USA GROUP SECONDARY MARKET SERVICES INC
10-K, 2000-03-31
ASSET-BACKED SECURITIES
Previous: WORLD OMNI LEASE SECURITIZATION L P /DE/, 10-K, 2000-03-31
Next: AQUIS COMMUNICATIONS GROUP INC, NT 10-K, 2000-03-31





                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

                                    FORM 10-K

[X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF 1934 [FEE REQUIRED]

For the fiscal year ended December 31, 1999

                                       or

[ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES
EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the transition period from___________________   to   _____________________

Commission file number 333-63081

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

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


              30 South Meridian Street, Indianapolis, Indiana 46204
               (Address of principal executive offices) (Zip Code)

Registrant's telephone number, including area code               (317) 951-5644

Securities registered pursuant to Section 12 (b) of the Act:

         Title of each class       Name of each exchange on which registered
                  None                         Not Applicable

Securities registered pursuant to Section 12 (g) of the Act:

Asset-Backed  Securities,  SMS Student Loan Trust  1999-A,  Floating  Rate Asset
Backed Senior Notes
and
Asset-Backed  Securities,  SMS Student Loan Trust  1999-B,  Floating  Rate Asset
Backed Senior Notes


<PAGE>

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed  by  Section  13 or 15 (d) of the  Securities  Exchange  Act of 1934
during the preceding 12 months ( or for such shorter  period that the registrant
was  required  to file such  reports),  and (2) has been  subject to such filing
requirements for the past 90 days. [X] Yes [ ] No

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulations S-K (ss.  229.405 of this chapter) is not contained  herein,  and
will not be  contained,  to the best of  registrant's  knowledge,  in definitive
proxy or information  statements  incorporated  by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [X]

State the aggregate market value of the voting stock held by  non-affiliates  of
the registrant. The aggregate market value shall be computed by reference to the
price at which the stock was sold,  or the average bid and asked  prices of such
stock,  as of a specified date within 60 days prior to the date of filing.  (See
definition of affiliate in Rule 405, 17 CFR 230.405.)

Note:  If a  determination  as to whether a  particular  person is an  affiliate
cannot be made without involving  unreasonable effort and expense, the aggregate
market value of the common stock held by non-affiliates may be calculated on the
basis of  assumptions  reasonable  under the  circumstances,  provided  that the
assumptions are set forth in this Form: NOT APPLICABLE.

APPLICABLE ONLY TO REGISTRANTS INVOLVED IN BANKRUPTCY PROCEEDINGS
DURING THE PRECEDING FIVE YEARS:

Indicate  by check mark  whether  the  registrant  has filed all  documents  and
reports  required  to be filed by Section  12,  13, or 15 (d) of the  Securities
Exchange Act of 1934 subsequent to the  distribution of securities  under a plan
confirmed by a court. [ ] Yes [ ] No

                   (APPLICABLE ONLY TO CORPORATE REGISTRANTS)

Indicate the number of shares outstanding of each of the registrant's classes of
common stock, as
of the latest practicable date.  NOT APPLICABLE

DOCUMENTS INCORPORATED BY REFERENCE

List here under the  following  documents if  incorporated  by reference and the
Part of the Form 10-K (e.g.,  Part I, Part II,  etc.) into which the document is
incorporated:  (1) Any  annual  report  to  security  holders;  (2) any proxy or
information statement;  and (3) Any prospectus filed pursuant to Rule 424 (b) or
(c) under the  Securities Act of 1933.  The listed  documents  should be clearly
described for identification  purposes (e.g.,  annual report to security holders
for fiscal year ended December 24, 1980). NOT APPLICABLE


<PAGE>

Part  I

Item 1.  Not Applicable

Item 2.  Properties - The Officers' Certificates of Compliance for the Servicer
         and Administrator with respect to the assets of the Trusts and the
         report of the independent auditors with respect to compliance with the
         Administration are included herein as Exhibits under Item 14 hereof.

Item 3.  Legal Proceedings - None.

Item 4.  Submission of Matters to a Vote of Security Holders - None.

Part II

Item 5.  Market for Registrant's Common Equity and Related Stockholder Matters.
         There is no established public trading market.

