USA GROUP SECONDARY MARKET SERVICES INC
424B2, 2000-01-12
ASSET-BACKED SECURITIES
Previous: COASTAL BANCORP INC, SC 13G/A, 2000-01-12
Next: TRACK DATA CORP, S-3/A, 2000-01-12



                                               Filed Pursuant to Rule 424(b)(2)
                                               Registration No. 333-77301


                  SUBJECT TO COMPLETION DATED JANUARY 10, 2000

           PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED JANUARY 10, 2000


                                  $950,525,000

                          SMS Student Loan Trust 2000-A

                    USA Group Secondary Market Services, Inc.
                                     Seller

                     Floating Rate Asset-Backed Senior Notes

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


      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 and cash held by the trust.

      Consider carefully the Risk Factors beginning on page S-7 of this
prospectus supplement and page 1 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.


<TABLE>
<CAPTION>

                     Original Principal    Interest Rate      Final Maturity   Price to     Underwriting    Proceeds to the
                           Amount           (per annum)           Date(1)       Public        Discount         Seller(2)
                      ----------------    ---------------     --------------  ----------    ------------     -------------
<S>                   <C>                 <C>                 <C>             <C>           <C>             <C>
Per Class A-1 Note       $266,250,000   Three-Month LIBOR      October 2007           %              %                  %
                                        plus    % annually,
Per Class A-2 Note       $684,275,000   Three-Month LIBOR      October 2028           %              %                  %
                                        plus    % annually
Total                    $950,525,000
</TABLE>

(1) The quarterly payment date of October 2007 and October 2028, as applicable.

(2) Plus accrued interest, if any, from the date of initial issuance.

      The senior notes will be delivered in book-entry form only through The
Depository Trust Company, Cedelbank, societe anonyme and the Euroclear System on
or about January , 2000.

      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.


Credit Suisse First Boston
            Banc of America Securities LLC
                      J.P. Morgan & Co.
                               Merrill Lynch & Co.
                                   PNC Capital Markets, Inc.

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

            The date of this Prospectus Supplement is January , 2000

The information in this prospectus is not complete and may be changed. This
prospectus relates to an effective registration statement under the Securities
Act of 1933, as amended. This prospectus is not an offer to sell these
securities and it is not soliciting an offer to buy these securities in any
state where the offer or sale is not permitted.

<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.

Until 90 days after the date of the final prospectus supplement 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.

                                TABLE OF CONTENTS

                  Prospectus Supplement

SUMMARY OF TERMS ..............................   S-3
RISK FACTORS ..................................   S-7
FORMATION OF THE TRUST ........................  S-13
THE FINANCED STUDENT LOAN POOL ................  S-14
DESCRIPTION OF THE NOTES ......................  S-24
DESCRIPTION OF THE TRANSFER AND
  SERVICING AGREEMENTS ........................  S-30
FEDERAL FAMILY EDUCATION LOAN PROGRAM .........  S-46
FEDERAL INCOME TAX AND STATE
  TAX CONSEQUENCES ............................  S-50
ERISA CONSIDERATIONS ..........................  S-50
UNDERWRITING ..................................  S-51
LEGAL MATTERS .................................  S-52
REPORTS TO SECURITYHOLDERS ....................  S-52
FORWARD LOOKING STATEMENTS ....................  S-52
ANNEX I .......................................  S-53
INDEX OF PRINCIPAL TERMS ......................  S-56



                       Prospectus

RISK FACTORS ..................................     1
FORMATION OF THE TRUSTS .......................     7
USE OF PROCEEDS ...............................     7
USA GROUP, SMS, THE SELLER
  AND THE SERVICER ............................     8
THE STUDENT LOAN POOLS ........................    10
FEDERAL FAMILY EDUCATION LOAN PROGRAM .........    12
WEIGHTED AVERAGE LIFE OF THE SECURITIES .......    23
POOL FACTORS AND TRADING INFORMATION ..........    24
DESCRIPTION OF THE NOTES ......................    25
DESCRIPTION OF THE CERTIFICATES ...............    29
INFORMATION REGARDING THE SECURITIES ..........    31
DESCRIPTION OF THE TRANSFER AND
  SERVICING AGREEMENTS ........................    34
LEGAL ASPECTS OF THE STUDENT LOANS ............    42
FEDERAL INCOME TAX CONSEQUENCES ...............    44
STATE TAX CONSEQUENCES ........................    52
ERISA CONSIDERATIONS ..........................    53
PLAN OF DISTRIBUTION ..........................    54
LEGAL MATTERS .................................    55
AVAILABLE INFORMATION .........................    55
INCORPORATION OF DOCUMENTS BY REFERENCE .......    56
INDEX OF PRINCIPAL TERMS ......................    57


                                      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 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-7 in this prospectus supplement.


PRINCIPAL PARTIES


     The Trust

      o  SMS Student Loan Trust 2000-A


     The Seller and Administrator

      o  USA Group Secondary Market Services, Inc.


     The Servicer

      o  USA Group Loan Services, Inc.


     The Eligible Lender Trustee

      o  Bank One, National Association


     The Indenture Trustee

      o  Bankers Trust Company


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 in April 2000.


Cutoff Date

January 1, 2000. The trust will receive payments made on the related student
loans on and after this date.


Closing Date

On or about January __, 2000.


DESCRIPTION OF THE SECURITIES

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 $266,250,000; and

      o Class A-2 Notes in the aggregate principal amount of $684,275,000.

The trust is also issuing $34,475,000 aggregate principal amount of floating
rate asset-backed subordinate notes. The trust is not offering the subordinate
notes pursuant to this prospectus supplement.

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

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. 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.


Principal Payments

No principal will be paid to you prior to the end of the revolving period. The
revolving period will begin on the date the senior notes are issued and will end
on December 31, 2001 (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

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


                                      S-3
<PAGE>

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

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, specified
         fees;

      o  pro rata, to the senior noteholders, interest
         and to any swap counterparties, any net
         swap payments;

      o  to the subordinate noteholders, provided that the subordinate note
         trigger is not triggered on the quarterly payment date, 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 these 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 January 2010 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 this 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.
Neither Secondary Market Company, Inc. nor its assignee may exercise this option
until the unpaid principal amount of the senior notes and the subordinate notes
is less than or equal to 20% of the initial unpaid principal amount of the
senior notes plus the subordinate notes.


TRUST PROPERTY

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); and

      o  amounts on deposit in the accounts of the trust.


The Initial Financed Student Loans

The student loans consist of specified 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 January
1, 2000:

      o  Aggregate principal
         amount:                     $947,112,480.53

      o  Weighted average original
         term:                           183.51 mths

      o  Weighted average remaining
         term:                           145.00 mths

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


                                      S-4
<PAGE>

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

      o  Stafford Loans (%):                  59.23%

      o  Federal Consolidation
         Loans (%):                           34.83%

      o  PLUS Loans (%):                       5.56%

      o  SLS Loans (%):                        0.38%

      o  Percent guaranteed by United
         Student Aid Funds, Inc.:             97.49%


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 December 31, 2001 the trust will
acquire additional student loans. The trust will purchase additional student
loans from collections received on the student loans owned by the trust that are
not used to cover specified fees and expenses of the trust, distributions on the
notes, deposits to the reserve account and payments due to any swap
counterparties.

Additional Student Loans; Serial Loans

Following the earlier of the occurrence of an early amortization event and
December 31, 2001, the trust may acquire additional student loans relating to
borrowers with student loans already owned by the trust. The trust will purchase
these additional student loans from collections received on the student loans
owned by the trust that are not used to cover specified fees and expenses of the
trust, distributions on the notes, deposits to the reserve account and payments
due to any swap counterparties.

The Collection Account

On the closing date, USA Group Secondary Market Services, Inc. will make an
initial deposit of $13,260,678.18 into the collection account.

The Pre-Funded Student Loans

If so specified in the final prospectus supplement, a portion of the proceeds
from the issuance of the notes will be used to make a deposit of up to
$245,000,000 into a pre-funding account. These amounts would be used to purchase
additional student loans. These additional student loans may relate to borrowers
who do not have student loans already owned by the trust. To the extent that any
amounts remain in the pre-funding account on the April 2000 quarterly payment
date, these amounts will be distributed to you as a prepayment of principal as
specified in the final prospectus supplement. If this deposit is made to a
pre-funding account, we will adjust the original principal amounts of the notes
and initial deposits to other accounts.

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 in this prospectus
supplement. The reserve account will be funded as follows:

      o  On the closing date, a portion of the proceeds from the issuance of the
         notes will be used to make an initial deposit of $2,462,500 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.

Amounts in the reserve account on any quarterly payment date (after giving
effect to all distributions to be made on this 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 greatest of (1) 0.25% of the outstanding principal balance of the
notes, (2) $1,231,250 and (3) if the reserve account trigger is triggered, the
outstanding principal amount of the notes.


Subordination of the Subordinate Notes

The subordination of the subordinate notes to the senior notes as described in
this prospectus supplement 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.

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


                                      S-5
<PAGE>

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

INTEREST RATE SWAPS

On the date of issuance of the notes, the trust may not be a party to any
interest rate swap. The administrator, however, may, from time to time, cause
the trust to enter into interest rate swaps with one or more swap
counterparties. Prior to causing the trust to enter into an interest rate swap,
certain conditions must be satisfied. The trust will owe any 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. Any 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 cumulative scheduled notional amount for all interest rate swaps for any
quarterly payment date will be the lesser of (1) the outstanding principal
balance of the notes and (2) the cumulative amounts set forth in the schedules
to any interest rate swaps.


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 (2) 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.


CAPITAL TREATMENT OF THE NOTES

The Board of Governors of the Federal Reserve System, the Office of the
Comptroller of the Currency, the Federal Deposit Insurance Corporation and the
Office of Thrift Supervision have each advised us in separate letters that the
senior notes are eligible for 20% risk-based capital treatment. The banking
regulators further advised us generally that if any trust's student loan has
been disbursed on or after October 1, 1993, consistent with the Higher Education
Act's two percent lender risk sharing provisions, only 98% of each senior note
would be eligible for the 20% risk category. Most of the trust's student loans
were disbursed on or after October 1, 1993 and, accordingly, only 98% of each
senior note is eligible for the 20% risk category.

In addition, we have received letters from the banking regulators for Germany,
the Netherlands and the United Kingdom, in each case advising us that the senior
notes may be eligible for 20% risk-based capital treatment, subject in the case
of the Netherlands, to additional conditions. The United Kingdom banking
regulators have advised us that they will treat the trust's student loans
disbursed on or after October 1, 1993 in a manner consistent with the advice we
received from the UnitedStates banking regulators while neither the Netherlands
nor the German banking regulators address the matter.


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
                                    these times in the future. As a result, you
                                    may not be able to sell your senior notes
                                    when you want to do so or you may not be
                                    able to obtain the price that you wish to
                                    receive.

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

You May Experience Losses on
  Your Investment Resulting
  From Principal Balance of
  Notes Exceeding Pool Balance ...  As of the closing date, the aggregate
                                    principal amount of the senior notes and
                                    subordinate notes will be equal to
                                    approximately 102.30% 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 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 specified fees and expenses of the
                                    trust, distributions on the notes, deposits
                                    to the reserve account or payments to any
                                    swap counterparties 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.


                                      S-7
<PAGE>


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

                                    o A high rate of prepayments;

                                    o A decrease 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 of the student loans, the related
                                    guarantors (which may include additional
                                    guarantors whose ability to fulfill their
                                    insurance obligations may vary from that of
                                    the initial guarantors), 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 of these
                                    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.

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 December 31, 2001 if

                                      o the student loans fail specified
                                        performance tests,

                                      o the amount of excess interest for two
                                        successive quarterly payment dates is
                                        below a specified level,


                                      S-8
<PAGE>

                                      o an event of default occurs under the
                                        indenture or other transaction documents
                                        or

                                      o specified other events occur.

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

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

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. These 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 specified 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 may cause Principal
  Collections to be used
  to pay Interest ................  Interest collections plus any net swap
                                    receipts may be insufficient to cover
                                    interest on the notes. If this occurs,
                                    amounts otherwise that would have been paid
                                    to you as principal, will be paid to you as
                                    interest. As a result the weighted average
                                    life of your notes may be increased. This
                                    may occur because:


                                      S-9
<PAGE>

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

                                    o The trust's obligation to pay specified
                                      fees to the Department of Education.

                                    If interest collections plus any net swap
                                    receipts are not sufficient to cover
                                    interest on the notes, 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 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 the
                                      guarantor as result of borrower defaults;

                                    o the amount of claims reimbursed to the
                                      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 this event, you may
                                    suffer delays in the payment of principal
                                    and interest on your senior notes.


                                      S-10
<PAGE>

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 these
                                    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 these guarantee
                                    payments, interest subsidy payments or
                                    special allowance payments could adversely
                                    affect the trust's ability to pay you timely
                                    interest and principal. In this event, you
                                    may suffer a loss on your investment.

Risk Associated with any Interest
  Rate Swaps                        USA Group Secondary Market Services, Inc.,
                                    as administrator, may, from time to time,
                                    cause the trust to enter into one or more
                                    interest rate swaps following the closing
                                    date with swap counterparties. USA Group
                                    Secondary Market Services, Inc. expects the
                                    scheduled notional amount of any interest
                                    rate swaps for each quarterly payment date
                                    to be less than the outstanding principal
                                    balance of the notes. As a result, any
                                    interest rate swaps 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.

                                    In addition, any interest rate swaps may
                                    terminate prior to the final maturity date
                                    for each class of the notes. If an interest
                                    rate swap is terminated earlier than
                                    scheduled, the trust or the applicable swap
                                    counterparty may be liable to pay to the
                                    other a termination payment. Any termination
                                    payment payable by the trust could be
                                    substantial and could reduce amounts
                                    otherwise payable to noteholders, thereby
                                    resulting in shortfalls to you.

Master Promissory Notes ..........  For periods of enrollment beginning on or
                                    after July 1, 1999, a master promissory note
                                    may evidence any student loan made to a
                                    borrower under the Federal Family Education
                                    Loan program. Under the master promissory
                                    note, each borrower executes only one
                                    promissory note with each lender. Subsequent
                                    student loans from that lender are evidenced
                                    by a confirmation sent to the student.
                                    Therefore, if a lender originates multiple
                                    student loans to the same student, all the
                                    student loans are evidenced by a single
                                    promissory note.

                                    Pursuant to the Higher Education Act of
                                    1965, as amended, each student loan made
                                    under a master promissory note may be sold
                                    independently of any other student loan
                                    under the same master promissory note and
                                    each student loan is separately enforceable
                                    on the basis of an original or copy of the
                                    master promissory note. Also, a security
                                    interest in these student loans may be
                                    perfected either through the secured party
                                    taking possession of the


                                      S-11
<PAGE>

                                    original or a copy of the master promissory
                                    note, or the filing of a financing
                                    statement. Prior to the master promissory
                                    note, each student loan made under the
                                    Federal Family Education Loan program was
                                    evidenced by a separate note. Assignment of
                                    the original note was required to effect a
                                    transfer and possession of a copy did not
                                    perfect a security interest in the loan.

                                    It is possible that student loans
                                    transferred to the trust may be originated
                                    under a master promissory note. If through
                                    negligence or otherwise the servicer (or a
                                    sub-servicer on its behalf) were to deliver
                                    a copy of the master promissory note, in
                                    exchange for value, to a third party that
                                    did not have knowledge of the indenture
                                    trustee's lien, that third party may also
                                    claim an interest in the student loan. The
                                    third party's interest may be prior to or on
                                    a parity with the interest of the indenture
                                    trustee.

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 the systems of the servicer,
                                    the administrator, the guarantors, the
                                    eligible lender trustee or the indenture
                                    trustee continue to have the 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. 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.

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
                                    an early termination of the revolving
                                    period.


                                      S-12
<PAGE>

                             FORMATION OF THE TRUST

The Trust

      SMS Student Loan Trust 2000-A (the "Trust") will be a trust formed under
the laws of the State of Delaware pursuant to the Trust Agreement for the
transactions described in this prospectus supplement and in the prospectus. The
Trust will not engage in any activity other than:

      o  acquiring, holding and managing the Student Loans (the "Initial
         Financed Student Loans") sold to the Trust on January __, 2000 (the
         "Closing Date"), the additional Student Loans acquired by the Trust
         after the Closing Date (the "Additional Student Loans" and, together
         with the Initial Financed Student Loans, the "Financed Student Loans")
         and the other assets of the Trust and proceeds therefrom,

      o  issuing the Notes,

      o  making payments thereon,

      o  originating Federal Consolidation Loans during the Revolving Period,

      o  entering into any Interest Rate Swaps, and

      o  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 Bank One, National
Association (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 $2,462,500 (the "Reserve Account Initial
Deposit"), to fund the deposit into the Collection Account on the Closing Date
of cash or Eligible Investments equal to $13,260,678.18 and to fund the costs of
issuance. Upon the consummation of the transactions, the property of the Trust
will consist of

      o  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,

      o  all funds collected in respect of the student loans on or after the
         Cutoff Date, net of interest accrued thereon prior to the Cutoff Date
         and not to be capitalized, and

      o  all monies and investments on deposit in the Collection Account, the
         Collateral Reinvestment Account and the Reserve Account.

      The Notes will be collateralized by the assets of the Trust as described
in this prospectus supplement. The Collection Account, the Reserve Account, the
Collateral Reinvestment Account and any 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.

      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" in this
prospectus supplement. In addition, after the Revolving Period, Additional
Student Loans will be added to the Trust to the extent that:

      o  the Eligible Lender Trustee on behalf of the Trust purchases Serial
         Loans from the Seller,

      o  the Trust owns Financed Student Loans which are exchanged for Serial
         Loans owned by the Seller as described in this prospectus supplement or

      o  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 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


                                      S-13
<PAGE>

deposited during the Revolving Period into the Collateral Reinvestment Account.
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" in this prospectus supplement 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 Interest Rates and Special Allowance Payments" in this
prospectus supplement. Accordingly, there can be no assurance as to the amount
or timing of Additional Fundings during the Revolving Period. Upon an Early
Amortization Event or in any event if the amount on deposit in the Collateral
Reinvestment Account has not been reduced to zero by the end of the Revolving
Period, any amounts remaining on deposit in the Collateral Reinvestment Account
will be paid on the Quarterly Payment Date immediately following the end of the
Revolving Period as a payment of principal first to the Class A-1 Noteholders
until the Class A-1 Notes have been paid in full, then to the Class A-2
Noteholders until the Class A-2 Notes have been paid in full and then to the
Subordinate Noteholders. There can also be no assurance as to the amount of
Additional Fundings that will occur after the Revolving Period. See "Description
of the Transfer and Servicing Agreements--Revolving Period and Additional
Fundings" in this prospectus supplement.

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


Eligible Lender Trustee

      Bank One, National Association is the Eligible Lender Trustee for the
Trust under the Trust Agreement to be dated as of January 1, 2000 (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. Bank One, National Association is a national banking association whose
principal offices are located at 1 Bank One Plaza, Suite IL1-0126, Chicago,
Illinois 60670-0126 and whose New York offices are located at First Chicago
Trust Company of New York, 14 Wall Street, New York, New York 10005. The
Eligible Lender Trustee will acquire on behalf of the Trust legal title to all
the Financed Student Loans acquired from time to time pursuant to the Loan Sale
Agreement. The Eligible Lender Trustee on behalf of the Trust will enter into a
Guarantee Agreement with each of the Guarantors with respect to the 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 the 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" in this prospectus supplement and
"Description of the Transfer and Servicing Agreements" in this prospectus
supplement 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 as of the Cutoff Date consists of a
Student Loan that was subject to the Seller's prior obligation to sell the loan
to a third party.


                                      S-14
<PAGE>

      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 of New Loans, 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 of Serial Loans, Serial Loans owned by the
Seller. During the Revolving Period, the purchase of New Loans and Serial Loans
for the Loan Purchase Amount for the loan, will be funded by means of a transfer
of amounts on deposit in the Collateral Reinvestment Account as described in
this prospectus supplement. 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 the Serial Loans, provided that
the Serial Loans and eligible Financed Student Loans meet specified criteria
described in this prospectus supplement. 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 the Serial Loan has been acquired by the Trust from amounts, if any, then
on deposit in the Reserve Account in excess of the Specified Reserve Account
Balance. No Purchase Premium Amounts will be payable for Serial Loans exchanged
for by the Trust.

