment.

                                      S-10
<PAGE>

Risk Associated with the Interest
  Rate Swap.............................USA Group Secondary Market Services,
                                        Inc. expects the scheduled 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 would 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. However, following the closing
                                        date, USA Group Secondary Market
                                        Services, Inc. may agree with the swap
                                        counterparty to cause the scheduled
                                        notional amount to equal the outstanding
                                        principal balance of the notes.

                                        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. 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, but have further
                                        indicated that compliance for the
                                        Department of Education's
                                        mission-critical systems relating to the
                                        Federal Family Education Loan Program
                                        student loans was completed on March 8,
                                        1999. 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.


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.


                                      S-11
<PAGE>

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.


                                      S-12
<PAGE>

                             FORMATION OF THE TRUST

The Trust

         SMS Student Loan Trust ______-__ (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 _________, _____
(the "Closing Date"), the delayed delivery Student Loans to be acquired by the
Trust on __________, ___ (the "Delayed Delivery Student Loans"), the additional
Student Loans (other than the Delayed Delivery Student Loans) acquired by the
Trust after the Closing Date (the "Additional Student Loans" and, together with
the Initial Financed Student Loans and the Delayed Delivery 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"), to fund the deposit into the Delayed Delivery Student
Loan Funding Account on the Closing Date of cash or Eligible Investments equal
to $_______________, to fund the deposit into the Collection Account on the
Closing Date of cash or Eligible Investments equal to $___________________ 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 (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, net of interest accrued thereon
prior to the Cutoff Date and not to be capitalized, (c) all monies and
investments on deposit in the Collection Account, the Collateral Reinvestment
Account, the Delayed Delivery Student Loan Funding 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 Delayed Delivery Student Loan Funding 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 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 Eligible Lender Trustee will use funds on deposit in the Delayed
Delivery Student Loan Funding Account to purchase on behalf of the Trust on
________, __, the Delayed Delivery Student Loans from SMS. See "Description of
the Transfer and Servicing Agreements-- Delayed Delivery Student Loans" herein.
On behalf of the Trust, the Eligible Lender Trustee 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 __________ 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"--Maturity and Prepayment
Experience" 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



                                      S-13
<PAGE>

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 _________, _________, in care of
______________________, as Eligible Lender Trustee, at the address listed below.

Eligible Lender Trustee

         _____________________________ is the Eligible Lender Trustee for the
Trust under the Trust Agreement to be dated as of _______________, ___ (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. ____________________ is a ______________ whose principal offices
are located at ________________________________________. The Eligible Lender
Trustee will acquire on behalf of the Trust legal title to all the Financed
Student Loans acquired from time to time pursuant to the Loan Sale Agreement.
The Eligible Lender Trustee on behalf of the Trust will enter into a Guarantee
Agreement with each of the Guarantors with respect to such Financed Student
Loans. The Eligible Lender Trustee qualifies as an eligible lender and owner of
all Financed Student Loans for all purposes under the Higher Education Act and
the Guarantee Agreements. Failure of the Financed Student Loans to be owned by
an eligible lender would result in the loss of any Guarantee Payments from any
Guarantor and any Federal Assistance with respect to such Financed Student
Loans. See "The Student Loan Pools" in the Prospectus. The Eligible Lender
Trustee's liability in connection with the issuance and sale of the Notes is
limited solely to the express obligations of the Eligible Lender Trustee set
forth in the Trust Agreement, the Loan Sale Agreement and the Servicing
Agreement. See "Description of the Notes" herein and "Description of the
Transfer and Servicing Agreements" herein and in the Prospectus. The Seller and
its affiliates may maintain normal commercial banking relations with the
Eligible Lender Trustee.

                         THE FINANCED STUDENT LOAN POOL

         The pool of Financed Student Loans will include the Initial Financed
Student Loans to be 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 or Delayed Delivery Student Loans 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.

         The Trust will be obligated, on ___________, ___, to purchase from the
Seller, and the Seller, will be obligated to tender to the Trust the Delayed
Delivery Student Loans. 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
for the Loan Purchase Amount for 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



                                      S-14
<PAGE>

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 $___________;
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
$___________; 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
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 and the Delayed Delivery 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 and the Delayed Delivery 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 and the Delayed Delivery
Student Loans as of ___________, ____ and ____________, ____, respectively (the
"Cutoff Date"). The percentages set forth in the tables below may not always add
to 100% due to rounding.


                                      S-15
<PAGE>


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

Aggregate Outstanding Principal Balance (1)....................    $
Number of Billing Accounts.....................................
Average Outstanding Principal Balance per Billing Account......    $
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.

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

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

<TABLE>
<CAPTION>
                                                                                  Percent of
                                                                               Initial Financed
                                                             Aggregate           Student Loans
Range of Interest                           Number          Outstanding          by Outstanding
Rates(1)                                   of Loans     Principal Balance(2)    Principal Balance
                                           --------     --------------------   ------------------
<S>       <C>                                                    <C>                <C>
6.50% 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


                                      S-16
<PAGE>


     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.

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

<TABLE>
<CAPTION>
                                                                                       Percent of
                                                                                    Initial Financed
                                                                  Aggregate          Student Loans
Range of Outstanding                             Number          Outstanding         by Outstanding
Principal Balance                               of Loans     Principal Balance(1)  Principal Balance
<S>                                                                   <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.


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

<TABLE>
<CAPTION>
                                                                                          Percent of Initial
                                                                                           Financed Student
                                                                      Aggregate                 Loans
Number of Months Remaining to                    Number of           Outstanding            by Outstanding
Scheduled Maturity (1)                             Loans        Principal Balance (2)     Principal Balance
                                                                                          -----------------
<S>                                                                    <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.


                                      S-17
<PAGE>


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

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

               Distribution of the Initial Financial Student Loans
                       by Location as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                               Percent of Initial
                                                                           Aggregate         Financed Student Loans
                                                        Number            Outstanding            by Outstanding
Borrower Payment Status (1)                            of Loans      Principal Balance (2)      Principal Balance
- ---------------------------                            --------      ---------------------      -----------------

<S>                                                                         <C>                        <C>
Alabama...........................................                          $                          %
Alaska............................................
Arizona ..........................................
Arkansas..........................................
California........................................
Colorado..........................................
Connecticut.......................................
Delaware..........................................
Florida...........................................
Georgia...........................................
Hawaii............................................
Idaho.............................................
Illinois..........................................
Indiana...........................................
Iowa..............................................
Kansas............................................
Kentucky..........................................
Louisiana.........................................
Maine.............................................
Maryland..........................................
Massachusetts.....................................
Michigan..........................................
Minnesota.........................................
Mississippi.......................................
Missouri..........................................
Montana...........................................
Nebraska..........................................


                                      S-18
<PAGE>

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..............................................
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

<TABLE>
<CAPTION>
                                                                                                  Percent of Initial
                                                                                                   Financed Student
                                                                              Aggregate                  Loans
                                                         Number of           Outstanding            by Outstanding
Borrower Payment Status(1)                                 Loans        Principal Balance (2)      Principal Balance
- --------------------------                             -------------    ---------------------      -----------------
<S>                                                                 <C>                               <C>
Pre-October 1, 1993..............................                       $                                 %

On or After October 1, 1993 and

Prior to October 1, 1998.........................

October 1, 1998 and thereafter...................

       Total.....................................                       $                                 %

</TABLE>

(1)      Initial Financed Student Loans disbursed prior to October 1, 1993 are
         100% guaranteed by the Initial Guarantors 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
         Guarantors 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 Guarantors 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

<TABLE>
<CAPTION>
<S>                                                                                                 <C>
                                                                                                    Percent of Initial
                                                                                                     Financed Student
</TABLE>


                                      S-19
<PAGE>


<TABLE>
<CAPTION>

                                                                                Aggregate                  Loans
                                                            Number             Outstanding            by Outstanding
Days Delinquent                                            of Loans       Principal Balance (1)      Principal Balance
- ---------------                                            --------       ---------------------      -----------------
<S>                                                                      <C>                                <C>
0 - 30.............................................                      $                                  %

31 - 60............................................

61 - 90............................................

91 - 120...........................................

121 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.

                Composition of the Delayed Delivery Student Loans
                              as of the Cutoff Date

Aggregate Outstanding Principal Balance (1).....................      $
Number of Billing Accounts......................................
Average Outstanding Principal Balance per Billing Account.......      $
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
     Delayed Delivery 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 Delayed
     Delivery Student Loans as of the Cutoff Date. However, because
     some of the Delayed Delivery 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 Delayed Delivery
     Student Loans at any time after the Cutoff Date. See "Federal
     Family Education Loan Program" herein and in the Prospectus.

               Distribution of the Delayed Delivery Student Loans
                       by Loan Type as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                       Percent of Delayed
                                                                                                            Delivery
                                                                                                          Student Loans
                                                            Number          Aggregate Outstanding        by Outstanding
Loan Type                                                  of Loans         Principal Balance (1)       Principal Balance
- ---------                                                  --------         ---------------------       -----------------
<S>                                                        <C>            <C>
Stafford Loans (2)................................                        $                                  %

PLUS Loans........................................

Federal Consolidation Loans.......................

SLS 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 $______________.



                                      S-20
<PAGE>



               Distribution of the Delayed Delivery Student Loans
                by Borrower Interest Rates as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                       Percent of Delayed
                                                                                                            Delivery
                                                                                                         Student Loans
Range of Interest                                           Number          Aggregate Outstanding        by Outstanding
    Rates (1)                                              of Loans         Principal Balance (2)      Principal Balance
- --------------------                                       --------         ---------------------      -----------------
<S>                                                                        <C>                                 <C>
6.50% to 7.49%...................................                          $                                   %
7.50% to 7.99%...................................
8.00% to 8.49%...................................
8.50% to 8.99%...................................
    Total........................................                          $

</TABLE>

- ----------------
(1)      Determined using the interest rates applicable to the Delayed Delivery
         Student Loans as of the Cutoff Date. However, because some of the
         Delayed Delivery 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 Delayed Delivery
         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.

                Distribution of the Delayed Delivery Student Loan
             by Outstanding Principal Balance as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                       Percent of Delayed
                                                                                                            Delivery
                                                                                                         Student Loans
Range of Outstanding                                        Number          Aggregate Outstanding        by Outstanding
    Principal Balance                                      of Loans         Principal Balance (1)      Principal Balance
- -------------------------                                  --------         ---------------------      -----------------
<S>                                                                        <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.

               Distribution of the Delayed Delivery Student Loans
          by Remaining Term to Scheduled Maturity as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                       Percent of Delayed
                                                                                                            Delivery
                                                                                                         Student Loans
Range of Outstanding                                        Number          Aggregate Outstanding        by Outstanding
    Principal Balance                                      of Loans         Principal Balance (1)      Principal Balance
- -------------------------                                  --------         ---------------------      -----------------
<S>                                                                        <C>                                <C>
Less than 24....................................                           $                                  %
24 to 35........................................
36 to 47........................................

</TABLE>



                                      S-21
<PAGE>

<TABLE>
<CAPTION>

<S>                                                                        <C>                                <C>

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 Delayed Delivery 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.

               Distribution of the Delayed Delivery Student Loans
                by Borrower Payment Status as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                       Percent of Delayed
                                                                                                            Delivery
                                                                                                         Student Loans
                                                            Number          Aggregate Outstanding        by Outstanding
Borrower Payment Status (1)                                of Loans         Principal Balance (2)      Principal Balance
- ---------------------------                                --------         ---------------------      -----------------
<S>                                                                        <C>                                <C>
Deferral......................................                             $                                  %

Forbearance....................................

Grace..........................................

In-School......................................

Repayment......................................

    Total......................................                            $                                  %

</TABLE>

(1)      Refers to the status of the borrower of each Delayed Delivery 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.

               Distribution of the Delayed Delivery Student Loans
                        by Location as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                      Percent of Delayed
                                                                                                           Delivery
                                                                                                        Student Loans
                                                           Number          Aggregate Outstanding        by Outstanding
Location (1)                                              of Loans         Principal Balance (2)       Principal Balance
- ------------                                              --------         ---------------------       -----------------
<S>                                                                       <C>
Alabama .........................................                         $                                  %
Alaska...........................................
Arizona..........................................
Arkansas.........................................
California.......................................
Colorado.........................................

</TABLE>


                                      S-22
<PAGE>


<TABLE>
<CAPTION>

<S>                                                                       <C>                                <C>
Connecticut......................................
Delaware.........................................
Florida..........................................
Georgia..........................................
Hawaii...........................................
Idaho............................................
Illinois.........................................
Indiana..........................................
Iowa.............................................
Kansas...........................................
Kentucky.........................................
Louisiana........................................
Maine............................................
Maryland.........................................
Massachusetts....................................
Michigan.........................................
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.............................................
Vermont..........................................
Virginia.........................................
Washington.......................................
Washington, DC...................................
West Virginia....................................
Wisconsin........................................
Wyoming..........................................
Other............................................
     Total.......................................                         $                                  %

</TABLE>

(1)      Based on the permanent billing addresses of the borrowers of the
         Delayed Delivery 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 Delayed Delivery Student Loans
                             by Date of Disbursement

<TABLE>
<CAPTION>
                                                                                                      Percent of Delayed
                                                                                                           Delivery
                                                                                                        Student Loans
                                                          Number           Aggregate Outstanding        by Outstanding
Borrower Payment Status                                  of Loans         Principal Balance(1)(2)     Principal Balance
- -----------------------                                  --------         ----------------------      -----------------
<S>                                                                              <C>                         <C>
Pre-October 1, 1993............................                                  $                           %




                                      S-23

</TABLE>


<PAGE>



<TABLE>
<CAPTION>
<S>                                                                              <C>                         <C>
On or After October 1, 1993 and
Prior to October 1, 1998.......................
October 1, 1998 and thereafter.................
     Total.....................................                           $                                  %

</TABLE>


(1)      Delayed Delivery Student Loans disbursed prior to October 1, 1993 are
         100% guaranteed by the Initial Guarantors and reinsured against default
         by the Department up to a maximum of 100% of the Guarantee Payments.
         Delayed Delivery Student Loans disbursed on or after October 1, 1993
         and prior to October 1, 1998 are 98% guaranteed by the Initial
         Guarantors 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 Guarantors 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 Delayed Delivery Student Loans
             by Number of Days of Delinquency as of the Cutoff Date

<TABLE>
<CAPTION>
                                                                                                      Percent of Delayed
                                                                                                           Delivery
                                                                                                        Student Loans
                                                         Number           Aggregate Outstanding         by Outstanding
Days Delinquent                                         of Loans          Principal Balance (1)        Principal Balance
- ---------------                                         --------          ---------------------        -----------------
<S>                                                                      <C>                                  <C>
0 - 30.........................................                          $                                    %

31 - 60........................................