Item 6.  Not Applicable

Item 7.  Not Applicable

Item 8.  Not Applicable

Item 9.  Changes in and Disagreements with Accountants on Accounting  and
         Financial Disclosure. - None

Part III

Item 10.  Not Applicable

Item 11.  Not Applicable

Item 12.  Security Ownership of Certain Beneficial Owners and Management
          - Not Applicable


<PAGE>

Item 13.  Certain Relationships and Related Transactions - None.

Item 14.  Exhibits

         (a) (3) Listing of Exhibits

         Exhibit Number              Description

         99.01       (A1) Officers'   Certificate   of  the   Administrator
                     regarding   compliance  with  the  Administration
                     Agreement for the SMS Student Loan Trust 1999-A.

                     (A2) Officers' Certificate of the Servicer regarding
                     compliance with the Servicing Agreement for the
                     SMS Student Loan Trust 1999-A.

                     (B1) Officers'   Certificate   of  the   Administrator
                     regarding   compliance  with  the  Administration
                     Agreement for the SMS Student Loan Trust 1999-B.

                     (B2) Officers'  Certificate of the Servicer regarding
                     compliance with the Servicing Agreement for the SMS Student
                     Loan Trust 1999-B.

         99.02       Report of Independent Auditors as to
                     Administrator's Compliance with Administration
                     Agreement.

                    (A)  Reports on Form 8-K With  Respect to SMS  Student  Loan
                         Trust  1999-A.  The Trustee filed (1) Form 8-K dated as
                         of November 12, 1999, providing a copy of the Quarterly
                         Report of Distribution for the period from July 1, 1999
                         through September 30, 1999, which distribution was made
                         on October 28, 1999 for SMS Student  Loan Trust  1999-A
                         and (2) Form 8-K dated as of August 12, 1999  providing
                         a copy of the Quarterly  Report of Distribution for the
                         period from  February 1, 1999  through  June 30,  1999,
                         which  distribution  was made on July 28,  1999 for SMS
                         Student Loan Trust 1999-A.

                    (B)  Reports on Form 8-K With  Respect to SMS  Student  Loan
                         Trust  1999-B.  The Trustee filed (1) Form 8-K dated as
                         of November 12, 1999, providing a copy of the Quarterly
                         Report of  Distribution  for the  period  from April 1,
                         1999 through September 30, 1999, which distribution was
                         made on October  28,  1999 for SMS  Student  Loan Trust
                         1999-B.

          99.03          Independent     Accountants'    Report.     Independent
                         Accountants'   Report  on   Assertions   on  Compliance
                         with-and     Internal     Control    Over    Compliance
                         with-Specified FFEL Program Requirements Under Standard
                         Engagement

<PAGE>


                                   SIGNATURES

Pursuant to the requirements of Section 13 or 15 (d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  caused  this report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                    USA GROUP SECONDARY MARKET SERVICES, INC.
                    (Registrant)


                    By:  Bank One,  National  Association,  not solely but in
                         its capacity as Eligible Lender Trustee of SMS Student
                         Loan Trusts 1999-A and 1999-B

                    By:     /S/ Steve Husbands
                             Steve Husbands
                             Assistant Vice President

Date:               March 31, 2000




                         SMS STUDENT LOAN TRUST 1999-A


                              OFFICERS' CERTIFICATE

In accordance  with Section 3(a) of the  Administration  Agreement,  dated as of
February 1,  1999,among  SMS Student Loan Trust  1999-A,  a Delaware  trust (the
"Issuer"), USA Group Secondary Market Services, Inc., a Delaware corporation, as
administrator  (the  "Administrator"),  and Bankers  Trust  Company,  a New York
banking  corporation,  not in its  individual  capacity  but solely as Indenture
Trustee (the "Indenture Trustee"), the undersigned, in their official capacities
as Authorized  Officers,  on behalf of the Administrator,  hereby certify that a
review of the activities of the Administrator during the period from the closing
date to  September  30,  1999 and of its  performance  under the  Administration
Agreement has been made under our supervision, and to the best of our knowledge,
based on such review,  the Administrator has fulfilled all its obligations under
the Administration Agreement throughout such period.

Terms used herein and not  specifically  herein  defined  shall have the meaning
ascribed to them in the Administration Agreement.