      In addition, following the Closing Date and prior to the end of the
Revolving Period, the Eligible Lender Trustee on behalf of the Trust will seek
to originate Federal Consolidation Loans to borrowers under Financed Student
Loans who are also borrowers under one or more Student Loans (whether or not all
the 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" in this prospectus supplement. Any of these originations 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 the Student
Loans to prepay the 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 $100,000,000; additionally, no Federal
Consolidation Loan may be originated by the Trust having a scheduled maturity
date after April 28, 2032 if at the time of the origination the aggregate
principal balances of all Federal Consolidation Loans held by the Trust that
have a scheduled maturity date after April 28, 2032, exceed or, after giving
effect to the origination, would exceed $15,000,000; provided, however, that the
Eligible Lender Trustee will be permitted to fund the addition of Add-on
Consolidation Loans in excess of the 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" in this prospectus supplement, 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 specified
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 the Student Loans to prepay the loans. For a maximum period of 210
days following the end of the Revolving Period (30 days being attributed to the
processing of any Add-on Consolidation Loans), these 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" in this prospectus supplement.


                                      S-15
<PAGE>

      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" in this prospectus supplement 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 related borrowers, the related Guarantors, the
distribution by loan type, the distribution by interest rate, the distribution
by principal balance and the distribution by remaining term to scheduled
maturity described in the following tables, may vary significantly from those of
the Initial Financed Student Loans as of the Cutoff Date. In addition, the
distribution by weighted average interest rate applicable to the Financed
Student Loans on any date following the Cutoff Date may vary significantly from
that set forth in the following tables as a result of variations in the
effective rates of interest applicable to the Financed Student Loans. Moreover,
the information described below with respect to the original term to maturity
and remaining term of maturity of the Initial Financed Student Loans as of the
Cutoff Date may vary significantly from the actual term to maturity of any of
the Financed Student Loans as a result of the granting of deferral and
forbearance periods with respect thereto.

      Set forth below in the following tables is a description of specified
characteristics of the Initial Financed Student Loans as of January 1, 2000 (the
"Cutoff Date"). The percentages set forth in the tables below may not always add
to 100% due to rounding.

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

Aggregate Outstanding Principal Balance (1) ...............    $947,112,480.53
Number of Billing Accounts ................................             99,041
Average Outstanding Principal Balance per Billing Account .          $9,562.83
Number of Loans ...........................................            229,750
Average Outstanding Principal Balance per Loan ............          $4,122.36
Weighted Average Original Term to Maturity (2) ............      183.51 months
Weighted Average Remaining Term to Maturity (2) ...........      145.00 months
Weighted Average Annual Interest Rate (3) .................              7.80%

- -------------
(1)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 as of the Cutoff Date to be
     capitalized upon commencement of repayment.

(2)  Determined from the date of origination or the Cutoff Date, as the case may
     be, to the stated maturity date of the applicable Initial Financed Student
     Loans, assuming repayment commences promptly upon expiration of the typical
     grace period following the expected graduation date and without giving
     effect to any deferral or forbearance periods that may be granted in the
     future. See "Federal Family Education Loan Program" in this prospectus
     supplement 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" in this prospectus supplement 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
                                                            Number          Outstanding         by Outstanding
Loan Type                                                  of Loans     Principal Balance (1)  Principal Balance
- ---------                                                  --------     ---------------------  -----------------
<S>                                                         <C>         <C>                    <C>
Stafford Loans (2) .....................................    196,368        $560,986,961.75          59.23%
Federal Consolidation Loans ............................     20,516         329,861,487.52          34.83
PLUS Loans .............................................     11,731          52,659,514.42           5.56
SLS Loans ..............................................      1,135           3,604,516.84           0.38
                                                            -------        ---------------         ------
  Total ................................................    229,750        $947,112,480.53         100.00%
                                                            =======        ===============         ======
</TABLE>

- ---------
(1)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 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 $205,435,670.10.


                                      S-16
<PAGE>

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

<TABLE>
<CAPTION>

                                                                                              Percent of Initial
                                                                                               Financed Student
                                                                              Aggregate              Loans
Range of Interest                                          Number            Outstanding         by Outstanding
Rates (1)                                                  of Loans      Principal Balance(2)  Principal Balance
- -----------------                                          --------      -------------------   -----------------
<S>                                                        <C>           <C>                   <C>
Less than 6.50% ........................................     14,369        $ 50,675,712.05           5.35%
6.50% to 7.49% .........................................     45,232         146,031,350.68          15.42
7.50% to 7.99% .........................................    151,295         488,580,027.44          51.59
8.00% to 8.99% .........................................     11,839         133,193,233.36          14.06
9.00% to 9.49% .........................................      6,406         120,642,537.80          12.74
9.50% and above ........................................        609           7,989,619.20           0.84
                                                            -------        ---------------         -------
     Total .............................................    229,750        $947,112,480.53         100.00%
                                                            =======        ===============         =======

</TABLE>

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

(2)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 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 Student
                                                                              Aggregate              Loans
Range of Outstanding                                         Number           Outstanding         by Outstanding
Principal Balance                                           of Loans    Principal Balance (1)  Principal Balance
- --------------------                                        --------    ---------------------  -----------------
<S>                                                         <C>         <C>                    <C>
Less than $2,000 .......................................     75,000        $ 85,289,292.84           9.01%
$ 2,000 to $ 3,999 .....................................     93,316         269,935,347.29          28.50
$ 4,000 to $ 5,999 .....................................     30,021         145,743,344.86          15.39
$ 6,000 to $ 7,999 .....................................      7,396          50,975,148.72           5.38
$ 8,000 to $ 9,999 .....................................      7,184          63,152,546.70           6.67
$10,000 to $11,999 .....................................      3,848          42,316,478.83           4.47
$12,000 to $13,999 .....................................      2,968          38,385,250.73           4.05
$14,000 to $15,999 .....................................      1,861          27,758,963.40           2.93
$16,000 to $17,999 .....................................      1,421          24,102,081.83           2.54
$18,000 to $19,999 .....................................      1,151          21,835,633.99           2.31
$20,000 to $21,999 .....................................      1,042          21,855,161.96           2.31
$22,000 to $23,999 .....................................        764          17,550,119.54           1.85
$24,000 to $25,999 .....................................        651          16,259,007.27           1.72
$26,000 to $27,999 .....................................        477          12,872,913.10           1.36
$28,000 and above ......................................      2,650         109,081,189.47          11.52
                                                            -------        ---------------         ------
     Total .............................................    229,750        $947,112,480.53         100.00%
                                                            =======        ===============         ======
</TABLE>

- ------------
(1)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 as of the Cutoff Date to be
     capitalized upon commencement of repayment.



                                      S-17
<PAGE>




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

<TABLE>
<CAPTION>

                                                                                                Percent of Initial
                                                                                                 Financed Student
                                                                              Aggregate                Loans
Number of Months Remaining to                                 Number          Outstanding         by Outstanding
Scheduled Maturity(1)                                        of Loans     Principal Balance (2)  Principal Balance
- -----------------------------                               ---------     ---------------------  -----------------
<S>                                                         <C>           <C>                    <C>
Less than 24 ..........................................       6,231       $   3,817,723.35            0.40%
24 to 35 ..............................................       5,284           6,074,065.51            0.64
36 to 47 ..............................................       6,126           9,124,510.93            0.96
48 to 59 ..............................................       7,848          14,199,876.51            1.50
60 to 71 ..............................................      11,069          24,761,316.08            2.61
72 to 83 ..............................................      18,670          44,593,541.74            4.71
84 to 95 ..............................................      19,436          57,243,899.74            6.04
96 to 107 .............................................      26,769          93,495,068.81            9.87
108 to 119 ............................................      50,948         181,189,641.55           19.13
120 to 131 ............................................      34,651         130,493,521.23           13.78
132 to 143 ............................................      14,294          58,726,966.40            6.20
144 to 155 ............................................       8,513          44,291,398.74            4.68
156 to 167 ............................................       4,781          31,015,214.57            3.27
168 to 179 ............................................       5,532          48,854,568.62            5.16
180 to 191 ............................................       1,585          18,224,372.27            1.92
192 and above .........................................       8,013         181,006,794.48           19.11
                                                            -------        ---------------          ------
     Total ............................................     229,750        $947,112,480.53          100.00%
                                                            =======        ===============          ======
</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" in this prospectus supplement and in the prospectus.

(2)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 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
                                                                                               Financed Student
                                                                             Aggregate               Loans
                                                            Number           Outstanding         by Outstanding
Borrower Payment Status (1)                                of Loans     Principal Balance (2)  Principal Balance
- ---------------------------                                --------     ---------------------  -----------------
<S>                                                        <C>          <C>                    <C>
Deferral ...............................................     17,153        $ 73,967,261.24           7.81%
Forbearance ............................................     28,460         146,002,546.50          15.42
Grace ..................................................     14,520          44,343,619.27           4.68
In-School ..............................................     24,622          85,736,517.89           9.05
Repayment ..............................................    144,995         597,062,535.63          63.04
                                                            -------        ---------------         ------
     Total .............................................    229,750        $947,112,480.53         100.00%
                                                            =======        ===============         ======
</TABLE>

- -----------
(1)  Refers to the status of the borrower of each Initial Financed Student Loan
     as of the Cutoff Date: the borrower may still be attending school
     ("In-School"), may be in a grace period prior to repayment commencing
     ("Grace"), may be repaying the loan ("Repayment") or may have temporarily
     ceased repaying the loan through a deferral ("Deferral") or a forbearance
     ("Forbearance") period. See "Federal Family Education Loan Program" in this
     prospectus supplement 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 $13,175,264.31 as of the Cutoff Date to be
     capitalized upon commencement of repayment.


                                      S-18
<PAGE>

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

                                                           Percent of Initial
                                                            Financed Student
                                          Aggregate               Loans
                         Number           Outstanding         by Outstanding
Location (1)             of Loans    Principal Balance (2)  Principal Balance
- ------------             --------    ---------------------  -----------------
Alabama ...............    1,574         $ 6,697,012.72           0.71%
Alaska ................      243           1,436,461.40           0.15
Arizona ...............    8,874          42,233,297.19           4.46
Arkansas ..............    1,710           6,723,047.31           0.71
California ............    6,776          41,753,180.85           4.41
Colorado ..............    3,459          16,445,233.31           1.74
Connecticut ...........      952           5,396,129.79           0.57
Delaware ..............      230           1,258,354.18           0.13
Florida ...............   15,797          71,217,894.53           7.52
Georgia ...............    3,903          22,818,385.42           2.41
Hawaii ................    1,215           5,662,809.28           0.60
Idaho .................      241           1,379,346.62           0.15
Illinois ..............   10,009          40,912,180.41           4.32
Indiana ...............   56,041         188,555,620.05          19.91
Iowa ..................    6,168          18,191,555.84           1.92
Kansas ................    2,250           9,864,411.67           1.04
Kentucky ..............    2,539           9,679,608.44           1.02
Louisiana .............    7,228          30,650,135.82           3.24
Maine .................      220           1,254,408.95           0.13
Maryland ..............    2,635          15,712,572.45           1.66
Massachusetts .........    2,275          10,297,402.35           1.09
Michigan ..............    6,758          25,726,699.35           2.72
Military ..............      292           1,196,948.03           0.13
Minnesota .............    2,527          10,342,069.71           1.09
Mississippi ...........    1,211           5,695,433.83           0.60
Missouri ..............    3,207          17,433,705.36           1.84
Montana ...............      325           1,629,004.84           0.17
Nebraska ..............    1,014           4,088,286.47           0.43
Nevada ................      863           4,289,040.40           0.45
New Hampshire .........      322           1,731,451.63           0.18
New Jersey ............    2,510          13,528,077.12           1.43
New Mexico ............      599           2,979,300.48           0.31
New York ..............    4,099          23,489,471.89           2.48
North Carolina ........    3,042          14,465,369.88           1.53
North Dakota ..........       95             596,709.98           0.06
Ohio ..................   10,842          37,997,166.63           4.01
Oklahoma ..............      620           3,371,725.58           0.36
Oregon ................      868           5,910,491.93           0.62
Pennsylvania ..........    7,612          28,184,497.43           2.98
Puerto Rico ...........      458           2,612,986.76           0.28
Rhode Island ..........      189           1,311,912.00           0.14
South Carolina ........    3,366          15,803,676.24           1.67
South Dakota ..........      272           1,088,990.81           0.11
Tennessee .............    5,616          20,213,043.93           2.13
Texas .................   19,982          78,675,511.50           8.31
Utah ..................      354           2,156,270.85           0.23
Vermont ...............       91             460,416.69           0.05
Virginia ..............    8,357          32,120,283.58           3.39
Washington ............    2,214          11,282,123.62           1.19
Washington DC .........      287           1,948,879.81           0.21
West Virginia .........    3,124          11,618,405.02           1.23
Wisconsin .............    3,236          12,545,697.40           1.32
Wyoming ...............      686           1,950,183.88           0.21
Other .................      373           2,529,599.32           0.27
                         -------        ---------------         ------
      Total              229,750        $947,112,480.53         100.00%
                         =======        ===============         ======

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

(2)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 as of the Cutoff Date to be
     capitalized upon commencement of repayment.


                                      S-19
<PAGE>

                 Distribution of Initial Financed Student Loans
                             by Date of Disbursement

<TABLE>
<CAPTION>

                                                                                              Percent of Initial
                                                                                               Financed Student
                                                                             Aggregate               Loans
                                                         Number             Outstanding         by Outstanding
Borrower Payment Status (1)                              of Loans       Principal Balance (2)  Principal Balance
- ---------------------------                              --------       ---------------------  -----------------
<S>                                                      <C>            <C>                    <C>
Pre-October 1, 1993 ....................................  24,261           $ 92,312,617.30            9.75%
On or After October 1, 1993 and
  Prior to October 1, 1998 ............................. 179,096            668,328,918.39           70.56
October 1, 1998 and thereafter .........................  26,393            186,470,944.84           19.69
                                                         -------           ---------------          ------
     Total ............................................. 229,750           $947,112,480.53          100.00%
                                                         =======           ===============          ======
</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 $13,175,264.31 as of the Cutoff Date to be
     capitalized upon commencement of repayment.


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

                                                           Percent of Initial
                                                            Financed Student
                                           Aggregate              Loans
                      Number              Outstanding        by Outstanding
Days Delinquent       of Loans       Principal Balance (1)  Principal Balance
- ---------------       --------       ---------------------  -----------------
0 - 30 .............. 203,433           $845,301,329.42            89.25%
31 - 60 .............   9,736             39,872,948.65             4.21
61 - 90 .............   5,466             21,144,198.94             2.23
91 - 120 ............   3,738             14,567,663.41             1.54
121 and above .......   7,377             26,226,340.11             2.77
                      -------           ---------------           ------
     Total .......... 229,750            947,112,480.53           100.00%
                      =======           ===============           ======
- --------------
(1)  Includes net principal balances due from borrowers, plus accrued interest
     thereon estimated to be $13,175,264.31 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 the 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 the 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 the 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 the
Financed Student Loan.


                                      S-20
<PAGE>

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 specified
other Federal Guarantors (together, the "Initial Guarantors") have agreed to
serve as Guarantors for the Initial Financed Student Loans. As of the Cutoff
Date, 97.49% of the Initial Financed Student Loans are guaranteed by USA Funds.

      During the Revolving Period, the Trust may acquire Additional Student
Loans guaranteed by a Federal Guarantor other than the Initial 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 addition, have guarantees from Additional
Guarantors and no more than 5% of the Financed Student Loans (by principal
balance) may, following any addition, have guarantees from any one Additional
Guarantor (unless and to the extent that either 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:

      o  failure by the borrower under a Financed Student Loan to make monthly
         principal or interest payments when due, provided the 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 the
         guarantee against the 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);

      o  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;

      o  the death of the borrower under a Financed Student Loan;

      o  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;

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

      o  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 the 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 the guarantor under the loan
insurance program of the 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 the guarantor did
business, the full honoring of all guarantees issued by the guarantor prior to
the assumption by the Secretary of the functions of the guarantor, and the
proper servicing of Student Loans guaranteed by the guarantor prior to the
Secretary's assumption of the functions of the 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" in
this prospectus supplement.


                                      S-21
<PAGE>



      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:

      o  the origination and servicing of the Financed Student Loan being
         performed in accordance with the Act and other applicable requirements,

      o  the timely payment to the Guarantor of the guarantee fee payable with
         respect to the Financed Student Loan,

      o  the timely submission to the Guarantor of all required pre-claim
         delinquency status notifications and of the claim with respect to the
         Financed Student Loan, and

      o  the transfer and endorsement of the promissory note evidencing the
         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 the Financed Student Loan, in the denial of guarantee
coverage with respect to specified accrued interest amounts with respect thereto
or in the loss of specified Interest Subsidy Payments and Special Allowance
Payments with respect thereto. Under the Servicing Agreement and the Loan Sale
Agreement, the 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" in this prospectus supplement) or the Seller, as the case may be, to
purchase or repurchase the Financed Student Loan or, in the case of a breach by
the Seller, to substitute for the loan and to reimburse the Trust for the
non-guaranteed interest amounts or the 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 Agreement--Sale of Student
Loans; Representations and Warranties" and "Servicer Covenants" in the
prospectus.

      Set forth below is 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)
           -------------------              ---------------------
                  1995                               $5,040
                  1996                                5,376
                  1997                                6,228
                  1998                                6,196
                  1999                                6,473
- ------------
*    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.



                                      S-22
<PAGE>



      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 the Guarantor by the aggregate amount of default
claims paid by the 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
           -------------------                         -------------
                 1995                                      35.26%
                 1996                                      39.21
                 1997                                      40.89
                 1998                                      44.45
                 1999                                      47.54
- -----------
*    The information set forth in the table above with respect to USA Funds has
     been obtained from the 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 the 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 the Guarantor will
receive reimbursement for reinsurance claims at the maximum reinsurance rate
permitted under the Higher Education Act. The 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" in this prospectus
supplement. The following table sets forth the claims rate of USA Funds
(excluding Arizona, Hawaii and some Pacific islands in the case of federal
fiscal years 1995 and 1996) for each of the last five federal fiscal years*:

               Claims Rate of
             Federal Fiscal Year                                 USA Funds
             -------------------                                 ----------
                   1995                                             4.69%
                   1996                                             4.65
                   1997                                             4.65
                   1998                                             3.96
                   1999                                             2.62
- ---------
*    The information set forth in the table above with respect to USA Funds has
     been obtained from the 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 the 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 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
some Federal Guarantors that could become Additional Guarantors.


                                      S-23
<PAGE>

                            DESCRIPTION OF THE NOTES

      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 January 1, 2000 (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 some 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 the 28th day is not a
business day, on the next succeeding business day), commencing April 28, 2000
(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 the Quarterly Payment Date occurs
(whether or not the 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 the Quarterly Payment Date will be due on the next Quarterly
Payment Date, together with an amount equal to interest on this 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 the Quarterly Payment
Date. See "Description of the Transfer and Servicing Agreement--Distributions"
and "--Credit Enhancement" in this prospectus supplement.

      The "Class A-1 Note Rate", the "Class A-2 Note Rate" and the "Subordinate
Note Rate" shall be equal to Three-Month LIBOR for the related LIBOR Reset
Period (determined as described in this prospectus supplement) plus ____%, ____%
and ____%, respectively; provided that if the Subordinate Note Trigger is
triggered, the Subordinate Note Rate shall equal zero until the Subordinate Note
Trigger is no longer triggered.

      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. In the case of
the initial Quarterly Interest Period, interest will accrue for the period from
the Closing Date to but excluding April 28, 2000.

      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 the 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 the Collection Period to
the extent the interest will be capitalized upon commencement of repayment),
after giving effect to the following, without duplication:

      o  all payments received by the Trust during the Collection Period from or
         on behalf of borrowers, the Guarantors and, with respect to specified
         payments on specified Financed Student Loans, the Department
         (collectively, the "Obligors"),

      o  all Purchase Amounts received by the Trust for the Collection Period
         from the Seller or the Servicer,

      o  all Additional Fundings made with respect to the Collection Period and


                                      S-24
<PAGE>

      o  all losses realized on Financed Student Loans liquidated during the
         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" in this prospectus supplement.