61 - 90........................................

91 - 120.......................................

121 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.

         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 Guarantors pursuant to which United
Student Aid Funds, Inc., a Delaware non-profit corporation ("USA Funds") and
certain other Federal Guarantors (together, the "Initial Guarantors") have
agreed to serve as Guarantors for the Initial Financed Student Loans. As of the
Cutoff Date, __________% of the Initial Financed Student Loans and _________% of
the Delayed Delivery Student Loans are guaranteed by USA Funds.


                                      S-24
<PAGE>

         During the Revolving Period, the Trust may acquire Additional Student
Loans guaranteed by a Federal Guarantor other than the Initial Guarantors (each,
an "Additional Guarantor" and, together with the Initial Guarantors, 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;

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

         (f) the loan application was falsely certified.

         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



                                      S-25
<PAGE>

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 USA Funds 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 USA Funds
in each of the last five federal fiscal years:*

                   Stafford, SLS and
                       PLUS Loans
                     Guaranteed by
                       USA Funds
                  Federal Fiscal Year                    (dollars in millions)
                  -------------------                    ---------------------
                          1994                                  $ 4,724
                          1995                                    5,040
                          1996                                    5,376
                          1997                                    6,228
                          1998                                    6,196

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

* The information set forth in the table above has been obtained from USA Funds,
  and is not guaranteed as to accuracy or completeness, and is not to be
  construed as a representation, by the Seller or the underwriters.

         Reserve Ratio. USA Funds 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. USA Funds' 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 USA
Funds as of the end of each of the last five federal fiscal years:*

                     Recovery Rate
                  Federal Fiscal Year           for USA Funds
                  -------------------           -------------
                          1994                     30.30%
                          1995                     35.26
                          1996                     39.21
                          1997                     40.89
                          1998                     44.45

- -------------------
* The information set forth in the table above with respect to USA Funds 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. USA Funds' 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 reimbursement for reinsurance claims at the maximum reinsurance rate
permitted under the Higher Education Act. 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



                                      S-26
<PAGE>

rate of USA Funds (excluding Arizona, Hawaii and certain Pacific islands in the
case of federal fiscal years 1994 through 1996) for each of the last five
federal fiscal years*:

        Claims Rate of
     Federal Fiscal Year            USA Funds
     -------------------            ---------
             1994                     4.99%
             1995                     4.69
             1996                     4.65
             1997                     4.65
             1998                     3.96

- ------------------
* The information set forth in the table above with respect to USA Funds 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 USA
Funds 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 Guarantors (other than USA Funds) may
vary from those of USA Funds. No assurances can be given as to what such
volumes, ratios or rates will be or as to whether USA Funds or the other
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 USA Funds, the other Initial
Guarantors and 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 ________, ___ (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 _________,
____ (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.

         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 ____%, ____% and ____%, respectively.


                                      S-27
<PAGE>


         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) the purchase of Delayed Delivery Student Loans
made with respect to such Collection Period, (iv) all Additional Fundings made
with respect to such Collection Period and (v) 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.

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



                                      S-28
<PAGE>

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 (1) 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 and (2) the
____________ Quarterly Payment Date, 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 Delayed Delivery Student Loan
Funding Account on the close of business of _______________, after giving effect
to the purchase of Delayed Delivery Student Loans on such date, the entire
amount remaining on deposit in the Delayed Delivery Student Loan Funding Account
will be used on the Quarterly Payment Date immediately following such date to
redeem the Notes. If greater than $__________ remains on deposit, each class of
Notes shall be redeemed pro rata, based on the initial principal balance of such
class. If $__________ or less remains on deposit the Notes shall be redeemed 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 Delayed Delivery Student Loan Funding Account on such
date.

         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 third preceding paragraph. The
aggregate principal amount of Notes to be redeemed will be an amount equal to
the




                                      S-29
<PAGE>

amount then on deposit in the Collateral Reinvestment Account after giving
effect to the payment to the Swap Counterparty of any prior Net Trust Swap
Payment Carryover Shortfalls on such date.

Calculation of Three-Month LIBOR

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

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

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

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

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

Book-Entry Registration

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


                                      S-30
<PAGE>

permitted to exercise the rights of Senior Noteholders indirectly through DTC
and its Participants (which in turn will exercise their rights through DTC).

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

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

         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



                                      S-31
<PAGE>

accordance with the relevant rules and procedures and subject to the relevant
Depositary's ability to effect such actions on its behalf through DTC.

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

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

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

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

         Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected in DTC in
accordance with DTC Rules on behalf of the relevant European international
clearing system by its Depositary; however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system by the counterparty in such system in accordance with its rules and
procedures and within its established deadlines (European time). The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal 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.


                                      S-32
<PAGE>


         According to DTC, the information set forth in the preceding two
paragraphs about DTC has been provided to the Industry 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 _______, ____(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 ________, _____ (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 _________, ____(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 and the sale of the Delayed Delivery Student Loans from the
Seller to the Eligible Lender Trustee on behalf of the Trust following 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 (other than the Delayed Delivery 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 behalf of the Trust pursuant to a transfer
agreement (each, a "Transfer Agreement")



                                      S-33
<PAGE>

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"), (ii) accrued interest on the principal balance owed by the related
borrower not expected to be capitalized upon repayment ("Noncapitalized Accrued
Interest") and (iii) an additional amount not to exceed ___% of the Purchase
Collateral Balance (the "Purchase Premium Amount" and, together with
Noncapitalized Accrued Interest and 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 ___% 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 _____%; or

         (vii) the arithmetic average of the Delinquency Percentage as of the
end of each of two successive Collection Periods commencing with the Quarterly
Payment Date in ____________ 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 over 210 days delinquent 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



                                      S-34
<PAGE>

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

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

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

         In addition, following the Closing Date and prior to the end of the
Revolving Period, in the event that a borrower under a Financed Student Loan who
is also a borrower under one or more Student Loans (whether or not all such
loans are part of the Trust) elects to consolidate such loans, the Eligible
Lender Trustee on behalf of the Trust will seek to originate a Federal
Consolidation Loan pursuant to the Federal Consolidation Loan Program described
in the Prospectus under "Federal Family Education Loan Program--Federal
Consolidation Loan Program" 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 $__________;
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 $__________;
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 Add-on
Consolidation Loans), such amounts will be funded by amounts



                                      S-35
<PAGE>

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.

Delayed Delivery Student Loans

         The Delayed Delivery Student Loans are currently owned by the Seller
through its eligible lender trustee. For certain administrative reasons, the
Seller can not deliver the Delayed Delivery Student Loans to the Eligible Lender
Trustee on behalf of the Trust on the Closing Date. On _________, _____, the
Eligible Lender Trustee on behalf of the Trust will be obligated to acquire the
Delayed Delivery Student Loans from the Seller and the Seller will be obligated
to sell such Student Loans to the Eligible Lender Trustee on behalf of the
Trust. The purchase price for each Delayed Delivery Student Loan will be an
amount equal to the Loan Purchase Amount for such Student Loan. If the Eligible
Lender Trustee, on behalf of the Trust does not use all of the funds on deposit
in the Delayed Delivery Student Loan Funding Account to purchase Delayed
Delivery Student Loans, certain Notes will be redeemed as set forth herein under
"Description of the Notes--Mandatory Redemption".

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"), a
delayed delivery student loan funding account (the "Delayed Delivery Student
Loan Funding 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
____% or such larger percentage approved by the rating agencies rating the
Notes, not to exceed ____% (or of ____% 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 billing account relating
to a 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 billing accounts relating to In-School Student
Loans as of such date was $______ or less, $____ per billing account, (ii)
one-twelfth of the GRDF Percentage of the principal balance as of the last day
of the preceding calendar month of each billing account relating to a 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 billing accounts as of such date was $______ or less, $____ per billing
account, (iii) a fee of $____ 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 $_____ 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 $____ 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 billing account processing (that, in the case of ineligible billing
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 $____ 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 $____ for each billing account
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) ____%, which fee will be payable so long as
certain



                                      S-36
<PAGE>

servicing regulations of the Department remain in effect, and (ix) a fee of
$____ 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 _____________.

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

<TABLE>
<CAPTION>
Average Principal                         In-School            Average Principal                           GRDF
     Balance                              Percentage                Balance                              Percentage
- -----------------                         ----------           -----------------                         ----------
<S>      <C>                                <C>                <C>       <C>                               <C>
$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%
$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%

</TABLE>

         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) ____% 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 _________, __).


                                      S-37
<PAGE>


         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 (net, for the first Collection Period, of interest accrued
prior to the Cutoff Date and not to be capitalized) and remitted to the
Indenture Trustee (including any Guarantee Payments received with respect to the
Financed Student Loans); (ii) Interest Subsidy Payments and Special Allowance
Payments received by the Eligible Lender Trustee during such Monthly Collection
Period with respect to the Financed Student Loans; (iii) all proceeds of the
liquidation of defaulted Financed Student Loans ("Liquidated Student Loans"),
which became Liquidated Student Loans during such Monthly Collection Period in
accordance with the Servicer's customary servicing procedures, net of expenses
incurred by the Servicer in connection with such liquidation and any amounts
required by law to be 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 (vi), respectively, under the third
paragraph of"--Distributions from the Collection Account" below, then the
Available Funds for such Quarterly Payment Date will include, in addition to the
Available Funds (as defined above), amounts on deposit in the Collection Account
on the Determination Date relating to such Quarterly Payment Date which would
have constituted part of the Available Funds for the Quarterly Payment Date
succeeding such Quarterly Payment Date up to the amount necessary to pay such
items, and the Available Funds for such succeeding Quarterly Payment Date will
be adjusted accordingly; and provided, further, that the Available Funds will
exclude (A) all payments and proceeds (including Liquidation Proceeds) of any
Financed Student Loans the Purchase Amounts of which were included in the
Available Funds for a prior Collection Period; (B) except as expressly included
in clause (iv) of the definition of Monthly Available Funds, amounts released
from the Collateral Reinvestment Account; (C) any Monthly Rebate Fees paid
during the related Collection Period by or on behalf of the Trust; (D) any
collections in respect of principal on the Financed Student Loans applied by the
Eligible Lender Trustee on behalf of the Trust prior to the end of the Revolving
Period as described under"--Distributions from the Collection Account" below
and, after the end of the Revolving Period, to fund the addition of any Add-on
Consolidation Loans, to purchase Serial Loans or to fund the acquisition of
Exchanged Serial Loans during the related Collection Period; and (E) the
Servicing Fee, all overdue Servicing Fees, the Administration Fee and all
overdue Administration Fees paid on each Monthly Payment Date that is not a
Quarterly Payment Date during the related Collection Period.


                                      S-38
<PAGE>


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

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

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

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

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

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

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

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

         (iv) to the Subordinate 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


                                      S-39
<PAGE>

principal distributions to the Class A-1 Noteholders on such date) or, in the
case of the first Quarterly Payment Date, on the Closing Date and (ii) the Class
A-1 Noteholders' Interest Carryover Shortfall for such Quarterly Payment Date;
provided, however, that the Class A-1 Noteholders' Interest Distribution Amount
will not include any Class A-1 Noteholders' Interest Basis Carryover.

         The "Class A-2 Noteholders' Interest 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



                                      S-40
<PAGE>

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



                                      S-41
<PAGE>

amount of interest actually distributed to the Subordinate Noteholders on such
preceding Quarterly Payment Date, plus interest on the amount of such excess, to
the extent permitted by law, at the rate borne by the Subordinate Notes from
such preceding Quarterly Payment Date to the current Quarterly Payment Date.

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

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

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



                                      S-42
<PAGE>

Balance for such Quarterly Payment Date, the Administrator will instruct the
Indenture Trustee to apply the amount of such excess (the "Reserve Account
Excess") (a) during the Revolving Period, for deposit to the Collateral
Reinvestment Account; provided, however, that if such date is on or after the
Parity Date, to the extent that such funds represent payments (other than
principal payments) with respect to the Financed Student Loans, such funds shall
be applied in the order of priority set forth in clauses (b)(iii) through (vi)
below, and (b) at and after the termination of the Revolving Period, to the
following (in the priority indicated): (i) to the Seller for any unpaid Purchase
Premium Amounts for any Serial Loans purchased by the Trust prior to the end of
the related Collection Period; (ii) if such Quarterly Payment Date is on or
prior to the Parity Date, to the payment of the unpaid principal amount of the
Senior Notes (to be allocated between the Class A-1 Noteholders and the Class
A-2 Noteholders as described herein under "Description of the
Notes--Distributions of Principal") or, if the Senior Notes have been paid in
full, of the Subordinate Notes, until the aggregate principal amount of the
Notes is equal to the Pool Balance as of the close of business on the last day
of the related Collection Period; (iii) if such Quarterly Payment Date is after
the __________ Quarterly Payment 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; (iv) 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;
(v) to the Subordinate Noteholders, the aggregate unpaid amount of any
Subordinate Noteholders' Interest Basis Carryover; (vi) to the Servicer, the
Servicing Fee Shortfall and all prior unpaid Servicing Fee Shortfalls, if any;
and (vii) to the Company, any excess remaining after application of clauses (i)
through (vi) above, and, upon such payment to the Company or an affiliate, 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,
and 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



                                      S-43
<PAGE>

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

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
___________________________ (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 _______________ Quarterly
Payment Date (the "Scheduled Swap Termination Date"), the date on which the
Notes have been paid in full and the date on which the Interest Rate Swap is
terminated in accordance with its terms pursuant to an early termination (the
"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 the
lesser of (i) the outstanding principal balance of the Notes immediately
preceding such Quarterly Payment Date and (2) 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 immediately preceding such Quarterly Payment Date. However,
following the Closing Date, USA Group Secondary Market Services, Inc. may agree
with the Swap Counterparty to cause the Scheduled Notional Swap Amount to equal
the outstanding principal balance 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 at least ____% but not more than ____%, (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). 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



                                      S-44
<PAGE>

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 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 or
an early termination under the Swap Agreement has occurred or been designated.