In witness whereof, the undersigned, on behalf of the Administrator, have signed
their names as of September 30, 1999.


USA GROUP SECONDARY MARKET SERVICES, INC.,
Administrator



By: /s/ Stephen W. Clinton, President
Stephen W. Clinton, President



By:/s/ Cheryl E. Watson
Cheryl E. Watson, Vice President






                          SMS STUDENT LOAN TRUST 1999-A


                              OFFICERS' CERTIFICATE


To:  i)   Bank One, National Association, not in its individual capacity but
          solely as Eligible Lender Trustee,
     ii)  Bankers Trust Company, New York, N.Y., Indenture Trustee,
     iii) General Re Financial Products Corporation, Swap Counterparty

     In  accordance  with  Section  3.08 of the  Servicing  Agreement  among SMS
     Student Loan Trust 1999-A,  as Issuer,  USA Group Loan  Services,  Inc., as
     Servicer  ("Servicer"),  USA Group  Secondary  Market  Services,  Inc.,  as
     Seller, and Bank One, National Association,  not in its individual capacity
     but  solely  as  Eligible  Lender  Trustee,  dated as of  February  1, 1999
     ("Servicing Agreement"),  the undersigned,  in their official capacities as
     Authorized Officers of Servicer, hereby certify as follows:

         a) a review of the  activities  of Servicer  during the period from the
         Closing Date to September 30, 1999 and of its performance has been made
         under such officers' supervision, and

         b) to the  best of such  officers'  knowledge,  based  on such  review,
         Servicer  has  fulfilled  all  its  obligations   under  the  Servicing
         Agreement in all material respects throughout such period.

Unless otherwise indicated, capitalized terms have the meanings ascribed to them
in the Servicing Agreement.

In witness  whereof,  USA Group Loan  Services,  Inc.,  has caused  this  Annual
Statement as to Compliance to be duly executed as of September 30, 1999.

USA GROUP LOAN SERVICES, INC.



by /s/ Laura S. Blackburn
Laura S. Blackburn, Vice President



by /s/ Daniel L. Yost
Daniel L. Yost, Senior Vice President


cc: USA Group Secondary Market Services, Inc.




                         SMS STUDENT LOAN TRUST 1999-B


                              OFFICERS' CERTIFICATE

In accordance  with Section 3(a) of the  Administration  Agreement,  dated as of
February 1,  1999,among  SMS Student Loan Trust  1999-B,  a Delaware  trust (the
"Issuer"), USA Group Secondary Market Services, Inc., a Delaware corporation, as
administrator  (the  "Administrator"),  and Bankers  Trust  Company,  a New York
banking  corporation,  not in its  individual  capacity  but solely as Indenture
Trustee (the "Indenture Trustee"), the undersigned, in their official capacities
as Authorized  Officers,  on behalf of the Administrator,  hereby certify that a
review of the activities of the Administrator during the period from the closing
date to  September  30,  1999 and of its  performance  under the  Administration
Agreement has been made under our supervision, and to the best of our knowledge,
based on such review,  the Administrator has fulfilled all its obligations under
the Administration Agreement throughout such period.

Terms used herein and not  specifically  herein  defined  shall have the meaning
ascribed to them in the Administration Agreement.

In witness whereof, the undersigned, on behalf of the Administrator, have signed
their names as of September 30, 1999.


USA GROUP SECONDARY MARKET SERVICES, INC.,
Administrator



By: /s/ Stephen W. Clinton, President
Stephen W. Clinton, President



By:/s/ Cheryl E. Watson
Cheryl E. Watson, Vice President





                          SMS STUDENT LOAN TRUST 1999-B


                              OFFICERS' CERTIFICATE


To:  i)   Bank One, National Association, not in its individual capacity but
          solely as Eligible Lender Trustee,
     ii)  Bankers Trust Company, New York, N.Y., Indenture Trustee,
     iii) General Re Financial Products Corporation, Swap Counterparty

     In  accordance  with  Section  3.08 of the  Servicing  Agreement  among SMS
     Student Loan Trust 1999-B,  as Issuer,  USA Group Loan  Services,  Inc., as
     Servicer  ("Servicer"),  USA Group  Secondary  Market  Services,  Inc.,  as
     Seller, and Bank One, National Association,  not in its individual capacity
     but  solely  as  Eligible  Lender  Trustee,  dated as of  February  1, 1999
     ("Servicing Agreement"),  the undersigned,  in their official capacities as
     Authorized Officers of Servicer, hereby certify as follows:

         a) a review of the  activities  of Servicer  during the period from the
         Closing Date to September 30, 1999 and of its performance has been made
         under such officers' supervision, and

         b) to the  best of such  officers'  knowledge,  based  on such  review,
         Servicer  has  fulfilled  all  its  obligations   under  the  Servicing
         Agreement in all material respects throughout such period.