      The "Subordinate Note Trigger" shall be triggered on any Quarterly Payment
Date if (a) the Pool Balance as of the last day of the related Collection Period
plus the amount on deposit in the Reserve Account is less than (b) 92.00% of the
aggregate principal amount of the Notes after giving effect to all distributions
on such Quarterly Payment Date, and shall remain triggered until the Quarterly
Payment Date on which the amount calculated in clause (a) above equals or
exceeds 100.00% of the aggregate principal amount of the Notes after giving
effect to all distributions on such Quarterly Payment Date.


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 the 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

      o  the Servicing Fee and all overdue Servicing Fees,
      o  the Administration Fee and all overdue Administration Fees,
      o  the Senior Noteholders' Interest Distribution Amount and the Trust Swap
         Payment Amount, if any, and
      o  the Subordinate Noteholders' Interest Distribution Amount;

and, if the Available Funds are insufficient, from amounts on deposit in the
Reserve Account. See "Description of the Transfer and Servicing
Agreements--Distributions" and"--Credit Enhancement" in this prospectus
supplement. If the Available Funds and the 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, the 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 this 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 April 2010
Quarterly Payment Date, any Reserve Account Excess for the 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 the Quarterly Payment Date and the Noteholders will have no
entitlement thereto except to the extent of any excess in the Reserve Account of
which there can be no assurance. See "Description of the Transfer and Servicing
Agreements--Credit Enhancement--Reserve Account" in this prospectus supplement.

      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


                                      S-25
<PAGE>

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 October 2007 Quarterly Payment Date (the "Class
A-1 Note Final Maturity Date"), of the Class A-2 Notes will be payable in full
on the October 2028 Quarterly Payment Due Date (the "Class A-2 Note Final
Maturity Date") and of the Subordinate Notes on the April 2037 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 these dates as a result of a variety of factors including those
described under "Risk Factors--The Return on Your Investment Will Change Over
Time" in this prospectus supplement.


Mandatory Redemption

      If any amount remains on deposit in the Collateral Reinvestment Account on
the last day of the Revolving Period after giving effect to all Additional
Fundings on or prior to this date, the entire amount remaining on deposit in the
Collateral Reinvestment Account will be used on the Quarterly Payment Date on or
immediately following this date first to pay any Swap Counterparties 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 amount then on deposit in the Collateral Reinvestment Account after giving
effect to the payment to any Swap Counterparties of any prior Net Trust Swap
Payment Carryover Shortfalls on the last day of the Revolving Period.


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 Rate, the Class
A-2 Note Rate and the Subordinate Note Rate for each Quarterly Interest Period
on the second business day prior to the commencement of the LIBOR Reset Period
within the 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 the 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
the LIBOR Determination Date. If the 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 the 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 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 the 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 28th day is not a business day, on the next succeeding business
day) of each January, April, July and October and ending on the day immediately
preceding the following LIBOR Reset Period; provided, however, that the initial
LIBOR Reset Period will commence on the Closing Date.

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


                                      S-26
<PAGE>

      "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 some other organizations. Indirect access
to the DTC system also is available to others, including 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 Quarterly Payment
Date, DTC will forward the 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 the terms are used in the Indenture. Senior Noteholders will
be permitted to exercise the rights of Senior Noteholders indirectly through DTC
and its Participants (which in turn will exercise their rights through DTC).

      Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Senior Notes and is required to
receive and transmit distributions of principal of and interest on the Senior
Notes. Participants and Indirect Participants with which Senior Noteholders have
accounts with respect to the Senior Notes similarly are required to make
book-entry transfers and receive and transmit the 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 specified 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 the Senior Notes,
may be limited due to the lack of a physical certificate for the 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 specified other organizations. Indirect access to CEDEL is also available to
others, including, 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


                                      S-27
<PAGE>

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. 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). These distributions
will be subject to tax reporting in accordance with relevant United States tax
laws and regulations. CEDEL or the Euroclear Operator, as the case may be, will
take any other action permitted to be taken by a Senior Noteholder under the
Indenture on behalf of a CEDEL Participant or Euroclear Participant only in
accordance with the relevant rules and procedures and subject to the relevant
Depositary's ability to effect these 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 these
systems, or indirectly through organizations which are participants in these
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 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 these 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. These credits or any transactions in these securities
settled during this processing will be reported to the relevant Euroclear or
CEDEL Participants on the business day following the DTC settlement date. 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 "Federal Income Tax Consequences--Trusts for Which a
Partnership Election Is Made--Tax Consequences to Holders of the Notes --
Foreign Holders" in the prospectus.


                                      S-28
<PAGE>

      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, these cross-market transactions will
require delivery of instructions to the relevant European international clearing
system by the counterparty in the 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 these procedures and these 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: (1)
impress upon them the importance of the services being Year 2000 compliant; and
(2) 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 contingency plans as it deems appropriate.

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

      o  THE ACCURACY OF ANY RECORDS MAINTAINED BY DTC, CEDEL OR EUROCLEAR OR
         ANY PARTICIPANT,

      o  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,

      o  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

      o  ANY OTHER ACTION TAKEN BY DTC AS THE SENIOR NOTEHOLDER.


                                      S-29
<PAGE>

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

      The following is a summary of some terms of the Loan Sale Agreement to be
dated as of January 1, 2000, (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 January 1, 2000 (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 January 1, 2000, (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 some other administrative duties and functions with respect to
the Trust and the Financed Student Loans; and the Trust Agreement pursuant to
which the Trust will be created (collectively, the "Transfer and Servicing
Agreements"). Forms of the Transfer and Servicing Agreements have been filed as
exhibits to the Registration Statement. A copy of the Transfer and Servicing
Agreements will be filed with the Securities and Exchange Commission (the
"Commission") following the issuance of the Notes. This summary does not purport
to be complete and is subject to, and qualified in its entirety by reference to,
all the provisions of the Transfer and Servicing Agreements. The following
summary supplements, and to the extent inconsistent therewith replaces, the
description of the general terms and provisions of the Transfer and Servicing
Agreements set forth in the prospectus, to which description reference is hereby
made.


Sale of Financed Student Loans; Representations and Warranties

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


Revolving Period and Additional Fundings

      During the period (the "Revolving Period") from the Closing Date until the
first to occur of (1) an Early Amortization Event as described below or (2) the
last day of the Collection Period preceding the January 2002 Quarterly Payment
Date, the Eligible Lender Trustee on behalf of the Trust will be obligated from
time to time, subject to specified conditions described in this prospectus
supplement and in the Administration Agreement, to acquire additional Student
Loans or increase the outstanding principal balance of the Financed Student
Loans ("Additional Fundings"). The Eligible Lender Trustee on behalf of the
Trust will be obligated from time to time, subject to specified conditions
described in this prospectus supplement, to purchase from the Seller, and the
Seller, subject to the availability of Student Loans and to the availability of
funds therefor in the Collateral Reinvestment Account, will be obligated to
tender to the Trust, Student Loans which

      o  are made to a borrower who is not a borrower under any Financed Student
         Loan,

      o  are made under loan programs which existed as of the Closing Date and

      o  are guaranteed by a Guarantor (each, a "New Loan" and, collectively,
         the "New Loans").

      New Loans will be made or acquired by Bank One, National Association
("Bank One") or another eligible lender on behalf of the Seller at the
discretion and in accordance with usual practices of the Seller. Each purchase
of a New Loan will be made by the Eligible Lender Trustee on behalf of the Trust
pursuant to a transfer agreement (each, a "Transfer Agreement") among the
Seller, the Trust and the Eligible Lender Trustee. During the Revolving Period,
each purchase of a New Loan will be funded by means of a transfer from the
Collateral Reinvestment Account of an amount equal to the sum of

      o  the principal balance owed by the related borrower plus accrued
         interest thereon expected to be capitalized upon repayment (the
         "Purchase Collateral Balance"),



                                      S-30
<PAGE>



      o  accrued interest on the principal balance owed by the related borrower
         not expected to be capitalized upon repayment ("Noncapitalized Accrued
         Interest") and

      o  an additional amount not to exceed 1.5% 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:

      o  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;

      o  specified  events of insolvency occurring with respect to the Seller;

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

      o  as of the end of any Collection Period, the percentage (by principal
         balance) of Financed Student Loans the borrowers of which use the loans
         to attend schools identified by the related Guarantor as proprietary or
         vocational exceeds 35% of the Pool Balance;

      o  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 50.00% of the Pool
         Balance;

      o  the Excess Spread, with respect to each of any two successive Quarterly
         Payment Dates commencing with the Quarterly Payment Date in October
         2000 is less than 0.50%; or

      o  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 October, 2000 exceeds 20.00%.

      "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 (1) the Expected Interest
Collections for the Quarterly Payment Date and (2) the Trust Swap Receipt
Amount, if any, for the Quarterly Payment Date and (y) the sum of

      o  the Servicing Fee for the Quarterly Payment Date and all prior unpaid
         Servicing Fees,

      o  the Administration Fee for the Quarterly Payment Date and all prior
         unpaid Administration Fees,

      o  the Senior Noteholders' Interest Distribution Amount and the Trust Swap
         Payment Amount, if any, for the Quarterly Payment Date and

      o  the Subordinate Noteholders' Interest Distribution Amount for the
         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.

      "Expected Interest Collections" means, with respect to any Quarterly
Interest Period, the sum of

      o  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" in this
         prospectus supplement 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 the interest is actually paid),

      o  all Interest Subsidy Payments and Special Allowance Payments estimated
         to have accrued for the 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" in this prospectus supplement and in the
         prospectus) and

      o  Investment Earnings (as defined in "Description of the Transfer and
         Servicing Agreement--Accounts" in the prospectus) for the Student Loan
         Rate Accrual Period.


                                      S-31
<PAGE>

      "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 and in
the Administration Agreement, to purchase from the Seller Student Loans which

      o  are made to a borrower who is also a borrower under at least one
         outstanding Financed Student Loan,

      o  are made under the same loan program as the Financed Student Loan, and

      o  are guaranteed by the Guarantor that guaranteed the Financed Student
         Loan (each, a "Serial Loan" and, collectively, the "Serial Loans").

Serial Loans will be made or acquired by Bank One 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 the 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 the purchases will be funded on the next succeeding Quarterly
Payment Date from any Reserve Account Excess for the Quarterly Payment Date as
described in this prospectus supplement under "Description of the Transfer and
Servicing Agreements--Credit Enhancement--Reserve Account". Alternatively, at
the Seller's option, following the end of the Revolving Period the Eligible
Lender Trustee will be obligated, in lieu of purchasing Serial Loans as
described above, to exchange with the Seller existing Financed Student Loans
owned by the Trust for Serial Loans owned by the Seller; provided, however, that
each Financed Student Loan so exchanged (an "Exchanged Financed Student Loan")
meets specified criteria including that (1) the Exchanged Financed Student Loan
was originated under the same loan program and is guaranteed by the same
Guarantor as the Financed Student Loan and entitles the holder 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 (2) the Exchanged
Financed Student Loan will not, at any level of the 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 the 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 (1) 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 (2) specified
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 the 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 the Transfer Date, in exchange for the related Loan Purchase
Amount 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).



                                      S-32
<PAGE>



      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 the loans
are part of the Trust) elects to consolidate the 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" in this
prospectus supplement. The 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 the Student Loans
to prepay the loans. No assurance can be given that the Eligible Lender Trustee,
rather than another lender, will be the lender which makes the Federal
Consolidation Loan. In the event that another lender makes the Federal
Consolidation Loan, any Financed Student Loan which is being consolidated by the
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 $100,000,000; additionally,
no Federal Consolidation Loan may be originated by the Trust having a scheduled
maturity date after April 28, 2032 if at the time of the origination the
aggregate principal balances of all Federal Consolidation Loans held by the
Trust that have a scheduled maturity date after April 28, 2032 exceed or, after
giving effect to the origination, would exceed $15,000,000; provided, however,
that the Eligible Lender Trustee will be permitted to fund Add-on Consolidation
Loans in excess of the 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 the 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" in this prospectus supplement, 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 some 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 the Student Loans to prepay the loans. For a maximum period of 210
days following the end of the Revolving Period (30 days being attributed to the
processing of any Add-on Consolidation Loans), the amounts will be funded by
amounts representing distributions of principal on the outstanding Financed
Student Loans which would otherwise have been part of the Available Funds as
described under "--Distributions" below.

      As described under "Federal Family Education Loan Program" in this
prospectus supplement and in the prospectus, during specified qualifying
periods, interest on specified 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 the loans during the
qualifying 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 the loans.
Following the end of the Revolving Period, the Collateral Reinvestment Account
will cease to be available as a source to fund the interest payments to the
Noteholders, and thereafter the 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.


                                      S-33
<PAGE>

Accounts

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


Servicing Compensation; Administration Fee

      The Servicer will be entitled to receive from the Trust monthly, on each
Monthly Payment Date or Quarterly Payment Date, a monthly servicing fee (the
"Servicing Fee") in an amount equal to the lesser of (a) one-twelfth of 0.60% or
a larger percentage approved by the rating agencies rating the Notes, not to
exceed 1.00% (or of 0.50% if the Monthly Payment Date or Quarterly Payment Date
is on or after the January 2010 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

      1. 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 in
this prospectus supplement) on the last day of the preceding calendar month or,
if the average principal balance of billing accounts relating to In-School
Student Loans as of the last day of the preceding calendar month was $2,500 or
less, $1.50 per billing account,

      2. 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 in this prospectus supplement) as of the last day
of the preceding calendar month or, if the average principal balance of the
billing accounts as of the last day of the preceding calendar month was $3,000
or less, $3.00 per billing account,

      3. a fee of $1.00 for each notification sent by the Servicer during the
preceding calendar month on behalf of the Trust to a borrower providing
information to the borrower with respect to Federal Consolidation Loan programs,

      4. a one-time fee of $75.00 for each Federal Consolidation Loan originated
by the Eligible Lender Trustee on behalf of the Trust during the preceding
calendar month,

      5. a fee of $25.00 for each Financed Student Loan for which, during the
preceding calendar month, claim documentation was completed and provided to the
Guarantor or for which the Servicer performed bankruptcy or ineligible 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,

      6. a fee of $0.05 per Financed Student Loan for storing and warehousing
the applicable loan documentation for each loan during the preceding calendar
month,

      7. a one-time fee of $0.40 for each billing account transferred by the
Seller to the Trust during the preceding calendar month,

      8. a fee equal to one-twelfth of the product of (A) the aggregate
principal balances of the Financed Student Loans outstanding as of the last day
of the preceding calendar month and (B) 0.05%, which fee will be payable so long
as specified servicing regulations of the Department remain in effect, and

      9. a fee of $70.00 per hour for system development requests made by the
Eligible Lender Trustee on behalf of the Trust and provided by the Servicer
during the preceding calendar month.

      "Monthly Payment Date" means the twenty-eighth day of each month (or if
any twenty-eighth day is not a business day, the next succeeding business day),
commencing February 2000.

      For purposes of making the determinations set forth in clauses (1) and (2)
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


                                      S-34
<PAGE>

Grace, Repayment, Deferral and Forbearance Student Loans, respectively, as of
the last day of the preceding calendar month, as follows:

<TABLE>
<CAPTION>

      Average Principal                       ln-School        Average Principal                        GRDF
           Balance                           Percentage             Balance                          Percentage
      ----------------                       ----------       -------------------                    ----------
      <S>                                    <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 the Monthly Payment 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 paragraph under "--Servicing
Compensation; Administration Fee," then an amount (the "Servicing Fee
Shortfall") equal to the excess of the amount described in clause (b) of the
first paragraph under "--Servicing Compensation; Administration Fee," over the
amount described in clause (a) of the first paragraph under "--Servicing
Compensation; Administration Fee," shall be payable on the next succeeding
Monthly Payment Date (or if the Monthly Payment Date is also a Quarterly Payment
Date, on the 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 (1) 0.05% and (2) the Pool
Balance as of the close of business on the last day of the calendar month
immediately preceding the related Monthly Payment Date or Quarterly Payment
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 specified 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 the Monthly Payment Date.

      "Collection Period" means each period of three calendar months from and
including the date next following the end of the preceding Collection Period (or
with respect to the first Collection Period, the period beginning on the Cutoff
Date and ending on March 31, 2000).


                                      S-35
<PAGE>

      For purposes of this prospectus supplement, "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:

      1. all collections received by the Servicer on the Financed Student Loans
during the 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);

      2. Interest Subsidy Payments and Special Allowance Payments received by
the Eligible Lender Trustee during the Monthly Collection Period with respect to
the Financed Student Loans;

      3. all proceeds of the liquidation of defaulted Financed Student Loans
("Liquidated Student Loans"), which became Liquidated Student Loans during the
Monthly Collection Period in accordance with the Servicer's customary servicing
procedures, net of expenses incurred by the Servicer in connection with the
liquidation and any amounts required by law to be remitted to the borrowers on
the Liquidated Student Loans (the 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
the Monthly Collection Period and remitted to the Indenture Trustee;

      4. 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;

      5. 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;

      6. Investment Earnings for the Monthly Payment Date; and

      7. 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 the Monthly Available Funds on the
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 (1) and (2),
respectively, under the second paragraph of "--Distributions--Distributions from
the Collection Account" below, then the Monthly Available Funds for the 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 the Monthly Payment Date which would have
constituted part of the Monthly Available Funds for the Monthly Payment Date
succeeding the Monthly Payment Date up to the amount necessary to pay the items,
and the Monthly Available Funds for the succeeding Monthly Payment Date will be
adjusted accordingly; and provided, further, that the Monthly Available Funds
will exclude

      o  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;

      o  except as expressly included in clause (4) above, amounts released from
         the Collateral Reinvestment Account;

      o  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 Financed Student Loans" in this
         prospectus supplement; and

      o  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.


                                      S-36
<PAGE>

      "Available Funds" means, with respect to any Quarterly Payment Date and
the related Collection Period, the sum of the amounts specified in clauses (1)
though (6) of the definition of Monthly Available Funds for each of the three
Monthly Collection Periods included in the Collection Period plus any Trust Swap
Receipt Amount received by the Trust with respect to the 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 (1) through (6), respectively, under the third
paragraph of "--Distributions from the Collection Account" below, then the
Available Funds for the 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 the Quarterly Payment Date which would
have constituted part of the Available Funds for the Quarterly Payment Date
succeeding the Quarterly Payment Date up to the amount necessary to pay these
items, and the Available Funds for the 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 (4) of the definition of Monthly Available Funds, amounts released
from the Collateral Reinvestment Account; (C) any Monthly Rebate Fees paid
during the related Collection Period by or on behalf of the Trust; (D) any
collections in respect of principal on the Financed Student Loans applied by the
Eligible Lender Trustee on behalf of the Trust prior to the end of the Revolving
Period as described under "Distributions from the Collection Account" below and,
after the end of the Revolving Period, to fund the addition of any Add-on
Consolidation Loans, to purchase Serial Loans or to fund the acquisition of
Exchanged Serial Loans during the related Collection Period; and (E) the
Servicing Fee, all overdue Servicing Fees, the Administration Fee and all
overdue Administration Fees paid on each Monthly Payment Date that is not a
Quarterly Payment Date during the related Collection Period.

      Distributions from the Collection Account. From time to time during the
Revolving Period, 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 these 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
the funds are not needed to make Additional Fundings and redeposit the 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 the Monthly Payment Date, in the following order of priority:

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

      (2) to the Administrator, the Administration Fee for the 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 the Quarterly Payment Date in the Collection Account,
in the following order of priority:

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

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

      (3) 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 any Swap Counterparty, the related Trust
Swap Payment Amount, if any, for the Quarterly Payment Date, pro rata, based on
the ratio of each amount to the total of the amounts;

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


                                      S-37
<PAGE>

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

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

      (7) to the Reserve Account, any remaining amounts after application of
clauses (1) through (6) above.