         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. The Trust may not designate an Early
Termination Date without the consent of the Administrator. 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 ___ (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



                                      S-45
<PAGE>

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,
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. [TO BE INSERTED BY SWAP COUNTERPARTY]

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 plus any Class A-1 Noteholders' Interest Basis Carryover,
Class A-2 Noteholders' Interest Basis Carryover and Subordinate Noteholders'
Interest Basis Carryover 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.

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. The Minimum Purchase Price for a purchase occurring
prior to the _____________ Quarterly Payment shall include any termination
payment due to the Swap Counterparty. 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



                                      S-46
<PAGE>

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 expired on
September 30, 1998. The combination of the change to a variable rate and the
8.25% interest cap reduced the lender's yield in most cases below the rate that
would have been applicable under the previous weighted average formula.

         Recent Developments--FY 1998 Budget. In the 1997 Budget Reconciliation
Act (P.L. 105-33), several changes were made to the Act impacting the FFELP.
These provisions include, among other things, requiring Federal Guarantors to
return $1 billion of their reserves to the U.S. Treasury by September 1, 2002
(to be paid in annual installments), greater restrictions on use of reserves by
Federal Guarantors and a continuation of the Administrative Cost Allowance
payable to Federal Guarantors (which is a fee paid to Guarantors equal to 0.85%
of new loans guaranteed).

         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). The 1998 Amendments also adjusted the interest rate on PLUS Loans
disbursed on or after July 1, 1998 and before October 1, 1998 to a rate of
91-day T-bill plus 3.10%, subject to a maximum rate of 9%, but did not affect
the rate change on Federal Consolidation Loans during the same period which is
fixed at the rate of 91-day T-bill established at the final auction held prior
to June 1, 1998 plus 3.10% subject to a maximum rate of 8.25%. The formula for
Special Allowance Payments for PLUS Loans continues to provide that no Special
Allowance Payments will be paid unless the interest rate formula described in
the preceding sentence produces a rate which exceeds 9%.

         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 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 the total attributable amount of all
            outstanding loans guaranteed to 0.25% of the total attributable
            amount of all outstanding loans guaranteed.

          o Additional recall of reserve funds by the Secretary were
            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
            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.


                                      S-47
<PAGE>


          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 Direct 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 which schedules the repayment period may
            extend up to 25 years subject to certain minimum repayment
            amounts.

          o 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 in repayment for 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.

         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



                                      S-48
<PAGE>

other trusts, resulting in the consolidated payment from the Department received
by the Eligible Lender Trustee under such lender identification number for that
quarter being less than the amount owed by the Department on the loans in the
Trust for that quarter.


         The Servicing Agreement for the Trust and the servicing 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 the Eligible Lender Trustee or the Servicer
for each Seller Trust to allocate to the proper Seller Trust (including the
Trust) 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

         Stroock & Stroock & Lavan LLP (the "Special Federal Tax Counsel") is of
the opinion that the Senior Notes will properly be characterized as indebtedness
for federal income tax purposes and that the Trust will not be an association
(or publicly traded partnership) taxable as a corporation 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 would
prevail if it were challenged. If 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 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 with respect to 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 the imposition of an interest rate cap and
the allowance of the Class A-1 Noteholders' Interest Basis Carryover and the
Class A-2 Noteholders' Interest Basis Carryover) the tax treatment of interest
on the Senior Notes, 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.


                                      S-49
<PAGE>


         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 exclusive benefit rule under Section 401(a)(2) of ERISA and the
prohibited transaction rules set forth in Section 503 of the Code. See "ERISA
Considerations" in the Prospectus.

                                  UNDERWRITING

         Subject to the terms and conditions set forth in the underwriting
agreement relating to the Senior Notes, the Seller has agreed to cause the Trust
to sell to each of the underwriters named below for which [Name of
Representative Underwriter] is acting as representative and each of the
underwriters has severally agreed to purchase, the principal amount of Senior
Notes set forth opposite its name below.

                                                 Principal Amount
                                -------------------------------------------
Underwriter                     Class A-1 Notes             Class A-2 Notes
- -----------                     ---------------             ---------------

- -----------............         $                           $
- -----------............         $                           $
- -----------............
                                $                           $
   Total...............         $                           $
                                -

         The underwriting agreement provides that the underwriters are obligated
to purchase all of the Senior Notes if any are purchased. The underwriting
agreement provides that if an underwriter defaults the purchase commitments of
non-defaulting underwriters may be increased or the offering of Senior Notes may
be terminated.

         The underwriters propose to offer the Senior Notes initially at the
public offering prices on the cover page of this Prospectus Supplement, and to
selling group members at those prices less a concession of ______% per Class A-1
Note and ________% per Class A-2 Note. The underwriters and such selling group
members may allow a discount of _____% per Class A-1 Note and ______% per Class
A-2 Note on sales to certain other broker dealers. After the initial public
offering, the public offering prices and the concessions and discounts to
dealers may be changed by the representative.

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

         We estimate that our out of pocket expenses for this offering will be
approximately $__________.


                                      S-50
<PAGE>


         The Senior Notes are a new issue of securities with no established
trading market. One or more of the underwriters intend to make a secondary
market for the Senior Notes. However, they are not obligated to do so and may
discontinue making a secondary market for the Senior Notes at any time without
notice. No assurance can be given as to how liquid the trading market for the
Senior Notes will be.

         The Seller has agreed to indemnify the underwriters against certain
liabilities under the Securities Act, or contribute to payments which 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 [Name of Representative Underwriter]
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 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 "Formation of the Trust" and "Federal
Family Education Loan Program" contains various "forward looking statements",
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.

                                     ANNEX I

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

         Except in certain limited circumstances, the globally offered Senior
Notes of SMS Student Loan Trust _______ - ___ (the "Global Securities") will be
available only in book-entry form. Investors in the Global Securities may hold
such Global



                                      S-51
<PAGE>

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, 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.


                                      S-52
<PAGE>


         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.

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:


                                      S-53
<PAGE>


         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
or with the application of tax documentation requirements that are generally
effective with respect to payments made after December 31, 1999. 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 or partnership
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, or (iv) 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 persons 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-54
<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.

1992 Master Agreement.......................................................S-43
1998 Amendments.............................................................S-46
1998 Reauthorization Bill...................................................S-46
91-day Treasury Bills.......................................................S-43
Additional Fundings.........................................................S-32
Additional Guarantor........................................................S-24
Additional Student Loans....................................................S-12
Add-on Consolidation Loans..................................................S-14
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-50
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-26
Class A-1 Noteholders.......................................................S-28
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-26
Class A-2 Note Rate.........................................................S-26
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
Closing Date................................................................S-12
Collateral Reinvestment Account.............................................S-35
Collection Account..........................................................S-35
Collection Period...........................................................S-36
Commission..................................................................S-32
Company.....................................................................S-13
Cooperative.................................................................S-30
Cutoff Date.................................................................S-14


                                      S-55
<PAGE>

Deferral....................................................................S-17
Delayed Delivery Student Loan Funding Account...............................S-35
Delayed Delivery Student Loans..............................................S-12
Delinquency Percentage......................................................S-33
Department..................................................................S-25
Depositaries................................................................S-31
Depositary..................................................................S-31
Determination Date..........................................................S-36
DTC Services................................................................S-31
Early Amortization Event....................................................S-33
Eligible Lender Trustee.....................................................S-12
Euroclear...................................................................S-30
Euroclear Operator..........................................................S-30
Euroclear Participants......................................................S-30
Events of Default...........................................................S-44
Excess Spread...............................................................S-33
Exchange Act................................................................S-50
Exchanged Financed Student Loan.............................................S-34
Exchanged Serial Loan.......................................................S-34
Expected Interest Collections...............................................S-27
Federal Origination Fee.....................................................S-48
FFELP.......................................................................S-12
Financed Student Loans......................................................S-12
Forbearance.................................................................S-17
Global Securities...........................................................S-50
Grace.......................................................................S-17
GRDF Percentage.............................................................S-36
Guarantors..................................................................S-24
Illegality..................................................................S-44
Indenture...................................................................S-26
Indenture Trustee...........................................................S-26
Index Maturity..............................................................S-29
Indirect Participants.......................................................S-29
Initial Financed Student Loans..............................................S-12
Initial Guarantors..........................................................S-23
In-School...................................................................S-17
In-School Percentage........................................................S-36
Interest Rate Swap..........................................................S-43
IRS.........................................................................S-48
LIBOR Determination Date....................................................S-29
LIBOR Reset Period..........................................................S-29
Liquidated Student Loans....................................................S-37
Liquidation Proceeds........................................................S-37
Loan Purchase Amount........................................................S-33
Loan Sale Agreement.........................................................S-32
Lock-In Period..............................................................S-43


                                      S-56
<PAGE>

Minimum Purchase Price......................................................S-45
Monthly Collection Period...................................................S-36
Monthly Payment Date........................................................S-36
Monthly Rebate Fee..........................................................S-48
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
Net Trust Swap Receipt Carryover Shortfall..................................S-39
New Loan....................................................................S-32
New Loans...................................................................S-32
Noncapitalized Accrued Interest.............................................S-33
Non-U.S. Person.............................................................S-53
Noteholders.................................................................S-28
Noteholders' Interest Distribution Amount...................................S-39
Notes.......................................................................S-26
Obligors....................................................................S-27
OID.........................................................................S-48
Parity Date.................................................................S-27
Participants................................................................S-29
Plan........................................................................S-49
Principal Distribution Adjustment...........................................S-39
Principal Distribution Amount...............................................S-39
Purchase Amount.............................................................S-27
Purchase Collateral Balance.................................................S-33
Purchase Premium Amount.....................................................S-33
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-17
Reserve Account.............................................................S-35
Reserve Account Excess......................................................S-42
Reserve Account Initial Deposit.............................................S-12
Revolving Period............................................................S-32
Scheduled Notional Swap Amount..............................................S-43
Scheduled Swap Termination Date.............................................S-43
Secretary...................................................................S-24
Seller......................................................................S-12
Seller Trusts...............................................................S-48
Senior Noteholders..........................................................S-28
Senior Noteholders' Distribution Amount.....................................S-40
Senior Noteholders' Interest Distribution Amount............................S-40


                                      S-57
<PAGE>

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-12
Special Federal Tax Counsel.................................................S-48
Specified Reserve Account Balance...........................................S-41
Student Loan Rate Accrual Period............................................S-27
Student Loans...............................................................S-12
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........................................................................S-44
Swap Counterparty...........................................................S-43
Swap Default................................................................S-44
Swap Rate...................................................................S-43
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-32
Transfer and Servicing Agreements...........................................S-32
Transfer Date...............................................................S-34
Trust.......................................................................S-12
Trust Agreement.............................................................S-13
Trust Swap Payment Amount...................................................S-41
Trust Swap Receipt Amount...................................................S-41
U.S. Person.................................................................S-53
Underwriting.................................................................S-2
USA Funds...................................................................S-23
Year 2000 problems..........................................................S-31



                                      S-58


<PAGE>

                                                                       Exhibit A


                         Scheduled Notional Swap Amount

  Quarterly Interest
     Period Ending                             Scheduled Notional Swap Amount
- -----------------------                        ------------------------------
                                               $


<PAGE>

PROSPECTUS

                           The SMS Student Loan Trusts

                               Asset-Backed Notes
                            Asset-Backed Certificates

                   USA GROUP SECONDARY MARKET SERVICES, INC.,
                                     Seller

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


         A trust will issue the asset backed notes and the asset backed
certificates described herein in one or more series with one or more classes. A
supplement to this prospectus will set forth the amounts and prices for the
notes and certificates. The source for payment of the notes and certificates
will be collections on a pool of education loans to students and parents of
students.

         The notes and certificates will represent interests in the trust and
will be paid only from the assets of the trust. The notes and certificates will
be rated in one of the four highest rating categories by at least one nationally
recognized rating organization. The notes and certificates may have one or more
forms of enhancement.

         The noteholders and certificateholders will receive principal and
interest payments from student loan collections.


         Consider carefully the factors set forth under "Risk Factors" beginning
at page 5 in this prospectus and in the related prospectus supplement.


         Neither the certificates nor the notes are insured or guaranteed by the
Federal Deposit Insurance Corporation or any other governmental agency. The
notes and certificates will represent interests in the trust only and will not
represent interests or obligations of USA Group Secondary Market Services, Inc.
or any USA Group Secondary Market Services, Inc. affiliate.

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

         You should retain this prospectus for future reference. This prospectus
may not be used to consummate sales of notes or certificates offered hereby
unless accompanied by a prospectus.