Unless otherwise indicated, capitalized terms have the meanings ascribed to them
in the Servicing Agreement.

In witness  whereof,  USA Group Loan  Services,  Inc.,  has caused  this  Annual
Statement as to Compliance to be duly executed as of September 30, 1999.

USA GROUP LOAN SERVICES, INC.



by /s/ Laura S. Blackburn
Laura S. Blackburn, Vice President



by /s/ Daniel L. Yost
Daniel L. Yost, Senior Vice President


cc: USA Group Secondary Market Services, Inc.


ERNST & YOUNG (Letterhead)

                   Independent Auditors Report on Compliance
                          SMS Student Loan Trust 1999-A


USA Group Secondary Market Services, Inc.
30 South Meridian
Indianapolis, Indiana  46204


         and
Bankers Trust Company
Four Albany Street
New York, New York  10006


         and
The First National Bank of Chicago
153 West 51st Street, 8th Floor
New York, New York  10019


         and
General Re Financial Products Corporation
Rockefeller Center
630 Fifth Avenue, Suite 450
New York, New York  10111


     We are independent  public  accountants with respect to USA Group Secondary
Market  Services,  Inc.  ("SMS") within the meaning of the Code of  Professional
Ethics of the American Institute of Certified Public Accountants.

     We have audited,  in accordance with generally accepted auditing standards,
the  consolidated  balance sheet of SMS and  subsidiary as of September 30, 1999
and the related consolidated statements of income, shareholder's equity and cash
flows for the year then ended, and have issued our report thereon dated November
24, 1999.

     In connection with our audit,  nothing came to our attention that caused us
to believe that SMS failed to comply with the terms, covenants,  provisions,  or
conditions of Sections 2(a) through (g) of the  Administration  Agreement  ("the
Agreement")  dated February 1, 1999 between SMS, as  administrator,  and Bankers
Trust Company ("the Trustee"), as indenture trustee on behalf of the noteholders
and  certificateholders of SMS Student Loan Trust 1999-A ("the Issuer"), for the
period  February 1, 1999  through  September  30, 1999 insofar as they relate to
accounting  matters.  However,  our  audit  was not  directed  primarily  toward
obtaining knowledge of such  noncompliance.  Further, we make no representations
as to the sufficiency of the foregoing procedures for your purposes.

     We have performed the procedures  enumerated below, which were agreed to by
SMS, the Eligible Lender Trustee,  and the Indenture  Trustee,  solely to assist
you with  respect to SMS's  administration  of the  Student  Loan  Trust  1999-A
receivables  pursuant to sections 2 (c) (i through iii), 2 (d), 2 (e) (i), and 2
(g) of the  Agreement.  This  engagement  to apply  agreed-upon  procedures  was
performed in accordance with standards  established by the American Institute of
Certified  Public  Accountants.  The sufficiency of the procedures is solely the
responsibility  of the specified users of the report.  Consequently,  we make no
representation  regarding the  sufficiency  of the  procedures  described  below
either for the purpose for which this report has been requested or for any other
purpose.
<PAGE>

Our procedures and findings were as follows:


     1. We compared  the  initial  deposit to the  reserve  account  required by
section 2 (e) (i) of the Agreement to the respective bank statement, noting such
amount to be in agreement.