      For purposes of this prospectus supplement, the following terms have the
following meanings:

      The "Class A-1 Noteholders' Interest Carryover Shortfall" means, with
respect to any Quarterly Payment Date, the excess of (1) the Class A-1
Noteholders' Interest Distribution Amount on the preceding Quarterly Payment
Date over (2) the amount of interest actually distributed to the Class A-1
Noteholders on the preceding Quarterly Payment Date, plus interest on the amount
of the excess, to the extent permitted by law, at the interest rate borne by the
Class A-1 Notes from the 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 (1) the amount of interest
accrued at the Class A-1 Note Rate for the related Quarterly Interest Period on
the aggregate principal amount of the Class A-1 Notes outstanding on the
immediately preceding Quarterly Payment Date (after giving effect to all
principal distributions to the Class A-1 Noteholders on the immediately
preceding Quarterly Payment Date) or, in the case of the first Quarterly Payment
Date, on the Closing Date and (2) the Class A-1 Noteholders' Interest Carryover
Shortfall for the Quarterly Payment Date.

      The "Class A-2 Noteholders' Interest Carryover Shortfall" means, with
respect to any Quarterly Payment Date, the excess of (1) the Class A-2
Noteholders' Interest Distribution Amount on the preceding Quarterly Payment
Date over (2) the amount of interest actually distributed to the Class A-2
Noteholders on the preceding Quarterly Payment Date, plus interest on the amount
of the excess, to the extent permitted by law, at the interest rate borne by the
Class A-2 Notes from the 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 (1) 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 the immediately
preceding Quarterly Payment Date) or, in the case of the first Quarterly Payment
Date, on the Closing Date and (2) the Class A-2 Noteholders' Interest Carryover
Shortfall for the Quarterly Payment Date.

      The "Net Trust Swap Payment Carryover Shortfall" means, with respect to
any Quarterly Payment Date and any Interest Rate Swap with respect to which
there shall be an amount owed by the Trust to the related Swap Counterparty
under the related Interest Rate Swap, the excess of (1) the related Trust Swap
Payment Amount on the preceding Quarterly Payment Date over (2) the amount
actually paid to the related Swap Counterparty out of Available Funds on the
preceding Quarterly Payment Date, plus interest on the excess from the 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 and any Interest Rate Swap with respect to which
there shall be an amount owed by the related Swap Counterparty to the Trust
under the related Interest Rate Swap, the excess of (1) the related Trust Swap
Receipt Amount on the preceding Quarterly Payment Date over (2) the amount
actually paid by the related Swap Counterparty to the Trust on the preceding
Quarterly Payment Date, plus interest on the excess from the 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 the Quarterly
Payment Date.


                                      S-38
<PAGE>

      "Principal Distribution Adjustment" means, with respect to any Quarterly
Payment Date if the Revolving Period has terminated, the amount of the Available
Funds on the 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 (1) the amount of
any insignificant balance remaining outstanding as of the Quarterly Payment Date
on a Financed Student Loan after receipt of a final payment from a borrower or a
Guarantor, when the 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 (2) 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 the Quarterly Payment Date
other than distributions to the Company out of the 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 the Quarterly Payment Date), the sum
of the following amounts with respect to the related Collection Period:

      1. that portion of all collections received by the Servicer on the
Financed Student Loans and remitted to the Indenture Trustee that is allocable
to principal (including the portion of any Guarantee Payments received that is
allocable to principal) of the Financed Student Loans less the sum of

      o  any collections which are applied by the Trust during the Collection
         Period to purchase Serial Loans,

      o  any collections which are applied by the Trust during the Collection
         Period to fund the addition of any Add-on Consolidation Loans and

      o  accrued and unpaid interest on the Financed Student Loans for the
         Collection Period to the extent the interest is not currently being
         paid but will be capitalized upon commencement of repayment of the
         Financed Student Loans;

      2. all Liquidation Proceeds attributable to the principal balances of
Financed Student Loans which became Liquidated Student Loans during the
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 the Financed Student Loans;

      3. 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

      4. 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 the 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 the Quarterly Payment
Date.

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

      The "Senior Noteholders' Principal Carryover Shortfall" means, as of the
close of any Quarterly Payment Date, the excess of (1) the Senior Noteholders'
Principal Distribution Amount on the Quarterly Payment Date over (2) the amount
of principal actually distributed to the Senior Noteholders on the Quarterly
Payment Date.


                                      S-39
<PAGE>

      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 the Quarterly
Payments Date), the Principal Distribution Amount for the 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 the preceding Quarterly
Payment Date. In addition, (1) 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 (2) 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 the 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 the Quarterly Payment
Date.

      The "Subordinate Noteholders' Interest Carryover Shortfall" means, with
respect to any Quarterly Payment Date, the excess of (1) the Subordinate
Noteholders' Interest Distribution Amount on the preceding Quarterly Payment
Date over (2) the amount of interest actually distributed to the Subordinate
Noteholders on the preceding Quarterly Payment Date, plus interest on the amount
of the excess, to the extent permitted by law, at the rate borne by the
Subordinate Notes from the 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 (1) 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 the Quarterly Payment
Date) or, in the case of the first Quarterly Payment Date, on the Closing Date,
(2) the Subordinate Noteholders' Interest Carryover Shortfall for the Quarterly
Payment Date and (3) with respect to any Quarterly Payment Date on which the
Subordinate Note Trigger is no longer in effect, the amount that would have been
calculated pursuant to clause (1) above for all Quarterly Payment Dates while
the Subordinate Note Trigger was in effect, calculated as if the Subordinate
Note Trigger was not in effect, plus interest on these amounts at the applicable
Subordinate Note Rate.

      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 (1) the Subordinate Noteholders' Principal
Distribution Amount on the Quarterly Payment Date over (2) the amount of
principal actually distributed to the Subordinate Noteholders on the 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 the 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 the 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 the preceding Quarterly
Payment 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 and any Interest Rate Swap, the sum of (1) if the related Interest
Rate Swap is still in effect, the related Net Trust Swap Payment for the
Quarterly Payment Date and (2) the related Net Trust Swap Payment Carryover
Shortfall for the Quarterly Payment Date.

      The "Trust Swap Receipt Amount" means, with respect to any Quarterly
Payment Date and any Interest Rate Swap, the sum of (1) if the related Interest
Rate Swap is still in effect, the related Net Trust Swap Receipt for the
Quarterly Payment Date and (2) the related Net Trust Swap Receipt Carryover
Shortfall for the Quarterly Payment Date.


                                      S-40
<PAGE>

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 in the Reserve Fund 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 the Quarterly Payment Date. See
"--Distributions" above. As described below, subject to some 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 greatest of:

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

      (b) $1,231,250; and

      (c) if the Reserve Account Trigger is triggered with respect to this
Quarterly Payment Date, the outstanding principal amount of the Notes
outstanding on the Quarterly Payment Date;

provided, however, that the Specified Reserve Account Balance shall in no event
exceed the outstanding principal amount of the Notes after giving effect to
payments on the Quarterly Payment Date.

      The "Reserve Account Trigger" will be triggered with respect to a
Quarterly Payment Date if (1) Three Month LIBOR for the related LIBOR Reset
Period exceeds (2) the greater of (a) the T-Bill Rate for the related Quarterly
Interest Period and (b) the 91-day Treasury Bill rate in effect for the variable
rate Student Loans effective as of the preceding July 1, by more than 1.25%;
provided that the Reserve Account Trigger may be modified for any reason
(including as a result of the Trust entering into one or more Interest Rate
Swaps) if each of the rating agencies rating the notes confirms that the
modification would not result in the rating agency lowering, withdrawing or
placing on credit watch its rating on the notes.

      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 the Quarterly Payment Date) is greater than the Specified
Reserve Account Balance for the Quarterly Payment Date, the Administrator will
instruct the Indenture Trustee to apply the amount of the excess (the "Reserve
Account Excess") (a) during the Revolving Period, for deposit to the Collateral
Reinvestment Account; provided, however, that if this date is on or after the
Parity Date, to the extent that the funds represent payments (other than
principal payments) with respect to the Financed Student Loans, the funds shall
be applied in the order of priority set forth in clauses (b)(3) through (6)
below, and (b) at and after the termination of the Revolving Period, to the
following (in the priority indicated):

      1. 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;

      2. if the 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 in
this prospectus supplement 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;

      3. if the Quarterly Payment Date is after the January 2010 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 in this prospectus supplement under "Description of the
Notes--Distributions of Principal") or, if the Senior Notes have been paid in
full, of the Subordinate Notes;

      4. to the Servicer, the Servicing Fee Shortfall and all prior unpaid
Servicing Fee Shortfalls, if any; and

      5. to the Company, any excess remaining after application of clauses (1)
through (4) above,

and, upon the payment to the Company or an affiliate, the Noteholders will not
have any rights in, or claims to, the amounts.


                                      S-41
<PAGE>

      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 the Monthly Payment Date is insufficient to
pay: (1) the Servicing Fee and all overdue Servicing Fees and (2) 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 the
Quarterly Payment Date is insufficient to pay any of the items specified in
clauses (1) through (7), respectively, of the third paragraph under
"--Distributions--Distributions from the Collection Account" above on the
Quarterly Payment Date. The 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 the Quarterly Payment Date. As a result of the
subordination of the Subordinate Notes to the Senior Notes described elsewhere
in this prospectus supplement, 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 the Quarterly Payment Date has been paid in full. In
addition, as a result of the 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
specified 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.

      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 class of Notes to the
aggregate principal amount of the Senior Notes, until the aggregate principal
amount of the Senior Notes has been reduced to zero. In addition, the rights of
the Subordinate Noteholders to receive payments of interest on any Quarterly
Payment Date out of the Available Funds or the Reserve Account are subordinated
to the rights of the Senior Noteholders to receive payments of interest on the
Quarterly Payment 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 the Quarterly Payment 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 any Swap Agreement.

      The Administrator may from time to time cause the Trust to enter into one
or more interest rate swap agreements, (the "Interest Rate Swaps") with
counterparties rated at least "A2" from Moody's Investors Service, Inc. or "A"
from Standard & Poor's, a division of The McGraw-Hill Companies, Inc. (the "Swap
Counterparties"). The trust may enter into an Interest Rate Swap if:

      (1) the Administrator gives each rating agency that initially rated the
notes 10 days' prior written notice of the name of the Swap Counterparty and the
terms of the Interest Rate Swap; and


                                      S-42
<PAGE>

      (2) prior to the end of the ten-day period, none of the rating agencies
that then rate the Senior Notes notifies the Administrator that the then current
ratings of the notes will be lowered, withdrawn or placed on credit watch as
result of the Interest Rate Swap (collectively, the "Swap Rating Condition").

      Set forth below is a description of the material terms expect to be
included in each Interest Rate Swap. An Interest Rate Swap may contain other
additional or different terms from the terms described below provided that the
Swap Counterparty has the rating specified above, the Swap Rating Condition is
satisfied and each other condition specified in the Administration Agreement is
satisfied.

      Any Interest Rate Swap will be documented according to an ISDA Master
Agreement (Multicurrency-Cross Border), together with a Schedule and a
Confirmation (the "Swap Agreement") modified to reflect the terms of the Notes,
the Indenture and the applicable Interest Rate Swap.

      Any Interest Rate Swap will terminate on the earliest to occur of the
Quarterly Payment Date specified therein (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 any Interest Rate Swaps, the applicable
Swap Counterparty will pay to the Trust, on each Quarterly Payment Date with
respect to which the related Interest Rate Swap is still in effect, an amount
equal to the product of

      o the Swap Rate for the related Quarterly Interest Period,

      o the Scheduled Notional Swap Amount for the Quarterly Payment Date and

      o the quotient of the number of days in the related Quarterly Interest
        Period divided by 360.

      The "Swap Rate" for any Interest Rate Swap and any Quarterly Interest
Period will be a rate equal to Three-Month LIBOR (determined as described in
this prospectus supplement under "Description of the Notes--Calculation of
Three-Month LIBOR") for the Quarterly Interest Period. The "Scheduled Notional
Swap Amount" for any Interest Rate Swap and any Quarterly Payment Date will be
agreed to by the Administrator and the related Swap Counterparty but in no event
will the Scheduled Notional Swap Amount for any new Interest Rate Swap, when
added to the Scheduled Notional Swap Amounts of any other Interest Rate Swaps be
an amount greater than the outstanding principal balance of the Notes
immediately preceding the Quarterly Payment Date.

      In exchange for the payment, the Trust will pay to any applicable Swap
Counterparty, on each Quarterly Payment Date with respect to which the related
Interest Rate Swap is still in effect, an amount equal to the product of

      o the T-Bill Rate (determined as described below) for the related
        Quarterly Interest Period plus no more than 0.80%,

      o the Scheduled Notional Swap Amount for the Quarterly Payment Date and

      o the quotient of the actual number of days in the Quarterly Interest
        Period divided by 365 (or 366 in the case of any amount which is being
        calculated with respect to a Quarterly Payment Date in a leap year).

For each Quarterly Payment Date with respect to which an 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 related
Swap Counterparty to the Trust and the payment by the Trust to the related Swap
Counterparty will be referred to as a "Net Trust Swap Receipt", if the
difference is a positive number, and a "Net Trust Swap Payment", if the
difference is a negative number. Any payments pursuant to an Interest Rate Swap
will be made solely on a net basis, as described above. Any Trust Swap Receipt
Amounts will be distributed as part of the Available Funds on the Quarterly
Payment Date and any Trust Swap Payment Amounts 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 the 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 the date, as reported by the
U.S. Department of the


                                      S-43
<PAGE>

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 auction is held in a
particular week, then the T-Bill Rate in effect as a result of the last
publication or report will remain in effect until the time, if any, as the
results of auctions of 91-day Treasury Bills shall again be reported or the
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 the period will
remain in effect until the end of the Quarterly Interest Period related to the
Quarterly Payment Date.

      Modification and Amendment of a Swap Agreement and Transfer and Servicing
Agreements. The Trust Agreement and the Indenture will contain provisions
permitting the Eligible Lender Trustee, with the consent of the Indenture
Trustee, to enter into any amendment to a Swap Agreement requested by the
applicable Swap Counterparty to cure any ambiguity in, or correct or supplement
any provision of, the related Swap Agreement, so long as the Eligible Lender
Trustee determines, and the Indenture Trustee agrees in writing, that the
amendment will not adversely affect the interests of the Noteholders. The
written consent of the applicable 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 applicable Swap
Counterparty and the Trust to pay specified amounts due under the related Swap
Agreement will be subject to the following conditions precedent: (1) 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
with respect to the related Interest Rate Swap and (2) no Termination Event (as
defined below) has occurred or been effectively designated with respect to the
related Interest Rate Swap; provided, however, that the applicable Swap
Counterparty's obligation to pay these amounts will not be subject to these
conditions unless principal of the Notes has been accelerated following an Event
of Default under the Indenture or an early termination under the related Swap
Agreement has occurred or been designated.

      Defaults Under a Swap. "Events of Default" under each Swap Agreement (each
a "Swap Default") are limited to

      o  the failure of the Trust or the applicable Swap Counterparty to pay any
         amount when due under the related 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 this payment,

      o  the occurrence of specified events of insolvency or bankruptcy of the
         Trust or the applicable Swap Counterparty,

      o  an acceleration of the principal of the Notes following an Event of
         Default under the Indenture, and

      o  the following other standard events of default under the ISDA Master
         Agreement:

         o "Breach of Agreement" (not applicable to the Trust),

         o "Credit Support Default" (not applicable to the Trust),

         o "Misrepresentation" (not applicable to the Trust), and

         o "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 ISDA Master Agreement.

      Termination Events. "Termination Events" under each Swap Agreement consist
of the following standard events under the ISDA Master Agreement: "Illegality"
(which generally relates to changes in law causing it to become unlawful for
either party to perform its obligations under the applicable Interest Rate Swap)
and "Tax Event" (which generally relates to either party to the applicable
Interest Rate Swap receiving a payment under the applicable 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 ISDA Master Agreement.

      Early Termination of a Swap. Upon the occurrence of any Swap Default under
a Swap Agreement, the non-defaulting party will have the right to designate an
Early Termination Date (as defined in the related Swap


                                      S-44
<PAGE>

Agreement) upon the occurrence of the 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 related Swap Agreement) and will occur only upon
notice and, in some circumstances, after any Affected Party has used reasonable
efforts to transfer it rights and obligations under the related Swap Agreement
to a related entity within a limited period after notice has been given of the
Termination Event, all as set forth in the related Swap Agreement. The
occurrence of an Early Termination Date under a Swap Agreement will constitute a
"Swap Early Termination".

      Upon any Swap Early Termination of a Swap Agreement, the Trust or the
applicable Swap Counterparty may be liable to make a termination payment to the
other (regardless, if applicable, of which of the parties has caused the
termination). The amount of the termination payment will be based on the value
of the related Interest Rate Swap computed in accordance with the procedures set
forth in the related Interest Rate Swap. Any payment could be substantial. In
the event that the Trust is required to make a termination payment, the payment
will be payable in the same order of priority as any Trust Swap Payment Amount
payable to the applicable 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 applicable Swap Counterparty
following a Swap Default resulting from a default of the applicable Swap
Counterparty or a Termination Event, the 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 a Swap Counterparty and the Trust receives a payment ("Assumption
Payment") from a successor swap counterparty to assume the position of the
applicable Swap Counterparty, the portion of the Assumption Payment that does
not exceed the amount of the termination payment owed by the Trust to the
applicable Swap Counterparty will be paid by the Trust to the applicable Swap
Counterparty and will not be available to make distributions to Noteholders.
Following the payment, the amount of the termination payment owed by the Trust
to the applicable Swap Counterparty will be reduced by the amount of the
payment.

      Rating Agency Downgrade. If the rating of a Swap Counterparty (or any
successor credit support provider) is withdrawn or reduced below "A3" or its
equivalent by any Swap Rating Agency (this withdrawal or reduction, a "Rating
Agency Downgrade"), the applicable Swap Counterparty is required, no later than
the 30th day following the Rating Agency Downgrade, at the applicable Swap
Counterparty's expense, either to (1) obtain a substitute Swap Counterparty that
has a counterparty rating of at least "A3" or its equivalent by the Swap Rating
Agency or (2) enter into arrangements reasonably satisfactory to the Trustee,
including collateral arrangements, guarantees or letters of credit, which
arrangements in the view of the Swap Rating Agency will result in the total
negation of the effect or impact of the Rating Agency Downgrade on the
Noteholders and the Seller.

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

      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 January 2010 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 the Financed Student
Loans on the 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


                                      S-45
<PAGE>

Purchase Amounts of the Financed Student Loans as of the end of the Collection
Period immediately preceding the Quarterly Payment Date and (y) an amount that
would be sufficient to

      o  reduce the outstanding principal amount of the Notes on the Quarterly
         Payment Date to zero,

      o  pay to the Noteholders, the Noteholders' Interest Distribution Amount
         payable on the Quarterly Payment Date and

      o  pay to any Swap Counterparties any prior unpaid Net Trust Swap Payment
         Carryover Shortfalls and any other amounts owed by the Trust to any
         Swap Counterparties under any Interest Rate Swaps (the 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 the sale. The proceeds of any sale will be used to redeem any Notes
outstanding on the 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
January 2010 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 as of the end of the 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 January 2010 Quarterly Payment shall include any termination
payment due to any applicable 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 the 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:

      o providing that federal direct student loans are eligible to be included
        in a Federal Consolidation Loan;

      o 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);

      o providing that the portion of a Federal Consolidation Loan that is
        comprised of Subsidized Stafford Loans retains its subsidy benefits
        during periods of deferment; and

      o establishing prohibitions against various forms of discrimination in the
        making of Consolidation Loans.

      Except for the last of the above changes, all these 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).


                                      S-46
<PAGE>

      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
         specified 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, specified
         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.

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

      o  The Secretary is authorized to permit guarantors and lenders to enter
         into blanket certificate of loan guaranty agreements. Some guarantors
         have begun offering these new agreements to lenders.

      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.


                                      S-47
<PAGE>

      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 the date outstanding loans under FFELP totaling more
         than $30,000, under which schedules the repayment period may extend up
         to 25 years subject to specified 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 specified 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.