                                   The date of this prospectus is July __, 1999



<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
<S>                                                                                                              <C>
SUMMARY OF TERMS..................................................................................................1

RISK FACTORS......................................................................................................5

                  Risk of Loss from Limited Credit Enhancement....................................................5

                  Borrower Default Risk on Certain Student Loans..................................................5

                  Risk of Dependence on Guarantors as Security for Student Loans..................................5


                  Risk of Department of Education's Failure to Pay Guarantee Payments.............................6


                  Risk of Loss of Federal Guarantor and Department of Education Payments for Failure to Comply
                  with Loan Origination and Servicing Procedures for Student Loans................................6

                  Risk of Seller or Servicer not Performing on Purchase Obligations...............................6


                  Changes in Legislation May Adversely Affect Student Loans and Federal Guarantors, the Seller or
                  the Servicer....................................................................................7


                  Fees Payable on Certain Student Loans May Reduce Amounts Payable to You.........................7

                  Risk of Consolidation of Federal Benefit Billings and Receipts with Other Trusts................7

                  Failure to Comply with Third-Party Servicer Regulations May Adversely Affect Loan Servicing.....8

                  Custodial Risk of Servicer......................................................................8

                  Insolvency Risk of Servicer or Administrator....................................................9

                  Insolvency Risk of Servicer or Administrator....................................................9

                  The Investment Return on the Securities Is Uncertain............................................9

                  Risk of Variability  of Actual Cash Flows......................................................10

                  Noteholders' Right to Control Upon Certain Defaults may Adversely Affect Certificateholders....10

                  Consumer Protection Laws May Affect Enforceability of Student Loans............................10


                  Book-Entry Registration--Beneficial Owners Not Recognized by Trust.............................11


FORMATION OF THE TRUSTS..........................................................................................12

         The Trusts..............................................................................................12

         Eligible Lender Trustee.................................................................................12

USE OF PROCEEDS..................................................................................................12

USA GROUP, SMS, THE SELLER AND THE SERVICER......................................................................12

         USA Group...............................................................................................12

         SMS.....................................................................................................14

         The Seller..............................................................................................14

         The Servicer............................................................................................14

THE STUDENT LOAN POOLS...........................................................................................15

         General.................................................................................................15

         Origination and Marketing Process.......................................................................16

         Servicing and Collections Process.......................................................................16

         Claims and Recovery Rates...............................................................................17

</TABLE>


                                        i
<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                                             <C>
FEDERAL FAMILY EDUCATION LOAN PROGRAM............................................................................17

         General.................................................................................................17

         Legislative and Administrative Matters..................................................................18

         Eligible Lenders, Students and Educational Institutions.................................................18

         Financial Need Analysis.................................................................................19


         Special Allowance Payments..............................................................................20


         Federal Stafford Loans..................................................................................20

                  Interest.......................................................................................20

                  Interest Subsidy Payments......................................................................21

                  Loan Limits....................................................................................22

                  Repayment......................................................................................23


                  Grace Periods, Deferral Periods and Forbearance Periods........................................23


         Federal Unsubsidized Stafford Loans.....................................................................23

         Federal PLUS and Federal SLS Loan Programs..............................................................23

                  Loan Limits....................................................................................24

                  Interest.......................................................................................24

                  Repayment, Deferments..........................................................................24

         Federal Consolidation Loan Program......................................................................25

         Federal Guarantors......................................................................................26

         Federal Insurance and Reinsurance of Federal Guarantors.................................................27


WEIGHTED AVERAGE LIVES OF THE SECURITIES.........................................................................29


POOL FACTORS AND TRADING INFORMATION.............................................................................29

DESCRIPTION OF THE NOTES.........................................................................................30

         General.................................................................................................30

         Principal of and Interest on the Notes..................................................................30

         The Indenture...........................................................................................31

                  Modification of Indenture......................................................................31

                  Events of Default; Rights upon Event of Default................................................32

                  Certain Covenants..............................................................................33

                  Annual Compliance Statement....................................................................34

                  Indenture Trustee's Annual Report..............................................................34

                  Satisfaction and Discharge of Indenture........................................................34

                  The Indenture Trustee..........................................................................34

DESCRIPTION OF THE CERTIFICATES..................................................................................34

         General.................................................................................................34

         Principal and Interest in Respect of the Certificates...................................................35
</TABLE>


                                       ii
<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                                             <C>

CERTAIN INFORMATION REGARDING THE SECURITIES.....................................................................36

         Fixed Rate Securities...................................................................................36


         Floating Rate Securities................................................................................36

         Book-Entry Registration.................................................................................36

         Definitive Securities...................................................................................38

         List of Securityholders.................................................................................38

         Reports to Securityholders..............................................................................39

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...............................................................................42

         Servicer Covenants......................................................................................42

         Servicer Compensation...................................................................................42

         Distributions...........................................................................................43

         Credit and Cash Flow Enhancement........................................................................43

                  General........................................................................................43

                  Reserve Account................................................................................43

         Statements to Indenture Trustee and Trust...............................................................44

         Evidence as to Compliance...............................................................................45

         Certain Matters Regarding the Servicer..................................................................45

         Servicer Default........................................................................................46

         Rights Upon Servicer Default............................................................................46

         Waiver of Past Defaults.................................................................................46

         Amendment...............................................................................................46

         Payment of Notes........................................................................................47

         Termination.............................................................................................47

                  Optional Redemption............................................................................47

                  Auction of Student Loans.......................................................................47

         Administration Agreement................................................................................48

CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS.......................................................................48

         Transfer of Student Loans...............................................................................48

         Consumer Protection Laws................................................................................49

         Loan Origination and Servicing Procedures Applicable to Student Loans...................................49

</TABLE>

                                       iii
<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                                             <C>
         Student Loans Generally Not Subject to Discharge in Bankruptcy..........................................50

CERTAIN FEDERAL INCOME TAX CONSEQUENCES..........................................................................50

TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE..................................................................51

         Tax Characterization of the Trust.......................................................................51

         Tax Consequences to Holders of the Notes................................................................51

                  Treatment of the Notes as Indebtedness.........................................................51

                  Original Issue Discount........................................................................51

                  Interest Income on the Notes...................................................................51

                  Sale or Other Disposition......................................................................52

                  Foreign Holders................................................................................52

                  Backup Withholding.............................................................................53

         Recent Legislation......................................................................................53

         Tax Consequences to Holders of the Certificates.........................................................53


                  Classification as a Partnership................................................................53

                  Treatment of the Trust as a Partnership........................................................53


                  Partnership Taxation...........................................................................54

                  Computation of Income..........................................................................55

                  Determining the Bases of Trust Assets..........................................................55

                  Discount and Premium...........................................................................55


                  Disposition of Certificates....................................................................55


                  Allocations Between Transferors and Transferees................................................56

                  Section 754 Election...........................................................................56

                  Administrative Matters.........................................................................56

                  Tax Consequences to Foreign Certificateholders.................................................57


                  Backup Withholding.............................................................................57


TRUSTS IN WHICH ALL RESIDUAL INTERESTS ARE RETAINED BY THE SELLER OR AN AFFILIATE OF THE SELLER..................58

         Tax Characterization of the Trust.......................................................................58

         Tax Consequences to Holders of the Notes................................................................58

                  Treatment of the Notes as Indebtedness.........................................................58

                  Possible Alternative Treatments of the Notes...................................................58

CERTAIN STATE TAX CONSEQUENCES...................................................................................59

                  Tax Consequences with Respect to the Notes.....................................................59

                  Tax Consequences with Respect to the Certificates..............................................59

ERISA CONSIDERATIONS.............................................................................................59

         The Notes...............................................................................................60

         The Certificates........................................................................................60

</TABLE>

                                       iv
<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                                             <C>
PLAN OF DISTRIBUTION.............................................................................................61

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

AVAILABLE INFORMATION............................................................................................62


INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE..................................................................62


INDEX OF PRINCIPAL TERMS.........................................................................................64

</TABLE>
                                       v
<PAGE>


                                SUMMARY OF TERMS

  o This summary highlights selected information from this prospectus 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
    notes and any certificates, you should carefully read this entire
    prospectus 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 selected
    information in this prospectus and the accompanying prospectus supplement.


  o You can find a listing of the pages where capitalized terms used in this
    prospectus are defined under the caption "Index of Principal Terms"
    beginning on page 62 in this prospectus.



Principal Parties

Issuer

The trust to be formed for each series of securities pursuant to a trust
agreement among USA Group Secondary Market Services, Inc., an affiliate of
USA Group Secondary Market Services, Inc. to be specified in the related
prospectus supplement and the eligible lender trustee for that trust.

Seller

USA Group Secondary Market Services, Inc., a Delaware corporation.

Servicer

USA Group Loan Services, Inc., a Delaware non-profit corporation, and/or any
other servicer(s) that is specified in the related prospectus supplement.

Eligible Lender Trustee

For each trust, the entity specified as the eligible lender trustee in the
related prospectus supplement.

Indenture Trustee

The indenture trustee for a series of securities specified in the related
prospectus supplement under an indenture between the trust and the related
indenture trustee.

Administrator

USA Group Secondary Market Services, Inc. in its capacity as administrator.

     Company

     The seller or 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. Unless
     otherwise specified in the related prospectus supplement, you will only be
     able to purchase notes in denominations of $1,000 and integral mutilples
     thereof in book-entry form only.

     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. The interest rate for each class of notes may be
     different. The interest rates may be fixed, variable or adjustable, or any
     combination of the foregoing. The related prospectus supplement will
     specify the interest rate for each class of notes offered to you or the
     method for determining the interest rate.

     For a series that includes two or more classes of notes, each class may
     differ as to timing and priority of payments, seniority, allocations of
     losses and interest rate. 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 a trust agreement. Unless otherwise specified in
     the related prospectus supplement, you will only be able to



<PAGE>

     purchase certificates in denominations of $1,000 and integral multiples
     thereof in book-entry form.

     Unless otherwise specified in the related prospectus supplement, each class
     of certificates will have a stated principal amount and will bear interest
     at a specified rate or rates. The interest rate for each class of
     certificates may be different. The interest rates may be fixed, variable or
     adjustable, or any combination of the foregoing. The related prospectus
     supplement will specify the interest rate for each class of certificates
     offered to you or the method for determining the interest rate.

     For a series that includes two or more classes of certificates, each class
     may differ as to timing and priority of payments, seniority, allocations of
     losses and interest rate. 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.

     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, which will include
     rights to receive payments made with respect to those student loans and the
     proceeds thereof. On or prior to the closing date specified in the related
     prospectus supplement with respect to a trust, USA Group Secondary Market
     Services, Inc. will sell student loans having an aggregate principal
     balance specified in the related prospectus supplement as of the date
     specified therein, to the eligible lender trustee on behalf of the trust
     pursuant to 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 identified herein and
     in the applicable prospectus supplement.

     USA Group Secondary Market Services, Inc. will select the student loans to
     be sold to any trust based on criteria described herein and in the related
     prospectus supplement.

     If so provided in the related prospectus supplement, USA Group Secondary
     Market Services, Inc. will cause an amount to be deposited on the closing
     date in a pre-funding account established by the administrator and used to
     purchase subsequent student loans. The trust would purchase subsequent
     student loans from USA Group Secondary Market Services, Inc.

     In addition, if so provided in the related prospectus supplement, during
     the period set forth in the related prospectus supplement, principal will
     not be distributed on the securities of the related series. Instead,
     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 a collateral reinvestment account and will
     be used to purchase additional student loans from USA Group Secondary
     Market Services, Inc.

     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 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.

     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 is a guarantor that is reinsured by
     the Department of Education for between 75% and 100% (depending on the date
     of disbursement of the loan) of the amount of default claims paid by that
     federal guarantor for a given federal fiscal year, and for 100% of death,
     disability, bankruptcy, ineligible loan, closed school and false
     certification claims paid.

     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




                                      2
<PAGE>

     or classes of securities may include any one or more of the following:

     o   subordination of one or more other classes of securities;
     o   a reserve account;
     o   over-collateralization;
     o   letters of credit;
     o   credit or liquidity facilities;
     o   surety bonds;
     o   guaranteed investment contracts;
     o   repurchase obligations;
     o   interest rate swaps, caps or floors;
     o   currency swaps;
     o   other agreements with respect to third party payments or other support;
         and
     o   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.

     Transfer and Servicing Agreements

     USA Group Secondary Market Services, Inc. will sell the related student
     loans to each trust pursuant to a loan sale agreement, with the related
     eligible lender trustee holding legal title thereto. The trust will assign
     its rights and benefits to the indenture trustee as collateral for the
     notes of the related series.

     The servicer will agree with the applicable trust to be responsible for
     servicing, managing and maintaining the custody of, and making collections
     on, the pool of student loans. The servicer will also prepare and file all
     appropriate claim forms and other documents and filings on behalf of the
     eligible lender trustee in order to make certain claims from the United
     States Department of Education in respect of the federal student loans
     entitled thereto. In addition, the administrator will undertake certain
     administrative duties with respect to the applicable trust under an
     administration agreement.

     Unless otherwise specified in the related prospectus supplement, USA Group
     Secondary Market Services, Inc. will be obligated to repurchase, and the
     servicers will be obligated to arrange for the purchase of, any student
     loan if the interest of the applicable trust therein is materially
     adversely affected by a breach of any representation, warranty or covenant
     made by USA Group Secondary Market Services, Inc. or the respective
     servicer, as the case may be, if the breach is not cured.

     In addition, if so specified in the related prospectus supplement, USA
     Group Secondary Market Services, Inc. or the respective servicer, as the
     case may be, will be obligated to reimburse the applicable trust for any
     accrued interest amounts not guaranteed by a guarantor due, or any interest
     subsidy payments or special allowance payments lost as a result of, a
     breach of USA Group Secondary Market Services, Inc. representations and
     warranties or the respective servicer's covenants, as the case may be, with
     respect to any student loan. The liability of USA Group Secondary Market
     Services, Inc. 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 equal to a specified percentage of the
     principal balance of the student loans serviced by the servicer, as set
     forth in the related prospectus supplement, together with any other
     administrative fees and similar charges specified in the related prospectus
     supplement.

     Termination

     The obligations of USA Group Secondary Market Services, Inc., the servicer,
     the administrator, the eligible lender trustee and the indenture trustee
     relating to a particular trust will terminate upon the earlier of (i) the
     maturity or other liquidation of the last student loan in that 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.

     Optional Redemption

     If USA Group Secondary Market Services, Inc. or any other party named in
     the related prospectus supplement exercises its option to purchase the
     student loans of a trust, your notes will be redeemed and your certificates
     will receive a distribution as set forth in the related prospectus
     supplement.


                                       3
<PAGE>


     Mandatory Redemption

     The trust will pay to you as a prepayment of principal any amounts on
     deposit in any pre-funding account or collateral reinvestment account for a
     series that have not been used by the trust to purchase student loans by
     the time specified in the related prospectus supplement.

     Auction of Student Loans

     If so provided in the related prospectus supplement, the trust will offer
     all remaining student loans held by a trust for sale on any distribution
     date occurring on or after a date specified in that prospectus supplement.
     USA Group Secondary Market Services, Inc. and related or unrelated third
     parties may offer bids for those remaining student loans. Unless otherwise
     provided in the related prospectus supplement, the indenture trustee will
     accept the highest bid equal to or in excess of the aggregate unpaid
     principal balance owed by the applicable borrowers plus accrued interest
     thereon to the day of repurchase of those remaining student loans as of the
     end of the collection period specified in the related prospectus supplement
     immediately preceding the related distribution date. The trust will use the
     proceeds of the sale to redeem all related notes and to retire the related
     certificates.

     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, will deliver an opinion
     to the effect that, for federal income tax purposes: (i) the notes of the
     related 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, by the
     acceptance of a note of a given series, you will agree to treat that note
     as indebtedness, and by the acceptance of a certificate of a given series,
     you will agree to treat the related trust as a partnership in which the
     related certificateholder is a partner for federal income and state income
     tax and franchise tax purposes.

     Erisa Considerations

     Unless otherwise specified in the related prospectus supplement, subject to
     the considerations discussed herein, the notes of each series are eligible
     for purchase by employee benefit plans or other retirement arrangements.