     2. We obtained  the  Quarterly  Servicing  Report - SMS Student  Loan Trust
1999-A for the collection period February 1, 1999 through June 30, 1999 prepared
by SMS pursuant to section 2 (d) and 2 (g) of the  Agreement  and  performed the
following:

          a. We compared the January 31, 1999 amounts and  percentages  reported
     in segment I "Deal  Parameters" (A) through (D)(iv) to amounts derived from
     the SMS Student Loan Trust 1999-A prospectus, noting agreement. We compared
     the  January 31,  1999  amounts  reported in segment I (D)(v) and E)(ii) to
     bank statements, noting agreement.

          b. We  compared  the  amounts  reported  in segment  II  "Inputs  from
     Previous  Quarterly  Servicer  Reports" (A) through (O) to amounts  derived
     from the SMS Student Loan Trust 1999-A  prospectus,  noting  agreement.  We
     compared the amount reported in segment II (P) to bank  statements,  noting
     agreement.

          c. We compared  the  "Interest  Period  Index  Value - 3 Month  Libor"
     percentage  in segment IV "Interest  Rate  Calculation"  to a quoted market
     rate,  noting  agreement.  We compared the amounts  reported in segment III
     "Inputs for Servicing,  Administrative  and Consolidation  Rebate Fees" (D)
     through (F) and IV (D) through  (F) and (J) to system  reports  prepared by
     USA Group Loan Services,  Inc.  ("Loan  Services"),  noting  agreement.  We
     compared the amount in segment IV (L) to external  verification  of the net
     swap payment,  noting agreement.  We recalculated the amounts in segment IV
     (G) through (I) and "Net Expected  Interest  Collections" and the "Adjusted
     Student  Loan Rate"  percentage  and  compared  the  resulting  amounts and
     percentage to those reported, noting agreement.

          d. We compared  the amounts  reported  in  segments V  "Servicing  Fee
     Calculation" (A) and (D); VI "Cash Inputs" (A) and (B); VII "Other Servicer
     Inputs" (A)(ii) through (A)(iv), (C)(i), and (C)(ii); IX "Quarterly Flow of
     Loan Principal" (A)(i) through (A)(iv), (B)(ii), (C)(i), and (C)(ii); and X
     "Quarterly  Uninsured  Loss and  Recoveries  Reporting"  (A)(ii) and (B) to
     system reports prepared by Loan Services, noting agreement. We compared the
     amount in segment  VII(A)(i) to the Student  Loan Trust 1999-A  prospectus,
     noting  agreement.  We recalculated  the amounts reported in segment V (C),
     (E), and (F);  segment VII (A)(v);  segment IX (A)(vi),  B)(iv),  (C)(iii),
     (D), and (E); and segment X (A)(i), (A)(iii), (C), and (D) and compared the
     resulting amounts to those reported, noting agreement.
<PAGE>

          e. We compared the amounts reported in segment VIII "Inputs from Other
     Sources"  (A)  through  (C)  to  bank  statements,   noting  agreement.  We
     recalculated the amount reported in segment VIII (E), (F), (H), and (I) and
     compared amounts to that reported, noting agreement.

          f.  We  recalculated  the  amounts  and  percentages  in the  segments
     "Summary  of  Quarterly  Cash   Generation  and  Usage"  (A)  through  (O);
     "Distributions  of Cash"  (A)(i),  (A)(iii),  (B)(i),  (B)(iii),  (C)(iii),
     (C)(v), (D)(i), and (D)(iii); "Reconciliation of Reserve Account" (A), (B),
     and (E); and "Reconciliation of Collateral  Reinvestment Account" (A), (B),
     and (D) through (I); and "Additional Reporting Requirements" (A), (B), (D),
     (E),  and (G) and compared the amounts and  percentages  to that  reported,
     noting agreement.

          g. We compared the amounts in the segments  "Reconciliation of Reserve
     Account" (E) and "Reconciliation of Collateral Reinvestment Account" (I) to
     the  reconciliations of trust accounts performed by SMS pursuant to section
     2 (c) (i through iii) of the Agreement,  noting agreement.  We compared the
     bank balances per the reconciliations of trust accounts to bank statements,
     noting agreement.

     We were not  engaged  to,  and did not  perform  an audit of the  Quarterly
Servicing  Report - SMS Student Loan Trust 1999-A,  the objective of which would
be the expression of an opinion on the specified  elements,  accounts,  or items
thereof.  Accordingly,  we do not  express  such an  opinion.  Had we  performed
additional procedures, other matters might have come to our attention that would
have been reported to you.