      Recent Developments--1999 Amendment. The Work Incentives Improvement Act
of 1999 passed by Congress in late November 1999, included a change in the
reference index for determining lender yield of Stafford Loans, PLUS Loans and
Federal Consolidation Loans. The formula used to calculate Special Allowance
Payments for loans first disbursed on or after January 1, 2000, and before July
1, 2003, is based on the 90-day Commercial Paper (financial) rates in effect for
each of the days in such quarter as reported by the Federal Reserve in
Publication H-15 (the "CP Rate"). Under the new formula, special allowance rates
for Stafford Loans and unsubsidized Stafford Loans will be calculated to provide
the loan holder with a minimum yield equal to the CP Rate plus 1.74 percent
during in-school periods, grace periods and deferment periods, and 2.34 percent
during repayment periods; PLUS loans and Consolidation loans will be calculated
based on the CP Rate plus 2.64 percent.

      Recent Developments--1999 Final Regulations. The Department of Education
published its final regulations (the "1999 Final Regulations") implementing the
1998 Reauthorization Bill. The 1999 Final Regulations implement and interpret
the 1998 Reauthorization Bill and by and large reflect the consensus of the
federal and non-federal negotiators who participated in the negotiated
rulemaking process.

      The major provisions of the 1999 Final Regulations include:

      o  Lenders may capitalize interest on unsubsidized loans only when the
         loan enters repayment, at the expiration of the period of authorized
         deferment, at the expiration of a forbearance, and when the borrower
         defaults.

      o  Lenders may assess a lower origination fee to borrowers provided the
         lenders do so consistently on a state-by-state basis. Specifically, if
         a lender chooses to offer a lower origination fee, it must do so for
         each of its borrowers attending school in that state and each of its
         borrowers who are residents of that state.

      o  Periods of service by a borrower in the armed forces is excluded from
         the borrower's six-month grace period.

      o  The requirements for documentation regarding a borrower's eligibility
         for some types of deferments were relaxed.

      o  The six-month limit for applying some in-school deferments
         retroactively was removed.


                                      S-48
<PAGE>

      o  Lenders may grant administrative forbearances to resolve delinquencies
         that existed at the time a natural disaster forbearance is applied.

      o  Lenders are required to suspend collection activities against all
         parties to a loan (borrower, co-maker, endorser) if any of those
         parties file for a Chapter 7, 11, 12 or 13 bankruptcy.

      o  Due diligence requirements for collecting a delinquent loan were
         modified to reflect the statutory change in the definition of default
         from 180 days delinquent to 270 days delinquent.

      o  A guarantor must deposit the Secretary of Education's equitable share
         of borrower payments received on defaulted loans into the guarantor's
         federal fund within 48 hours of receipt of the payments.

      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 the payments for Student Loans in the other
trusts using the same lender identification number and payments on the billings
will be made by the Department in lump sum form. The 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, the 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 the 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 a liability exists in
connection with a trust using the shared lender identification number, the
Department or the 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 the other trusts, resulting in the consolidated payment from the
Department received by the Eligible Lender Trustee under the 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 the 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 a shortfall or an
offset by the Department or a Federal Guarantor arising from the Student Loans
held by the Eligible Lender Trustee on the Seller Trust's behalf.

      Fees Payable on 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. 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


                                      S-49
<PAGE>

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
the Federal Origination Fee may be deferred by the Department until sufficient
Interest Subsidy Payments and Special Allowance Payments accrue to cover the fee
or may be required to be paid immediately. If the 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.


                  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. This opinion is not binding on the Internal Revenue Service (the
"IRS") and thus no assurance can be given that the 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 assets of the Trust. 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.
This entity-level tax could result in reduced distributions to the Noteholders
and the Noteholders could be liable for a share of the 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.

      Under Treasury regulations governing "original issue discount" ("OID"),
stated interest on a note that is unconditionally payable at a single qualified
floating rate, including a rate that is based on Three-Month LIBOR, will not be
treated as OID. For this purpose, interest will be treated as unconditionally
payable only if reasonable legal remedies exist to compel timely payment of the
stated interest or the note otherwise provides terms and conditions that make
the likelihood of late payment (other than a late payment that occurs within a
reasonable grace period) or non-payment of the stated interest a "remote
contingency." The Trust intends to treat the stated interest on each Senior Note
as being unconditionally payable at a single qualified floating rate for OID
purposes and thus the interest on the Senior Notes should not be taxable as OID
to the holders of Senior Notes.

      Prospective purchasers should read "Federal Income Tax Consequences" and
"State Tax Consequences" in the prospectus for a discussion of the application
of specified federal income tax laws and specified 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 specified 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 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.


                                      S-50
<PAGE>

                                  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 Credit Suisse First
Boston Corporation 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.

<TABLE>
<CAPTION>

                                                                            Principal Amount
                                                           ------------------------------------------------
Underwriter                                                Class A-1 Notes                  Class A-2 Notes
- -----------                                                ---------------                  ---------------
<S>                                                        <C>                              <C>
      Credit Suisse First Boston Corporation ..........     $                               $
      Banc of America Securities LLC ..................     $                               $
      J.P. Morgan Securities Inc. .....................     $                               $
      Merrill Lynch, Pierce, Fenner & Smith
            Incorporated ..............................     $                               $
      PNC Capital Markets, Inc. .......................     $                               $
                                                            ------------                    ------------
            Total .....................................     $266,250,000                    $684,275,000
                                                            ============                    ============
</TABLE>

      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 the selling group members may
allow a discount of _____% per Class A-1 Note and _____% per Class A-2 Note on
sales to specified 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 the syndicate member are purchased in a syndicate covering
transaction to cover syndicate short positions. These 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 the
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 $_______.

      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 specified
liabilities under the Securities Act, or contribute to payments which the
underwriters may be required to make.

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

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


                                      S-51
<PAGE>

                                  LEGAL MATTERS

      Specified 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. Specified federal income tax matters will be passed upon for the
Trust by Stroock & Stroock & Lavan LLP and specified 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 the reports by requesting them from the Indenture Trustee. The
reports will contain the information described under "Description of the
Transfer and Servicing Agreements--Statements to Indenture Trustee and Trust" in
the prospectus. The reports will not constitute financial statements prepared in
accordance with generally accepted accounting principles. See "Information
Regarding the SecuritiesBook-Entry Registration" and "Reports to
Securityholders" in the prospectus. The Trust will file with the Commission the
periodic reports required under the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), and the rules and regulations of the Commission
thereunder. These 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.



                                      S-52
<PAGE>

                                     ANNEX I

                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

      Except in specified limited circumstances, the globally offered Senior
Notes of SMS Student Loan Trust 2000-A (the "Global Securities") will be
available only in book-entry form. Investors in the Global Securities may hold
Global Securities through any of DTC, CEDEL or Euroclear. The Global Securities
will be tradeable as home market instruments in both the European and U.S.
domestic markets. Initial settlements and all secondary trades will settle in
same-day funds.

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

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

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

      Non-U.S. holders (as described below) of Global Securities will be subject
to U.S. withholding taxes unless the holders meet specified 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 the 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


                                      S-53
<PAGE>

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

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

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

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

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

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

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


                                      S-54
<PAGE>

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

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

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 (1) 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 the beneficial owner and the U.S. entity required to withhold tax
complies with applicable certification requirements and (2) the beneficial owner
takes one of the following steps to obtain an exemption or reduced tax rate:

      Exemption for non-U.S. Persons (Form W-8). Beneficial owners of Global
Securities that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status). If
the information shown on Form W-8 changes, a new Form W-8 must be filed within
30 days of the 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, 2000. 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 in this prospectus supplement the term "U.S. Person"
means a beneficial owner of a Senior Note that is for United States federal
income tax purposes

      o a citizen or resident of the United States,

      o a corporation or partnership created or organized in or under the laws
of the United States or of any political subdivision of the United States,

      o an estate the income of which is subject to United States federal income
taxation regardless of its source, or

      o 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 in this prospectus supplement, the term "Non-U.S. Person" means a
beneficial owner of a Senior Note that is not a U.S. Person.


                                      S-55
<PAGE>

                            INDEX OF PRINCIPAL TERMS

      Set forth below is a list of the defined terms used in this prospectus
supplement and the pages on which the definitions of the terms may be found in
this prospectus supplement.

1998 Amendments ........................................................  S-47
1998 Reauthorization Bill ..............................................  S-47
1999 Final Regulations .................................................  S-48
91-day Treasury Bills ..................................................  S-43
Additional Fundings ....................................................  S-30
Additional Guarantor ...................................................  S-21
Additional Student Loans ...............................................  S-13
Add-on Consolidation Loans .............................................  S-15
Administration Agreement ...............................................  S-30
Administration Fee .....................................................  S-35
Administrator ..........................................................  S-30
Assumption Payment .....................................................  S-45
Available Funds ........................................................  S-37
Bank One ...............................................................  S-30
Cede ...................................................................  S-52
CEDEL ..................................................................  S-27
CEDEL Participants .....................................................  S-27
Citibank ...............................................................  S-28
Class A-1 Note Final Maturity Date .....................................  S-26
Class A-1 Note Rate ....................................................  S-24
Class A-1 Noteholders ..................................................  S-25
Class A-1 Noteholders' Interest Carryover Shortfall ....................  S-38
Class A-1 Noteholders' Interest Distribution Amount ....................  S-38
Class A-1 Notes ........................................................  S-24
Class A-2 Note Final Maturity Date .....................................  S-26
Class A-2 Note Rate ....................................................  S-24
Class A-2 Noteholders ..................................................  S-25
Class A-2 Noteholders' Interest Carryover Shortfall ....................  S-38
Class A-2 Noteholders' Interest Distribution Amount ....................  S-38
Class A-2 Notes ........................................................  S-24
Closing Date ...........................................................  S-13
Collateral Reinvestment Account ........................................  S-34
Collection Account .....................................................  S-34
Collection Period ......................................................  S-35
Commission .............................................................  S-30
Company ................................................................  S-14
Cooperative ............................................................  S-28
CP Rate ................................................................  S-48
Cutoff Date ............................................................  S-16
Deferral ...............................................................  S-18
Delinquency Percentage .................................................  S-32
Department .............................................................  S-23
Depositaries ...........................................................  S-28
Depositary .............................................................  S-28
Determination Date .....................................................  S-35
DTC ....................................................................  S-52


                                      S-56
<PAGE>

DTC Services ...........................................................  S-29
Early Amortization Event ...............................................  S-31
Eligible Lender Trustee ................................................  S-13
Euroclear ..............................................................  S-27
Euroclear Operator .....................................................  S-28
Euroclear Participants .................................................  S-27
Events of Default ......................................................  S-44
Excess Spread ..........................................................  S-31
Exchange Act ...........................................................  S-52
Exchanged Financed Student Loan ........................................  S-32
Exchanged Serial Loan ..................................................  S-32
Expected Interest Collections ..........................................  S-31
Federal Origination Fee ................................................  S-49
FFELP ..................................................................  S-13
Financed Student Loans .................................................  S-13
Forbearance ............................................................  S-18
Global Securities ......................................................  S-53
Grace ..................................................................  S-18
GRDF Percentage ........................................................  S-34
Guarantors .............................................................  S-21
Illegality .............................................................  S-44
Indenture ..............................................................  S-24
Indenture Trustee ......................................................  S-24
Index Maturity .........................................................  S-26
Indirect Participants ..................................................  S-27
Industry ...............................................................  S-29
Initial Financed Student Loans .........................................  S-13
Initial Guarantors .....................................................  S-21
In-School ..............................................................  S-18
In-School Percentage ...................................................  S-34
Interest Rate Swaps ....................................................  S-42
IRS ....................................................................  S-50
LIBOR Determination Date ...............................................  S-26
LIBOR Reset Period .....................................................  S-26
Liquidated Student Loans ...............................................  S-36
Liquidation Proceeds ...................................................  S-36
Loan Purchase Amount ...................................................  S-31
Loan Sale Agreement ....................................................  S-30
Lock-In Period .........................................................  S-44
Minimum Purchase Price .................................................  S-46
Monthly Available Funds ................................................  S-36
Monthly Collection Period ..............................................  S-35
Monthly Payment Date ...................................................  S-34
Monthly Rebate Fee .....................................................  S-49
Morgan .................................................................  S-28
Net Trust Swap Payment .................................................  S-43
Net Trust Swap Receipt .................................................  S-43
Net Trust Swap Receipt Carryover Shortfall .............................  S-38
New Loan ...............................................................  S-30
New Loans ..............................................................  S-30


                                      S-57
<PAGE>

Noncapitalized Accrued Interest ........................................  S-31
Non-U.S. Person ........................................................  S-55
Noteholders ............................................................  S-26
Noteholders' Interest Distribution Amount ..............................  S-38
Notes ..................................................................  S-24
Obligors ...............................................................  S-24
OID ....................................................................  S-50
Parity Date ............................................................  S-24
Participants ...........................................................  S-27
Payment Carryover Shortfall ............................................  S-38
Plan ...................................................................  S-50
Pool Balance ...........................................................  S-24
Principal Distribution Adjustment ......................................  S-39
Principal Distribution Amount ..........................................  S-39
Purchase Amount ........................................................  S-25
Purchase Collateral Balance ............................................  S-30
Purchase Premium Amount ................................................  S-31
Quarterly Interest Period ..............................................  S-24
Quarterly Payment Date .................................................  S-24
Rating Agency Downgrade ................................................  S-45
Realized Losses ........................................................  S-39
Record Date ............................................................  S-24
Reference Banks ........................................................  S-27
Repayment ..............................................................  S-18
Reserve Account ........................................................  S-34
Reserve Account Excess .................................................  S-41
Reserve Account Initial Deposit ........................................  S-13
Reserve Account Trigger ................................................  S-41
Revolving Period .......................................................  S-30
Scheduled Notional Swap Amount .........................................  S-43
Scheduled Swap Termination Date ........................................  S-43
Secretary ..............................................................  S-21
Seller .................................................................  S-13
Seller Trusts ..........................................................  S-49
Senior Noteholders .....................................................  S-25
Senior Noteholders' Distribution Amount ................................  S-39
Senior Noteholders' Interest Distribution Amount .......................  S-39
Senior Noteholders' Principal Carryover Shortfall ......................  S-39
Senior Noteholders' Principal Distribution Amount ......................  S-40
Senior Notes ...........................................................  S-24
Serial Loan ............................................................  S-32
Serial Loans ...........................................................  S-32
Servicer ...............................................................  S-30
Servicing Agreement ....................................................  S-30
Servicing Fee ..........................................................  S-34
Servicing Fee Shortfall ................................................  S-35
SMS ....................................................................  S-13
Special Federal Tax Counsel ............................................  S-50
Specified Reserve Account Balance ......................................  S-41
Student Loan Rate Accrual Period .......................................  S-31


                                      S-58
<PAGE>

Student Loans ..........................................................  S-13
Subordinate Note Final Maturity Date ...................................  S-26
Subordinate Note Rate ..................................................  S-24
Subordinate Note Trigger ...............................................  S-25
Subordinate Noteholders ................................................  S-26
Subordinate Noteholders' Distribution Amount ...........................  S-40
Subordinate Noteholders' Interest Carryover Shortfall ..................  S-40
Subordinate Noteholders' Interest Distribution Amount ..................  S-40
Subordinate Noteholders' Principal Carryover Shortfall .................  S-40
Subordinate Noteholders' Principal Distribution Amount .................  S-40
Subordinate Notes ......................................................  S-24
Swap Agreement .........................................................  S-43
Swap Counterparties ....................................................  S-42
Swap Default ...........................................................  S-44
Swap Early Termination .................................................  S-45
Swap Rate ..............................................................  S-43
Swap Rating Condition ..................................................  S-43
Swap Termination Date ..................................................  S-44
Systems ................................................................  S-29
Tax Event ..............................................................  S-44
T-Bill Rate ............................................................  S-43
Telerate Page 3750 .....................................................  S-26
Termination Events .....................................................  S-44
Terms and Conditions ...................................................  S-28
Three-Month LIBOR ......................................................  S-26
Transfer Agreement .....................................................  S-30
Transfer and Servicing Agreements ......................................  S-30
Transfer Date ..........................................................  S-32
Trust ..................................................................  S-13
Trust Agreement ........................................................  S-14
Trust Swap Payment Amount ..............................................  S-40
Trust Swap Receipt Amount ..............................................  S-40
U.S. Person ............................................................  S-55
USA Funds ..............................................................  S-21
Year 2000 problems .....................................................  S-29



                                      S-59
<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 in this prospectus 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 January 10, 2000

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

<PAGE>

                                TABLE OF CONTENTS
RISK FACTORS .............................................................. 1
   Risk of Loss from Limited Credit Enhancement ........................... 1
   Borrower Default Risk on Student Loans ................................. 1
   Risk of Dependence on Guarantors as Security for Student Loans ......... 1
   Risk of Department of Education's Failure to Pay Guarantee Payments .... 1
   Risk of Loss of Federal Guarantor and Department of Education Payments
     for Failure to Comply with Loan Origination and Servicing Procedures
     for Student Loans .................................................... 2
   Risk of Seller or Servicer not Performing on Purchase Obligations ...... 2
   Changes in Legislation May Adversely Affect Student Loans and Federal
     Guarantors, the Seller or the Servicer ............................... 2
   Fees Payable on Student Loans May Reduce Amounts Payable to You ........ 3
   Risk of Consolidation of Federal Benefit Billings and Receipts with
     Other Trusts ......................................................... 3
   Failure to Comply with Third-Party Servicer Regulations May Adversely
     Affect Loan Servicing ................................................ 4
   Custodial Risk of Servicer ............................................. 4
   Insolvency Risk of Servicer or Administrator ........................... 4
   The Investment Return on the Securities Is Uncertain ................... 5
   Risk of Variability  of Actual Cash Flows .............................. 5
   Noteholders' Right to Control Upon Defaults may Adversely Affect
     Certificateholders ................................................... 6
   Consumer Protection Laws May Affect Enforceability of Student Loans .... 6
   Book-Entry Registration--Beneficial Owners Not Recognized by Trust ..... 6

FORMATION OF THE TRUSTS ................................................... 7
   The Trusts ............................................................. 7
   Eligible Lender Trustee ................................................ 7

USE OF PROCEEDS ........................................................... 7

USA GROUP, SMS, THE SELLER AND THE SERVICER ............................... 8
   USA Group .............................................................. 8
   SMS .................................................................... 9
   The Seller ............................................................. 9
   The Servicer ........................................................... 9
   Year 2000 Compliance ................................................... 9

THE STUDENT LOAN POOLS ....................................................10
   Origination and Marketing Process ......................................11
   Servicing and Collections Process ......................................11
   Claims and Recovery Rates ..............................................12

FEDERAL FAMILY EDUCATION LOAN PROGRAM .....................................12
   Legislative and Administrative Matters .................................13
   Eligible Lenders, Students and Educational Institutions ................14
   Financial Need Analysis ................................................15
   Special Allowance Payments .............................................15
   Federal Stafford Loans .................................................16
      Interest ............................................................16
      Interest Subsidy Payments ...........................................17
      Loan Limits .........................................................17

                                       ii

<PAGE>

      Repayment ...........................................................  18
      Grace Periods, Deferral Periods and Forbearance Periods .............  18
   Federal Unsubsidized Stafford Loans ....................................  19
   Federal PLUS and Federal SLS Loan Programs .............................  19
      Loan Limits .........................................................  19
      Interest ............................................................  19
      Repayment, Deferments ...............................................  20
   Federal Consolidation Loan Program .....................................  20
   Federal Guarantors .....................................................  21
   Federal Insurance and Reinsurance of Federal Guarantors ................  22

WEIGHTED AVERAGE LIVES OF THE SECURITIES ..................................  23

POOL FACTORS AND TRADING INFORMATION ......................................  24

DESCRIPTION OF THE NOTES ..................................................  25
   Principal of and Interest on the Notes .................................  25
   The Indenture ..........................................................  26
      Modification of Indenture ...........................................  26
      Events of Default; Rights upon Event of Default .....................  26
      Covenants ...........................................................  28
      Annual Compliance Statement .........................................  29
      Indenture Trustee's Annual Report ...................................  29
      Satisfaction and Discharge of Indenture .............................  29
      The Indenture Trustee ...............................................  29

DESCRIPTION OF THE CERTIFICATES ...........................................  29
   Principal and Interest in Respect of the Certificates ..................  30