     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 and/or the
     Internal Revenue Code, or by any individual retirement account.



                                       4
<PAGE>

                                  RISK FACTORS

         You should consider the following factors and the additional factors
described under "Risk Factors" in the related prospectus supplement, together
with all the information contained in this prospectus and the related prospectus
supplement, before purchasing the securities.

Risk of Loss from Limited Credit
Enhancement........................................An investment in the
                                                   securities involves a risk
                                                   that you may lose all or part
                                                   of your investment. Although
                                                   every trust will include some
                                                   form of credit enhancement,
                                                   that credit enhancement may
                                                   not cover every class of
                                                   securities issued by a trust.
                                                   In addition, every form of
                                                   credit enhancement will have
                                                   certain limitations on, and
                                                   exclusions from coverage. As
                                                   a result, there is always a
                                                   risk that you may not recover
                                                   the full amount of your
                                                   investment.

Borrower Default Risk on Certain Student
Loans..............................................Each student loan is
                                                   generally 98% insured by a
                                                   federal guarantor. As a
                                                   result, to the extent a
                                                   borrower of a federal loan
                                                   defaults, the related trust
                                                   will experience a loss of
                                                   generally 2% of the
                                                   outstanding principal and
                                                   accrued interest on each such
                                                   federal loan. The related
                                                   trust will assign a defaulted
                                                   loan to the applicable
                                                   federal guarantor in exchange
                                                   for a guarantee payment on
                                                   the 98% guaranteed portion.
                                                   The related trust may not
                                                   have any right to pursue the
                                                   borrower for the remaining 2%
                                                   unguaranteed portion. If the
                                                   credit enhancement described
                                                   in the related 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 will
                                                  be 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 federal
                                                  guarantors. The financial
                                                  condition of a federal
                                                  guarantor may be adversely
                                                  affected by a number of
                                                  factors  including:

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

                                                   o  the amount of claims
                                                      reimbursed to such federal
                                                      guarantor from the
                                                      Department of Education;
                                                      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 federal guarantors
                                                   deteriorates, the federal
                                                   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 securities.

Risk of Department of Education's Failure to
Pay Guarantee Payments..................If a federal guarantor is unable to meet
                                        its insurance obligations, the related
                                        trust may submit claims directly to the
                                        Department of Education for payment. The
                                        Department of Education's obligation




                                       5
<PAGE>

                                        to pay guarantee claims directly to the
                                        related trust is dependent upon the
                                        Department of Education's determining
                                        that the federal guarantor is unable to
                                        meet its insurance obligations. If the
                                        Department of Education delays in making
                                        such a determination, you may suffer a
                                        delay in the payment of principal and
                                        interest on your securities. In
                                        addition, if the Department of Education
                                        determines that such federal guarantor
                                        is able to meet its insurance
                                        obligations, the Department of Education
                                        will not make guarantee payments to the
                                        related trust. If the credit enhancement
                                        described in the related prospectus
                                        supplement is not sufficient to cover
                                        the federal guarantor's obligations to
                                        the related trust, you may suffer a loss
                                        on your investment.



Risk of Loss of Federal Guarantor and
Department of Education Payments for
Failure to Comply with Loan Origination
and Servicing Procedures for Student
Loans...................................The Higher Education Act and
                                        implementing regulations requires
                                        lenders and their assignees making and
                                        servicing student loans that are
                                        reinsured by the Department of Education
                                        and guarantors guaranteeing student
                                        loans that are reinsured by the
                                        Department of Education to follow
                                        specified procedures, to ensure that the
                                        student loans are properly made and
                                        repaid. If the servicer fails to follow
                                        these procedures or if the originator of
                                        the loans fails to follow procedures
                                        relating to the origination of any
                                        student loans, the Department of
                                        Education may refuse to make reinsurance
                                        payments to the federal guarantors or to
                                        make interest subsidy payments and
                                        special allowance payments to the
                                        eligible lender trustee. In addition,
                                        under such circumstances the federal
                                        guarantors may refuse to make guarantee
                                        payments to the related trust. The
                                        failure of the Department of Education
                                        to provide reinsurance payments to the
                                        federal guarantors could adversely
                                        affect the federal guarantors' ability
                                        or legal obligation to make payments
                                        under the guarantee agreements to the
                                        related trust. Loss of any such
                                        guarantee payments, interest subsidy
                                        payments or special allowance payments
                                        could adversely affect the related
                                        trust's ability to pay you timely
                                        interest and principal. In such event,
                                        you may suffer a loss on your
                                        investment.


Risk of Seller or Servicer not
Performing on Purchase Obligations......USA Group Secondary Market Services,
                                        Inc. or the servicer will be obligated
                                        to purchase from the applicable trust
                                        student loans with respect to which it
                                        materially breaches representations,
                                        warranties or covenants. You can not be
                                        sure, however, that USA Group Secondary
                                        Market Services, Inc. or the servicer
                                        will have the financial resources to
                                        purchase such student loans. The failure
                                        to so purchase a student loan would not
                                        constitute an event of default under the
                                        related indenture or permit the exercise
                                        of remedies thereunder. However, the
                                        breach of such representations,
                                        warranties or covenants may cause you to
                                        suffer a loss on your investment.

Changes in Legislation May Adversely
Affect Student Loans, Federal Guarantors,
the Seller or the Servicer..............You can not be certain that the Higher
                                        Education Act or other



                                       6
<PAGE>

                                        relevant federal or state laws, rules
                                        and regulations will not be amended or
                                        modified in the future in a manner that
                                        will adversely affect the federal
                                        student loan programs described in this
                                        prospectus, the student loans made
                                        thereunder or the financial condition of
                                        the federal guarantors, the seller or
                                        the servicer.


                                        In addition, if the direct student loan
                                        programs described in this prospectus
                                        expand, 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 servicer is
                                        reduced. Such cost increases could
                                        reduce the ability of the servicer to
                                        satisfy its obligations to service the
                                        student loans or to purchase student
                                        loans in the event of certain breaches
                                        of its covenants.


Fees Payable on Certain Student Loans
May Reduce Amounts Payable to You...... Each trust will be obligated to pay to
                                        the Department of Education a monthly
                                        rebate at an annualized rate of
                                        generally 1.05% (or 0.62% for loans for
                                        which the application was received
                                        between October 1, 1998 and January 31,
                                        1999) of the outstanding principal
                                        balance on each federal consolidation
                                        loan which is a part of the related
                                        trust. This rebate will be payable prior
                                        to distributions made to you. In
                                        addition, the trust must pay to the
                                        Department of Education a 0.50%
                                        origination fee on the initial principal
                                        balance of each student loan which is
                                        originated on its behalf by the eligible
                                        lender trustee subsequent to the
                                        applicable closing date. This fee will
                                        be deducted by the Department of
                                        Education out of interest subsidy
                                        payments and special allowance payments
                                        otherwise payable to the trust(s). In
                                        such event the amount available to be
                                        distributed to you will be reduced.
                                        Under certain circumstances, the related
                                        trust is obligated to pay any portion of
                                        the unpaid fee from other assets of the
                                        related trust prior to making
                                        distributions to you. As a result, the
                                        payment of the rebate fee and
                                        origination fee to the Department of
                                        Education will affect the amount and
                                        timing of payments to you. Moreover, if
                                        the origination fee is deducted from
                                        interest subsidy payments and special
                                        allowance payments the interest rate
                                        payable on your securities may be capped
                                        at a lower rate. In such event, the
                                        value of your investment may be
                                        impaired.

Risk of Consolidation of Federal
Benefit Billings and Receipts with
Other Trusts............................Due to a Department of Education policy
                                        limiting the granting of new lender
                                        identification numbers, all of the
                                        trusts established by the seller to
                                        securitize federal student loans may use
                                        a common Department of Education lender
                                        identification number. The Department of
                                        Education regards the eligible lender
                                        trustee as the party primarily
                                        responsible to the Department of
                                        Education for any liabilities owed to
                                        the Department of Education or federal
                                        guarantors resulting from the eligible
                                        lender trustee's activities in the
                                        federal family education loan program.
                                        In the event that the Department of
                                        Education or a federal guarantor
                                        determines such a liability exists in
                                        connection with a trust using the shared
                                        lender identification number, the
                                        Department of Education or such federal
                                        guarantor may collect that liability or
                                        offset such liability


                                       7
<PAGE>

                                        from amounts due the eligible lender
                                        trustee under the shared lender
                                        identification number. As a result, a
                                        trust may suffer a liability as the
                                        result of another trust.


                                        The servicing agreements for the trusts
                                        established by USA Group Secondary
                                        Market Services, Inc. which share a
                                        lender identification number will
                                        require the eligible lender trustee or
                                        the servicer to allocate to the proper
                                        trust shortfalls or an offset by the
                                        Department of Education or a federal
                                        guarantor arising from the student loans
                                        held by the eligible lender trustee on
                                        each trust's behalf. In the event the
                                        amount available for indemnification by
                                        one trust to another trust is
                                        insufficient, you may suffer a loss on
                                        your investment as a result of the
                                        performance of another trust.


Failure to Comply with Third-Party
Servicer Regulations May Adversely
Affect Loan Servicing ..................The Department of Education regulates
                                        each servicer of federal student loans.
                                        Under certain of these regulations, a
                                        third-party servicer (such as the
                                        servicer) is jointly and severally
                                        liable with its client lenders for
                                        liabilities to the Department of
                                        Education arising from the servicer's
                                        violation of applicable requirements. In
                                        addition, if the servicer fails to meet
                                        standards of financial responsibility or
                                        administrative capability included in
                                        the regulations, or violates other
                                        requirements, the Department of
                                        Education may fine the servicer and/or
                                        limit, suspend, or terminate the
                                        servicer's eligibility to contract to
                                        service federal student loans. If a
                                        servicer were so fined or held liable,
                                        or its eligibility were limited,
                                        suspended, or terminated, its ability to
                                        properly service the student loans and
                                        to satisfy its obligation to purchase
                                        student loans with respect to which it
                                        breaches its representations, warranties
                                        or covenants could be adversely
                                        affected. Moreover, if the Department of
                                        Education terminates a servicer's
                                        eligibility, a servicing transfer will
                                        take place and there will be delays in
                                        collections and temporary disruptions in
                                        servicing. Any servicing transfer will
                                        at least temporarily adversely affect
                                        payments to you.

Custodial Risk of Servicer..............The servicer as custodian on behalf of a
                                        trust, with respect to the student loans
                                        it services, 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 of the
                                        seller 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 the 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 such student loans for new
                                        value and without knowledge of the
                                        eligible lender trustee's interest.


                                       8
<PAGE>


Insolvency Risk of Servicer,
Administrator or Seller.................In the event of a default by the
                                        servicer or an administrator resulting
                                        solely from certain events of insolvency
                                        or bankruptcy, a court, conservator,
                                        receiver or liquidator may have the
                                        power to prevent either the indenture
                                        trustee or the noteholders from
                                        appointing a successor servicer or
                                        administrator, as the case may be, and
                                        delays in collections in respect of the
                                        student loans may occur. Any delay in
                                        the collections of student loans may
                                        delay payments to you.


                                        If the seller becomes subject to
                                        bankruptcy proceedings, you could
                                        experience losses or delays in the
                                        payments on your securities. The seller
                                        will cause the sale of the student loans
                                        to a trust. However, if the seller
                                        becomes subject to a bankruptcy
                                        proceeding, the court in the bankruptcy
                                        proceeding could conclude that the
                                        seller effectively still owns the
                                        student loans by concluding that the
                                        sale to the trust was not a "true sale"
                                        or that the trust should be consolidated
                                        with the seller for bankruptcy purposes.
                                        If the court were to reach this
                                        conclusion, you could experience losses
                                        or delays in payments on your
                                        securities.


                                        The seller has taken and will take steps
                                        in structuring the transactions
                                        described in this prospectus and in the
                                        related prospectus supplement to
                                        minimize the risk that a court would
                                        consolidate the seller with the trust
                                        for bankruptcy purposes or conclude that
                                        the sale of the student loans to the
                                        trust was not a "true sale."

The Investment Return on the
Securities Is Uncertain.................The return on your investment in the
                                        securities of any series will depend on
                                        (1) the price paid by you for your
                                        securities, (2) the rate at which
                                        interest accrues on your securities and
                                        (3) the rate at which you receive a
                                        return of the principal and,
                                        consequently, the length of time that
                                        your securities are outstanding and
                                        accruing interest. The last factor is
                                        the biggest uncertainty in an investment
                                        in the securities.

                                        An obligor may prepay a student loan in
                                        whole or in part, at any time. The
                                        likelihood of an obligor prepaying a
                                        student loan is higher as a result of
                                        certain federal loan consolidation
                                        programs. In addition, a trust may
                                        receive other unscheduled payments from
                                        liquidations due to default, including
                                        receipt of guarantee payments and
                                        certain other student loans purchased or
                                        repurchased by a servicer or USA Group
                                        Secondary Market Services, Inc. The rate
                                        of prepayments on the student loans may
                                        be influenced by a variety of economic,
                                        social, competitive and other factors,
                                        including changes in interest rates, the
                                        availability of alternative financings
                                        and the general economy. Because a pool
                                        will include thousands of student loans
                                        that are payable by obligors, it is
                                        impossible to predict the amount and
                                        timing of payments that will be received
                                        and paid to securityholders in any month
                                        or over the period of time that the
                                        securities of a series remain
                                        outstanding. In addition, the student
                                        loans may be extended which may lengthen
                                        the remaining term of the student loans
                                        and delay payments to you. The seller's
                                        or other entity's option to terminate a
                                        trust early and, the possibility that
                                        all of any pre-funded amount or any
                                        collateral reinvestment amount



                                       9
<PAGE>

                                        will not be used to purchase subsequent
                                        student loans, creates additional
                                        uncertainty regarding the timing of
                                        payments to securityholders.

                                        The different amounts of principal
                                        payments on the securities and the
                                        uncertainty of the timing of those
                                        payments creates reinvestment risk.
                                        Reinvestment risk refers to the fact
                                        that you may not be able to invest the
                                        payments on the securities received by
                                        you at a rate that is equal to or
                                        greater than the rate of interest borne
                                        by your securities.

Risk of Variability  of Actual
Cash Flows..............................Amounts received by the related trust
                                        for a particular collection period may
                                        vary greatly from the payments actually
                                        due on the student loans for such
                                        collection period for a variety of
                                        economic, social and other factors. The
                                        amount available for distribution to you
                                        will be reduced by the failure of
                                        borrowers to pay timely the principal
                                        and interest due on the related student
                                        loans. In addition, the failure of a
                                        guarantor to timely meet its guarantee
                                        obligations with respect to the student
                                        loans could also reduce the amount of
                                        funds available for distribution to you
                                        on a given distribution date. The effect
                                        of such factors is impossible to
                                        predict.

Noteholders' Right to Control Upon
Certain Defaults May Adversely Affect
Certificateholders......................In the event of a default by the
                                        servicer or the administrator, the
                                        indenture trustee or the noteholders may
                                        remove a servicer or the administrator,
                                        as the case may be, without the consent
                                        of the eligible lender trustee or any of
                                        the certificateholders. In addition, the
                                        noteholders have the ability, with
                                        certain specified exceptions, to waive
                                        defaults by the servicer or the
                                        administrator, including defaults that
                                        could materially adversely affect the
                                        certificateholders.

Consumer Protection Laws May
 Affect Enforceability
 of Student Loans.......................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
                                        liability that could affect an
                                        assignee's ability to enforce consumer
                                        finance contracts such as the student
                                        loans. In addition, the remedies
                                        available to the indenture trustee or
                                        the noteholders 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--Beneficial
Owners Not Recognized by Trust..........Issuance of the securities in book-entry
                                        form may reduce the liquidity of these
                                        securities in the secondary trading
                                        market since investors may be unwilling
                                        to purchase securities for which they
                                        cannot obtain physical certificates.
                                        Since transactions in the securities can
                                        be effected only through The Depository
                                        Trust Company, Cedelbank, Euroclear,
                                        participating organizations, indirect
                                        participants and certain banks, your
                                        ability to pledge a



                                       10
<PAGE>

                                        security to persons or entities that do
                                        not participate in The Depository Trust
                                        Company, Cedelbank or Euroclear system
                                        or otherwise to take actions in respect
                                        of such securities may be limited due to
                                        lack of a physical certificate
                                        representing the securities. You may
                                        experience some delay in the receipt of
                                        distributions of interest and principal
                                        on the securities since such
                                        distributions will be forwarded by the
                                        trustee to The Depository Trust Company
                                        and The Depository Trust Company will
                                        credit such distributions to the
                                        accounts of its participants which will
                                        thereafter credit them to your account
                                        either directly or indirectly through
                                        indirect participants.



                                       11
<PAGE>

                             FORMATION OF THE TRUSTS

         The Trusts

         With respect to each series of securities, the seller will establish a
separate trust (each a "Trust") pursuant to the respective trust agreement (each
a "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
education loans to students and parents of students (the "Student Loans"), legal
title to which is held by the related eligible lender trustee (the "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 date specified in the related prospectus
supplement (the "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 be appointed
the custodian of the promissory notes representing the Student Loans for each
Trust and the related Eligible Lender Trustee.

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

         Eligible Lender Trustee

         The Eligible Lender Trustee for each Trust will be such entity as is
specified in the related prospectus supplement. The Eligible Lender Trustee on
behalf of the related Trust will acquire legal title to all the related Student
Loans acquired pursuant to the related loan sale agreement and will enter into a
guarantee agreement with each of the guarantors with respect to such Student
Loans. Each Eligible Lender Trustee will qualify as an eligible lender and owner
of all Federal Student Loans for all purposes under the Higher Education 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. See "Description of
the Transfer and Servicing Agreements." An Eligible Lender Trustee may resign at
any time, in which event the administrator, or its successor, will be obligated
to appoint a successor trustee. The administrator of a Trust may also remove the
Eligible Lender Trustee if the Eligible Lender Trustee ceases to be eligible to
continue as Eligible Lender Trustee under the related Trust Agreement or if the
Eligible Lender Trustee becomes insolvent. In such circumstances, the
administrator will be obligated to appoint a qualified successor trustee. Any
resignation or removal of an Eligible Lender Trustee and appointment of a
successor trustee will not become effective until acceptance of the appointment
by the successor trustee.

                                 USE OF PROCEEDS

         The net proceeds from the sale of securities of a given series will be
applied by the applicable Trust to purchase the related Student Loans on the
closing date from the Seller and to make the initial deposit into the reserve
account or pre-funding account, if any. The Seller will use such net proceeds
paid to it with respect to any such Trust for general corporate purposes.

                   USA GROUP, SMS, THE SELLER AND THE SERVICER

         USA Group

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


                                       12
<PAGE>

Services, Inc. ("Loan Services"), USA Group Secondary Market Services, Inc.
("SMS" and as seller, the "Seller"), 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, Northwest Education Loan Association,
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.


                                       13
<PAGE>


         SMS

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

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

         The Seller

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

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

         The Servicer

         USA Group Loan Services, Inc. ("Loan Services") was incorporated in
1982 as a nonprofit Delaware corporation and is an affiliate of USA Group. If so
specified in the Prospectus Supplement for a series of Securities, pursuant to
the related loan servicing agreement, Loan Services will agree to service and
perform all other related tasks with respect to all the Student Loans acquired
by the Eligible Lender Trustee on behalf of the related Trust. Loan Services, or
such other servicer(s) as is specified in the related Prospectus Supplement (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.

         Year 2000 Compliance

         The Seller, Loan Services and 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 of Education (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, Loan Services and USA
Funds or any third party, has software applications and contains source codes
that are unable to



                                       14
<PAGE>

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, Loan Services and USA Funds currently are assessing the
impact of modifications or replacements required to adjust for the year 2000.
The Seller, Loan Services 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, Loan Services and
USA Funds have initiated formal communications with those third parties on whom
they will rely to determine the extent to which the Seller, Loan Services 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, Loan Services 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, Loan Services and USA Funds, would not have an adverse effect on the
business, financial condition or results of operations of the Seller, Loan
Services and USA Funds. The dates on which the Seller, Loan Services 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.

                             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 (the
"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 (a "Guarantor" or a "Federal Guarantor") which is 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 by which each
Federal Student Loan will be guaranteed as to principal and interest by a
Federal Guarantor (each a "Guarantee Agreement") 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 cut-off date specified in
the related Prospectus Supplement (the "Cut-off 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".

         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.

                                       15
<PAGE>


         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 (a "Funding
Period") or revolving period (a "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 ("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 Higher Education Act of 1965, as amended (such Act, together with
all rules and regulations promulgated thereunder by the Department and/or the
Guarantor (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 Federal 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



                                       16
<PAGE>

where such failure has not caused the loss of the guarantee of the principal of
such Student Loan. See "Risk Factors--Risk that Failure to Comply with Student
Loan Origination and Servicing Procedures for Federal Student Loans May
Adversely Affect the Trust's Ability to Pay Principal and Interest on the
Related Notes and Certificates".

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

         Claims and Recovery Rates

         Certain historical information concerning guarantee claims and recovery
rates of the Guarantors for the Student Loans held by the related Trust as of
the applicable closing date specified in the related Prospectus Supplement (the
"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 Act provides for loans to be made to students or parents of students
enrolled in eligible institutions to finance a portion of the costs of attending
school. As described herein, payment of principal and interest with respect to
the Federal Student Loans is guaranteed by the applicable Guarantor against
default, death, bankruptcy or disability of the applicable borrower and a
closing of or a false certification by such borrower's school. The Guarantors
are entitled, subject to certain conditions, to be reimbursed by the Department
for 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


                                       17
<PAGE>

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-Changes in
Legislation May Adversely Affect Student Loans and Federal Guarantors."

         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.


                                       18
<PAGE>


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

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

         Financial Need Analysis

         Student Loans may generally be made in amounts, subject to certain
limits and conditions, to cover the student's estimated costs of attendance,
including tuition and fees, books, supplies, room and board, transportation and
miscellaneous personal expenses (as determined by the institution). Each Federal
Stafford Loan and Federal Unsubsidized Stafford Loan borrower must undergo a
financial need analysis, which requires the borrower to submit a financial need
analysis form to a multiple data entry processor that forwards the information
to the federal central processor. The central processor evaluates the parents'
and student's financial condition under federal guidelines and calculates the
amount that the student and/or the family 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-



                                       19
<PAGE>

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 - 06/30/03                     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 Loans that are in
                                        repayment) and 3.10% for all other loans

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

         Federal Stafford Loans

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

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

<TABLE>
<CAPTION>
Trigger Date(1)               Borrower Rate(2)              Maximum Rate          Interest Rate Margin
- ---------------               ----------------              ------------          --------------------
<S>                           <C>                           <C>                   <C>
Prior to 01/01/81..........   7%                            7%                    N/A
01/01/81 - 09/12/83........   9%                            9%                    N/A
09/13/83 - 06/30/88........   8%                            8%                    N/A
07/01/88 - 09/30/92........   8% for 48 months;             8% for 48 months,     3.25%
                              thereafter, 91-Day Treasury   then 10%
                              + Interest 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)
On or after 07/01/98.......   91-Day Treasury + Interest    8.25%                 1.70% (In-School, Grace or
                              Rate Margin                                         Deferment); 2.30% (in
                                                                                  repayment)
</TABLE>


                                       20
<PAGE>

- --------------
(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 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 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 of Loss of Federal Guarantor and
Department of Education Payments for Failure to Comply with Loan Origination and
Servicing Procedures for Student Loans", "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--Risk of Variability of Actual Cash Flows". 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 for a period of enrollment of
not more than one semester, trimester or quarter, or of not more than four
months, may be disbursed in a single disbursement. The Act limited the amount a
student



                                       21
<PAGE>

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
                                                              -----------        --------------------
                                                               Base Amount     Additional
                                                             Subsidized and    Unsubsidized      Maximum
                                              Subsidized     Unsubsidized      only on or      Aggregate
Borrower's Academic            Subsidized     on or after     on or after         after           Total
      Level                    Pre-1/1/87        1/1/87        10/1/93(2)       7/1/94(3)       Amount in
- -------------------            ----------     -----------    --------------    ------------    ----------
<S>                           <C>             <C>            <C>            <C>                <C>
Undergraduate (per year)
     1st year............     $  2,500       $   2,625       $   2,625      $   4,000          $    6,625
     2nd year............     $  2,500       $   2,625       $   3,500      $   4,000          $    7,500
     3rd year and above..     $  2,500       $   4,000       $   5,000      $   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 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").



                                       22
<PAGE>

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.
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.


                                       23
<PAGE>


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

<TABLE>
<CAPTION>

                                                                                                           Interest
        Trigger Date(1)                       Borrower Rate(2)                     Maximum Rate          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 06/30/98...............      91-Day Treasury + Interest Rate Margin               9%                  3.10%


</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 lesser of (a) the
         applicable maximum rate and (b) the sum of (i) the bond equivalent rate
         of 52-week Treasury bills (or 91 day Treasury bills in the case of
         loans made or disbursed on or after June 30, 1998) 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



                                       24
<PAGE>

which may have been made by different lenders. Under this program, a lender may
make a Federal Consolidation Loan to an eligible borrower at the request of the
borrower if the lender holds an outstanding loan of the borrower or the borrower
certifies that he has been unable to obtain a Federal Consolidation Loan from
the holders of the outstanding loans made to him. The 1998 Reauthorization Bill
allows lenders to make Federal Consolidation Loans to borrowers with multiple
holders of underlying FFELP loans 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 made prior to July 1, 1994 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 whole one
percent, with a minimum rate of 9%. For Federal Consolidation Loans made on or
after July 1, 1994 through November 12, 1997, 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. 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 for which applications
were received between October 1, 1998 and January 31, 1999). Special Allowance
Payments are made on Consolidation Loans whenever the rate charged the borrower
is limited by the 9%/8.25% cap. However, for applications received on or after
October 1, 1998, Special Allowance Payments are paid in order to afford the
lender a yield equal to the 91-day T-bill plus 3.1%, whenever that formula
exceeds the borrower's interest rate.

         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



                                       25
<PAGE>

lender may, at its option, include such graduated and income sensitive repayment
plans for applications received prior to that date. Generally, depending on the
total of loans outstanding, repayment may be scheduled over periods no shorter
than ten but not more than 25 years in length. For applications received on or
after January 1, 1993, the maximum maturity schedule is 30 years for Federal
Consolidation Loans of $60,000 or more.

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

         Federal Guarantors

         The Act authorizes Federal Guarantors to support education financing
and credit needs of students at post-secondary schools. The Act encourages every
state either to establish its own agency or to designate another Federal
Guarantor in cooperation with the Secretary. Under various programs throughout
the United States of America, Federal Guarantors insure and sometimes service
guaranteed student loans. The Federal Guarantors are reinsured 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
and false certification claims paid. Loans guaranteed under the lender of last
resort provisions of the Act are also 100% guaranteed and reinsured.
See"--Federal Insurance and Reinsurance of Federal Guarantors" below.

         Federal Guarantors collect a one-time insurance premium ranging 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 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.


                                       26
<PAGE>


         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 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
8, 1998, student 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:

<TABLE>
<CAPTION>
<S>                                       <C>
Claims Rate of Federal Guarantor          Reimbursement to 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%

</TABLE>

- ---------
(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



                                       27
<PAGE>

January 1, 1996. If the Federal Guarantor fails to achieve the minimum reserve
level in any two consecutive years, if the Federal Guarantor's federal annual
claims rate equals or exceeds 9% or if the Department determines the Federal
Guarantor's administrative or financial condition jeopardizes its continued
ability to perform its responsibilities, the Department may require the Federal
Guarantor to submit and implement a management plan to address the deficiencies.
The Department may terminate the Federal Guarantor's agreements with the
Department if the Guarantor fails to submit the required plan, or fails to
improve its administrative or financial condition substantially, or if the
Department determines the Federal Guarantor is in danger of financial collapse.
In such event, the Department is required to assume responsibility for the
functions of such Federal Guarantor and in connection therewith is authorized to
undertake specified actions to assure the continued payment of claims, including
maturity advances to Federal Guarantors to cover immediate cash needs,
transferring of guarantees to another Federal Guarantor, or transfer of
guarantees to the Department itself. No assurance can be made that the
Department will under any given circumstance exercise its right to terminate a
reimbursement agreement with a Federal Guarantor or make a determination that
such Federal Guarantor is unable to meet its guarantee obligations.

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

                    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



                                       28
<PAGE>

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 principal balance for such class of Certificates
(the "Certificate Balance"), 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".