     For  your  information,  we have  audited,  in  accordance  with  generally
accepted  auditing  standards,  the  statement  of  financial  position  of Loan
Services as of  September  30, 1999 and the related  statements  of revenues and
expenses  and changes in net assets and cash flows for the year then ended,  and
have issued our report  thereon dated  November 18, 1999. At the request of SMS,
however, we did not perform any tests of Loan Services' servicing of the Student
Loan Trust 1999-A receivables,  because a separate single auditor report of Loan
Services'  servicing  systems  has  been  issued.  Had we  performed  additional
procedures  or had we made an  examination  of Loan  Services'  servicing of the
Student Loan Trust 1999-A,  other  matters may have come to our  attention  that
would have been reported to you.

     This report is intended  solely for the use of the  specified  users listed
above and should not be used by those who have not agreed to the  procedures and
taken responsibilities for the sufficiency of the procedures for their purposes.

Ernst & Young LLP /s/

Indianapolis, Indiana
November 24, 1999



ERNST & YOUNG (Letterhead)

                   Independent Auditor's Report on Compliance
                          SMS Student Loan Trust 1999-B


USA Group Secondary Market Services, Inc.
30 South Meridian Street
Indianapolis, Indiana  46204-3503

         and
HSBC Bank USA
140 Broadway
12th Floor
New York, New York  10005

         and
The First National Bank of Chicago
153 West 51st Street, 8th Floor
New York, New York  10019

         and
Merrill Lynch Derivative Products AG
Stauffacherstrasse 5, 1st Floor
8004 Zurich
Switzerland



     We are independent  public  accountants with respect to USA Group Secondary
Market  Services,  Inc.  ("SMS") within the meaning of the Code of  Professional
Ethics of the American Institute of Certified Public Accountants.

     We have audited,  in accordance with generally accepted auditing standards,
the  consolidated  balance sheet of SMS and  subsidiary as of September 30, 1999
and the related consolidated statements of income, shareholder's equity and cash
flows for the year then ended, and have issued our report thereon dated November
24, 1999.

     In connection with our audit,  nothing came to our attention that caused us
to believe that SMS failed to comply with the terms, covenants,  provisions,  or
conditions of Sections 2(a) through (g) of the  Administration  Agreement  ("the
Agreement")  dated April 19, 1999 between SMS, as  administrator,  and HSBC Bank
USA ("the  Trustee"),  as  indenture  trustee on behalf of the  noteholders  and
certificateholders  of SMS Student  Loan Trust 1999-B  ("the  Issuer"),  for the
period  April 19, 1999  through  September  30,  1999  insofar as they relate to
accounting  matters.  However,  our  audit  was not  directed  primarily  toward
obtaining knowledge of such  noncompliance.  Further, we make no representations
as to the sufficiency of the foregoing procedures for your purposes.

     We have performed the procedures  enumerated below, which were agreed to by
SMS, the Eligible Lender Trustee,  and the Indenture  Trustee,  solely to assist
you with  respect to SMS's  administration  of the  Student  Loan  Trust  1999-B
receivables  pursuant to sections 2 (c) (i through iii), 2 (d), 2 (e) (i), and 2
(g) of the  Agreement.  This  engagement  to apply  agreed-upon  procedures  was
performed in accordance with standards  established by the American Institute of
Certified  Public  Accountants.  The sufficiency of the procedures is solely the
responsibility  of the specified users of the report.  Consequently,  we make no
representation  regarding the  sufficiency  of the  procedures  described  below
either for the purpose for which this report has been requested or for any other
purpose.

Our procedures and findings were as follows:


     1. We compared  the  initial  deposit to the  reserve  account  required by
section 2 (e) (i) of the Agreement to the respective bank statement, noting such
amount to be in agreement.

     2. We obtained  the  Quarterly  Servicing  Report - SMS Student  Loan Trust
1999-B for the  collection  period  April 19, 1999  through  September  30, 1999
prepared  by SMS  pursuant  to  section  2 (d)  and 2 (g) of the  Agreement  and
performed the following:

                    a. We compared  the April 18, 1999  amounts and  percentages
                    reported in segment I "Deal  Parameters"  (A) through (D) to
                    the  SMS  Student  Loan  Trust  1999-B  prospectus,   noting
                    agreement. We compared the April 18, 1999 amount reported in
                    segment I (E)(ii) to bank statements, noting agreement.

                    b. We compared  the  amounts  reported in segment II "Inputs
                    from Previous Quarterly Servicer Reports" (A) through (O) to
                    the  SMS  Student  Loan  Trust  1999-B  prospectus,   noting
                    agreement. We compared the amount reported in segment II (P)
                    to bank statements, noting agreement.

                    c. We compared  the  "Interest  Period Index Value - 3 Month
                    Libor"  percentage in segment IV "Interest Rate Calculation"
                    to a quoted market rate, noting  agreement.  We compared the
                    amounts  reported  in segment  III  "Inputs  for  Servicing,
                    Administrative  and  Consolidation  Rebate Fees" (D) through
                    (F) and segment IV (D) through (F) and (J) to system reports
                    prepared by USA Group Loan Services, Inc. ("Loan Services"),
                    noting  agreement.  We compared the amount in segment IV (L)
                    to external  verification  of the net swap  payment,  noting
                    agreement.  We  recalculated  the  amounts in segment IV (G)
                    through (I) and "Net Expected Interest  Collections" and the
                    "Adjusted  Student  Loan Rate"  percentage  and compared the
                    resulting  amounts and percentage to those reported,  noting
                    agreement.

                    d. We compared the amounts reported in segments V "Servicing
                    Fee  Calculation" (A) and (D); VI "Cash Inputs" (A) and (B);
                    VII "Other Servicer Inputs" (A)(ii) through (A)(iv), (C)(i),
                    and (C)(ii);  IX "Quarterly Flow of Loan  Principal"  (A)(i)
                    through  (A)(iv),   (B)(ii),  (C)(i),  and  (C)(ii);  and  X
                    "Quarterly Uninsured Loss and Recoveries  Reporting" (A)(ii)
                    and (B) to system reports prepared by Loan Services,  noting
                    agreement.  We compared  the amount in segment  VII(A)(i) to
                    the Student Loan Trust 1999-A prospectus,  noting agreement.
                    We recalculated  the amounts reported in segment V (C), (E),
                    and (F);  segment  VII (A)(v);  segment IX (A)(vi),  B)(iv),
                    (C)(iii), (D), and (E); and segment X (A)(i), (A)(iii), (C),
                    and  (D)  and  compared  the  resulting   amounts  to  those
                    reported, noting agreement.

                    e. We compared the amounts  reported in segment VIII "Inputs
                    from Other  Sources"  (A)  through  (C) to bank  statements,
                    noting  agreement.  We  recalculated  the amount reported in
                    segment VIII (E), (F), (H), and (I) and compared the amounts
                    to those reported, noting agreement.

                    f.  We  recalculated  the  amounts  and  percentages  in the
                    segments  "Summary of Quarterly  Cash  Generation and Usage"
                    (A) through (O);  "Distributions of Cash" (A)(i),  (A)(iii),
                    (B)(i),   (B)(iii),   C(iii),   C(v),   D(i)  and  (D)(iii);
                    "Reconciliation  of Reserve  Account" (A), (B), and (E); and
                    "Reconciliation  of  Collateral  Reinvestment  Account" (A),
                    (B),  and  (D)  through  (I);  and   "Additional   Reporting
                    Requirements" (A), (B), and (D) through (G) and compared the
                    amounts and percentages to that reported, noting agreement.

                    g. We compared the amounts in the  segments  "Reconciliation
                    of Reserve  Account" (E) and  "Reconciliation  of Collateral
                    Reinvestment  Account" (I) to the  reconciliations  of trust
                    accounts  performed  by SMS  pursuant  to  section  2 (c) (i
                    through iii) of the Agreement, noting agreement. We compared
                    the bank balances per the  reconciliations of trust accounts
                    to bank statements, noting agreement.

     We were not  engaged  to,  and did not  perform  an audit of the  Quarterly
Servicing  Report - SMS Student Loan Trust 1999-B,  the objective of which would
be the expression of an opinion on the specified  elements,  accounts,  or items
thereof.  Accordingly,  we do not  express  such an  opinion.  Had we  performed
additional procedures, other matters might have come to our attention that would
have been reported to you.

     For  your  information,  we have  audited,  in  accordance  with  generally
accepted  auditing  standards,  the  statement  of  financial  position  of Loan
Services as of  September  30, 1999 and the related  statements  of revenues and
expenses  and changes in net assets and cash flows for the year then ended,  and
have issued our report  thereon dated  November 18, 1999. At the request of SMS,
however, we did not perform any tests of Loan Services' servicing of the Student
Loan Trust 1999-B receivables,  because a separate single auditor report of Loan
Services'  servicing  systems  has  been  issued.  Had we  performed  additional
procedures  or had we made an  examination  of Loan  Services'  servicing of the
Student Loan Trust 1999-B,  other  matters may have come to our  attention  that
would have been reported to you.

     This report is intended  solely for the use of the  specified  users listed
above and should not be used by those who have not agreed to the  procedures and
taken responsibilities for the sufficiency of the procedures for their purposes.

Ernst & Young LLP /s/

Indianapolis, Indiana
November 24, 1999






[Ernst & Young Letterhead]

     IV. Independent  Accountants'  Report on Assertions on Compliance  with-and
Internal Control Over Compliance with Specified FFEL Program  Requirements Under
Standard Engagement

Board of Directors
USA Group Loan Services, Inc.

     We have examined management's assertions that USA Group Loan Services, Inc.
(Loan  Services)  complied with certain  Federal  Family  Education  Loan (FFEL)
Program compliance requirements relative to Loan Services' administration of the
FFEL Program on behalf of its lender  clients listed in Exhibit A of this report
during the year ended  September  30, 1999 and about the  effectiveness  of Loan
Service'  internal  control over compliance with the  aforementioned  compliance
requirements  as of September  30, 1999 that are  described in the  accompanying
reported titled "Servicer Management  Assertions on Compliance with-and Internal
Control Over  Compliance  with-Specified  Federal Family  Education Loan Program
Requirements".  Management is responsible for Loan Services' compliance with-and
the effectiveness of Loan Services' internal control over compliance  with-those
requirements.  Our  responsibility  is to express  an  opinion  on  management's
assertions about Loan Services'  compliance  with-and the  effectiveness of Loan
Services'  internal  control  over  compliance  with-the  specified   compliance
requirements based on our examination.

     Our examination was made in accordance  with  Government  Audit  Standards,
issued by the Comptroller General of the United States; standards established by
the  American  Institute  of Certified  Public  Accountants;  and the 1996 Audit
Guide,  Compliance  Audits  (Attestation  Engagements)  for  Lenders  and Lender
Servicers  Participating in the Federal Family Education Loan Program, issued by
the U.S.  Department  of  Education  (ED),  Office of  Inspector  General,  and,
accordingly,  included  obtaining an  understanding of the internal control over
compliance  with the specified  requirements;  testing and evaluating the design
and operating effectiveness of internal control over compliance;  and examining,
on  a  test  basis,   evidence  about  Loan  Services'   compliance  with  those
requirements and performing such other  procedures a we considered  necessary in
the circumstances.  We believe that our examination  provides a reasonable basis
for our opinion.  Our examination does not provide a legal determination on Loan
Services' compliance with specified requirements.

     Because of inherent  limitations in controls,  errors or irregularities may
occur and not be detected.  Also,  projections of any evaluation of the controls
over compliance with the specified requirements to future periods are subject to
the risk that controls over compliance may become inadequate  because of changes
in  conditions,  or  that  the  degree  of  compliance  with  the  controls  may
deteriorate.

     In our opinion,  management's  assertions that Loan Services  complied with
the  aforementioned  requirements for the year ended September 30, 1999 and that
Loan Services  maintained  effective  internal  control over compliance with the
aforementioned  compliance  requirements  as of  September  30,  1999 are fairly
stated, in all material  respects,  based upon the criteria for internal control
described in the "Internal Control-Integrated Framework" issued by the Committee
of Sponsoring Organizations of the Treadway Commission.

     This  report  is  intended  solely  for the  information  of the  board  of
directors and management of Loan Services and the ED. However,  this report is a
matter of public record and its distribution is not limited.

                                                     Ernst & Young LLP

November 30, 1999




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