INFORMATION REGARDING THE SECURITIES ......................................  31
   Fixed Rate Securities ..................................................  31
   Floating Rate Securities ...............................................  31
   Book-Entry Registration ................................................  31
   Definitive Securities ..................................................  32
   List of Securityholders ................................................  33
   Reports to Securityholders .............................................  33

DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS ......................  34
   Sale of Student Loans; Representations and Warranties ..................  34
   Additional Fundings ....................................................  35
   Accounts ...............................................................  35
   Servicing Procedures ...................................................  36
   Payments on Student Loans ..............................................  36
   Servicer Covenants .....................................................  36
   Servicer Compensation ..................................................  37
   Distributions ..........................................................  37
   Credit and Cash Flow Enhancement .......................................  38
      Reserve Account .....................................................  38
   Statements to Indenture Trustee and Trust ..............................  38
   Evidence as to Compliance ..............................................  39

                                      iii

<PAGE>

   Matters Regarding the Servicer .........................................  39
   Servicer Default .......................................................  40
   Rights Upon Servicer Default ...........................................  40
   Waiver of Past Defaults ................................................  41
   Amendment ..............................................................  41
   Payment of Notes .......................................................  41
   Termination ............................................................  41
      Optional Redemption .................................................  42
      Auction of Student Loans ............................................  42
   Administration Agreement ...............................................  42

LEGAL ASPECTS OF THE STUDENT LOANS ........................................  42
   Transfer of Student Loans ..............................................  42
   Consumer Protection Laws ...............................................  43
   Loan Origination and Servicing Procedures Applicable to Student Loans ..  43
   Student Loans Generally Not Subject to Discharge in Bankruptcy .........  44

FEDERAL INCOME TAX CONSEQUENCES ...........................................  44

TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE ...........................  45
   Tax Characterization of the Trust ......................................  45
   Tax Consequences to Holders of the Notes ...............................  45
      Treatment of the Notes as Indebtedness ..............................  45
      Original Issue Discount .............................................  45
      Interest Income on the Notes ........................................  45
      Sale or Other Disposition ...........................................  46
      Foreign Holders .....................................................  46
      Backup Withholding ..................................................  47
   Recent Legislation .....................................................  47
   Tax Consequences to Holders of the Certificates ........................  47
   Classification as a Partnership ........................................  47
      Treatment of the Trust as a Partnership .............................  47
      Partnership Taxation ................................................  48
      Computation of Income ...............................................  49
      Determining the Bases of Trust Assets ...............................  49
      Discount and Premium ................................................  49
      Disposition of Certificates .........................................  49
      Allocations Between Transferors and Transferees .....................  50
      Section 754 Election ................................................  50
      Administrative Matters ..............................................  50
      Tax Consequences to Foreign Certificateholders ......................  51
      Backup Withholding ..................................................  51

TRUSTS IN WHICH ALL RESIDUAL INTERESTS ARE RETAINED BY THE SELLER OR
   AN AFFILIATE OF THE SELLER .............................................  52
   Tax Characterization of the Trust ......................................  52
   Tax Consequences to Holders of the Notes ...............................  52
      Treatment of the Notes as Indebtedness ..............................  52
      Possible Alternative Treatments of the Notes ........................  52


                                       iv
<PAGE>

STATE TAX CONSEQUENCES ...................................................  52
      Tax Consequences with Respect to the Notes .........................  53
      Tax Consequences with Respect to the Certificates ..................  53

ERISA CONSIDERATIONS .....................................................  53
   The Notes .............................................................  53
   The Certificates ......................................................  54

PLAN OF DISTRIBUTION .....................................................  54

LEGAL MATTERS ............................................................  55

AVAILABLE INFORMATION ....................................................  55

INCORPORATION OF DOCUMENTS BY REFERENCE ..................................  56

INDEX OF PRINCIPAL TERMS .................................................  57


                                       v

<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 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
  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 of these federal loans. 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 the federal
                                 guarantor as result of borrower defaults;

                              o  the amount of claims reimbursed to the 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 this 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 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


                                       1
<PAGE>

                              the 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 the 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 these
                              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 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 this
                              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 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 these 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 positive that the Higher Education
                              Act or other 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.


                                       2
<PAGE>

                              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. These 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
                              specified breaches of its covenants. However,
                              references in the Higher Education Act of 1965, as
                              amended, regarding a transition from Federal
                              Family Education Loan program to direct student
                              loan program (were eliminated by the 1998
                              Reauthorization Bill when Congress determined that
                              both programs would continue to coexist.

Fees Payable on 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
                              this event the amount available to be distributed
                              to you will be reduced. Under specified
                              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 this 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 a liability exists in connection with a
                              trust using the shared lender identification
                              number, the Department of Education or the federal
                              guarantor may collect that liability or offset the
                              liability 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


                                       3
<PAGE>

                              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 these
                              regulations, a third-party servicer, including 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 the
                              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 in any of
                              the student loans were granted to another party
                              that purchased (or took the security interest in)
                              any of the student loans in the ordinary course of
                              its business and took possession of the 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 the
                              student loans for new value and without knowledge
                              of the eligible lender trustee's interest. For
                              periods of enrollment beginning on or after July
                              1, 1999, a master promissory note may evidence any
                              student loan made to a borrower under the Federal
                              Family Education Loan program. See "Risk
                              Factors--Master Promissory Note" in the related
                              prospectus supplement for any risks associated
                              with the master promissory note.

Insolvency Risk of
  Servicer, Administrator
  or Seller ................  In the event of a default by the servicer or an
                              administrator resulting solely from specified
                              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.


                                       4
<PAGE>

                              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

                              o  the price paid by you for your securities,

                              o  the rate at which interest accrues on your
                                 securities and

                              o  the rate at which you receive a return of the
                                 principal.

                              Consequently, the length of time that your
                              securities are outstanding and accruing interest
                              may be shorter than you expect. 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
                              federal loan consolidation programs. In addition,
                              a trust may receive other unscheduled payments
                              from liquidations due to default, including
                              receipt of guarantee payments and 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 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
                              the


                                       5
<PAGE>

                              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 these factors is
                              impossible to predict.

Noteholders' Right to Control
  Upon 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 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
                              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, including 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 specified banks, your
                              ability to pledge a 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 the
                              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 the distributions will be
                              forwarded by the trustee to The Depository Trust
                              Company and The Depository Trust Company will
                              credit the distributions to the accounts of its
                              participants which will thereafter credit them to
                              your account either directly or indirectly through
                              indirect participants.



                                       6
<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 in this prospectus and in
the related prospectus supplement. The property of each Trust will consist of:

      o  a pool of student loans consisting of education loans to students and
         parents of students ("Federal Student Loans" or "Student Loans"), legal
         title to which is held by the related eligible lender trustee (the
         "Eligible Lender Trustee") on behalf of each Trust,

      o  all funds collected or to be collected in respect thereof (including
         any payments with respect to Guarantee Agreements ("Guarantee
         Payments") with respect thereto) on or after the applicable date
         specified in the related prospectus supplement (the "Cutoff Date") and

      o  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 the 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 the entity 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 the 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 the 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 these 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 the net proceeds
paid to it with respect to any Trust for general corporate purposes.


                                       7
<PAGE>

                   USA GROUP, SMS, THE SELLER AND THE SERVICER


USA Group

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

      o  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;

      o  providing guarantees for education loans made pursuant to the Act as
         well as for loans made under Private Loan Programs;

      o  assisting guarantee agencies in managing and maintaining their
         education loan programs;

      o  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 Pacific Islands;

      o  performing achievement and need-based scholarship processing for
         corporations, foundations and benefit societies;

      o  offering financial management services to guarantee agencies to assist
         them in planning for the future and in meeting the financial challenges
         facing guarantors;

      o  providing and performing education loan purchase functions for the
         holders of loans made to facilitate attendance of students at
         universities, colleges and schools;

      o  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

      o  acquiring student loan notes held by eligible lenders under the Federal
         Family Education Loan Program.

      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, Illinois Student Assistance
Commission, Iowa College Student Aid Commission, Louisiana Office of Student
Financial Assistance, Finance Authority of Maine, Michigan Guaranty


                                       8
<PAGE>

Agency, Montana Guaranteed Student Loan Program, New Mexico Student Loan
Guarantee Corporation, Northwest Education Loan Association, Oklahoma Guaranteed
Student Loan Program, Oregon Student Assistance Commission and Rhode Island
Higher Education Assistance Authority. Some trustees and officers of USA Funds
are also directors or officers of USA Group Guarantee Services.


SMS

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

      The related supplement to this prospectus (a "prospectus supplement") may
set forth 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 the Trust is a valid sale of the 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 the debtor or the
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 the Student Loans to
secure a borrowing of the debtor, then delays in payments of collections of the
Student Loans could occur or (should the court rule in favor of any trustee,
debtor or creditor) reductions in the amount of the 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 the Trust may have priority over the
Eligible Lender Trustee's interest in the 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 the 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
another servicer(s) specified in the related prospectus supplement (the
"Servicer") is required to perform in accordance with the related loan servicing
agreement (each a "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 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


                                       9
<PAGE>

Services and USA Funds or any third party, has software applications and
contains source codes that are unable to appropriately interpret the upcoming
calendar year 2000, some level of modification or replacement of the
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 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 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 the estimates. Specific factors that might cause material
differences include, but are not limited to:

      o  the availability and cost of personnel trained in this area,

      o  the ability to locate and correct all relevant computer codes, and

      o  similar uncertainties.


                             THE STUDENT LOAN POOLS

      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:

      o  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,

      o  was originated in the United States of America,

      o  its territories or its possessions under and in accordance with the
         Federal Family Education Loan Program,

      o  contains terms in accordance with those required by the Federal Family
         Education Loan Program,

      o  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,

      o  provides for regular payments that fully amortize the amount financed
         over its original term to maturity (exclusive of any deferral or
         forbearance periods) and

      o  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 the Trust.


                                       10
<PAGE>

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

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

      In addition, if specified in the related prospectus supplement, the assets
of the related Trust may include specified 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 summary data relating to the Excess Cashflow
Rights.


Origination and Marketing Process

      The Higher Education Act of 1965, as amended (the 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 the Guarantor must
approve the application, including confirming that the 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 the 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. Some 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 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 the Student Loans are repaid on a timely basis by or on behalf of
borrowers. The Servicer agrees to perform the servicing and collection
procedures with respect to the Student Loans on behalf of each Trust pursuant to
the related Loan Servicing Agreement. The 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 delinquency. All


                                       11
<PAGE>

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 the
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 established procedures with respect to a Student Loan may also
result in the denial of coverage under a Guarantee Agreement for specified
accrued interest amounts, in circumstances where the failure has not caused the
loss of the guarantee of the principal of the 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 the delinquency.
These notices advise the Guarantor of seriously delinquent accounts and allow
the Guarantor to make additional attempts to collect on the loans prior to the
filing of claims. Any Student Loan which is delinquent beyond a specified 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 the 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 the 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 a purchase will constitute the sole
remedy available to Securityholders or the Eligible Lender Trustee for a failure
by the Servicer. See "Description of the Transfer and Servicing
Agreements--Servicer Covenants".


Claims and Recovery Rates

      Limited 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 information set forth in each
prospectus supplement.


                      FEDERAL FAMILY EDUCATION LOAN PROGRAM

      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 in this prospectus, 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 the borrower's school. The Guarantors are
entitled, subject to 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 interest subsidy payments and special
allowance payments with respect to the Federal Student Loans as described in
this prospectus.

      FFELP provides for loans to students and parents of students which are (1)
guaranteed by a Guarantor and reinsured by the federal government or (2)
directly insured by the federal government. Several types of Federal Student
Loans are currently authorized under the Act:

      o  loans to students who demonstrate need ("Federal Stafford Loans");

      o  loans to students who do not demonstrate need or who need additional
         loans to supplement their Federal Stafford Loans ("Federal Unsubsidized
         Stafford Loans");


                                       12
<PAGE>

      o  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

      o  loans to consolidate the borrower's obligations under various federally
         authorized student loan programs into a single loan.

Prior to July 1, 1994, the Act also authorized loans to graduate and
professional students, independent undergraduate students and, under limited
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 the statutes,
regulations and agreements but do not purport to be comprehensive and are
qualified in their entirety by reference to each 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 in
this prospectus 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 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, legislation contemplated replacement of a
minimum of approximately 60% of the Federal Student Loan programs with direct
lending by the Department by 1998. However, references in the Act regarding a
transition from FFELP to direct student loan program were eliminated by the 1998
Reauthorization Bill when Congress determined that both programs would continue
to coexist. Notwithstanding these changes, any 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
the entities have not experienced a reduction to date and any 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. These
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 specified 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". These 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.


                                       13
<PAGE>

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 with 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:

      o  has been accepted for enrollment or is enrolled and is maintaining
         satisfactory academic progress at a participating educational
         institution,

      o  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 the
         institution,

      o  has agreed to notify promptly the holder of the loan of any address
         change, and

      o  for Federal Stafford Loans, meets the applicable "need" requirements
         for the particular loan program.

      Each loan is to be evidenced by an unsecured promissory note.

      Eligible schools include institutions of higher education and proprietary
institutions. Institutions of higher education must meet specified standards,
which generally provide that the institution:

      o  only admits persons who have a high school diploma or its equivalent,

      o  is legally authorized to operate within a state,

      o  provides not less than a two-year program with credit acceptable toward
         a bachelor's degree,

      o  is a public or non-profit institution and

      o  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:

      o  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),

      o  is authorized by a state to provide a program of vocational education
         designed to fit individuals for useful employment in recognized
         occupations,

      o  has been in existence for at least two years,

      o  provides at least a six-month training program to prepare students for
         gainful employment in a recognized occupation and

      o  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:

      o  offers more than 50 percent of its courses by correspondence,

      o  enrolls 50 percent or more of its students in correspondence courses,

      o  has a student enrollment in which more than 25 percent of the students
         are incarcerated or

      o  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

      o  the educational institution has filed for bankruptcy,


                                       14
<PAGE>

      o  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

      o  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 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 the 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 the holder receives at least a
specified market interest rate of return on the 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 the 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 the holder during the period multiplied by the special allowance
percentage. The special allowance percentage is computed by:

      (1) determining the average of the bond equivalent rates of either 91-day
Treasury bills auctioned for the 3-month period, or, in the case of loans first
disbursed on or after January 1, 2000 and before July 1, 2003, the quotes of the
three-month commercial paper (financial) rates in effect for each of the days in
such quarter as reported by the Federal Reserve in Publication H-15 (the "CP
Rate"),

      (2) subtracting the applicable borrower interest rate on the loan from the
average,

      (3) adding the applicable Special Allowance Margin (as set forth below) to
the resultant percentage and

      (4) dividing the resultant percentage by 4; provided, however, that, if
the amount determined by the application of clauses (1), (2) and (3) is in the
negative, the Special Allowance Margin is zero.


                                       15
<PAGE>


<TABLE>
<CAPTION>

Date of First Disbursement          Special Allowance Margin
- ------------------------            ---------------------------------------------------------------------------------------
<S>                                 <C>
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 - 12/31/99                 2.20%  (Federal  Stafford  Loans  and  Federal  Unsubsidized  Stafford  Loans  that are
                                    In-School, Grace or Deferment);  2.80% (Federal Stafford Loans and Federal Unsubsidized
                                    Stafford Loans that are in repayment) and 3.10% for all other loans

01/01/00-06/30/03                   1.74%  (Federal  Stafford  Loans  and  Federal  Unsubsidized  Stafford  Loans  that are
                                    In-School, Grace or Deferment);  2.34% (Federal Stafford Loans and Federal Unsubsidized
                                    Stafford Loans that are in repayment)
</TABLE>

      A holder of a PLUS, SLS or Federal Consolidation Loan is eligible to
receive Special Allowance Payments during any quarter equal to (a) the amount by
which (1) the average of the bond equivalent rates of 91-day Treasury bills
auctioned during the quarter (or the CP Rate in the case of PLUS loans first
disbursed on or after January 1, 2000 and before July 1, 2003) plus (2) the
Interest Rate Margin (or 2.64% in the case of PLUS or Federal Consolidation
loans first disbursed on or after January 1, 2000 and before July 1, 2003)
exceeds (b) the Borrower Rate. However, Special Allowance Payments are available
on variable rate PLUS and SLS Loans only if the 91-day Treasury bill rate for
the most recent quarter plus 3.1% exceeds the maximum rate.

Federal Stafford Loans

      The Act provides for:

      (1) federal insurance or reinsurance of Federal Stafford Loans made by
eligible lenders to qualified students,

      (2) federal interest subsidy payments on 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

      (3) Special Allowance Payments representing an additional subsidy paid by
the Department to the holders of eligible Federal Stafford Loans (the federal
reinsurance obligations, together with those obligations referred to in clauses
(2) and (3) being collectively referred to in this prospectus as "Federal
Assistance").

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


<TABLE>
<CAPTION>

Trigger Date(1)                   Borrower Rate(2)            Maximum Rate          Interest Rate Margin
- ------------------------   ------------------------------  ------------------  ------------------------------
<S>                         <C>                            <C>                 <C>
Prior to 01/01/81 ........  7%                             7%                   N/A

01/01/81 - 09/12/83 ......  9%                             9%                   N/A

09/13/83 - 06/30/88 ......  8%                             8%                   N/A

07/01/88 - 09/30/92 ......  8% for 48 months; thereafter,  8% for 48 months,    3.25%
                            91-Day Treasury + Interest     then 10%
                            Rate Margin

10/01/92 - 06/30/94 ......  91-Day Treasury + Interest     9%                   3.10%
                            Rate Margin

07/01/94 - 06/30/95 ......  91-Day Treasury + Interest     8.25%                3.10%
                            Rate Margin

07/01/95 - 06/30/98 ......  91-Day Treasury + Interest     8.25%                2.50% (In-School, Grace or
                            Rate Margin                                         Deferment); 3.10% (in repayment)

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>

- ---------------
(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 (1) the bond equivalent rate of 91-day
     Treasury bills auctioned at the final auction held prior to June 1 and (2)
     the applicable Interest Rate Margin.

                                       16
<PAGE>

      The 1992 Amendments provide that, for fixed rate loans made on or after
July 23, 1992 and for specified loans made to new borrowers on or after July 1,
1988, the lender must have converted by January 1, 1995 the interest rate on the
loans to an annual interest rate adjusted each July 1 equal to:

      o  for specified 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%,

      o  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

      o  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 the 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 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
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 the loan for federal reinsurance. This 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 the 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 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 Interest Subsidy Payments and Special
Allowance Payments, if any, with respect to Federal Student Loans. Each Eligible
Lender Trustee will be required to remit Interest Subsidy Payments and Special
Allowance Payments it receives with respect to 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 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.


                                       17
<PAGE>




<TABLE>
<CAPTION>

                                                                           All
                                                                        Students(1)    Independent Students(1)
                                                                        -----------   --------------------------
                                                                        Base Amount    Additional
                                                                      Subsidized and  Unsubsidized     Maximum
                                                        Subsidized    Unsubsidized on  only on or     Aggregate
                                         Subsidized     on or after      or after         after         Total
      Borrower's Academic Level          Pre-1/1/87       1/1/87        10/1/93(2)      7/1/94(3)     Amount in
- -----------------------------------      -----------    -----------   ---------------   ---------    -----------
<S>                                      <C>            <C>           <C>             <C>            <C>
Undergraduate (per year)
  1st year ...........................     $ 2,500         $ 2,625        $ 2,625         $ 4,000    $  6,625
  2nd year ...........................     $ 2,500         $ 2,625        $ 3,500         $ 4,000    $  7,500
  3rd year and above .................     $ 2,500         $ 4,000        $ 5,500         $ 5,000    $ 10,500
Graduate (per year) ..................     $ 5,000         $ 7,500        $ 8,500         $10,000    $ 18,500
Aggregate 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 the 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 minimum
repayment amounts. The Act currently requires minimum annual payments of $600
or, if greater, the amount of accrued interest for that year, unless the
borrower and the lender agree to lesser payments. Effective July 1, 1993, the
Act and regulations promulgated thereunder require lenders to offer the choice
of a standard, graduated or income-sensitive repayment schedule to all borrowers
who receive a loan on or after that date.