                            DESCRIPTION OF THE NOTES

General

         With respect to each Trust, one or more classes of notes (the "Notes")
of a given series will be issued pursuant to the terms of an indenture (an
"Indenture") between the Trust and the trustee specified in the related
Prospectus Supplement (an "Indenture Trustee"), 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


                                       29
<PAGE>

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 at a per annum interest rate (the "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.

         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.


                                       30
<PAGE>


         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 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



                                       31
<PAGE>

provided in such Prospectus Supplement, payment of the Index Shortfall Carryover
shall be lower in priority than payment of interest on the Notes at the Interest
Rate (whether the Interest Rate is based on the index or such alternate rate)
and, accordingly, the nonpayment of the Interest Shortfall Carryover on any
Distribution Date shall not generally constitute a default in the payment of
interest on such Notes.

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

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

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

                                       32
<PAGE>


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

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

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

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

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

         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.


                                       33
<PAGE>


         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 (the
"Certificates" and together with the Notes, the "Securities") of a given series
will, unless otherwise specified in the related Prospectus Supplement, be issued
pursuant to the terms of a Trust Agreement, a form of which has been filed as an
exhibit to the Registration Statement of which this Prospectus is a part. The
following summary describes certain terms of the Certificates and the Trust
Agreement. The summary does not purport to be complete and is qualified in its
entirety by reference to all the provisions of the Certificates and the Trust
Agreement.

         Unless otherwise specified in the related Prospectus Supplement, each
class of Certificates will initially be represented by a single Certificate
registered in the name of the Depository, except as set forth below. Unless
otherwise specified in the related Prospectus Supplement and except for the
Certificates of a given series purchased by the Seller or an affiliate of the
Seller specified in the related Prospectus Supplement (the "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, interest at a per annum interest rate (the "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--



                                       34
<PAGE>

Fixed Rate Securities" and "Floating Rate Securities". Unless otherwise provided
in the related Prospectus Supplement, distributions in respect of the
Certificates of a given series may be subordinate to payments in respect of the
Notes of such series as more fully described in the related Prospectus
Supplement. Distributions in respect of interest on and principal of any class
of Certificates will be made on a pro rata basis among all the
Certificateholders of such class.

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

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

                  CERTAIN INFORMATION REGARDING THE SECURITIES

         Fixed Rate Securities

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

         Floating Rate Securities

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

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

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

         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


                                       35
<PAGE>

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

         Persons acquiring beneficial ownership interests in the Notes may hold
their interests through The Depository Trust Company ("DTC") in the United
States or Cedel or Euroclear in Europe and persons acquiring beneficial
ownership interests in the Certificates may hold their interests through DTC.
Securities will be registered in the name of Cede & Co. ("Cede") as nominee for
DTC. Cedel and Euroclear will hold omnibus positions with respect to the Notes
on behalf of Cedel Participants and the Euroclear Participants, respectively,
through customers' securities accounts in Cedel's and Euroclear's name on the
books of their respective depositaries (collectively, the "Depositaries") which
in turn will hold such positions in customers' securities accounts in the
Depositaries' names on the books of DTC.

         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 Seller or an
affiliate of the Seller with respect to any series of Securities, it is
anticipated that the only "Securityholder", "Certificateholder" and "Noteholder"
will be DTC's Nominee. Securityholders will not be recognized by the Applicable
Trustee as Noteholders or Certificateholders, as such terms are used in each
Indenture and each Trust Agreement, respectively, and Securityholders will be
permitted to exercise the rights of Securityholders only indirectly through DTC
and its Participants.

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

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

         DTC has advised the Seller that it will take any action permitted to be
taken by a Securityholder under the related Indenture or the related Trust
Agreement, as the case may be, only at the direction of one or more



                                       36
<PAGE>

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.

         NONE OF THE TRUST, THE SELLER, THE SERVICER, THE COMPANY, THE
ADMINISTRATOR, THE ELIGIBLE LENDER TRUSTEE, THE INDENTURE TRUSTEE NOR 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 OF OR INTEREST ON THE SECURITIES, (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 SECURITYHOLDERS OR (4) ANY
OTHER ACTION TAKEN BY DTC AS THE SECURITYHOLDER.

         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 Seller or an affiliate of the Seller, 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.


                                       37
<PAGE>


List of Securityholders

         Unless otherwise specified in the related Prospectus Supplement,
holders of Notes evidencing not less than 25% of the aggregate outstanding
principal balance of such Notes may, by written request to the related Indenture
Trustee, obtain access to the list of all Noteholders maintained by such
Indenture Trustee for the purpose of communicating with other Noteholders with
respect to their rights under the related Indenture or such Notes. Such
Indenture Trustee may elect not to afford the requesting Noteholders access to
the list of Noteholders if it agrees to mail the desired communication or proxy,
on behalf and at the expense of the requesting Noteholders, to all Noteholders
of such series.

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

Reports to Securityholders

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



                                       38
<PAGE>

Agreement. Each Eligible Lender Trustee will, concurrently with such sale and
assignment, execute, authenticate and deliver the related Certificates and
Notes. The net proceeds received from the sale of the related Notes and
Certificates will be applied to the purchase of the Student Loans.

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

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



                                       39
<PAGE>

amounts remaining on deposit therein will be distributed to the related
Securityholders in the amounts described in the related Prospectus Supplement.

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

         Accounts

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

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



                                       40
<PAGE>

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 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


                                       41
<PAGE>

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 rate 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
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



                                       42
<PAGE>

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

                  (viii) the Noteholders' Interest Carryover Shortfall, the
         Noteholders' Principal Carryover Shortfall, the Certificateholders'
         Interest Carryover Shortfall and the Certificateholders' Principal
         Carryover


                                       43
<PAGE>

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

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

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

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

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

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

         Evidence as to Compliance

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

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

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

         Certain Matters Regarding the Servicer

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

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



                                       44
<PAGE>

duties thereunder or by reason of reckless disregard of its obligations and
duties thereunder. In addition, each Loan Servicing Agreement will provide that
the Servicer is under no obligation to appear in, prosecute, or defend any legal
action that is not incidental to its servicing responsibilities under such Loan
Servicing Agreement and that, in its opinion, may cause it to incur any expense
or liability. Each Loan Servicing Agreement will, however, provide that the
Servicer may undertake any reasonable action that it deems necessary or
desirable in respect of the Loan Servicing Agreement and the interests of the
Securityholders.

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

         Servicer Default

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



                                       45
<PAGE>

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

         Amendment

         Unless otherwise provided in the related Prospectus Supplement, each of
the Transfer and Servicing Agreements may be amended by the parties thereto,
without the consent of the related Noteholders or Certificateholders, for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of such Transfer and Servicing Agreements or of modifying in
any manner the rights of such Noteholders or Certificateholders; provided that
such action will not, in the opinion of counsel satisfactory to the related
Indenture Trustee and Eligible Lender Trustee, materially and adversely affect
the interest of any such Noteholder or Certificateholder. Unless otherwise
provided in the related Prospectus Supplement, each of the Transfer and
Servicing Agreements may also be amended by the Seller, the Administrator, the
Servicer, the related Eligible Lender Trustee and the related Indenture Trustee,
as applicable, with the consent of the holders of Notes of the related series
evidencing at least a majority in principal amount of such then outstanding
Notes and the holders of Certificates of the related series evidencing at least
a majority of the Certificate Balance for the purpose of adding any provisions
to or changing in any manner or eliminating any of the provisions of such
Transfer and Servicing Agreements or of modifying in any manner the rights of
such Noteholders or Certificateholders; provided, however, that no such
amendment may (i) increase or reduce in any manner the amount of, or accelerate
or delay the timing of, collections of payments (including any Guarantee
Payments) with respect to the Student Loans or distributions that are required
to be made for the benefit of such Noteholders or Certificateholders, or (ii)
reduce the aforesaid percentage of such Notes or Certificates which are required
to consent to any such amendment, without the consent of the holders of all such
outstanding Notes and Certificates.

         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



                                       46
<PAGE>

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

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

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

                   CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS

         Transfer of Student Loans

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



                                       47
<PAGE>

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".

         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


                                       48
<PAGE>

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

         Effective for bankruptcy actions commenced on or after October 8, 1998,
Student Loans are generally not dischargeable by a borrower in bankruptcy
pursuant to the U.S. Bankruptcy Code, unless 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



                                       49
<PAGE>

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 or the
satisfaction of certain safe harbors relating to the trading of the Certificates
will exempt the Trust 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.

         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



                                       50
<PAGE>

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 can 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 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



                                       51
<PAGE>

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. 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, that any such Certificates are sold to persons other than
the Company, and that the Company retains an equity interest in the Trust. 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



                                       52
<PAGE>

income tax, franchise tax and any other tax measured in whole or in part
by income, with the assets of the partnership being the assets held by the
Trust, the partners of the partnership being the Certificateholders (including
the Company in its capacity as recipient of distributions from the Reserve
Account, if any), and the Notes being debt of the partnership. However, the
proper characterization of the arrangement involving the Trust, the
Certificateholders, the 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 taxpayer's adjusted gross income exceeds
certain limits.


                                       53
<PAGE>


         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.

         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



                                       54
<PAGE>

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.

         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



                                       55
<PAGE>

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 three years after the later of 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 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% 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.

                                       56
<PAGE>


     TRUSTS IN WHICH ALL RESIDUAL INTERESTS ARE RETAINED BY THE SELLER OR AN
                            AFFILIATE OF THE SELLER

         Tax Characterization of the Trust

         Any party that retains or acquires 100% of the Certificates agrees by
such retention or acquisition to disregard the Trust as an entity separate from
such sole Certificateholder. Federal Tax Counsel will deliver its opinion that a
Trust which issues one or more classes of Notes to investors and all the
Residual Interests of which are retained by the Seller or an affiliate thereof
will not be an association (or publicly traded partnership) taxable as a
corporation for federal income tax purposes, assuming that the terms of the
Trust Agreement and related documents will be complied with such that, among
other things, no election will be made to treat the Trust as a corporation for
federal income tax purposes.

         Absent the election to be treated as a corporation for federal income
tax purposes, Treasury regulations provide that the Trust will be disregarded as
an entity separate from its sole Certificateholder for federal income tax
purposes.

         Tax Consequences to Holders of the Notes

         Treatment of the Notes as Indebtedness. The Seller will agree, and the
Noteholders will agree by their purchase of Notes, to treat the Notes as debt
for federal income tax purposes. Federal Tax Counsel will, except as otherwise
provided in the related Prospectus Supplement, advise the Trust that the Notes
will be 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.

         Furthermore, even if the Trust were not taxable as a corporation, 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.


                                       57
<PAGE>


                         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 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 and prohibited transaction 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 exclusive benefit rule under Section 401(a)(2) of ERISA and the
prohibited transaction rules set forth in Section 503 of the Code.

         ERISA generally imposes on Plan fiduciaries certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement that a Plan's investments be made in accordance with the documents
governing the Plan. In addition, Section 406 of ERISA and Section 4975 of the
Code prohibit a broad range of transactions involving assets of Plan and persons
(parties in interest under ERISA and disqualified persons under the Code,
collectively, "Parties in Interest") who have certain specified relationships to
the Plan unless a statutory, regulatory or administrative exemption is
available. Certain Parties in Interest that participate in a prohibited
transaction may be subject to an excise tax imposed pursuant to Section 4975 of
the Code or a penalty



                                       58
<PAGE>

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.


                                       59
<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.

                                       60
<PAGE>

         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 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.

                              AVAILABLE INFORMATION

         USA Group Secondary Market Services, Inc., 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 Street, Indianapolis, Indiana 46204-3503 (Telephone:
(317) 951-5640).


                                       61
<PAGE>





                            INDEX OF PRINCIPAL TERMS

                                                                         Page
10 percent shareholder.....................................................51
1992 Amendments............................................................18
1993 Act...................................................................18
1998 Reauthorization Bill..................................................18
Act....................................................................13, 16
Additional Fundings........................................................39
Add-on Consolidation Loans.................................................25
Administration Agreement...................................................47
Administration Fee.........................................................47
Administrator..............................................................47
Administrator Default......................................................47
Applicable Trustee.........................................................36
Base Rate..................................................................35
Benefit Plan...............................................................59
Calculation Agent..........................................................35
Cede.......................................................................36
Certificate Balance........................................................29
Certificate Pool Factor....................................................29
Certificates...............................................................34
Closing Date...........................................................17, 38
Code.......................................................................49
Collateral Reinvestment Account............................................30
Collection Account.........................................................40
Collection Period..........................................................41
Commission.................................................................61
Company....................................................................34
Controlled Foreign Corporation.............................................51
Cutoff Date................................................................12
Deferral Period............................................................23
Definitive Certificates....................................................37
Definitive Notes...........................................................37
Definitive Securities......................................................37
Department.................................................................14
Depositaries...............................................................36
Depositary.................................................................29
Distribution Date..........................................................30
DTC........................................................................36
DTC's Nominee..............................................................29
Eligible Deposit Account...................................................40
Eligible Institution.......................................................40
Eligible Investments.......................................................40
Eligible Lender Trustee....................................................12
ERISA......................................................................58
Event of Default...........................................................31
Excess Cashflow Rights.....................................................16
Family Contribution........................................................19
FASIT......................................................................52
FASIT Provisions...........................................................52
Federal Assistance.........................................................20
Federal Consolidation Loan.............................................17, 24
Federal PLUS Loans.........................................................17


                                       62
<PAGE>

Federal SLS Loans..........................................................17
Federal Stafford Loans.....................................................17
Federal Student Loans......................................................12
Federal Supplemental Loans to Students.....................................17
Federal Tax Counsel........................................................49
Federal Unsubsidized Stafford Loans........................................17
FFELP......................................................................17
Fixed Rate Securities......................................................35
Floating Rate Securities...................................................35
Forbearance Period.........................................................23
foreign person.............................................................51
Funding Period.............................................................16
Grace Period...............................................................22
Guarantee Agreement........................................................15
Guarantor or a Federal Guarantor...........................................15
Indenture..................................................................29
Index Shortfall Carryover..................................................31
Indiana Tax Counsel........................................................58
Indirect Participants......................................................36
Initial Pool Balance.......................................................47
Insolvency Event...........................................................28
Interest Period............................................................53
Interest Rate..............................................................30
Interest Reset Period......................................................35
Interest Subsidy Payments..................................................20
Investment Earnings........................................................40
IRS........................................................................49
Loan Services..............................................................13
Monthly Rebate Fee.........................................................25
New Withholding Regulations................................................52
Note Pool Factor...........................................................29
Notes......................................................................29
OID........................................................................50
OID Regulations............................................................50
Participants...............................................................30
Parties in Interest........................................................58
Pass-Through Rate..........................................................34
Plans......................................................................58
Pool Balance...............................................................29
Pool Factor................................................................29
Pre-Funding Amount.........................................................44
prepayments................................................................28
Prospectus Supplement......................................................14
PTCE.......................................................................59
Purchase Amount............................................................39
Registration Statement.....................................................61
Related Documents..........................................................33
related person.............................................................51
Reserve Account............................................................43
Revolving Period...........................................................16
Rules......................................................................36
Secretary..................................................................26
Securities.................................................................34
Securities Act.............................................................61
Seller.....................................................................13


                                       63
<PAGE>

Servicer...................................................................14
Servicer Default...........................................................45
Servicing Fee..............................................................42
Short-Term Note............................................................51
SMS........................................................................13
Special Allowance Payments.................................................19
Spread.....................................................................35
Spread Multiplier..........................................................35
Student Loans..............................................................12
tax matters partner........................................................56
Transfer and Servicing Agreements..........................................38
Trust......................................................................12
Trust Accounts.............................................................40
Trust Agreement............................................................12
UCC........................................................................47
Underwriting Agreements....................................................60
Unmet Need.................................................................19
USA Funds..................................................................12
USA Group..................................................................12
USA Group Guarantee Services...............................................13


                                       64
<PAGE>


                                SMS Student Loan
                                Trust .........-

                                   $ .........
                             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

                                 [Underwriters]



                                       65
<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............................           $ 486,535
         Legal fees and expenses.........................             225,000
         Accounting fees and expenses....................              70,000
         Blue Sky fees and expenses......................              45,000
         Rating agency fees..............................             950,000
         Eligible Lender Trustee fees and expenses.......              45,000
         Indenture Trustee fees and expenses.............              20,000
         Printing expenses...............................             215,000
         Miscellaneous...................................              20,000
                                                                   ----------
                  Total..................................          $2,076,535




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)**



                                       II-1
<PAGE>


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 (included on signature page)***
25.1 --Statement of Eligibility under the Trust Indenture Act of 1939 of HSBC
25.2 --Statement of Eligibility under the Trust Indenture Act of 1939 of
       Bankers Trust
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).


         ***      Previously filed.


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.


                                       II-2
<PAGE>


         (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 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 Amendment 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 July 14, 1999.


                              USA GROUP SECONDARY MARKET SERVICES, INC., as
                              originator of the Trust (Registrant)


                              By: /s/Cheryl E. Watson
                                  -------------------
                                     Cheryl E. Watson
                                     Senior Vice President and
                                     Chief Financial Officer

         Pursuant to the requirements of the Securities Act of 1933, this
Registration Statement or Amendment has been signed below on July 14, 1999 by
the following persons in the capacities indicated.


      Signature                            Capacity

                              Chairman of the Board, President,
         *                    Chief Executive Officer (Principal
- ---------------------------   Executive Officer) and Director
  Stephen W. Clinton


/s/Cheryl E. Watson           Senior Vice President and Chief Financial Officer
- ---------------------------   (Principal Financial and Accounting Officer)
   Cheryl E. Watson


         *                    Director
- ---------------------------
Ernest J. Newborn, Jr.

         *                    Director
- ---------------------------
    Ike G. Batalis



*By:/s/Cheryl E. Watson
    -------------------
       Cheryl E. Watson
       Attorney-In-Fact


                                      II-4
<PAGE>



<TABLE>
<CAPTION>
                                                   EXHIBIT INDEX

<S>           <C>                                                                                                  <C>

                                                                                                                   Sequential
Exhibit No.   Description                                                                                          Page 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, SMS 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 Exhibits 8.1)
23.3          --Consent of Richards, Layton & Finger (included as part of Exhibit 5.2)
24.1          --Power of Attorney (included on signature page) ***
25.1          --Statement of Eligibility under the Trust Indenture Act of 1939 of HSBC
25.2          --Statement of Eligibility under the Trust Indenture Act of 1939 of Bankers Trust
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**


</TABLE>

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

         *        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).


         ***      Previously filed.




                                                                     Exhibit 5.1

                             KRIEG DEVAULT ALEXANDER
                                 & CAPEHART LLP

                                ATTORNEYS AT LAW

           One Indiana Square, Suite 2800, Indianapolis, Indiana 46204

July 13, 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.
333-77301) on Form S-3 (the "Registration Statement") filed with the Securities
and Exchange Commission (the "Commission") under the Securities Act of 1933, as
amended, relating to the registration of 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
agreements (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 and 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. 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/ Krieg DeVault Alexander & Capehart, LLP

                           KRIEG DEVAULT ALEXANDER & CAPEHART, LLP


                                                                     Exhibit 5.2

                                                    July 6, 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. 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>


                  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 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




<PAGE>

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

July 13, 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 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.


                                       69
<PAGE>


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, constitute our opinion with respect to such
matters.

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

 July 13, 1999

 USA Group Secondary Market Services, Inc.
 30 South Meridian Street
 Indianapolis, Indiana 46250-3503

 Re:      USA Group Secondary Market Services, Inc.
          Registration Statement on Form S-3 (No. 333-77301)

 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 heading "Certain State
 Tax Consequences" in the Prospectus relating to the Securities, and
 under the heading "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>


                  We hereby consent to the filing of this letter as an exhibit
         to the Registration Statement and to a reference to this firm (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 25.1

                                            Registration Statement No. 333-77301

                       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)

              HSBC Bank USA (FORMERLY KNOWN AS MARINE MIDLAND BANK)
              (Exact name of trustee as specified in its charter)

 New York                                  16-1057879
 (Jurisdiction of incorporation            (I.R.S. Employer
 or organization if not a U.S.             Identification No.)
 national bank)

 140 Broadway, New York, NY                10005-1180
 (212) 658-1000                            (Zip Code)
 (Address of principal executive offices)

                                  Eli Shaashua
                                 Vice President
                                  HSBC Bank USA
                                  140 Broadway

                          New York, New York 10005-1180
                               Tel: (212) 658-1493
            (Name, address and telephone number of agent for service)

                    USA Group Secondary Market Services, Inc.
               (Exact name of obligor as specified in its charter)

Netherlands Antilles                      None
(State or other jurisdiction              (I.R.S. Employer
of incorporation or organization)         Identification No.)

Caracasbaaiweg 199
Curacao, Netherlands Antilles
599-9-4343500                             (Zip Code)
(Address of principal executive offices)

                               Asset Backed Notes
                         (Title of Indenture Securities)


<PAGE>

                                     General

Item 1. General Information.

                 Furnish the following information as to the trustee:

         (a) Name and address of each examining or supervisory authority to
         which it is subject.

                 State of New York Banking Department.

                 Federal Deposit Insurance Corporation, Washington, D.C.

                 Board of Governors of the Federal Reserve System,
                 Washington, D.C.

         (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


<PAGE>

Item 16.  List of Exhibits.

Exhibit

T1A(i)     *    -     Copy of the Organization Certificate of Marine Midland
                      Bank.

T1A(ii)    *    -     Certificate of the State of New York Banking Department
                      dated December 31, 1993 as to the authority of Marine
                      Midland Bank to commence business.

T1A(iii)        -     Not applicable.

T1A(iv)    *    -     Copy of the existing By-Laws of Marine Midland Bank as
                      adopted on January 20, 1994.

T1A(v)          -     Not applicable.

T1A(vi)    *    -     Consent of Marine Midland Bank required by Section 321(b)
                      of the Trust Indenture Act of 1939.

T1A(vii)        -     Copy of the latest report of condition of the trustee
                      (December 31, 1998), published pursuant to law or the
                      requirement of its supervisory or examining authority.

T1A(viii)       -     Not applicable.

T1A(ix)         -     Not applicable.

*    Exhibits previously filed with the Securities and Exchange  Commission
     with Registration No. 33-53693 and incorporated herein by reference
     thereto.


<PAGE>

                                    SIGNATURE

Pursuant to the requirements of the Trust Indenture Act of 1939, the Trustee,
HSBC Bank USA, a banking corporation and trust company organized 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 29th day of June, 1999.

                    HSBC Bank USA

                    By: /s/ Eli Shaashua
                        ------------------
                        Eli Shaashua
                        Vice President

<PAGE>

                                                               Exhibit T1A (vii)

                     Board  of  Governors  of  the  Federal  Reserve System
                     OMB Number: 7100-0036

                     Federal Deposit Insurance Corporation
                     OMB Number: 3064-0052

                     Office of the Comptroller of the Currency
                     OMB Number: 1557-0081
                     Expires March 31, 2000

Federal Financial Institutions Examination Council
- --------------------------------------------------------------------------------

                     Please refer to page i,
                     Table of Contents, for
                     the required disclosure
                     of estimated burden.

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


Consolidated Reports of Condition and Income for
A Bank With Domestic and Foreign Offices-FFIEC 031

Report at the close of business December 31,
1998

This report is required by law; 12 U.S.C. ss.324 (State member banks); 12 U.S.C.
ss. 1817 (State nonmember banks); and 12 U.S.C. ss.161 (National banks).

NOTE: The Reports of Condition and Income must be signed by an authorized
officer and the Report of Condition must be attested to by not less than two
directors (trustees) for State nonmember banks and three directors for State
member and National Banks.

         I, Gerald A. Ronning, Executive VP & Controller

Name and Title of Officer Authorized to Sign Report

of the named bank do hereby declare that these Reports of Condition and
Income (including the supporting schedules) have been prepared in conformance
with the instructions issued by the appropriate Federal regulatory authority and
are true to the best of my knowledge and believe.

     /s/ Gerald A. Ronning
     ---------------------
Signature of Officer Authorized to Sign Report

          1/22/99
- -----------------
Date of Signature

Submission of Reports

Each Bank must prepare its Reports of Condition and Income
either:

(a)      in automated format then file the computer data file directly with the
         banking agencies' collection agent, Electronic Data System Corporation
         (EDS), by modem or computer diskette; or

(b)      in hard-copy (paper) form and arrange for another party to convert the
         paper report to automated form. That party (if other than EDS) must
         transmit the bank's computer data file to EDS

(19980930)
- -----------
(RCRI 9999)

This report form is to be filed by banks with branches and consolidated
subsidiaries in U.S. territories and possessions, Edge or Agreement
subsidiaries, foreign branches, consolidated foreign subsidiaries, or
International Banking Facilities.

The Reports of Condition and Income are to be prepared in accordance with
federal regulatory authority instructions

We,  the  undersigned  directors   (trustees),   attest  to  the
correctness   of  this  Report  of  Condition   (including   the
supporting  schedules)  and declare that it has been examined by
us  and  to the  best  of our  knowledge  and  belief  has  been
prepared  in  conformance  with the  instructions  issued by the
appropriate  Federal  regulatory   authority  and  is  true  and
correct.

/s/ John R. H. Bond              Director (Trustee)
- ---------------------------------------------------
/s/ Sal H. Alfiero               Director (Trustee)
- ---------------------------------------------------
/s/ Bernard J. Kennedy           Director (Trustee)
- ---------------------------------------------------

To fulfill the signature and attestation requirement for the Reports of
Condition and Income for this report date, attach this signature page to the
hard-copy of the completed report that the bank places in its files.

FDIC Certificate Number           0   0    5   8   9

                                    (RCRI 9030)


                                                                    Exhibit 25.2

                                            Registration Statement No. 333-77301

- --------------------------------------------------------------------------------
                       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)

Ohio                                                               35-4271000
(State or other jurisdiction of                               (I.R.S. employer
Incorporation or organization)                               identification no.)

                           301 Cleveland Avenue, S. W.
                               Canton, Ohio 44702
                                 (330) 456 8173
                   (Address, including zip code, and telephone
                     number of principal executive offices)


                                 Unsecured 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. 33-21047.


            Exhibit 3-  Authorization of the Trustee to exercise corporate trust
                        powers Incorporated herein by reference to Exhibit 2
                        filed with Form T-1 Statement, Registration No.
                        33-21047.

            Exhibit 4-  Existing By-Laws of Bankers Trust Company, as amended on
                        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 this 14th day
of July, 1999


                                             BANKERS TRUST COMPANY


                                             By:      /s/ Patricia M. F. Russo
                                                      ------------------------
                                                      Patricia M. F. Russo
                                                      Vice President


                                      -4-
<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 this 14th day
of July, 1999


                                                BANKERS TRUST COMPANY


                                                By:    /s/ Patricia M. F. Russo
                                                       ------------------------
                                                       Patricia M. F. Russo
                                                       Vice President



                                      -5-
<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, 1998


<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


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 2

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
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.


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 3

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>

April 2, 1996
Securities and Exchange Commission

Page 4

                                   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


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 5

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 Committees.  Each Committee  appointed pursuant to
this Article shall serve at the pleasure of the Board of Directors.


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 6

                                   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


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 7

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
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>

April 2, 1996
Securities and Exchange Commission

Page 8

                                    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


<PAGE>
April 2, 1996
Securities and Exchange Commission

Page 9

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.

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.

<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 10

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>

April 2, 1996
Securities and Exchange Commission

Page 11

                                   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>

April 2, 1996
Securities and Exchange Commission

Page 12

<TABLE>
<CAPTION>
<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.

<TABLE>
<CAPTION>
Schedule RC--Balance Sheet


                                                                                                                  C400
                                                              Dollar Amounts in Thousands             RCFD    Bil Mil Thou
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                                             <C>        <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>

April 2, 1996
Securities and Exchange Commission

Page 13


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 14

<TABLE>
<CAPTION>
<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-2
City, State Zip:     New York, NY  10006                                                                12
FDIC Certificate No.:  0 0 6 2 3
</TABLE>

<TABLE>
<CAPTION>
Schedule RC--Continued
                                                     Dollar Amounts in Thousands                              Bil Mil Thou
- --------------------------------------------------------------------------------------------------------------------------
LIABILITIES
13. Deposits:

<S>                                                                                            <C>              <C>
    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

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 work performed                             Number
         for the bank by independent external auditors as of any date                          -------------------
         during 1997.................................................................RCFD 6724           1          M.1
</TABLE>


<PAGE>

April 2, 1996
Securities and Exchange Commission

Page 15

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