      Grace Periods, Deferral Periods and Forbearance Periods. Repayment of
principal on a Federal Stafford Loan must generally commence following a period
of (a) not less than 9 months or more than 12 months (with respect to loans for
which the applicable interest rate is 7% per annum) and (b) not more than 6
months (with respect to loans for which the applicable interest rate is 9% per
annum or 8% per annum and for loans to first-time borrowers on or after July 1,
1988) after the borrower ceases to pursue at least a half-time course of study
(a "Grace Period"). However, during other periods (each, a "Deferral Period")
and subject to 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 specified
circumstances (each period, a "Forbearance Period"). The 1998 Reauthorization
Bill further expanded the situations in which a forbearance can be granted.


                                       18
<PAGE>

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 the 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 the 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
specified 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.

      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 first 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 (1) 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 June
     1, and (2) the applicable Interest Rate Margin.


                                       19
<PAGE>

      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 the final disbursement of the loan, subject to
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 periods of educational
enrollments and periods of unemployment or hardship as specified under the Act.
Further, whereas Interest Subsidy Payments are not available for the deferments,
interest may be capitalized during the 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 the 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 borrowers may consolidate one or
more of their Student Loans into a single loan (each, a "Federal Consolidation
Loan") insured and reinsured on a basis similar to Federal Stafford Loans.
Federal Consolidation Loans may be made in an amount sufficient to pay
outstanding principal, unpaid interest, late charges and collection costs on all
federally insured or reinsured student loans incurred under FFELP selected by
the borrower, as well as loans made pursuant to various other federal student
loan programs and which may have been made by different lenders. Under this
program, a lender may make a Federal Consolidation Loan to an eligible borrower
at the request of the borrower if the lender holds an outstanding loan of the
borrower or the borrower certifies that he has been unable to obtain a Federal
Consolidation Loan from the holders of the outstanding loans made to him. 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 the 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


                                       20
<PAGE>

November 12, 1997, the 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% (or the CP Rate plus 2.64% for loans first
disbursed on or after January 1, 2000 and before July 1, 2003), 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
limits applicable to the sum of the Federal Consolidation Loan and the amount of
the borrower's other eligible student loans outstanding. The lender may, at its
option, include the 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 of Education (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 the 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.


                                       21
<PAGE>

      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 the 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 the Trust as of the applicable Closing Date and the amount of the
Federal Student Loans it is guaranteeing for the 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 the 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 the 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 the 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. The 1998
Reauthorization Bill restructured guarantor funding such that Federal Guarantors
are provided with additional flexibility in choosing how to spend certain funds
they receive.


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 period of time
as specified by the Act. Under specified circumstances a loan deemed ineligible
for Federal Reinsurance may be restored to eligibility. Procedures for the
restoration of eligibility are discussed below.

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


                                       22
<PAGE>

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>

Claims Rate of Federal Guarantor            Reimbursement to Federal Guarantor by the Department of Education(1)
- ----------------------------------------    -------------------------------------------------------------------------------
<S>                                         <C>
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. The levels are defined as
0.5% of the total attributable amount of all outstanding loans guaranteed by the
Federal Guarantor for the fiscal year of the Federal Guarantor that begins in
1993, 0.7% for the Federal Guarantor's fiscal year beginning in 1994, 0.9% for
the Federal Guarantor's fiscal year beginning in 1995, and 1.1% for the Federal
Guarantor's fiscal year beginning on or after January 1, 1996. Effective with
the 1998 Reauthorization Bill, Federal Guarantors must maintain a minimum
reserve level of at least 0.25 percent. 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 this event, the Department is required to
assume responsibility for the functions of the 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 the 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 specified events of death, disability, bankruptcy, school closure or false
certification by the educational institution described in the Act. 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
the obligations are transferred to a new Federal Guarantor capable of meeting
the obligations or until a successor Federal Guarantor assumes the obligations.
No assurance can be made that the Department would under any given circumstances
assume the 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 the 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:


                                       23
<PAGE>

      o  borrower default, death, disability or bankruptcy,

      o  a closing of or a false certification by the borrower's school and

      o  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
specified 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 the period could affect the weighted
average lives of the Securities of the related series. See "Description of the
Transfer and Servicing Agreements--Additional Fundings".

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

      In light of the above considerations, there can be no assurance as to the
amount of principal payments to be made on the Notes or the Certificates of a
given series on each Distribution Date, since the 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 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 the
class of Notes or the remaining principal balance for the class of Certificates
(the "Certificate Balance"), respectively, as of that Distribution Date (after
giving effect to distributions to be made on the Distribution Date), as a
fraction of the initial outstanding principal amount of the class of the Notes
or the initial Certificate Balance for the 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 (1) the original denomination of
that Securityholder's Note or Certificate and (2) 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
the term is defined in the related prospectus supplement, the "Pool Balance"),
the applicable Pool Factor and


                                       24
<PAGE>

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


                            DESCRIPTION OF THE NOTES

      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 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, the 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 in this
prospectus or in the related prospectus supplement, no Noteholder will be
entitled to receive a physical certificate representing a Note. All references
in this prospectus and in the related prospectus supplement to actions by
Noteholders of Notes held in book-entry form refer to actions taken by DTC upon
instructions from its participating organizations (the "Participants") and all
references in this prospectus 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 "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 the series, as described in the related prospectus
supplement. Unless otherwise provided in the related prospectus supplement,
payments of interest on the Notes of the 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 the
Interest Rate. See also "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 another party 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. The amount available for the 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 the class of
Noteholders) of the aggregate amount available to be distributed in respect of
interest on the Notes of the 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 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 the class.


                                       25
<PAGE>

      In the case of a series of Notes relating to a Trust having a Pre-Funding
Account or Collateral Reinvestment Account, the Notes of the 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 the date, in an aggregate
principal amount described in the related prospectus supplement.

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


The Indenture

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

      Unless otherwise specified in the related prospectus supplement with
respect to a series of Notes, however, without the consent of the holder of each
outstanding Note affected thereby, no supplemental indenture will:

      o  change the due date of any installment of principal of or interest on
         any 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
         Note or any interest thereon is payable,

      o  impair the right to institute suit for the enforcement of provisions of
         the related Indenture regarding payment,

      o  reduce the percentage of the aggregate amount of the outstanding Notes
         of the series, the consent of the holders of which is required for any
         supplemental indenture or the consent of the holders of which is
         required for any waiver of compliance with provisions of the related
         Indenture or of defaults thereunder and their consequences as provided
         for in the Indenture,

      o  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 the Notes,

      o  reduce the percentage of the aggregate outstanding amount of the 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 the sale would be
         insufficient to pay the principal amount and accrued but unpaid
         interest on the outstanding Notes of the series,

      o  decrease the percentage of the aggregate principal amount of the Notes
         required to amend the sections of the related Indenture which specify
         the applicable percentage of aggregate principal amount of the Notes
         necessary to amend the related Indenture or other related agreements,
         or

      o  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 the series or, except as otherwise permitted or
         contemplated in the Indenture, terminate the lien of the Indenture on
         any collateral or deprive the holder of any Note of the security
         afforded by the lien of the 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 the
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 the series so long as the action will
not, in the opinion of counsel satisfactory to the applicable Indenture Trustee,
materially and adversely affect the interest of any Noteholder of the 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:

      (1) a default for five days or more in the payment of any interest on any
          Note after the same becomes due and payable;


                                       26
<PAGE>

      (2) a default in the payment of the principal of or any installment of the
          principal of any Note when the same becomes due and payable;

      (3) 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 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 the
          Notes then outstanding; provided, however, that if the Trust
          demonstrates that it is making a good faith attempt to cure the
          default, the 30-day period may be extended by the Indenture Trustee to
          90 days;

      (4) 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 the breach is not cured within 30 days after
          notice thereof is given to the Trust by the applicable Indenture
          Trustee or to the Trust and the applicable Indenture Trustee by the
          holders of at least 25% in principal amount of the Notes of the series
          then outstanding; provided, however, that if the Trust demonstrates
          that it is making a good faith attempt to cure the breach, the 30-day
          period may be extended by the Indenture Trustee to 90 days, or

      (5) events of bankruptcy, insolvency, receivership or liquidation of the
          Trust. However, the amount of principal required to be distributed to
          Noteholders of the series under the related Indenture on any
          Distribution Date will generally be limited to amounts available after
          payment of all prior obligations of the 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 the 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 the
Distribution Date based on interest collections on the Student Loans (the amount
of the difference, the "Index Shortfall Carryover"), the Interest Rate for the
Distribution Date shall be the alternate rate and the Interest Shortfall
Carryover shall be payable as described in the prospectus supplement. Unless
otherwise provided in the 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 the
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 the 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 the Notes then outstanding may declare the principal of the
Notes to be immediately due and payable. Unless otherwise specified in the
related prospectus supplement, the declaration may be rescinded by the holders
of a majority in principal amount of the Notes then outstanding if (1) 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 the Notes if the Event of Default giving rise to
the 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 (2) all Events of Default, other than the nonpayment of the
principal of the Notes that has become due solely by the 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 the 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

      o  the holders of all the outstanding Notes consent to the sale,

      o  the proceeds of the sale are sufficient to pay in full the principal
         of and the accrued interest on the outstanding Notes at the date of
         the sale, or


                                       27
<PAGE>

      o  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 the Notes as the payments would have become due if the
         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 the 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 the
Notes, if the Indenture Trustee reasonably believes it will not be adequately
indemnified against the costs, expenses and liabilities which might be incurred
by it in complying with the request. Subject to the provisions for
indemnification and other 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 the Indenture Trustee and the holders
of a majority in principal amount of the Notes then outstanding may, in
specified 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 the 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:

      o  the holder previously has given to the applicable Indenture Trustee
         written notice of a continuing Event of Default,

      o  the holders of not less than 25% in principal amount of the outstanding
         Notes have requested in writing that the Indenture Trustee institute
         the proceeding in its own name as Indenture Trustee,

      o  the holder or holders have offered the Indenture Trustee reasonable
         indemnity,

      o  the Indenture Trustee has for 60 days failed to institute the
         proceeding, and

      o  no direction inconsistent with the written request has been given to
         the Indenture Trustee during the 60-day period by the holders of a
         majority in principal amount of the outstanding Notes.

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

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

      Covenants. Each Indenture will provide that the related Trust may not
consolidate with or merge into any other entity, unless

      o  the entity formed by or surviving the consolidation or merger is
         organized under the laws of the United States of America, any state
         thereof or the District of Columbia,

      o  the entity expressly assumes the 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 the Trust
         under the related Indenture,

      o  no Event of Default shall have occurred and be continuing immediately
         after the merger or consolidation,

      o  the 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 the merger or consolidation, and


                                       28
<PAGE>

      o  the Trust has received an opinion of counsel to the effect that the
         consolidation or merger would have no material adverse federal or
         Indiana state tax consequence to the Trust or to any Certificateholder
         or Noteholder of the related series.

      Each Trust will not, among other things,

      o  except as expressly permitted by the applicable Indenture, the
         applicable Transfer and Servicing Agreements or related documents
         (collectively, the "Related Documents"), sell, transfer, exchange or
         otherwise dispose of any of the assets of the Trust,

      o  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 the Notes because of
         the payment of taxes levied or assessed upon the Trust,

      o  except as contemplated by the Related Documents, dissolve or liquidate
         in whole or in part,

      o  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 the Notes under the applicable Indenture
         except as may be expressly permitted thereby, or

      o  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
         in the Trust 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 the Indenture
Trustee under the applicable Indenture, any amounts advanced by it under the
Indenture, the amount, interest rate and maturity date of indebtedness owing by
the Trust to the applicable Indenture Trustee in its individual capacity, the
property and funds physically held by the applicable Indenture Trustee 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 the Notes or, with
limitations, upon deposit with the Indenture Trustee of funds sufficient for the
payment in full of all the Notes.

      The Indenture Trustee. The Indenture Trustee for a series of Notes will be
specified in the related prospectus supplement. The Indenture Trustee for any
series may resign at any time, in which event the Trust will be obligated to
appoint a successor trustee for the series. The Trust may also remove any
Indenture Trustee if the Indenture Trustee ceases to be eligible to continue
under the related Indenture or if the Indenture Trustee becomes insolvent. In
addition, the Administrator for any series may remove the related Indenture
Trustee at any time. In such circumstances, the Trust 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 the series.


                         DESCRIPTION OF THE CERTIFICATES

      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 terms of the Certificates and the Trust


                                       29
<PAGE>

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, the
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 in this prospectus 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 in
this prospectus 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 in this
prospectus 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 "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 the Certificates
will be made on each Distribution Date and will be made prior to distributions
with respect to principal of the 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 the Pass-Through Rate. See also
"Information Regarding the Securities--Fixed Rate Securities" and "Floating Rate
Securities". Unless otherwise provided in the related prospectus supplement,
distributions in respect of the Certificates of a given series may be
subordinate to payments in respect of the Notes of the 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 the 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 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).


                                       30
<PAGE>

                      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 the 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 the
class, and the "Spread Multiplier" is the percentage that may be specified in
the applicable prospectus supplement as being applicable to the 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 the 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): (1) a maximum limitation, or ceiling,
on the rate at which interest may accrue during any interest period and (2) 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 class of
Floating Rate Securities issued with respect thereto. The applicable prospectus
supplement will set forth the identity of the Calculation Agent for each class
of Floating Rate Securities of a given series, which may be the Administrator,
the Eligible Lender Trustee or the Indenture Trustee with respect to the 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 the positions in customers' securities accounts in the
Depositaries' names on the books of DTC.


                                       31
<PAGE>

      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
including 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
the payments will be forwarded by the Applicable Trustee to DTC's Nominee. DTC
will forward the 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 the 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 the 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 specified 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 the
Securities, may be limited due to the lack of a physical certificate for the
Securities.

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

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


Definitive Securities

      Unless otherwise specified in the related prospectus supplement and except
with respect to the Certificates of a given series that may be purchased by the
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 in
this prospectus as "Definitive Securities") to Noteholders or Certificateholders
or their respective nominees, rather than to DTC or its nominee, only if:

      o  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,


                                       32
<PAGE>

      o the Administrator, at its option, elects to terminate the book-entry
        system through DTC, or

      o 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 the 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 the Notes or Certificates is no longer in the
        best interest of the holders of the 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 the Securities as
Definitive Securities to the Securityholders.

      Distributions of principal of, and interest on, the 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 the Securities in the related prospectus supplement.
Distributions will be made by check mailed to the address of the holder as it
appears on the register maintained by the Applicable Trustee. The final payment
on any Definitive Security, however, will be made only upon presentation and
surrender of the Definitive Security at the office or agency specified in the
notice of final distribution to applicable Securityholders.

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


List of Securityholders

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

      Unless otherwise specified in the related prospectus supplement, three or
more Certificateholders of the series or one or more holders of the Certificates
evidencing not less than 25% of the Certificate Balance of the 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 the 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". The 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 the calendar year was a
Securityholder with respect to the Trust and received any payment thereon, a
statement containing information for the purposes of the Securityholder's
preparation of federal income tax returns. See "Federal Income Tax
Consequences".


                                       33
<PAGE>

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

      The following is a summary of 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 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, the Seller will sell and assign to the related
Eligible Lender Trustee on behalf of the 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 the
Loan Sale Agreement. Each Eligible Lender Trustee will, concurrently with the
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 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:

      o  each Student Loan, on the date on which it is transferred to the 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;

      o  the information provided with respect to the Student Loans is true and
         correct as of the Cutoff Date; and

      o  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 the
Student Loan (it being understood that any breach that does not affect any
Guarantor's obligation to guarantee payment of the Student Loan will not be
considered to have a material adverse effect), the Seller will, unless the
breach is cured within 60 days, repurchase the Student Loan from the related
Eligible Lender Trustee, as of the first day following the end of the 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 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 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 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


                                       34
<PAGE>

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 the 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, the Trust will use funds on deposit in the account from
time to time during the related Funding Period or Revolving Period,
respectively, (1) to make interest payments to Noteholders and
Certificateholders in lieu of collections of interest on the Student Loans to
the extent interest is not paid currently but is capitalized and added to the
principal balance of the Student Loans and (2) 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"). The
additional Student Loans may be purchased by the Trust from the Seller or may be
originated by the Trust, if and to the extent specified in the related
prospectus supplement.

      There can be no assurance that substantially all of the amounts on deposit
in any Pre-Funding Account or Collateral Reinvestment Account will be expended
during the related Funding Period or Revolving Period, respectively. If the
amount initially deposited into a Pre-Funding Account or a Collateral
Reinvestment Account for a series has not been reduced to zero by the end of the
related Funding Period or Revolving Period, respectively, the amounts remaining
on deposit in the Pre-Funding Account or Collateral Reinvestment Account 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 (the "Pre-Funding Account") and any collateral reinvestment
account (the "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 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 the 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 the 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 the 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


                                       35
<PAGE>

and acting as trustee for funds deposited in the account, so long as any of the
securities of the 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), (1) 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 (2) whose deposits are insured by the Federal Deposit
Insurance Corporation.


Servicing Procedures

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

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

      o  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;

      o  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;

      o  it will do nothing to impair the rights of the related
         Certificateholders and the related Noteholders in the Student Loans;
         and


                                       36
<PAGE>


      o  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
the 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 the 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 the Student Loan as of the first day
following the end of the 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 the Student Loan
and the related Trust's interest in any purchased Student Loan will be
automatically assigned to the Servicer or its designee. Upon the assignment, the
Servicer or its designee will be entitled to all payments made on the Student
Loan. In addition, if so specified in the related prospectus supplement, the
Servicer will reimburse the related Trust for any accrued interest amounts that
a Guarantor refuses to pay pursuant to its Guarantee Agreement, or for any prior
Interest Subsidy Payments and Special Allowance Payments that are lost or that
must be repaid to the Department with respect to a Student Loan, as a result of
a breach of any 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 the Securities entitled thereto will be made by
the applicable Trustee to the Noteholders and the Certificateholders of the
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 the 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, including a Reserve
Account, will be available to cover any shortfalls in the amount available for
distribution to the extent specified in the related prospectus supplement. As
more fully described in the related prospectus supplement, and unless otherwise
specified in the related prospectus supplement, 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 the series, and distributions in respect of the Certificates of the series
may be subordinate to payments in respect of the Notes of the series.


                                       37
<PAGE>

Credit and Cash Flow Enhancement

      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 other arrangements 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 the class or series of the full
amount of principal and interest due thereon and to decrease the likelihood that
the Securityholders will experience losses. Unless otherwise specified in the
related prospectus supplement, the credit enhancement for a class or series of
Securities will not provide protection against all risks of loss and will not
guarantee repayment of the entire principal balance and interest thereon. If
losses occur which exceed the amount covered by any credit enhancement or which
are not covered by any credit enhancement, Securityholders of any class or
series will bear their allocable share of deficiencies, as described in the
related prospectus supplement. In addition, if a form of credit enhancement
covers more than one series of Securities, Securityholders of any series will be
subject to the risk that the 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 in the Reserve
Account of the amount of collections on the related Student Loans remaining on
each Distribution Date after the payment of all other required payments and
distributions on the 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 in the related prospectus supplement. 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 the Distribution Date or the preceding Collection
Period as to the Notes and the Certificates of the series, to the extent
applicable:

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

      (2) 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;

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

      (4) 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 the Distribution Date, each
after giving effect to payments allocated to principal reported under clause (1)
above;


                                       38
<PAGE>

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

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

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

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

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

      (10) the balance of the Reserve Account (if any) on the Distribution Date,
after giving effect to changes in the Reserve Account on the Distribution Date;

      (11) 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

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

      Each amount set forth pursuant to subclauses (1), (2), (5) and (8) 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 the Notes or the
initial Certificate Balance of the 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 documents and records and on
the 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 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 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 the Loan Servicing Agreement throughout the preceding twelve
months (or, in the case of the first certificate, the period from the applicable
Closing Date) or, if there has been a default in the fulfillment of any
obligation, describing each default. The Servicer has agreed to give the
Administrator, the related Indenture Trustee and Eligible Lender Trustee notice
of Servicer Defaults under the Loan Servicing Agreement.

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


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 the duties is no longer
permissible under applicable law. No 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 person will be protected
against any liability that would otherwise be imposed by reason


                                       39
<PAGE>

of willful misfeasance, bad faith or negligence in the performance of the
Servicer's duties thereunder or by reason of reckless disregard of its
obligations and duties thereunder. In addition, each Loan Servicing Agreement
will provide that the Servicer is under no obligation to appear in, prosecute,
or defend any legal action that is not incidental to its servicing
responsibilities under the 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 the 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:

      o  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 the Indenture Trustee or the related Eligible Lender
         Trustee is received by the Servicer or after discovery by the Servicer,

      o  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,

      o  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

      o  an Insolvency Event with respect to the Servicer occurs. "Insolvency
         Event" means, with respect to any person, any of the following events
         or actions: specified events of insolvency, readjustment of debt,
         marshaling of assets and liabilities or similar proceedings with
         respect to the person and specified actions by the 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 the then outstanding Notes, may
terminate all the rights and obligations of the Servicer under the Loan
Servicing Agreement, whereupon a successor servicer appointed by the related
Indenture Trustee or the Indenture Trustee will succeed to all the
responsibilities, duties and liabilities of the Servicer under the 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 the appointment has occurred, the
trustee or official may have the power to prevent the Indenture Trustee or the
Noteholders from effecting a transfer. In the event that the 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. The Indenture Trustee may make
the arrangements for compensation to be paid, which in no event may be greater
than the servicing compensation to the Servicer under the Loan Servicing
Agreement, unless the compensation arrangements will not result in a downgrading
of the Notes and Certificates by any Rating Agency. In the event a Servicer
Default occurs and is continuing, the Indenture Trustee or the 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.


                                       40
<PAGE>

Waiver of Past Defaults

      With respect to each Trust, unless otherwise specified in the related
prospectus supplement, the holders of Notes evidencing at least a majority in
principal amount of the then outstanding Notes (or the holders of Certificates
evidencing not less than a majority of the outstanding Certificate Balance), in
the case of any Servicer Default which does not adversely affect the Indenture
Trustee or the Noteholders of the related series, may, on behalf of all the
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 the Loan Servicing
Agreement. Therefore, the Noteholders have the ability, except as noted above,
to waive defaults by the Servicer which could materially adversely affect the
Certificateholders. No waiver will impair the 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 the Transfer and Servicing Agreements or of modifying in
any manner the rights of the Noteholders or Certificateholders; provided that
the 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 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 the 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 the Transfer
and Servicing Agreements or of modifying in any manner the rights of the
Noteholders or Certificateholders; provided, however, that no amendment may (1)
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 the Noteholders or Certificateholders, or (2) reduce the
aforesaid percentage of the Notes or Certificates which are required to consent
to any amendment, without the consent of the holders of all the 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 the Trust without the unanimous prior approval of all
Certificateholders (including the applicable Company) of the related series and
the delivery to the Eligible Lender Trustee by each Certificateholder (including
the Company) of a certificate certifying that the 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 the series will succeed to all the rights of the
Noteholders of the series, under the related Loan Servicing Agreement, except as
otherwise provided in the related Loan Servicing Agreement.


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 (1) the maturity or other liquidation of the last related Student Loan and
the disposition of any amount received upon liquidation of any remaining Student
Loans and (2) the payment to the Noteholders and the Certificateholders of the
related series of all amounts required to be paid to them pursuant to the
Transfer and Servicing Agreements.


                                       41
<PAGE>

      Optional Redemption. If so specified in the related prospectus supplement,
in order to avoid excessive administrative expense, the Seller or another party
will be permitted at its option to purchase from the related Eligible Lender
Trustee, as of the end of any Collection Period immediately preceding a
Distribution Date, if the then outstanding Pool Balance is a percentage
specified in the related prospectus supplement (not to exceed 30%) of the
Initial Pool Balance (as defined in the related prospectus supplement, the
"Initial Pool Balance"), all remaining related Student Loans at a price equal to
the aggregate Purchase Amounts thereof as of the end of the 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 the 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 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 the prospectus supplement. The Seller and unrelated third parties
may offer bids for the Student Loans. The Indenture Trustee will accept the
highest bid equal to or in excess of the aggregate Purchase Amounts of the
Student Loans as of the end of the Collection Period immediately preceding the
related Distribution Date. The proceeds of the 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 in the
Administration Agreement, 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:

      o  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 the
         failure,

      o  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

      o  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 the procedures will apply to the Administrator and the
Administration Agreement rather than the Servicer and the Loan Servicing
Agreement.


                       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 the 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


                                       42
<PAGE>

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
the loans or by the filing of notice of the security interest in the manner
provided by the applicable Uniform Commercial Code ("UCC") for perfection of
security interests in accounts. A financing statement or statements covering the
Student Loans will be filed under the UCC to protect the interest of the
Eligible Lender Trustee in the event the transfer by the Seller is deemed to be
an assignment of collateral as security for the benefit of the Trust.

      If the transfer of the Student Loans is deemed to be an assignment as
security for the benefit of a Trust, there are 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 the 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 the 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 in any Student Loan held by
a Trust) 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 the 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 in any Student
Loan were granted to another party, that purchased (or took the security
interest in) any of the Student Loans in the ordinary course of its business and
took possession of the 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 specified 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 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 a
Trust may be liable for 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, "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 including 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


                                       43
<PAGE>

borrower's responsibilities under the loan be explained to him or her, the
promissory note evidencing the loan be executed by the borrower and then that
the loan proceeds be disbursed in a specified manner by the lender. After the
loan is made, the lender must establish repayment terms with the borrower,
properly administer deferrals and forbearances and credit the borrower for
payments made thereon. If a borrower becomes delinquent in repaying a loan, a
lender or a servicing agent must perform 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 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 the Federal Student Loans or in
the Federal Guarantors' refusal to honor their Guarantee Agreements with the
Eligible Lender Trustee with respect to the 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 the
Federal Student Loans.

      Loss of any 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 specified 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 the Student Loan has a material adverse effect on
the interest of the Trust in the Student Loan and the 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 the debt from discharge
will impose an undue hardship on the debtor and the debtor's dependents.


                         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 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 the Trust. An opinion of Federal
Tax Counsel, however, is not binding on the IRS or the courts. No ruling on any
of the issues discussed below will be sought from the IRS.


                                       44
<PAGE>

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 in this prospectus, to each Trust and the Notes,
Certificates and related terms, parties and documents applicable to the 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 THE 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 safe harbors relating to the trading of the Certificates will
exempt the Trust from the rule that specified 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 the Notes will be disclosed in the Related
prospectus supplement. The OID Regulations do not address their application to
debt instruments including 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 including 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 the
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 the 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 an election were made with respect to a
Note with market discount, the Noteholder would be deemed to have made an
election to include in income currently market discount with respect to all debt
instruments having market discount that the Noteholder acquires during the year
of the election and thereafter. Similarly, a Noteholder that makes this election
for a Note that is acquired at a premium will be deemed to have made an election
to amortize bond premium with respect to all debt instruments having amortizable
bond premium that the 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


                                       45
<PAGE>

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 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 the Note (each, a "Short-Term Note") may be subject
to special rules. An accrual basis holder of a Short-Term Note (and specified
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. 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 the 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 the Noteholder
with respect to the Note. Any 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 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 the 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:

      o  the interest is not effectively connected with the conduct of a trade
         or business within the United States by the foreign person

      o  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

      o  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 specified
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 the 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 (1) the gain


                                       46
<PAGE>

is not effectively connected with the conduct of a trade or business in the
United States by the foreign person and (2) 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 specified
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, 2000, subject to 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
including 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, 2000, subject
to 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 including the
Trust to elect to be treated as a pass-through entity not subject to federal
entity-level income tax (except with respect to 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 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 the Certificates will be
disclosed in the applicable prospectus supplement.


Classification as a Partnership

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


                                       47
<PAGE>

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 in this prospectus.

      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 the 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:

      o  the interest that accrues on the Certificates in accordance with their
         terms for the Interest Period, including interest accruing at the
         Pass-Through Rate for the Interest Period and interest on amounts
         previously due on the Certificates but not yet distributed;

      o  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

      o  all other amounts of income payable to the Certificateholders for the
         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 this 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 the 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, the deductions might be disallowed to the individual in
whole or in part and might result in the holder being taxed on an amount of
income that exceeds the amount of cash actually distributed to the holder over
the life of the Trust. The deductions may also be subject to reduction under
Section 68 of the Code if an individual taxpayer's adjusted gross income exceeds
limits.


                                       48
<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 the 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 (including 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
(1) have the taxable income of the Trust computed under the accrual method of
accounting and (2) 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 the 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 the 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 the 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 the 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, the
partnership will be deemed to terminate and then be reconstituted for federal
income tax purposes. If a termination occurs, the assets of the terminated
partnership are deemed to be constructively contributed to a reconstituted
partnership in exchange for interests in the reconstituted partnership. The
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 the 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 the 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 discount in income currently as it accrues
over the life of the Student Loans or to offset any premium against interest
income on the Student Loans. As indicated above, a portion of the 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 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


                                       49
<PAGE>

respect to the 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 the Certificates and, upon sale or other disposition of
some of the Certificates, allocate a pro rata portion of the 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, the 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 the 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 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 the 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 the nominees will be required to forward the 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 the 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 information on the nominee, the beneficial owners and the
Certificates so held. The information includes (1) the name, address and
taxpayer identification number of the nominee and (2) as to each beneficial
owner:

      o  the name, address and identification number of the person,

      o  whether the 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

      o  information on Certificates that were held, bought or sold on behalf of
         the person throughout the year.

      In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish directly to the Trust information as
to themselves and their ownership of Certificates. A clearing agency registered
under Section 17A of the Exchange Act that holds Certificates as a nominee is
not required to furnish any


                                       50
<PAGE>

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 will be responsible for representing the Certificateholders
in 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 the return for the 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
specified 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 in this prospectus. Although it is not
expected that the Trust would be engaged in a trade or business in the United
States for the 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 the 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, 2000, subject to 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 the 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 this 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 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, 2000, subject to
transition rules.


                                       51
<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 this
retention or acquisition to disregard the Trust as an entity separate from the
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 so 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 the
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, the 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 this case,
the entity would be subject to federal income taxes at corporate tax rates on
its taxable income generated by Student Loans. An entity-level tax could result
in reduced distribution to Noteholders and Noteholders could be liable for a
share of the tax.

      Furthermore, even if the Trust were not taxable as a corporation, the
treatment of Notes as equity interests in a partnership could have adverse tax
consequences to holders of the Notes. For example, income from classes of Notes
to 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 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 the 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.


                             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.


                                       52
<PAGE>

      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 the 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 requirements on employee benefit plans and on 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 the 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 the Plans in
connection with the investment of Plan assets. Some employee benefit plans,
including 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 the 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 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 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 specified relationships to the
Plan unless a statutory, regulatory or administrative exemption is available.
Some Parties in Interest that participate in a prohibited transaction may be
subject to an excise tax imposed pursuant to Section 4975 of the Code or a
penalty imposed pursuant to Section 502(i) of ERISA, unless a statutory or
administrative exemption is available. These prohibited transactions generally
are set forth in Section 406 of ERISA and Section 4975 of the Code.


The Notes

      Unless otherwise specified in the related prospectus supplement, the Notes
of each series may be purchased by a Plan. The Trust, 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 specified
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 the
persons are Parties in Interest unless the transactions are subject to one or
more statutory or administrative exemptions, including: Prohibited Transaction
Class Exemption ("PTCE") 96-23, which exempts specified transactions effected on
behalf of a Plan by


                                       53
<PAGE>

an "in-house asset manager"; PTCE 90-1, which exempts specified transactions
between insurance company separate accounts and Parties in Interest; PTCE 91-38,
which exempts specified transactions between bank collective investment funds
and Parties in Interest; PTCE 95-60, which exempts specified transactions
between insurance company general accounts and Parties in Interest; or PTCE
84-14, which exempts specified 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 the investment.
Accordingly, prior to making an investment in the Notes, investing Plans should
determine whether the Trust, 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 the Plan and, if so, whether the 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 the 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 the 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"). The 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 specified 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 the 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, the
exception will be discussed in the related prospectus supplement.

                                      * * *

      A plan fiduciary considering the purchase of Securities of a given series
should consult its tax and/or legal advisors regarding whether the assets of the
related Trust would be considered plan assets, the possibility of exemptive
relief from the prohibited transaction rules and other issues and their
potential consequences.


                              PLAN OF DISTRIBUTION

      On the terms and conditions set forth in an underwriting agreement with
respect to the Notes of a given series and/or an underwriting agreement with
respect to the Certificates of the series (each, an "Underwriting Agreement"),
the Seller will agree to cause the related Trust to sell to the underwriters
named in the Underwriting Agreements and in the related prospectus supplement,
and each of the 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 in the Underwriting Agreements 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 in the Underwriting Agreements, to purchase all the Notes
and Certificates, as the case may be, described in the Underwriting Agreements
which are offered hereby and by the related prospectus supplement if any of the
Notes and Certificates, as the case may be, are purchased.

      Each prospectus supplement will either (1) 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


                                       54
<PAGE>

dealers participating in the offering of the Notes and Certificates, as the case
may be, or (2) 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 the sale. After the initial public
offering of any Notes and Certificates, as the case may be, the public offering
prices and the concessions may be changed.

      Until the distribution of the Securities is completed, rules of the
Commission may limit the ability of the underwriters and selling group members
to bid for and purchase the Securities. As an exception to these rules, the
underwriters are permitted to engage in transactions that stabilize the price of
the Securities. The 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 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 the 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 the transactions or that the transactions, once commenced, will
not be discontinued without notice.

      Each Underwriting Agreement will provide that the Seller will indemnify
the underwriters against 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 the 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
the classes subject to either thereof.

      The place and time of delivery for the Securities in respect of which this
Prospectus is delivered will be set forth in the related prospectus supplement.


                                  LEGAL MATTERS

      Specified 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 the 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. Specified federal income tax
matters will be passed upon for each Trust by Stroock & Stroock & Lavan LLP and
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


                                       55
<PAGE>

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 in the Registration Statement. 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 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 in this prospectus or in a
document incorporated or deemed to be incorporated by reference in this
prospectus shall be deemed to be modified or superseded for purposes of this
prospectus to the extent that a statement contained in this prospectus or in any
subsequently filed document which also is to be incorporated by reference in
this prospectus modifies or supersedes the statement. Any 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 person, a copy of any or all of the documents
incorporated in this prospectus or in any related prospectus supplement by
reference, except the exhibits to the documents (unless the exhibits are
specifically incorporated by reference in the documents). Requests for the
copies should be directed to President, USA Group Secondary Market Services,
Inc., 30 South Meridian Street, Indianapolis, Indiana 46204-3503 (Telephone:
(317) 951-5640).



                                       56
<PAGE>

                            INDEX OF PRINCIPAL TERMS

                                                                          Page
                                                                          ----

10 percent shareholder ................................................    46
1992 Amendments .......................................................    13
1993 Act ..............................................................    13
1998 Reauthorization Bill .............................................    13
Act ...................................................................    11
Additional Fundings ...................................................    35
Add-on Consolidation Loans ............................................    20
Administration Agreement ..............................................    42
Administration Fee ....................................................    42
Administrator .........................................................    42
Administrator Default .................................................    42
Applicable Trustee ....................................................    32
Base Rate .............................................................    31
Benefit Plan ..........................................................    54
Calculation Agent .....................................................    31
Cede ..................................................................    31
Certificate Balance ...................................................    24
Certificate Pool Factor ...............................................    24
Certificates ..........................................................    29
Closing Date ..........................................................    12
Code ..................................................................    44
Collateral Reinvestment Account .......................................    35
Collection Account ....................................................    35
Collection Period .....................................................    36
Commission ............................................................    55
Company ...............................................................    30
controlled foreign corporation ........................................    46
CP Rate ...............................................................    15
Cutoff Date ...........................................................     7
Deferral Period .......................................................    18
Definitive Certificates ...............................................    32
Definitive Notes ......................................................    32
Definitive Securities .................................................    32
Department ............................................................     9
Depositaries ..........................................................    31
Depositary ............................................................    25
Distribution Date .....................................................    25
DTC ...................................................................    31
DTC's Nominee .........................................................    25
Eligible Deposit Account ..............................................    35
Eligible Institution ..................................................    36
Eligible Investments ..................................................    35
Eligible Lender Trustee ...............................................     7


                                       57
<PAGE>

ERISA .................................................................    53
Event of Default ......................................................    26
Excess Cashflow Rights ................................................    11
Family Contribution ...................................................    15
FASIT .................................................................    47
FASIT Provisions ......................................................    47
Federal Assistance ....................................................    16
Federal Consolidation Loan ............................................    20
Federal Guarantor .....................................................    10
Federal PLUS Loans ....................................................    13
Federal SLS Loans .....................................................    13
Federal Stafford Loans ................................................    12
Federal Student Loans .................................................     7
Federal Supplemental Loans to Students ................................    13
Federal Tax Counsel ...................................................    44
Federal Unsubsidized Stafford Loans ...................................    12
FFELP .................................................................    12
Fixed Rate Securities .................................................    31
Floating Rate Securities ..............................................    31
Forbearance Period ....................................................    18
foreign person ........................................................    46
Funding Period ........................................................    11
Grace Period ..........................................................    18
Guarantee Agreement ...................................................    10
Guarantee Payments ....................................................     7
Guarantor .............................................................    10
Indenture .............................................................    25
Indenture Trustee .....................................................    25
Index Shortfall Carryover .............................................    27
Indiana Tax Counsel ...................................................    53
Indirect Participants .................................................    32
Initial Pool Balance ..................................................    42
Insolvency Event ......................................................    40
Interest Period .......................................................    48
Interest Rate .........................................................    25
Interest Reset Period .................................................    31
Interest Subsidy Payments .............................................    16
Investment Earnings ...................................................    35
IRS ...................................................................    44
Loan Sale Agreement ...................................................    10
Loan Services .........................................................     8
Loan Servicing Agreement ..............................................     9
Monthly Rebate Fee ....................................................    21
New Withholding Regulations ...........................................    47
Note Pool Factor ......................................................    24


                                       58
<PAGE>

Notes .................................................................    25
OID ...................................................................    45
OID Regulations .......................................................    45
Participants ..........................................................    25
Parties in Interest ...................................................    53
Pass-Through Rate .....................................................    30
Plans .................................................................    53
Pool Balance ..........................................................    24
Pool Factor ...........................................................    24
Pre-Funding Amount ....................................................    35
prepayments ...........................................................    23
prospectus supplement .................................................     9
PTCE ..................................................................    53
Purchase Amount .......................................................    34
Registration Statement ................................................    56
Related Documents .....................................................    29
related person ........................................................    46
Reserve Account .......................................................    38
Revolving Period ......................................................    11
Rules .................................................................    32
Secretary .............................................................    21
Securities ............................................................    29
Securities Act ........................................................    56
Seller ................................................................     8
Servicer ..............................................................     9
Servicer Default ......................................................    40
Servicing Fee .........................................................    37
Short-Term Note .......................................................    45
SMS ...................................................................     8
Special Allowance Payments ............................................    15
Spread ................................................................    31
Spread Multiplier .....................................................    31
Student Loans .........................................................     7
tax matters partner ...................................................    51
Transfer and Servicing Agreements .....................................    34
Trust .................................................................     7
Trust Accounts ........................................................    35
Trust Agreement .......................................................     7
UCC ...................................................................    43
Underwriting Agreement ................................................    54
Unmet Need ............................................................    15
USA Funds .............................................................     8
USA Group .............................................................     8
USA Group Guarantee Services ..........................................     8





                                       59
<PAGE>


                                SMS Student Loan
                                  Trust 2000-A



                                  $266,250,000
                             Class A-1 Floating Rate
                            Asset-Backed Senior Notes


                                  $684,275,000
                             Class A-2 Floating Rate
                            Asset-Backed Senior Notes



                               USA Group Secondary
                              Market Services, Inc.
                                     Seller



                              PROSPECTUS SUPPLEMENT



                           Credit Suisse First Boston

                         Banc of America Securities LLC

                                J.P. Morgan & Co.

                               Merrill Lynch & Co.

                            PNC Capital Markets, Inc.




© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission