TRANSWORLD INSURANCE CO
424B5, 1997-12-23
MORTGAGE BANKERS & LOAN CORRESPONDENTS
Previous: DEAN WITTER GLOBAL ASSET ALLOCATION FUND, 485APOS, 1997-12-23
Next: PUTNAM INVESTMENT FUNDS, 24F-2NT, 1997-12-23





PROSPECTUS SUPPLEMENT
(To Prospectus dated March 11, 1997)

                                  $265,000,000

                               [MONEY STORE LOGO]

                             CLASSNOTES TRUST 1997-I

                                  SERIES 1997-2

     ClassNotes Trust 1997-I (the "Trust") is offering an aggregate of
$265,000,000 of Series 1997-2 Asset Backed Notes (the "Series 1997-2 Notes" and,
together with other Series and Classes of Notes which have been issued or may,
from time to time, be issued by the Trust, the "Notes") in the three classes
(each, a "Class") and the original principal amounts set forth below. The Series
1997-2 Notes are secured primarily by a pool of student loans, as further
described herein and in the attached Prospectus, purchased by or contributed to
The York Bank and Trust Company, as eligible lender trustee on behalf of the
Trust (the "Eligible Lender Trustee"), from Trans-World Insurance Company, doing
business as Educaid, and ClassNotes Inc. (each a "Seller" and together, the
"Sellers") (such loans, together with any Additional Student Loans (as defined
in the attached Prospectus) purchased from the Sellers by, or contributed by the
Sellers to, the Eligible Lender Trustee on behalf of the Trust, the "Financed
Student Loans"), collections and other payments with respect to the (COVER
CONTINUED ON NEXT PAGE)

     SEE "RISK FACTORS" BEGINNING ON PAGE S-28 HEREIN AND ON PAGE 35 IN THE
ATTACHED PROSPECTUS FOR A DISCUSSION OF CERTAIN MATERIAL FACTORS WHICH SHOULD BE
CONSIDERED IN CONNECTION WITH AN INVESTMENT IN THE SERIES 1997-2 NOTES OFFERED
HEREBY.

        THE SERIES 1997-2 NOTES REPRESENT INTERESTS ONLY IN THE TRUST AND
            DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF THE MONEY
            STORE INC., THE SELLERS, THE ELIGIBLE LENDER TRUSTEE, THE
                  INDENTURE TRUSTEE OR ANY OF THEIR RESPECTIVE
                   AFFILIATES OR SUBSIDIARIES. NO GOVERNMENTAL
                   AGENCY HAS PASSED UPON THE ACCURACY OF THE
                    INFORMATION CONTAINED IN THIS PROSPECTUS
                          SUPPLEMENT OR THE PROSPECTUS.

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

================================================================================
                                    Price to     Underwriting    Proceeds to the
                                     Public       Discount(1)       Sellers(2)
- --------------------------------------------------------------------------------
$150,000,000 LIBOR Rate               100%          0.25%             99.75%
Class A-4 Notes
- --------------------------------------------------------------------------------
$  57,500,000 Auction                 100%          0.25%             99.75%
Rate Class A-5 Notes
- --------------------------------------------------------------------------------
$  57,500,000 Auction                 100%          0.25%             99.75%
Rate Class A-6 Notes
================================================================================
         Total................... $265,000,000     $662,500        $264,337,500
================================================================================
(1)  The Representative has agreed to indemnify the Underwriter against
     certain liabilities, including liabilities under the Securities Act of
     1933, as amended.
(2)  Before deducting expenses, estimated at $200,000.

     The Series 1997-2 Notes are offered by the Underwriters (as defined herein)
subject to prior sale, when, as and if issued to and accepted by the
Underwriters, subject to approval of certain legal matters by counsel for the
Underwriters. The Underwriters reserve the right to withdraw, cancel or modify
such offer and to reject orders in whole or in part. It is expected that
delivery of the Series 1997-2 Notes will be made in book-entry form only through
the Same Day Funds Settlement System of The Depository Trust Company and, in the
case of the Class A-4 Notes, also Cedel Bank, societe anonyme ("Cedel") and the
Euroclear System ("Euroclear") in Europe on or about December 24, 1997. 

SALOMON SMITH BARNEY                         FIRST UNION CAPITAL MARKETS CORP.

          The date of this Prospectus Supplement is December 19, 1997

(COVER CONTINUED FROM PREVIOUS PAGE)

Financed Student Loans, monies on deposit in certain trust accounts, and a
surety bond with respect to the Series 1997-2 Notes (the "Note Surety Bond") to
be issued by:

                                      AMBAC

     The initial interest rate (the "Class Interest Rate") for each Class of
Series 1997-2 Notes will be as set forth herein. Thereafter, the Class Interest
Rate for each Class of Series 1997-2 Notes for each Interest Period will,
subject to certain limitations, equal (i) with respect to the Class A-4 Notes,
the lesser of (x) the London interbank offered rate for one month U.S. dollar
deposits ("One-Month LIBOR") plus 0.17% (the "LIBOR Rate") and (y) the Net Loan
Rate (as defined herein) and (ii) with respect to the Class A-5 Notes and the
Class A-6 Notes (collectively the "Auction Rate Notes"), the lesser of (x) the
rate determined from time to time for such Classes of Auction Rate Notes
pursuant to the Auction Procedures described in Appendix I of the attached
Prospectus (the "Auction Rate") and (y) the Net Loan Rate. In no event will the
Class Interest Rate for the Class A-4 Notes or any Class of Auction Rate Notes
exceed 18.0% per annum and 16.0% per annum, respectively. Principal and interest
on the Class A-4 Notes will be payable monthly on the 15th day of each month (or
if such day is not a Business Day on the next succeeding Business Day),
commencing in January, 1998. Interest on each Class of Auction Rate Notes will
be payable on the first Business Day following the expiration of each Interest
Period for such Class, commencing in January, 1998. Principal on each Class of
Series 1997-2 Notes will be payable on the first Business Day following the
expiration of the first Interest Period for such Class ending in each month.
However, no principal payments with respect to any Class of Series 1997-2 Notes
will be made until each Class of Notes issued by the Trust, regardless of when
issued, with an earlier Final Maturity Date are paid in full.

     Interest on the outstanding principal amount of each Class of Series 1997-2
Notes will accrue during the period (each, an "Interest Period") initially
beginning on the Closing Date and ending (i) with respect to the Class A-4
Notes, on January 14, 1998, (ii) with respect to the Class A-5 Notes, on January
13, 1998, the first Auction Date for the Class A-5 Notes, and (iii) with respect
to the Class A-6 Notes, on January 20, 1998, the first Auction Date for the
Class A-6 Notes. After the respective initial Interest Period, each Interest
Period for (i) the Class A-4 Notes will consist of the period beginning on the
15th day of each month and ending on the 14th day of the following month and
(ii) the Auction Rate Notes will consist of 28 days, subject to adjustment as
described in the Auction Procedures.

     The Final Maturity Dates for the Class A-4, Class A-5 and Class A-6 Notes
are January 1, 2004, April 1, 2019, and April 1, 2020, respectively. However,
payment in full of the Series 1997-2 Notes could occur earlier than such dates
as described in the attached Prospectus.

     There is currently no secondary market for the Series 1997-2 Notes. Smith
Barney Inc., Salomon Brothers Inc and First Union Capital Markets Corp.
(collectively, the "Underwriters") intend to make a secondary market for the
Series 1997-2 Notes, but have no obligation to do so. There can be no assurance
that a secondary market for the Series 1997-2 Notes will develop or, if one does
develop, that it will continue.

     The Series 1997-2 Notes offered by this Prospectus Supplement constitute a
separate series of Notes being offered pursuant to the Prospectus dated March
11, 1997, of which this Prospectus Supplement is a part and which accompanies
this Prospectus Supplement. The Prospectus contains important information
regarding this offering which is not contained herein and prospective investors
are urged to read the Prospectus and this Prospectus Supplement in full.

     CERTAIN PERSONS PARTICIPATING IN THE OFFERING MAY ENGAGE IN TRANSACTIONS
THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF THE SERIES 1997-2
NOTES, INCLUDING PURCHASES OF THE SERIES 1997-2 NOTES TO STABILIZE THEIR MARKET
PRICE AND PURCHASES OF THE SERIES 1997-2 NOTES TO COVER SOME OR ALL OF A SHORT
POSITION IN THE SERIES 1997-2 NOTES MAINTAINED BY THE UNDERWRITERS. FOR A
DESCRIPTION OF THESE ACTIVITIES, SEE "UNDERWRITING."

                                                            (END OF COVER PAGE)
                         ------------------------------

     UNTIL 90 DAYS AFTER THE DATE HEREOF, ALL DEALERS EFFECTING TRANSACTIONS IN
THE SERIES 1997-2 NOTES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY
BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS. THIS IS IN
ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.


<PAGE>


                   SUMMARY OF TERMS OF THE SERIES 1997-2 NOTES

     THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS SUPPLEMENT AND THE
ATTACHED PROSPECTUS. CAPITALIZED TERMS NOT OTHERWISE DEFINED HEREIN HAVE THE
MEANINGS ASSIGNED TO SUCH TERMS IN THE PROSPECTUS. SEE THE "INDEX OF PRINCIPAL
TERMS" IN THE PROSPECTUS.

Issuer............................ClassNotes Trust 1997-I (the "Trust") is 
                                     a business trust established under the laws
                                     of the Commonwealth of Pennsylvania by a
                                     Trust Agreement dated March 20, 1997 (as
                                     amended or supplemented from time to time
                                     the "Trust Agreement") between the Sellers,
                                     as depositors, and the Eligible Lender
                                     Trustee. The Trust's principal offices are
                                     in York, Pennsylvania in care of The York
                                     Bank and Trust Company as Eligible Lender
                                     Trustee.

Securities Offered................Series 1997-2 Asset Backed Notes (the 
                                     "Series 1997-2 Notes") to be issued in the
                                     following classes and initial principal
                                     amounts (each a "Class"):

                                  $150,000,000 LIBOR Rate Class A-4 Notes 
                                  $ 57,500,000 Auction Rate Class A-5 Notes 
                                  $ 57,500,000 Auction Rate Class A-6 Notes


                                  The Trust will issue the Series 1997-2 Notes
                                     pursuant to the Indenture dated as of March
                                     21, 1997 (as amended and supplemented from
                                     time to time, the "Master Indenture") and a
                                     Second Terms Supplement dated as of
                                     December 24, 1997 authorizing such Notes
                                     (as amended from time to time, the "Terms
                                     Supplement" and, together with the Master
                                     Indenture, the "Indenture") between the
                                     Trust and the Indenture Trustee.

                                  The Class A-4 Notes will be issued in minimum
                                     denominations of $50,000 and integral
                                     multiples of $1,000 in excess thereof. The
                                     Auction Rate Notes will be issued in
                                     minimum denominations of $50,000 and
                                     integral multiples of $50,000 in excess
                                     thereof.

                                  On each Note Distribution Date for which the
                                     Class A-4 Notes are receiving a payment of
                                     principal, such principal will be
                                     distributed pro rata among all owners of
                                     the Class A-4 Notes as of the related
                                     Record Date based on the amount of Class
                                     A-4 Notes so owned, and such distributions
                                     may be made in amounts less than $50,000.
                                     On each Note Distribution Date for which
                                     the Auction Rate Notes are receiving a
                                     payment of principal, such principal will
                                     be distributed as set forth herein under
                                     "Description of the Transfer and Servicing
                                     Agreements-- Distributions."

Other Securities..................In conjunction with the offering of the
                                     Series 1997-2 Notes, the Trust will offer
                                     $15,000,000 aggregate principal amount of
                                     its Series 1997-2 Auction Rate Asset Backed
                                     Certificates, Class 2 (the "Class 2
                                     Certificates" and together with other
                                     series and classes of Certificates which
                                     have been or may, from time to time, be
                                     issued by the Trust, the "Certificates") in
                                     a transaction exempt from the registration
                                     requirements of the Securities Act of 1933,
                                     as amended (the "Securities Act"). The
                                     Certificates are not being offered hereby
                                     and any information relating thereto in
                                     this Prospectus Supplement and the attached
                                     Prospectus is provided solely because of
                                     its potential relevance to a prospective
                                     purchaser of the Series 1997-2 Notes.
                                     
Sellers...........................Trans-World Insurance Company, an Arizona
                                     insurance company doing business as Educaid
                                     ("Educaid") with respect to the Federal
                                     Loans and ClassNotes Inc., a Delaware
                                     corporation ("ClassNotes"), with respect to
                                     the Private Loans. Each of Educaid and
                                     ClassNotes is referred to herein as a
                                     "Seller" and collectively as the "Sellers."
                                     Each Seller is a wholly-owned subsidiary of
                                     The Money Store Inc. ("The Money Store" or
                                     the "Representative").

Master Servicers and Servicers.....Each Seller will act as Master Servicer 
                                     with respect to the Financed Student Loans
                                     sold or contributed by it to the Trust (in
                                     such capacity, the "Master ServicerEducaid
                                     generally will service the Financed Student
                                     Loans originated by it during the Deferral
                                     Phase (which loans will be Federal Loans).
                                     It is expected that Pennsylvania Higher
                                     Education Assistance Agency ("PHEAA"), an
                                     agency of the Commonwealth of Pennsylvania,
                                     primarily will service the Financed Student
                                     Loans originated by Educaid during the
                                     Repayment Phase. Certain of the Financed
                                     Student Loans originated by Educaid also
                                     may be serviced during the Repayment Phase
                                     by AFSA Data Corporation ("AFSA") and Great
                                     Lakes Higher Education Service Corporation
                                     ("GLHESC"), or such other parties as may be
                                     approved by the Surety Provider. Financed
                                     Student Loans originated by third parties
                                     and subsequently purchased by Educaid, will
                                     be serviced during both the Deferral Phase
                                     and the Repayment Phase by a party approved
                                     by the Surety Provider. It is expected that
                                     PHEAA will service all Financed Student
                                     Loans originated or purchased by ClassNotes
                                     (which loans will be Private Loans). Each
                                     party who may, from time to time, be
                                     servicing the Financed Student Loans is
                                     referred to herein as a "Servicer" and
                                     collectively, as the "Servicers." See
                                     "Servicers" herein.

Eligible Lender
Trustee...........................The York Bank and Trust Company, a 
                                     Pennsylvania bank and trust company, will
                                     act as the eligible lender trustee under
                                     the Trust Agreement and will hold legal
                                     title to the Financed Student Loans on
                                     behalf of the Trust (the "Eligible Lender
                                     Trustee"). The Eligible Lender Trustee has
                                     its chief executive office in York,
                                     Pennsylvania. The office of the Eligible
                                     Lender Trustee for purposes of
                                     administering the Trust is located at 107
                                     West Market Street, York, Pennsylvania
                                     17401.

Indenture Trustee.................Bankers Trust Company, a New York banking
                                     corporation (the "Indenture Trustee"), will
                                     act as trustee under the Indenture.

Auction Agent.....................Bankers Trust Company will act as auction
                                     Trust Company will act as auction agent (in
                                     such capacity, the "Auction Agent") under
                                     the Auction Agent Agreement with respect to
                                     each Class of Auction Rate Notes and the
                                     Class 2 Certificates.

Broker-Dealer......................Smith Barney Inc. will act as broker-dealer 
                                     under the Broker- Dealer Agreement (in such
                                     capacity, the "Broker-Dealer") with respect
                                     to each Class of Auction Rate Notes and the
                                     Class 2 Certificates.

Administrator......................Trans-World Insurance Company, d/b/a Educaid
                                     will act as administrator (the
                                     "Administrator") on behalf of the Trust
                                     pursuant to an Administration Agreement (as
                                     amended and supplemented from time to time,
                                     the "Administration Agreement"), between
                                     the Administrator, the Eligible Lender
                                     Trustee and the Indenture Trustee.

Surety
Provider...........................Ambac Assurance Corporation, a Wisconsin-
                                     domiciled stock insurance company ("Ambac")
                                     will act as provider of the Note Surety
                                     Bond issued with respect to the Series
                                     1997-2 Notes and the Certificate Surety
                                     Bond issued with respect to the Class 2
                                     Certificates (the "Surety Provider").

Initial Class Interest Rates.......One-Month LIBOR as determined on
                                     December 22, 1997, plus 0.17% per annum,
                                     with respect to the Class A-4 Notes until
                                     January 14, 1998, the first rate adjustment
                                     for such Class;

                                   5.96% per annum with respect to the Class A-5
                                     Notes until January 13, 1998, the first
                                     Auction Date for such Class; and

                                   5.96% per annum with respect to the Class A-6
                                     Notes until January 20, 1998, the first
                                     Auction Date for such Class.

                                    After the initial Interest Period for the
                                     Class A-4 Notes, the Class Interest Rate
                                     for the Class A-4 Notes will be reset to
                                     equal the lesser of (i) One-Month LIBOR
                                     plus 0.17% and (ii) the applicable Net Loan
                                     Rate (as defined below under "-- Net Loan
                                     Rate") (but in no event exceeding 18.0% per
                                     annum). After the initial Interest Period
                                     for the Auction Rate Notes, each Interest
                                     Period relating to the Auction Rate Notes
                                     will consist of 28 days, subject to
                                     adjustment as set forth in the Auction
                                     Procedures described in Appendix I to the
                                     attached Prospectus. After the initial
                                     Interest Period for the Auction Rate Notes,
                                     the Class Interest Rate for each such Class
                                     will be reset pursuant to the Auction
                                     Procedures described in Appendix I to the
                                     attached Prospectus (but in no event
                                     exceeding 16.0% per annum). See
                                     "Description of the Securities--the
                                     Notes--Distributions of Interest" herein.
                                     Interest on each Class of Series 1997-2
                                     Notes will be payable on the first Business
                                     Day following the expiration of each
                                     Interest Period for such Class of Notes.
                                     The date on which a Class of Notes is
                                     entitled to receive a distribution is
                                     referred to as the "Note Distribution Date"
                                     for such Class. Distributions will be made
                                     to holders of record of the related Class
                                     of Series 1997-2 Notes as of the second
                                     Business Day prior to the related Note
                                     Distribution Date (such day, the "Note
                                     Record Date"). Interest will be calculated
                                     on the Series 1997-2 Notes on the basis of
                                     the actual number of days elapsed in each
                                     Interest Period divided by 360.

                                  If the Class Interest Rate for any Class of
                                     Series 1997-2 Notes for any Interest Period
                                     is based on the Net Loan Rate (as defined
                                     below under "--Net Loan Rate"), the excess
                                     of (a) the amount of interest such Class of
                                     Series 1997-2 Notes would have accrued in
                                     respect of the related Interest Period had
                                     interest been calculated based on the
                                     applicable Auction Rate, over (b) the
                                     amount of interest on such Class of Series
                                     1997-2 Notes actually accrued in respect of
                                     such Interest Period based on the Net Loan
                                     Rate (such excess, together with the unpaid
                                     portion of any such excess from prior
                                     Interest Periods (and interest accrued
                                     thereon calculated based on One-Month
                                     LIBOR), is referred to as the "Noteholders'
                                     Interest Carryover") will be paid on the
                                     dates and in the priority set forth herein
                                     under "--Collection Account; Note
                                     Distribution Account; Certificate
                                     Distribution Account; and Expense Account."
                                     The rating of the Series 1997-2 Notes does
                                     not address the likelihood of the payment
                                     of the amount of any Noteholders' Interest
                                     Carryover.

Principal.........................Principal will be payable to the Class of
                                     Series 1997-2 Notes with the earliest Final
                                     Maturity Date, on the first Note
                                     Distribution Date in each month for such
                                     Class in an amount equal to the
                                     Noteholders' Principal Distribution Amount
                                     for such Note Distribution Date. However,
                                     no principal payments with respect to any
                                     Class of Series 1997-2 Notes will be made
                                     until each Class of Notes issued by the
                                     Trust, regardless of when issued, with an
                                     earlier Final Maturity Date is paid in
                                     full. See "Description of the Transfer and
                                     Servicing Agreements-- Distributions"
                                     herein and in the attached Prospectus.

                                  The Trust may issue, from time to time,
                                     several Series and Classes of Notes. See
                                     "-- Previously Issued Securities" for
                                     information relating to Classes of Notes
                                     issued previously by the Trust. The payment
                                     priorities of each Series and Class will be
                                     described in the applicable Prospectus
                                     Supplement. Such priorities may provide
                                     that some or all payments of principal will
                                     be distributed to the Classes of Notes in
                                     order of their Final Maturity Date or such
                                     other priority as may be set forth in a
                                     Prospectus Supplement, regardless of Series
                                     and regardless of when issued. A Series of
                                     Notes may contain one or more Classes with
                                     an earlier Final Maturity Date than one or
                                     more of the Classes of Series 1997-2 Notes.
                                     In such event, the Classes of Series 1997-2
                                     Notes will receive no payments of principal
                                     until each of the Notes with an earlier
                                     Final Maturity Date, regardless of when
                                     issued, has been paid in full. See "Risk
                                     Factors--Repayment of Principal" in the
                                     attached Prospectus.

                                  Payment in full of any Class of Series
                                     1997-2 Notes is likely to occur sooner than
                                     its Final Maturity Date as a result of a
                                     variety of factors, including the sale by
                                     the Trust of Financed Student Loans and
                                     borrowers leaving school and commencing
                                     repayment of their Financed Student Loans.
                                     Additionally, with the consent of the
                                     Surety Provider, Additional Principal
                                     Payments may be made on the Series 1997-2
                                     Notes. See "The Financed Student Loan
                                     Pool--Maturity and Prepayment Assumptions"
                                     in the attached Prospectus.

                                  On the Final Maturity Date of each Class of
                                     Series 1997-2 Notes, the Surety Provider
                                     will be required to provide for payment to
                                     the Trust pursuant to the related Note
                                     Surety Bond of an amount equal to the
                                     excess, if any, of the unpaid principal
                                     balance of such Class of Series 1997-2
                                     Notes on such Final Maturity Date over
                                     amounts on deposit in the Note Distribution
                                     Account, after taking into account the
                                     required application of funds in the
                                     remaining Trust Accounts, including but not
                                     limited to the Reserve Account, pursuant to
                                     the Sale and Servicing Agreement, to the
                                     payment of principal on such Class of
                                     Series 1997- 2 Notes on such Final Maturity
                                     Date, subject to the exceptions described
                                     herein under "Description of the Surety
                                     Bonds --Note Surety Bonds." Any such amount
                                     will be distributed to holders of such
                                     Class of Series 1997-2 Notes on the related
                                     Final Maturity Date. If, however, no
                                     required payments are made under a Note
                                     Surety Bond in respect of a Class of Series
                                     1997-2 Notes, an Event of Default will then
                                     have occurred under such Class of Series
                                     1997-2 Notes and holders of such Class
                                     would likely incur losses. In addition, the
                                     maturity of many of the Financed Student
                                     Loans may extend beyond the Final Maturity
                                     Date of certain Classes of Series 1997- 2
                                     Notes.
 
The Class 2 Certificates..........Concurrently with the issuance of the 
                                     Series 1997-2 Notes, the Trust will issue
                                     the Class 2 Certificates pursuant to the
                                     Trust Agreement. The Class 2 Certificates
                                     represent undivided participation interests
                                     in the Trust.

A.  INTEREST......................The Class 2 Certificates will bear interest
                                     at 5.96% per annum (the "Certificate Rate")
                                     until the first Auction Date for the
                                     Certificates, at which time the related
                                     Class 2 Certificate Rate will be reset
                                     pursuant to the Auction Procedures
                                     described in Appendix I to the attached
                                     Prospectus.

                                  After the initial Interest Period for the
                                     Class 2 Certificates, each Interest Period
                                     will consist of 28 days, subject to
                                     adjustment as set forth in the Auction
                                     Procedures described in Appendix I to the
                                     attached Prospectus. Interest on the Class
                                     2 Certificates will be payable on the first
                                     Business Day following the expiration of
                                     each Interest Period (each, a "Certificate
                                     Distribution Date") to holders of record of
                                     the Class 2 Certificates (the "Class 2
                                     Certificateholders" and, together with the
                                     Noteholders, the "Securityholders") as of
                                     the second Business Day preceding the
                                     related Certificate Distribution Date (such
                                     day, the "Certificate Record Date").
                                     Interest will be calculated on the basis of
                                     the actual number of days elapsed in each
                                     Interest Period divided by 360.

                                  Notwithstanding the foregoing, if the
                                     Certificate Rate with respect to the Class
                                     2 Certificates for an Interest Period is
                                     greater than the Net Loan Rate, then the
                                     Certificate Rate for the Class 2
                                     Certificates for such Interest Period will
                                     be such Net Loan Rate. However, in no event
                                     will the Certificate Rate exceed 16.0% per
                                     annum.

                                  As used herein, the term "Distribution
                                     Date" refers to either a Note Distribution
                                     Date or a Certificate Distribution Date, as
                                     the context requires.

                                  If the Certificate Rate for the Class 2
                                     Certificates for any Certificate
                                     Distribution Date is based on the Net Loan
                                     Rate, the excess of (a) the amount of
                                     interest on the Class 2 Certificates that
                                     would have accrued in respect of the
                                     related Interest Period had interest been
                                     calculated based on the applicable Auction
                                     Rate, over (b) the amount of interest on
                                     the Class 2 Certificates actually accrued
                                     in respect of such Interest Period based on
                                     the Net Loan Rate (such excess, together
                                     with the unpaid portion of any such excess
                                     from prior Interest Periods (and interest
                                     accrued thereon calculated based on
                                     One-Month LIBOR), is referred to as the
                                     "Certificateholders' Interest Carryover")
                                     will be paid on the dates and in the
                                     priority set forth herein under
                                     "--Collection Account; Note Distribution
                                     Account; Certificate Distribution Account;
                                     and Expense Account." The rating of the
                                     Class 2 Certificates does not address the
                                     likelihood of the payment of any
                                     Certificateholders' Interest Carryover.

B.  PRINCIPAL.....................Principal of the Class 2 Certificates will be
                                     payable on the first Certificate
                                     Distribution Date in each month after the
                                     date on which each Series and Class of
                                     Notes, and each Class of Certificates with
                                     an earlier Final Maturity Date has been
                                     paid in full in an amount equal to the
                                     Certificateholders' Principal Distribution
                                     Amount for such Certificate Distribution
                                     Date. See "Description of the Transfer and
                                     Servicing Agreements--Distributions" herein
                                     and in the attached Prospectus.

                                     The outstanding principal amount of the
                                     Class 2 Certificates will be payable in
                                     full on April 1, 2026 (the "Certificate
                                     Final Maturity Date"). However, payment in
                                     full of the Class 2 Certificates is likely
                                     to occur sooner than such Certificate Final
                                     Maturity Date as a result of a variety of
                                     factors, including the sale by the Trust of
                                     Financed Student Loans and borrowers
                                     leaving school and commencing repayment of
                                     their Financed Student Loans. Additionally,
                                     with the consent of the applicable Surety
                                     Provider, Additional Principal Payments may
                                     be made on the Class 2 Certificates. See
                                     "The Financed Student Loan Pool Maturity
                                     and Prepayment Assumptions" in the attached
                                     Prospectus.

                                     On the Certificate Final Maturity Date, the
                                     Surety Provider will be required to provide
                                     for payment to the Trust pursuant to the
                                     Certificate Surety Bond of an amount equal
                                     to the excess, if any, of the unpaid
                                     principal balance of the Class 2
                                     Certificates on such Certificate Final
                                     Maturity Date over amounts on deposit in
                                     the Certificate Distribution Account, after
                                     taking into account the required
                                     application of funds in the remaining Trust
                                     Accounts, including but not limited to the
                                     Reserve Account, pursuant to the Sale and
                                     Servicing Agreement, to the payment of
                                     principal on the Certificates on such
                                     Certificate Final Maturity Date, subject to
                                     the exceptions described herein under
                                     "Description of the Surety Bonds
                                     Certificate Surety Bonds." Any such amount
                                     will be distributed to Certificateholders
                                     on the Certificate Final Maturity Date. If,
                                     however, no required payments are made
                                     under a Certificate Surety Bond, holders of
                                     the Class 2 Certificates would likely incur
                                     losses.

C.  SUBORDINATION OF THE
       CERTIFICATES...............The rights of Class 2 Certificateholders in
                                     the assets of the Trust (other than with
                                     respect to the Certificate Surety Bond) to
                                     receive payments of principal will be
                                     subordinated to the rights of the
                                     Noteholders to the extent described herein.
                                     See "Description of the Transfer and
                                     Servicing Agreement--Credit Enhancement--
                                     Subordination of the Certificates."

Final Maturity Date................January 1, 2004 with respect to the Class A-4
                                     Notes;

                                   April 1, 2019 with respect to the Class A-5
                                     Notes;

                                   April 1, 2020  with respect to the Class A-6
                                     Notes; and

                                   April 1, 2026, with respect to the Class 2 
                                     Certificates.

Cut-off Dates......................November 30, 1997 for the Financed Student 
                                     prior to and on the Closing Date (other
                                     than the Financed Student Loans for which
                                     Educaid acts as Servicer and which are
                                     expected to be pledged to the Indenture
                                     Trustee on the Closing Date) and December
                                     15, 1997 for the Financed Student Loans for
                                     which Educaid acts as Servicer and which
                                     are expected to be pledged to the Indenture
                                     Trustee on the Closing Date.

Closing  Date......................December 24, 1997.
                                    
Servicing Fee......................The Master Servicers will receive, subject
                                     to the limitations set forth herein and in
                                     the Prospectus under the heading "Summary
                                     of Terms--Assets of the Trust--Transfer and
                                     Servicing Agreements," a monthly fee (the
                                     "Servicing Fee") equal to (a) with respect
                                     to Federal Loans, the sum of (i) 0.35% per
                                     annum of the aggregate principal balance of
                                     such Financed Student Loans in the Deferral
                                     Phase as of the last day of the preceding
                                     calendar month, (ii) 1.00% per annum of the
                                     aggregate principal balance of such
                                     Financed Student Loans (other than
                                     Consolidation Loans) in the Repayment Phase
                                     as of the last day of the preceding
                                     calendar month, (iii) with respect to each
                                     Consolidation Loan, the greater of 0.65%
                                     per annum of the principal balance of each
                                     such Consolidation Loan as of the last day
                                     of the preceding calendar month and $3.00
                                     per Consolidation Loan, and (iv) a one-time
                                     fixed fee equal to $15 for each such
                                     Financed Student Loan for which a guarantee
                                     claim was filed, in each case subject to
                                     certain adjustments, together with other
                                     administrative fees and similar charges,
                                     and (b) with respect to Private Loans, the
                                     sum of (i) 0.7% per annum of the aggregate
                                     principal balance of such Financed Student
                                     Loans in the deferral phase as of the last
                                     day of the preceding calendar month, (ii)
                                     1.00% per annum of the aggregate principal
                                     balance of such Financed Student Loans in
                                     the repayment phase as of the last day of
                                     the preceding calendar month, and (iii) a
                                     one-time fixed fee equal to $27.50 for each
                                     such Financed Student Loan for which a
                                     guarantee claim was filed, in each case
                                     subject to certain adjustments, together
                                     with other administrative fees and similar
                                     charges. The Servicing Fee will be
                                     allocated monthly out of Available Funds
                                     and amounts on deposit in the Reserve
                                     Account and will be payable quarterly on
                                     the first Note Distribution Date occurring
                                     in March, June, September and December (or,
                                     if in any such month a Certificate
                                     Distribution Date occurs prior to such
                                     First Note Distribution Date, on such
                                     Certificate Distribution Date).

                                  Notwithstanding the foregoing, if the fee
                                     payable to the Master Servicers as
                                     described above for any month would exceed
                                     1.05% per annum of the Pool Balance as of
                                     the last day of the preceding calendar
                                     month (the "Capped Amount"), then the
                                     "Servicing Fee" for such month will instead
                                     be the Capped Amount for such month. The
                                     remaining amount in excess of such
                                     Servicing Fee, together with any such
                                     excess amounts from prior months that
                                     remain unpaid (the "Servicing Fee
                                     Carryover"), will be payable to the Master
                                     Servicers on the dates and in the priority
                                     set forth below under "--Collection
                                     Account; Note Distribution Account;
                                     Certificate Distribution Account; and
                                     Expense Account."

Administration Fee.................0.015% per annum of the outstanding 
                                     principal amount of the Notes and the
                                     Certificates.

Net Loan Rate......................For any Interest Period, the Net Loan Rate 
                                     will equal the weighted average Effective
                                     Interest Rate for the Collection Period
                                     immediately preceding such Interest Period,
                                     less 1.60% per annum.

                                  The "Effective Interest Rate" means, for
                                     any Financed Student Loan and any
                                     Collection Period, the per annum rate at
                                     which such Financed Student Loan accrues
                                     interest during such Collection Period
                                     after giving effect to all applicable
                                     Interest Subsidy Payments and Special
                                     Allowance Payments due with respect to such
                                     Financed Student Loan.

Pool Balance......................$461,060,560, as of the respective Cut-off 
                                     Dates. Additionally, as of the respective
                                     Cut-off Dates, approximately $8,641,571 of
                                     accrued interest has been capitalized by
                                     the Seller and will be added to the
                                     principal balance of the Financed Student
                                     Loans. These amounts include the Financed
                                     Student Loans expected to be pledged to the
                                     Indenture Trustee on the Closing Date,
                                     along with all Financed Student Loans
                                     previously pledged to the Indenture Trustee
                                     in connection with the issuance by the
                                     Trust of all previously issued Series of
                                     Notes that are secured by the Financed
                                     Student Loans.

Pool Characteristics...............A description as of the respective Cut-off 
                                     Dates of the Financed Student Loans is
                                     attached hereto as Annex A (such
                                     description includes the Financed Student
                                     Loans expected to be pledged to the
                                     Indenture Trustee on the Closing Date,
                                     along with all Financed Student Loans
                                     previously pledged to the Indenture Trustee
                                     in connection with the issuance by the
                                     Trust of all previously issued Series of
                                     Notes and Certificates that are secured by
                                     the Financed Student Loans).

Pre-Funding Account................Approximately $75,725,000 will be deposited
                                     in the Pre- Funding Account (the
                                     "Pre-Funded Amount") in the name of the
                                     Indenture Trustee on behalf of the Trust on
                                     the Closing Date. The Representative
                                     expects that approximately $40,000,000 of
                                     the Pre-Funded Amount will be released from
                                     the Pre-Funding Account on December 31,
                                     1997 in connection with the Sellers
                                     anticipated contribution of Financed
                                     Student Loans on such date. The balance of
                                     the Pre-Funded Amount will remain in the
                                     Pre-Funding Account during the period (the
                                     "Funding Period") from Closing Date until
                                     the first to occur of (i) the Note
                                     Distribution Date on which the amount on
                                     deposit in the Pre-Funding Account is less
                                     than $200,000, (ii) an Event of Default
                                     occurring under the Indenture, a Servicer
                                     Default occurring under the Sale and
                                     Servicing Agreement or an Administrator
                                     Default occurring under the Sale and
                                     Servicing Agreement or the Administration
                                     Agreement, (iii) certain events of
                                     insolvency occurring with respect to the
                                     Sellers or (iv) the close of business on
                                     March 24, 1998, or such later date as may
                                     be agreed to by the Surety Provider. The
                                     Pre-Funded Amount will be reduced from time
                                     to time by the amount thereof used in
                                     connection with the Trust obtaining
                                     additional Financed Student Loans during
                                     the Funding Period in accordance with the
                                     Sale and Servicing Agreement (each, an
                                     "Additional Funding"). Any Pre-Funded
                                     Amount remaining at the end of the Funding
                                     Period will be distributed to holders of
                                     the Class of Notes with the earliest Final
                                     Maturity Date as a payment of principal
                                     (and, if such Class has been paid in full,
                                     to the holders of the Class of Notes with
                                     the next earliest Final Maturity Date). See
                                     "Description of the Transfer and Servicing
                                     Agreements--Additional Fundings" herein and
                                     in the attached Prospectus.

Capitalized Interest Account.......As of November 30, 1997, approximately
                                     $222,000 was on deposit in the Capitalized
                                     Interest Account. On the Closing Date
                                     approximately $7,000,000 will be deposited
                                     in the Capitalized Interest Account in the
                                     name of the Indenture Trustee on behalf of
                                     the Trust on the Closing Date. The amount
                                     deposited therein will be used by the
                                     Indenture Trustee on each Note Distribution
                                     Date and Certificate Distribution Date to
                                     make interest payments to Noteholders and
                                     Certificateholders to the extent funds on
                                     deposit in the Note Distribution Account
                                     and Certificate Distribution Account,
                                     respectively, are insufficient for such
                                     purpose. Amounts on deposit in the
                                     Capitalized Interest Account may be
                                     augmented from time to time by optional
                                     deposits therein as described in the Sale
                                     and Servicing Agreement. Any amounts
                                     remaining in the Capitalized Interest
                                     Account after the period set forth in the
                                     Terms Supplement will be transferred to the
                                     Reserve Account or, with the consent of the
                                     Surety Provider, applied as an Additional
                                     Principal Payment as described below under
                                     "--Collection Account; Note Distribution
                                     Account; Certificate Distribution Account;
                                     and Expense Account." See also "Description
                                     of the Transfer and Servicing
                                     Agreements--Capitalized Interest Account
                                     and Capitalized Pre-Funding Account" in the
                                     attached Prospectus.

 Collection Account; Note
 Distribution Account;
 Certificate Distribution 
 Account; and Expense 
 Account...........................Each Master Servicer will be required to 
                                     remit all collections received with respect
                                     to the Financed Student Loans for which it
                                     is acting as primary servicer (i) within
                                     one Business Day after it has received an
                                     aggregate of $30,000 during any month and
                                     (ii) on the last Business Day of each
                                     month, all other collections received
                                     during such month to an account in the name
                                     of the Indenture Trustee (the "Collection
                                     Account"). Each Master Servicer shall cause
                                     each other Servicer to remit to the
                                     Collection Account, within one Business Day
                                     of receipt thereof, all collections
                                     received with respect to the Financed
                                     Student Loans for which it is acting as
                                     primary servicer. A "Business Day" is any
                                     day other than a Saturday, a Sunday, or a
                                     day on which banking institutions or trust
                                     companies in California, New York, New
                                     Jersey or Pennsylvania are authorized or
                                     obligated by law to be closed. The Eligible
                                     Lender Trustee will be required to remit
                                     Interest Subsidy Payments, Special
                                     Allowance Payments and insurance payments
                                     from the Secretary it receives within two
                                     Business Days of receipt thereof to the
                                     Collection Account. See "Description of the
                                     Transfer and Servicing Agreements--Payments
                                     on Financed Student Loans" in the attached
                                     Prospectus.

                                  Four Business Days prior to each Note
                                     Distribution Date or Certificate
                                     Distribution Date, as applicable (each, a
                                     "Determination Date"), the Administrator
                                     will advise the Indenture Trustee in
                                     writing of the applicable Noteholders'
                                     Interest Distribution Amount or
                                     Certificateholders' Interest Distribution
                                     Amount. Additionally, no later than 16 days
                                     prior to the first Note Distribution Date
                                     occurring in each month for the Class of
                                     Series 1997-2 Notes then entitled to
                                     receive payments of principal (or, after
                                     all Notes, including but not limited to the
                                     Series 1997-2 Notes, have been paid in
                                     full, no later than 16 days prior to the
                                     first Certificate Distribution Date
                                     occurring in each month) the Administrator
                                     will advise the Indenture Trustee in
                                     writing of the applicable Noteholders'
                                     Principal Distribution Amount (or, after
                                     all the Notes have been paid in full, the
                                     Certificateholders' Principal Distribution
                                     Amount). Further, on the Determination Date
                                     relating to the first Certificate
                                     Distribution Date occurring each month (or
                                     for each month in which a Note Distribution
                                     Date occurs earlier than the Certificate
                                     Distribution Date, on the Determination
                                     Date relating to such earlier Note
                                     Distribution Date), the Administrator will
                                     advise the Indenture Trustee in writing of
                                     the fees due to the Master Servicers, the
                                     Administrator, the Auction Agent, the
                                     Indenture Trustee, the Eligible Lender
                                     Trustee and the Surety Provider (the
                                     "Servicing Fee," "Administration Fee,"
                                     "Auction Agent Fee," "Indenture Trustee
                                     Fee," "Eligible Lender Trustee Fee" and
                                     "Surety Provider Fee," respectively, and,
                                     collectively, the "Transaction Fees") for
                                     the preceding month.

                                  On each Note Distribution Date, the
                                     Indenture Trustee will transfer from the
                                     Collection Account to a separate account
                                     held with and in the name of the Indenture
                                     Trustee for the benefit of the Noteholders
                                     (the "Note Distribution Account"), from
                                     payments received on or with respect to the
                                     Financed Student Loans during the
                                     Collection Period immediately preceding the
                                     month of such Note Distribution Date an
                                     amount up to the related Noteholders'
                                     Interest Distribution Amount. "Collection
                                     Period" means, initially, the period
                                     beginning on December 1, 1997 and ending on
                                     December 31, 1997, and thereafter, the
                                     Collection Period means the calendar month
                                     immediately following the end of the
                                     previous Collection Period. For the Class
                                     of Series 1997-2 Notes with the earliest
                                     Final Maturity Date, on the first Note
                                     Distribution Date for such Class occurring
                                     in each month for which there are no
                                     outstanding Notes with an earlier Final
                                     Maturity Date, after making the transfer
                                     set forth in the second prior sentence, the
                                     Indenture Trustee will transfer from the
                                     Collection Account to the Note Distribution
                                     Account from payments received on or with
                                     respect to the Financed Student Loans
                                     during the Collection Period in the month
                                     second preceding the month of the related
                                     Note Distribution Date, together with any
                                     Additional Principal Payments to be made at
                                     the election of the Master Servicers as
                                     described below, an amount up to the
                                     Noteholders' Principal Distribution Amount;
                                     provided, however, that for each month in
                                     which the first Note Distribution Date
                                     occurs prior to the first Certificate
                                     Distribution Date in such month, prior to
                                     transferring amounts to the Note
                                     Distribution Account, the Indenture Trustee
                                     will transfer to a separate account held
                                     with and in the name of the Indenture
                                     Trustee (the "Expense Account"), from
                                     payments received on or with respect to the
                                     Financed Student Loans during the
                                     immediately preceding Collection Period, an
                                     amount up to the Transaction Fees for the
                                     month preceding such Note Distribution Date
                                     and all overdue Transaction Fees from prior
                                     months.

                                  On each Certificate Distribution Date, the
                                     Indenture Trustee will transfer from the
                                     Collection Account, from payments received
                                     on or with respect to the Financed Student
                                     Loans during the immediately preceding
                                     Collection Period, (i) to the Expense
                                     Account, an amount up to the excess, if
                                     any, of the Transaction Fees for the month
                                     preceding such Certificate Distribution
                                     Date and all overdue Transaction Fees from
                                     prior months over the amount, if any,
                                     previously transferred to the Expense
                                     Account during the month of such
                                     Certificate Distribution Date and (ii) by
                                     wire transfer no later than 11:00 a.m., New
                                     York time, to a separate account held with
                                     and in the name of the Eligible Lender
                                     Trustee for the benefit of the
                                     Certificateholders (the "Certificate
                                     Distribution Account" and, together with
                                     the Note Distribution Account, the
                                     "Distribution Accounts"), an amount up to
                                     the related Certificateholders' Interest
                                     Distribution Amount. Additionally, after
                                     each Class of Notes has been paid in full,
                                     on the first Certificate Distribution Date
                                     occurring in each month with respect to the
                                     Class of Certificates with the earliest
                                     Final Maturity Date, the Indenture Trustee
                                     will transfer from the Collection Account
                                     to the Eligible Lender Trustee, by wire
                                     transfer no later than 11:00 a.m., New York
                                     time, for deposit in the Certificate
                                     Distribution Account, from payments
                                     received on or with respect to the Financed
                                     Student Loans during the Collection Period
                                     immediately preceding the month prior to
                                     such Certificate Distribution Date, an
                                     amount up to the applicable
                                     Certificateholders' Principal Distribution
                                     Amount.

                                  On the first Note Distribution Date
                                     occurring in March, June, September and
                                     December, or in the case of clause (iii)
                                     below, on the first Note Distribution Date
                                     occurring in each month (or if in any such
                                     month a Certificate Distribution Date
                                     occurs prior to such first Note
                                     Distribution Date, on such Certificate
                                     Distribution Date), the Indenture Trustee
                                     will distribute from the Expense Account
                                     (in addition to any amounts transferred
                                     from the Reserve Account as described
                                     herein) the following amounts in the
                                     following order of priority: (i) to the
                                     Master Servicers, the Servicing Fee and all
                                     overdue Servicing Fees, (ii) to the
                                     Administrator, the Administration Fee and
                                     all overdue Administration Fees, (iii) to
                                     the Auction Agent, the Auction Agent Fee
                                     and all overdue Auction Agent Fees, (iv) to
                                     the Indenture Trustee, the Indenture
                                     Trustee Fee and all overdue Indenture
                                     Trustee Fees, (v) to the Eligible Lender
                                     Trustee, the Eligible Lender Trustee Fee
                                     and all overdue Eligible Lender Trustee
                                     Fees and (vi) to the Surety Provider, the
                                     Surety Provider Fee and all overdue Surety
                                     Provider Fees.

                                  On each Note Distribution Date, the
                                     Indenture Trustee will distribute to the
                                     Noteholders as of the related Note Record
                                     Date all amounts transferred to the Note
                                     Distribution Account as set forth above (in
                                     addition to any amounts transferred from
                                     the Capitalized Interest Account, the Pre-
                                     Funding Account, the Capitalized
                                     Pre-Funding Account, the Reserve Account
                                     and the Monthly Advance Account and amounts
                                     drawn under the applicable Note Surety
                                     Bond, each as described herein). On each
                                     Certificate Distribution Date, the Eligible
                                     Lender Trustee will distribute to the
                                     Certificateholders as of the related
                                     Certificate Record Date all amounts
                                     transferred to the Certificate Distribution
                                     Account as set forth above (in addition to
                                     any amounts transferred from the
                                     Capitalized Interest Account, the Reserve
                                     Account and the Monthly Advance Account,
                                     and amounts drawn under the Certificate
                                     Surety Bond, each as described herein).

                                  Notwithstanding the foregoing, principal
                                     payments will be made to the Auction Rate
                                     Notes and the Class 2 Certificates only in
                                     amounts equal to $50,000 and integral
                                     multiples in excess thereof. If the amount
                                     in the Note Distribution Account or the
                                     Certificates Distribution Account otherwise
                                     required to be applied as a payment of
                                     principal on the Auction Rate Notes or the
                                     Class 2 Certificates either (i) is less
                                     than $50,000 or (ii) exceeds an even
                                     multiple of $50,000, then, in the case of
                                     (i), such entire amount or, in the case of
                                     (ii), such excess amount, will not be paid
                                     as principal on the upcoming Note
                                     Distribution Date or Certificate
                                     Distribution Date, as the case may be, but
                                     will be retained in the Note Distribution
                                     Account or Certificate Distribution
                                     Account, as the case may be, until the
                                     amount therein available for payment of
                                     principal (including any amounts
                                     transferred from the Reserve Account)
                                     equals $50,000.

                                  On each Note Distribution Date for which the 
                                     Class A-4 Notes are receiving a payment of
                                     principal, such principal will be
                                     distributed pro rata among all owners of
                                     the Class A-4 Notes as of the related
                                     Record Date based on the amount of Class
                                     A-4 Notes so owned, and such distributions
                                     may be made in amounts less than $50,000.

                                  On the last Note Distribution Date occurring 
                                     in January, April, July and October (or if
                                     in any such month a Certificate
                                     Distribution Date occurs after such last
                                     Note Distribution Date, on such Certificate
                                     Distribution Date), after making all
                                     required transfers to the Note Distribution
                                     Account and, if applicable, the Certificate
                                     Distribution Account and the Expense
                                     Account, the Indenture Trustee will
                                     transfer any amounts remaining in the
                                     Collection Account (other than amounts
                                     representing payments received during such
                                     month or payments of or with respect to
                                     principal received in the immediately
                                     preceding month) in the following order of
                                     priority: (i) to the Surety Provider, the
                                     amount, if any, necessary to reimburse the
                                     Surety Provider for prior Note and
                                     Certificate Surety Bond Payments (which
                                     will generally be equal to the aggregate
                                     amount of draws under the Note Surety Bonds
                                     and Certificate Surety Bonds on prior Note
                                     or Certificate Distribution Dates, as
                                     applicable), together with interest
                                     thereon, (ii) to the Reserve Account, the
                                     amount, if any, necessary to increase the
                                     balance thereof to the Specified Reserve
                                     Account Balance, (iii) to the Master
                                     Servicers, the aggregate unpaid amount of
                                     the Servicing Fee Carryover, if any, (iv)
                                     to the Note Distribution Account, the
                                     aggregate unpaid amount of Noteholders'
                                     Interest Carryover, if any, and (v) to the
                                     Certificate Distribution Account, the
                                     aggregate unpaid amount of
                                     Certificateholders' Interest Carryover, if
                                     any. Any amounts remaining in the
                                     Collection Account after such transfers
                                     (other than amounts representing payments
                                     received during such current month or
                                     payments of or with respect to principal
                                     received in the immediately preceding
                                     month) will be transferred to the Reserve
                                     Account generally for distribution to
                                     Student Holdings or its designee. Amounts
                                     transferred to the Note Distribution
                                     Account or the Certificate Distribution
                                     Account pursuant to clauses (iv) and (v)
                                     above, respectively, will be paid to the
                                     applicable Class of Notes or Certificates
                                     on the next Note Distribution Date or
                                     Certificate Distribution Date relating to
                                     such Class of Notes or Certificates.
                                     Notwithstanding the foregoing, with the
                                     consent of the Surety Provider, amounts
                                     otherwise required to be deposited into the
                                     Reserve Account pursuant to clause (ii)
                                     above may, instead, be applied as a payment
                                     of principal on the next applicable Note
                                     Distribution Date relating to the Class of
                                     Notes with the earliest Final Maturity Date
                                     (or, after all the Notes have been paid in
                                     full, on the next Certificate Distribution
                                     Date). Amounts so applied as principal
                                     payments are referred to herein as
                                     "Additional Principal Payments."

                                  Notwithstanding the foregoing, if there has
                                     been an Event of Default with respect to
                                     payment of the Notes, the
                                     Certificateholders will not be entitled to
                                     any payments of principal or interest until
                                     each outstanding Class of Notes has been
                                     paid in full.

Reserve
Account...........................No funds will be deposited in the Reserve
                                     Account on the Closing Date. The Reserve
                                     Account will be augmented on the last Note
                                     Distribution Date occurring in January,
                                     April, July and October (or, if in any such
                                     month a Certificate Distribution Date
                                     occurs after such last Note Distribution
                                     Date, on such Certificate Distribution
                                     Date) by the deposit into the Reserve
                                     Account of any Available Funds remaining
                                     after making all prior distributions on
                                     such date. The maximum amount required to
                                     be on deposit in the Reserve Account at any
                                     time (the "Specified Reserve Account
                                     Balance") will be as set forth in the Terms
                                     Supplement; provided, however, that the
                                     Specified Reserve Account Balance may, with
                                     the consent of the Surety Provider, be
                                     reduced or eliminated. See "Description of
                                     the Transferor and Servicing
                                     Agreements--Credit Enhancement--Reserve
                                     Account" in the attached Prospectus.

 Additional Principal Payments....After the amount on deposit in the Reserve
                                     Account equals the greater of (i) 1% of the
                                     then outstanding principal balance of the
                                     Notes and the Certificates and (ii)
                                     $1,500,000 (or $15,000,000 for the period
                                     commencing on the Closing Date and ending
                                     on January 15, 2000) (but in no event an
                                     amount greater than the then outstanding
                                     principal balance of the Notes and the
                                     Certificates), amounts otherwise required
                                     to be deposited into the Reserve Account
                                     may, at the option of the Master Servicers,
                                     be applied as Additional Principal Payments
                                     on the next Note Distribution Date relating
                                     to the Class of Notes with the earliest
                                     Final Maturity Date (and, after all the
                                     Notes have been paid in full, to the Class
                                     of Certificates with the earliest Final
                                     Maturity Date). With the consent of the
                                     Surety Provider, Available Funds otherwise
                                     required to be deposited in the Reserve
                                     Account may be applied as Additional
                                     Principal Payments. Notwithstanding the
                                     depletion of the Reserve Account and
                                     shortfalls in Available Funds, the Surety
                                     Provider will be obligated to make Note
                                     Surety Bond payments on each Note
                                     Distribution Date to cover any shortfalls
                                     with respect to the Noteholders' Interest
                                     Distribution Amount (but will have no
                                     obligation with respect to any Noteholders'
                                     Interest Carryover) and, solely for the
                                     benefit of Certificateholders, to make
                                     Certificate Surety Bond Payments on each
                                     Certificate Distribution Date to cover any
                                     shortfalls with respect to the
                                     Certificateholders' Interest Distribution
                                     Amount (but will have no obligation with
                                     respect to any Certificateholders' Interest
                                     Carryover) after application of such
                                     Available Funds and any amounts on deposit
                                     in the Reserve Account.

 Monthly
 Advances......................If a Master Servicer has applied for a
                                     Guarantee Payment from a Guarantor or an
                                     Interest Subsidy Payment or a Special
                                     Allowance Payment from the Department, and
                                     such Master Servicer has not received the
                                     related payment prior to the end of the
                                     Collection Period immediately preceding the
                                     Note Distribution Date or Certificate
                                     Distribution Date on which such amount
                                     would be required to be distributed as a
                                     payment of interest, the Representative
                                     may, no later than the Determination Date
                                     relating to such Note Distribution Date or
                                     Certificate Distribution Date, as the case
                                     may be, deposit into an account in the name
                                     of the Indenture Trustee (the "Monthly
                                     Advance Account") an amount up to the
                                     amount of such payments with respect to
                                     interest applied for but not received (such
                                     deposits by the Representative are referred
                                     to herein as "Monthly Advances"). Monthly
                                     Advances will be distributed to the
                                     Noteholders or Certificateholders on the
                                     upcoming Note Distribution Date or
                                     Certificate Distribution Date, as the case
                                     may be. Monthly Advances are recoverable by
                                     the Representative from the source for
                                     which such Monthly Advance was made.

Optional Purchase.................The Sellers may, with the consent of the 
                                     Surety Provider, repurchase all remaining
                                     Financed Student Loans from the Trust, and
                                     thus effect the early retirement of the
                                     Notes and Certificates, on any Certificate
                                     Distribution Date on or after which the
                                     Pool Balance is equal to 10% or less of the
                                     Aggregate Pool Balance of the Trust, at a
                                     price equal to, for each Financed Student
                                     Loan, the outstanding principal balance of
                                     such Financed Student Loan as of the end of
                                     the preceding Collection Period, together
                                     with all accrued interest thereon and
                                     certain unamortized premiums. See
                                     "Description of the Transfer and Servicing
                                     Agreements--Termination" in the Prospectus.
                                     The "Aggregate Pool Balance" of the Trust
                                     will equal the Pool Balance of the Trust as
                                     of the Cut-Off Date of each Series of Notes
                                     issued by the Trust plus the principal
                                     balance of each Additional Student Loan
                                     pledged to the Indenture Trustee on behalf
                                     of the Issuer on each Transfer Date through
                                     the last Funding Period.

Surety Bonds......................A surety bond to be issued by the Surety
                                     Provider will be obtained in connection
                                     with the Series 1997-2 Notes (the "Series
                                     1997-2 Note Surety Bond") in favor of the
                                     Eligible Lender Trustee on behalf of the
                                     Trust, will be pledged to the Indenture
                                     Trustee and will provide for coverage of
                                     timely payment of all interest and ultimate
                                     payment of all principal on each Class of
                                     Series 1997-2 Notes. "Note Surety Bond
                                     Payment" means, with respect to any Class
                                     of Series 1997-2 Notes (A) on each Note
                                     Distribution Date the amount equal to the
                                     excess, if any, of the Noteholders'
                                     Interest Distribution Amount for the
                                     applicable Class of Series 1997-2 Notes
                                     over the amount on deposit in the Note
                                     Distribution Account, after taking into
                                     account the required application of funds
                                     in the remaining Trust Accounts (but
                                     excluding any amounts on deposit in the
                                     Monthly Advance Account if an automatic
                                     stay has been imposed with respect to the
                                     Representative under Section 362(a) of the
                                     United States Bankruptcy Code of 1978 as
                                     amended, 11 U.S.C. ss.ss. 101 ET seq.),
                                     including but not limited to the Reserve
                                     Account, pursuant to the Sale and Servicing
                                     Agreement, to the payment of the
                                     Noteholders' Interest Distribution Amount
                                     on such Note Distribution Date (an
                                     "Interest Deficiency") and (B) the amount
                                     equal to the excess, if any, of the unpaid
                                     principal balance of Series 1997-2 Notes of
                                     a Class on the Final Maturity Date for such
                                     Class over amounts on deposit in the Note
                                     Distribution Account, after taking into
                                     account the required application of funds
                                     in the remaining Trust Accounts, including
                                     but not limited to the Reserve Account,
                                     pursuant to the Sale and Servicing
                                     Agreement, to the payment of principal of
                                     such Class of Notes on such Final Maturity
                                     Date (a "Principal Deficiency"); provided,
                                     however, that "Note Surety Bond Payments"
                                     shall not include, any Noteholders'
                                     Interest Carryover or any portion of any
                                     Interest Deficiency or Principal Deficiency
                                     arising as a result of (i) any tax
                                     liability, including any tax liability
                                     imposed on or assessed with respect to the
                                     Trust, the Trust assets, any Noteholder, or
                                     any Certificateholder, or (ii) any tax
                                     withholding requirement including any such
                                     requirement applicable to Trust income or
                                     Trust distributions. See "Description of
                                     the Surety Bonds."

                                  In connection with the sale of the Class 2
                                     Certificates, a separate surety bond (a
                                     "Certificate Surety Bond" and, together
                                     with the Series 1997-2 Note Surety Bond,
                                     the "Surety Bonds"), which will be
                                     noncancelable, will be obtained in favor of
                                     the Eligible Lender Trustee solely on
                                     behalf of the Class 2 Certificateholders
                                     and will provide for coverage of timely
                                     payment of all interest and ultimate
                                     payment of all principal, due on the Class
                                     2 Certificates. The Noteholders will have
                                     no right to or claim on the Certificate
                                     Surety Bond or any amounts payable or paid
                                     thereunder. "Certificate Surety Bond
                                     Payment" means, (A) on each Certificate
                                     Distribution Date the amount equal to the
                                     excess, if any, of the Certificateholders'
                                     Interest Distribution Amount for the Class
                                     2 Certificates over the amount on deposit
                                     on the Certificate Distribution Account,
                                     after taking into account the required
                                     application of funds in the remaining Trust
                                     Accounts (but excluding any amounts on
                                     deposit in the Monthly Advance Account if
                                     an automatic stay has been imposed with
                                     respect to the Representative under Section
                                     362(a) of the United States Bankruptcy Code
                                     of 1978, as amended 11 U.S.C. ss.ss. 101 et
                                     seq.), including but not limited to the
                                     Reserve Account, pursuant to the Sale and
                                     Servicing Agreement, to the payment of the
                                     Certificateholders' Interest Distribution
                                     amount on such Certificate Distribution
                                     Date (an "Interest Deficiency") and (B) the
                                     amount equal to the excess, if any, of the
                                     unpaid principal balance of the Class 2
                                     Certificates on the Final Maturity Date for
                                     the Class 2 Certificates over amounts on
                                     deposit in the Certificate Distribution
                                     Account, after taking into account the
                                     required application of funds in the
                                     remaining Trust Accounts, including but not
                                     limited to the Reserve Account, pursuant to
                                     the Sale and Servicing Agreement, to the
                                     payment of principal of the Certificates on
                                     such Certificate Final Maturity Date (a
                                     "Principal Deficiency"); provided, however
                                     that "Certificate Surety Bond Payment"
                                     shall not include any Certificateholders'
                                     Interest Carryover or any portion of any
                                     Interest Deficiency or Principal deficiency
                                     arising as a result of (i) any tax
                                     liability, including any tax liability
                                     imposed on or assessed with respect to the
                                     Trust, the Trust assets, any Noteholder, or
                                     any Certificateholder, or (ii) any tax
                                     withholding requirement, including any such
                                     requirement applicable to Trust income or
                                     Trust distributions. See "Description of
                                     the Transfer and Servicing Agreements -
                                     Distributions" herein. See also
                                     "Description of the Surety Bonds."

Principal Balance of Securities
Exceeds Aggregate Principal
Balance of Initial Financed
Student Loans, Pre-Funded Amount 
and other Trust Assets.............On the Closing Date, the aggregate initial 
                                     principal balance of the Series 1997-2
                                     Notes and the Class 2 Certificates and the
                                     aggregate outstanding principal balance of
                                     all other Series of Notes and Classes of
                                     Certificates issued by the Trust will be
                                     approximately 100.46% of the sum of the
                                     aggregate principal balance of the Financed
                                     Student Loans as of the respective Cut-off
                                     Dates, the Pre-Funded Amount and other
                                     Trust assets as of the Closing Date. Each
                                     Financed Student Loan will be acquired by
                                     the Trust for an amount equal to
                                     approximately 106.25% of the principal
                                     balance thereof (including any accrued
                                     interest thereon expected to be capitalized
                                     upon repayment) as of the Cut-off Date.
                                     Each Additional Student Loan will be
                                     acquired by the Trust for an amount equal
                                     to 100% of the principal balance thereof
                                     (including any accrued interest thereon
                                     expected to be capitalized upon repayment)
                                     as of the related Subsequent Cut-off Date.
                                     As a result, if an Event of Default should
                                     occur under the Indenture or an Insolvency
                                     Event should occur and the Financed Student
                                     Loans were liquidated at a time when the
                                     outstanding principal amount of the Notes
                                     and the Certificates exceeded the sum of
                                     the Pool Balance, the Pre-Funded Amount and
                                     other Trust assets, such Financed Student
                                     Loans would likely have to be liquidated at
                                     a premium for Certificateholders and, in
                                     some circumstances, Noteholders not to
                                     suffer a loss.

Tax Considerations................In the opinion of special federal and special
                                     Pennsylvania tax counsel for the Trust, the
                                     Series 1997-2 Notes will be characterized
                                     as debt for federal and Pennsylvania state
                                     income tax purposes, although there is no
                                     specific authority with respect to the
                                     characterization for federal or
                                     Pennsylvania income tax purposes of
                                     securities having the same terms as the
                                     Series 1997-2 Notes.

                                  In the opinion of special federal tax
                                     counsel for the Trust, for federal income
                                     tax purposes the Trust will not be
                                     characterized as an association (or a
                                     publicly traded partnership) taxable as a
                                     corporation. In the opinion of special
                                     Pennsylvania tax counsel for the Trust, the
                                     Trust will not be taxable as a corporation
                                     for purposes of Pennsylvania corporate net
                                     income taxes if it is taxed as a
                                     partnership for federal income tax purposes
                                     and Certificateholders other than
                                     individuals not otherwise subject to
                                     Pennsylvania tax will not become subject to
                                     taxation in Pennsylvania solely as a result
                                     of holding a Certificate. However, there
                                     are no cases or rulings on similar
                                     transactions involving a trust that issues
                                     debt and equity interests with terms
                                     similar to those of the Series 1997-2
                                     Notes. The Trust will be subject to the
                                     Pennsylvania Capital Stock/Foreign
                                     Franchise Tax for taxable years beginning
                                     on or after January 1, 1998. However, it is
                                     anticipated by the Administrator that all
                                     of the assets of the Trust will be of the
                                     type classified as exempt assets for
                                     purposes of the single factor apportionment
                                     method of calculating the Capital
                                     Stock/Foreign Franchise Tax under a
                                     Statement of Policy recently promulgated by
                                     the Pennsylvania Department of Revenue. As
                                     a result, the Trust will be eligible to
                                     reduce any such tax otherwise due based on
                                     the proportion of taxable assets to total
                                     assets of the Trust. If 100% of the Trust's
                                     assets are exempt assets, only a statutory
                                     minimum tax of $300 annually will be due.

                                  See "Certain Tax Consequences" herein and
                                     in the attached Prospectus for additional
                                     information concerning the application of
                                     federal and Pennsylvania state tax laws
                                     with respect to the Series 1997-2 Notes.

ERISA
Considerations.....................Assuming that each Class of Series 1997-2 
                                     Notes should be treated as indebtedness
                                     without substantial equity features under
                                     the Plan Asset Regulations issued by the
                                     Department of Labor, the Series 1997-2
                                     Notes are eligible for purchase by or on
                                     behalf of employee benefit plans,
                                     retirement arrangements, individual
                                     retirement accounts and Keogh Plans,
                                     subject to the considerations discussed
                                     under "ERISA Considerations--The Notes"
                                     herein and in the attached Prospectus.

Rating of the
Securities.........................It is a condition to the issuance and sale of
                                     each Class of Series 1997-2 Notes and the
                                     Class 2 Certificates that they be rated
                                     "AAA" by Standard & Poor's Ratings
                                     Services, a division of The McGraw-Hill
                                     Companies, Inc. ("Standard & Poor's"), and
                                     "Aaa" by Moody's Investors Service, Inc.
                                     ("Moody's"). Each of Standard & Poor's and
                                     Moody's is also referred to herein as a
                                     "Rating Agency" and collectively, as the
                                     "Rating Agencies." A securities rating is
                                     not a recommendation to buy, sell or hold
                                     securities and may be subject to revision
                                     or withdrawal at any time by the assigning
                                     Rating Agency.

Registration of the Notes..........The Series 1997-2 Notes will be represented 
                                     by global certificates registered in the
                                     name of Cede & Co. ("Cede"), as the nominee
                                     of The Depository Trust Company ("DTC"). No
                                     Noteholder will be entitled to receive
                                     physical certificates ("Definitive Notes")
                                     representing a Note, except in the event
                                     that Definitive Notes are issued under the
                                     limited circumstances described herein. All
                                     references herein to "Noteholders" or
                                     "Holders" will reflect the rights of the
                                     beneficial owners of Notes, as such rights
                                     may be exercised through DTC and
                                     Participants except as otherwise specified
                                     herein. See "Risk Factors--Book-Entry
                                     Registration" in the Prospectus and
                                     "Description of the Securities--Book- Entry
                                     Registration" herein.

<PAGE>

                          PREVIOUSLY ISSUED SECURITIES




     Set forth below is certain information concerning each outstanding Class of
Notes and Certificates issued previously by the Trust and outstanding as of the
Cut-off Date. The Financed Student Loans and other assets pledged to the
Indenture Trustee will serve as collateral for such outstanding Notes and
Certificates as well as the Series 1997-2 Notes being offered by means of this
Prospectus Supplement and the attached Prospectus and the Class 2 Certificates.

<TABLE>
<CAPTION>
                                                                               OUTSTANDING
                                                            ORIGINAL           PRINCIPAL 
                                                            PRINCIPAL          AMOUNT  (AS OF              FINAL
SERIES         CLASS                   DATE ISSUED          AMOUNT             NOVEMBER 30, 1997)          MATURITY DATE
- ------         -----                   -----------          --------           ------------------          -------------

<S>             <C>                    <C>                  <C>                <C>                         <C>
1997-1         Class A-1 Notes         March 21, 1997       $93,000,000        $81,500,000                 April 1, 2016
1997-1         Class A-2 Notes         March 21, 1997       $93,000,000        $93,000,000                 April 1, 2017
1997-1         Class A-3 Notes         March 21, 1997       $95,000,000        $95,000,000                 April 1, 2018
1997-1         Class 1 Certificates    March 21, 1997       $18,000,000        $18,000,000                 April 1, 2025

</TABLE>


<PAGE>

                                  RISK FACTORS

     Prospective Noteholders should consider, in addition to the factors
described under "Risk Factors" in the Prospectus, the following factors.

     RECENT DEVELOPMENTS. On December 3, 1997 in connection with the offering by
the Representative of certain Subordinated Notes, Moody's confirmed its ratings
of Ba1 for the Representative's outstanding senior notes and Ba2 for the
Representative's $1.72 Mandatory Convertible Preferred Stock (the "Preferred
Shares"), but changed its outlook from stable to negative. Moody's stated that
continued increases in effective leverage and delinquencies will put additional
downward pressure on its ratings. As of the date of this Prospectus Supplement,
neither Moody's nor any other rating agency has downgraded the ratings of the
Representative's securities, although no assurance can be given that any such
downgrading will not occur in the future.

     In addition, on December 15, 1997, Standard & Poor's placed its ratings of
the Representative's outstanding senior notes, subordinated notes and $1.72
Mandatory Convertible Preferred Stock on CreditWatch with negative implications.
While citing industry issues and specific concerns with certain of the
Representative's product lines, Standard & Poor's did state that the placement
on CreditWatch with negative implications implies that the ratings could remain
the same or be lowered pending a detailed review with the Representative during
the first quarter of 1998.

     REPAYMENT OF PRINCIPAL. Payments of principal will be distributed to the
Classes of Notes in order of their Final Maturity Date, regardless of Series
(and, after all Notes have been paid in full, the Certificates in order of their
Final Maturity Date). A subsequently issued Series of Notes may contain one or
more Classes of Notes with an earlier Final Maturity Date than one or more
Classes of Notes of a previously issued Series. Also a subsequently issued Class
of Certificates may have an earlier Final Maturity Date than one or more
previously issued Classes of Certificates. In such event, the Classes of Notes
or Certificates of the earlier issued Classes will receive no payments of
principal until each of the subsequently issued Notes or Certificates, as a the
case may be, with an earlier Final Stated Maturity have been paid in full.

     CERTAIN DIFFERENCES BETWEEN CLASSES OF NOTES AND CERTIFICATES. Because the
Classes of Notes with a later Final Maturity Date will receive no payment of
principal until the Classes of Notes with an earlier Final Maturity Date have
been paid in full, the Classes of Notes with an earlier Final Maturity Date bear
relatively greater risk than each Class with a later Final Maturity Date of an
increased rate of (i) principal repayments with respect to the Financed Student
Loans (whether as a result of voluntary prepayments, Consolidation Loans or
liquidations due to default or breach), or (ii) Financed Student Loans entering
the Repayment Phase. In addition, the Class of Notes with the earliest Final
Maturity Date will generally bear the risk of principal prepayments as a result
of any remaining Pre-Funded Amount at the end of each Funding Period. On the
other hand, absent the Surety Bonds, Certificateholders (particularly those with
a later Final Maturity Date) and, to a lesser extent, holders of Notes with a
later Final Maturity Date would bear a greater risk of loss of principal than do
holders of Notes with an earlier Final Maturity Date in the event of a shortfall
in Available Funds and amounts on deposit in the Reserve Account because the
Certificates do not receive principal distributions until each Class of Notes is
paid in full and no Class of Notes or Certificates will receive principal
payments until each Class of Notes or Certificates, as the case may be, with an
earlier Final Maturity Date is paid in full.

     FINANCIAL STATUS OF GUARANTORS. The Private Loans will not be reinsured by
the Department, the Secretary or any other governmental agency. Therefore, the
failure of a Guarantor of a Private Loan to make a required Guarantee Payment
could adversely affect the amount of Available Funds for any Collection Period.

                         THE SELLERS AND THE MONEY STORE

     Each of the Sellers is a wholly-owned subsidiary of The Money Store Inc., a
New Jersey corporation ("The Money Store"). The Money Store is a financial
services company engaged, through its subsidiaries, in the business of
originating, purchasing, selling and servicing consumer and commercial loans of
specified types and offering related services. Loans originated by The Money
Store and its subsidiaries primarily consist of home equity loans, loans (the
"SBA Loans") guaranteed in part by the United States Small Business
Administration (the "SBA"), government guaranteed student loans and financing
for new and used vehicles.

     Since 1967, The Money Store and its subsidiaries have been active in the
development of the residential home equity lending industry in the United
States. In 1979, The Money Store and its subsidiaries began to originate SBA
Loans and, based upon statistics compiled by the SBA, The Money Store believes
that during each of the last 15 SBA fiscal years it originated a greater
principal amount of SBA Loans than any other originator of such loans in the
United States. In 1984, The Money Store and Educaid entered the government
guaranteed student loan origination market. In 1995, ClassNotes entered the
private student loan origination market.

     For the year ended December 1996 and for the nine months ended September
30, 1997, The Money Store and its subsidiaries originated or purchased
approximately $3.7 billion of loans and $5.5 billion of loans, respectively. Of
those loans, approximately 73% and 74%, respectively, by principal amount were
home equity loans, approximately 11% and 9%, respectively, by principal amount
were SBA Loans, approximately 8% and 8%, respectively, by principal amount were
student loans and approximately 8% and 9%, respectively, by principal amount
were auto loans. The business strategy of The Money Store has been to identify
and pursue niche lending opportunities which management believes have had
widespread unsatisfied demand.

     At September 30, 1997, The Money Store and its subsidiaries operated out of
213 locations and were doing business in 50 states, the District of Columbia and
the Commonwealth of Puerto Rico.

     Educaid's executive offices are located at 3301 C Street, Suite 100-A,
Sacramento, California 95816. Its telephone number is (916) 446-2000.
ClassNotes' executive offices are located at 3301 C Street, Suite 200,
Sacramento, California 95816. Its telephone number is (916) 554-8550.

                                    SERVICERS

PENNSYLVANIA HIGHER EDUCATION ASSISTANCE AGENCY

     Pennsylvania Higher Education Assistance Agency ("PHEAA") is a public
corporation and a government instrumentality of the Commonwealth of
Pennsylvania. PHEAA was founded in 1964 and is located in Harrisburg,
Pennsylvania. In addition to servicing student loans, PHEAA guarantees loans
under the federal Title IV programs, administers certain state scholarship and
financial aid programs, and issues tax-exempt and taxable notes to finance its
direct lending and secondary market purchases of student loan portfolios. As of
September 30, 1997, PHEAA had total assets of approximately $2.5 billion. As of
that date, PHEAA serviced approximately 2.0 million student loan borrower
accounts, with an aggregate principal balance of over $11.4 billion. PHEAA is
one of the largest servicers of education loans in the nation. PHEAA has
approximately 2,300 employees. The information included herein relating to PHEAA
has been obtained from it and is not guaranteed as to accuracy or completeness
by the Sellers or The Money Store and is not to be construed as a representation
by the Sellers or The Money Store.

     Pursuant to the Sub-Servicing Agreement and except as otherwise expressly
assumed by the Administrator, PHEAA has agreed to service, and perform all other
related tasks with respect to, substantially all of the Financed Student Loans
originated by the Sellers and acquired by the Eligible Lender Trustee on behalf
of the Trust generally after they have entered the Repayment Phase. PHEAA is
required to perform all services and duties customary to the servicing of such
Financed Student Loans in the same manner as the Master Servicers have serviced
Financed Student Loans and otherwise in compliance with all applicable standards
and procedures. See "Description of the Transfer and Servicing Agreements--
Servicing Procedures" in the attached Prospectus.

     The above information relating to PHEAA has been obtained from PHEAA and
neither the Sellers nor The Money Store has conducted any independent
verification of such information. PHEAA has agreed that it will provide a copy
of its most recent audited financial statements to Noteholders upon receipt of a
written request directed to Mr. Tim Guenther, Chief Financial Officer, Financial
Management Department, 1200 North Seventh Street, Harrisburg, Pennsylvania
17102.

AFSA DATA CORPORATION

     AFSA Data Corporation ("AFSA") is a wholly-owned subsidiary of Fleet
Holding Corporation, which is a wholly-owned subsidiary of Fleet Financial
Group. AFSA has three servicing centers located in Utica, New York; Long Beach,
California and Lombard, Illinois. AFSA has been providing student loan portfolio
management services to the higher education communities since 1967. AFSA also
services loans for the federal government. As of September 30, 1997, AFSA had
total assets of approximately $35 million. As of that date, AFSA serviced
approximately 5.1 million student loan borrower accounts, with an aggregate
principal balance of approximately $31.1 billion. AFSA has approximately 1,400
employees. The information included herein relating to AFSA has been obtained
from it and is not guaranteed as to accuracy or completeness by the Sellers or
The Money Store and is not to be construed as a representation by the Sellers or
The Money Store.

     Pursuant to a sub-servicing agreement and except as otherwise expressly
assumed by the Administrator, AFSA has agreed to service, and perform all other
related tasks with respect to, certain of the Financed Student Loans originated
by the Sellers and acquired by the Eligible Lender Trustee on behalf of the
Trust generally after they have entered the Repayment Phase. AFSA is required to
perform all services and duties customary to the servicing of such Financed
Student Loans in the same manner as the Master Servicers have serviced Financed
Student Loans and otherwise in compliance with all applicable standards and
procedures. See "Description of the Transfer and Servicing Agreements -
Servicing Procedures" in the attached Prospectus.

     The above information relating to AFSA has been obtained from AFSA and
neither the Sellers nor The Money Store has conducted any independent
verification of such information. AFSA has agreed that it will provide a copy of
its most recent audited financial statements to Noteholders upon receipt of a
written request directed to Mr. Steven Allen, Vice President and Controller,
AFSA Data Corporation, 2277 E. 220th Street, Long Beach, California 90810-1690.


<PAGE>

 GREAT LAKES HIGHER EDUCATION SERVICING CORPORATION

     The Great Lakes Higher Education Servicing Corporation ("GLHESC") is a
private not-for-profit, non-stock Wisconsin corporation founded in 1996. Prior
to 1996, its student loan servicing operations were part of the Great Lakes
Higher Education Corporation, GLHESC has one servicing center located in
Madison, Wisconsin. GLHESC has been providing student loan portfolio management
services to the higher education communities since its incorporation in 1996,
and before then, beginning in 1967, as part of the Great Lakes Higher Education
Corporation. As of September 30, 1996, GLHESC had total net assets of
approximately $16.6 million. As of September 30, 1997, GLHESC serviced
approximately 812,000 student loan borrower accounts, with an aggregate
principal balance of approximately $5.3 billion. GLHESC has approximately 340
employees. The information included herein relating to GLHESC has been obtained
from it and is not guaranteed as to accuracy or completeness by the Sellers or
The Money Store and is not to be construed as a representation by the Sellers or
The Money Store.

     Pursuant to a sub-servicing agreement and except as otherwise expressly
assumed by the Administrator, GLHESC has agreed to service, and perform all
other related tasks with respect to, certain of the Financed Student Loans
originated by the Sellers and acquired by the Eligible Lender Trustee on behalf
of the Trust generally after they have entered the Repayment Phase. GLHESC is
required to perform all services and duties customary to the servicing of such
Financed Student Loans in the same manner as the Master Servicers have serviced
Financed Student Loans and otherwise in compliance with all applicable standards
and procedures. See "Description of the Transfer and Servicing Agreements -
Servicing Procedures" in the attached Prospectus.

     The above information relating to GLHESC has been obtained from GLHESC and
neither the Sellers nor the Money Store has conducted any independent
verification of such information. Great Lakes has agreed that it will provide a
copy of its most recent audited financial statements to Noteholders upon receipt
of a written request directed to Mr. Paul J. Thornburgh, CFO, Great Lakes Higher
Education Corporation, 2401 International Care, Madison, Wisconsin, 53704.

<PAGE>

                          DESCRIPTION OF THE SECURITIES

GENERAL

     The Series 1997-2 Notes will be issued pursuant to the terms of the Master
Indenture and the Terms Supplement and the Class 2 Certificates will be issued
pursuant to the terms of the Trust Agreement. The following summary describes
certain terms of the Notes, the Certificates, the Master Indenture, the Terms
Supplement and the Trust Agreement. The summary does not purport to be complete
and is qualified in its entirety by reference to the provisions of the Series
1997-2 Notes, the Class 2 Certificates, the Master Indenture, the Terms
Supplement, the Trust Agreement and the attached Prospectus.

     Each Class of Series 1997-2 Notes and the Class 2 Certificates will
initially be represented by one or more Notes and Certificates, respectively, in
each case registered in the name of the nominee of DTC (together with any
successor depository selected by the Administrator, the "Depository") except as
set forth below. The Class A-4 Notes will be available for purchase in minimum
denominations of $50,000 and integral multiples of $1,000 in excess thereof. The
Auction Rate Notes will be available for purchase in minimum denominations of
$50,000 and integral multiples of $50,000 in excess thereof. The Series 1997-2
Notes will be available in book-entry form only. The Trust Agreement will
provide that the Class 2 Certificates will be available for purchase in
denominations equal to $1,000,000 and integral multiples of $50,000 in excess
thereof. DTC's nominee will be Cede. Accordingly, Cede is expected to be the
holder of record of the Securities. Unless and until Definitive Notes or
Definitive Certificates are issued under the limited circumstances described
herein, no Noteholder or Certificateholder will be entitled to receive a
physical certificate representing a Note or Certificate. All references herein
to actions by Noteholders or Certificateholders refer to actions taken by DTC
upon instructions from its participating organizations (the "Participants") and
all references herein to distributions, notices, reports and statements to
Noteholders or Certificateholders refer to distributions, notices, reports and
statements to DTC or Cede, as the registered holder of the Notes or
Certificates, as the case may be, for distribution to Noteholders or
Certificateholders in accordance with DTC's procedures with respect thereto. See
"--Book-Entry Registration" and "-- Definitive Securities" herein and in the
attached Prospectus.

THE SERIES 1997-2 NOTES

     DISTRIBUTIONS OF INTEREST. Interest will accrue on the principal balance of
each Class of Series 1997- 2 Notes at a rate per annum (calculated as provided
below) equal to the related Class Interest Rate. Interest on each Class of
Series 1997-2 Notes will accrue initially from and including the Closing Date
until (i) with respect to the Class A-4 Notes, January 14, 1998; (ii) with
respect to the Class A-5 Notes, January 13, 1998, the first Auction Date for the
Class A-5 Notes and (iii) with respect to the Class A-6 Notes, January 20, 1998,
the first Auction Date for the Class A-6 Notes. Thereafter, interest will accrue
(i) with respect to the Class A-4 Notes, during the period beginning on the 15th
day of each month and ending in the 14th day of the following month and (ii)
with respect to the Auction Rate Notes, for periods (each, an "Interest Period")
consisting of 28 days, subject to adjustment as described in Appendix I to the
attached Prospectus. Interest on each Class of Series 1997-2 Notes will be
payable on the related Note Distribution Date. Interest distributions due on any
Class of Series 1997-2 Notes for any Note Distribution Date but not distributed
on such Note Distribution Date will be due on the next Note Distribution Date
for such Class, increased by an amount equal to interest on such amount at the
applicable Class Interest Rate for the period from the Note Distribution Date
for which such interest was first due until the Note Distribution Date such
interest is paid. Interest payments on the Series 1997-2 Notes will generally be
funded from Available Funds, Monthly Advances and amounts, if any, on deposit in
the Reserve Account (and, when applicable, amounts on deposit in the Capitalized
Interest Account and the Capitalized Pre-Funding Account) remaining after the
deposit of the Transaction Fees in the Expense Account. Interest will be paid
pro rata to the holders of each Class of Notes outstanding. See "Description of
the Transfer and Servicing Agreements--Distributions" and "--Credit
Enhancement." If insufficient funds are available to pay the Noteholders'
Interest Distribution Amount on a Note Distribution Date, such shortfall will be
paid from draws on the Note Surety Bonds to the extent described herein under
"Description of the Surety Bonds--Note Surety Bonds" herein.

     After the initial Interest Period for the Class A-4 Notes, the Class
Interest Rate will be reset to equal the lesser of (1) one Month LIBOR plus
0.17% and (ii) the applicable Net Loan Rate. Until the date of an Auction Period
adjustment, if any, the interest rate on each Class of Auction Rate Notes for
each Interest Period will be the Class Interest Rate based on an Auction Period,
subject to adjustment as described herein and in the Prospectus. The Class
Interest Rate on each Class of Auction Rate Notes for each Auction Period will
be the lesser of (i) the Net Loan Rate in effect for such Auction Period and
(ii) the Auction Rate in effect for such Auction Period, as determined by the
Auction Agent pursuant to the Auction Procedures described in Appendix I to the
attached Prospectus; provided that if on any Rate Determination Date, an Auction
for a Class of Auction Rate Notes is not held for any reason, then the Class
Interest Rate for such Class of Auction Rate Notes will be the Net Loan Rate.
However, no Class Interest Rate for the Class A-4 Notes or the Auction Rate
Notes will exceed 18.0% per annum or 16% per annum, respectively.

     AUCTION PERIOD ADJUSTMENT. The Administrator may, from time to time, change
the length of one or more Auction Periods to conform with then current market
practice or accommodate other economic or financial factors that may affect or
be relevant to the length of the Auction Period or any Class Interest Rate (an
"Auction Period Adjustment"). An Auction Period Adjustment will not cause an
Auction Period to be less than 7 days nor more than one year and will not be
allowed unless certain conditions described in the Auction Procedures in
Appendix I to the attached Prospectus are satisfied. If an Auction Period
Adjustment is made, the intervals between Note Distribution Dates will be
adjusted accordingly.

     NOTEHOLDERS' INTEREST CARRYOVER. If, with respect to any Class of Series
1997-2 Notes, for any Interest Period the Auction Rate or the LIBOR Rate, as
applicable, exceeds the Net Loan Rate, the applicable Class Interest Rate for
such Interest Period will be the Net Loan Rate, and the excess of the amount of
interest on such Class of Series 1997-2 Notes that would have accrued at a rate
equal to the Auction Rate or the LIBOR Rate, as applicable over the amount of
interest on such Class actually accrued at the Net Loan Rate will accrue as the
Noteholders' Interest Carryover with respect to such Class of Series 1997-2
Notes. Such determination of the Noteholders' Interest Carryover will be made
separately for each Class of Series 1997-2 Notes. The Noteholders' Interest
Carryover on any Class of Series 1997-2 Notes will bear interest at a rate equal
to One-Month LIBOR from the Note Distribution Date for the Interest Period for
which the Noteholders' Interest Carryover was calculated until paid.

     Any Noteholders' Interest Carryover that may exist on any Note Distribution
Date will be paid as described herein under "Description of the Transfer and
Servicing Agreements--Distributions."

     DISTRIBUTIONS OF PRINCIPAL. Principal payments will be made to the Class of
Notes with the earliest Final Maturity Date, regardless of Series and regardless
of when issued, on each Note Distribution Date for such Class in an amount equal
to the Noteholders' Principal Distribution Amount for such Note Distribution
Date (provided, however, that for the Series 1997-2 Notes principal payments
will be made only in amounts equal to $50,000 and integral multiples in excess
thereof), until the principal balance of the Notes of such Class is reduced to
zero. Principal payments on a Class of Notes will generally be derived from
Available Funds and amounts, if any, on deposit in the Reserve Account remaining
after the Indenture Trustee has deposited in the Expense Account the Transaction
Fees for the month preceding such Note Distribution Date and all overdue
Transaction Fees from prior months, deposited in the Note Distribution Account
the Noteholders Interest Distribution Amount, and, unless there has been an
Event of Default under a Series of Notes, deposited in the Certificateholder
Distribution Account, the Certificateholders Interest Distribution Amount.
Additionally, with the consent of the Surety Provider, amounts otherwise
required to be deposited into the Reserve Account may be applied as Additional
Principal Payments. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Credit Enhancement" herein. If such sources
are insufficient to pay the Noteholders' Principal Distribution Amount for such
Note Distribution Date, such shortfall will be added to the principal payable to
the Noteholders on subsequent Note Distribution Dates.

     Principal payments on the Notes will be applied on each applicable Note
Distribution Date, first, to the principal balance of the Class of Notes with
the earliest Final Maturity Date, regardless of Series and regardless of when
issued, until such principal balance is reduced to zero and then to the
principal balance of each other Class of Notes, in order of Final Maturity Date,
until the principal balance of each Class is reduced to zero. The aggregate
outstanding principal amount of each Class of Notes will be payable in full on
its Final Maturity Date. The actual date on which the aggregate outstanding
principal and accrued interest of any Class of Notes are paid may be earlier
than its respective Final Maturity Date, based on a variety of factors,
including those described in the attached Prospectus under "Risk
Factors--Maturity and Prepayment Assumptions" and "The Financed Student Loan
Pool--Maturity and Prepayment Assumptions."

     On the Final Maturity Date relating to a Class of Notes, the Surety
Provider will be required to provide for payment to the Trust pursuant to the
applicable Note Surety Bond of an amount equal to the excess, if any, of the
unpaid principal balance of the Notes of such Class on such Final Maturity Date
over amounts on deposit in the Note Distribution Account, after taking into
account the required application of funds in the remaining Trust Accounts,
including but not limited to the Reserve Account, pursuant to the Sale and
Servicing Agreement, to the payment of principal of such Class of Notes on such
final Note Distribution Date, subject to the exceptions described hereunder
"Description of the Surety Bonds--Note Surety Bonds." Any such amount will be
distributed to holders of the applicable Class of Notes on the related Final
Maturity Date.

     MANDATORY REDEMPTION. The Class of Notes with the earliest Final Maturity
Date will be redeemed in part on the applicable Note Distribution Date on or
immediately following the last day of each Funding Period, in the event that any
amount remains on deposit in the Pre-Funding Account after giving effect to all
Additional Fundings on or prior to such date, in an aggregate principal amount
equal to the amount then on deposit in the Pre-Funding Account.

THE CLASS 2 CERTIFICATES

     DISTRIBUTIONS OF INTEREST. On each applicable Certificate Distribution
Date, Class 2 Certificateholders will be entitled to distributions in an amount
equal to the amount of interest accrued during the related Interest Period on
the principal amount of the Class 2 Certificates at the applicable Certificate
Rate. Interest on the Class 2 Certificates will accrue initially from and
including the Closing Date until April 13, 1998, the first Auction Date for the
Class 2 Certificates. After such initial Interest Period, each Interest Period
for the Class 2 Certificates will consist of 28 days, subject to adjustment as
described in Appendix I to the attached Prospectus. Interest distributions due
for the Class 2 Certificates on any Certificate Distribution Date but not
distributed on such Certificate Distribution Date will be due on the next
Certificate Distribution Date for such Class increased by an amount equal to
interest on such amount at the applicable Certificate Rate for the period from
the Certificate Distribution Date for which such interest was first due until
the Certificate Distribution Date such interest is paid. Interest distributions
with respect to the Class 2 Certificates will generally be funded from Available
Funds, Monthly Advances and the amounts, if any, on deposit in the Reserve
Account remaining after the Indenture Trustee has transferred to the Expense
Account an amount, up to the excess, if any, of the Transaction Fees for the
month preceding such Certificate Distribution Date and all overdue Transaction
Fees for the month preceding such Certificate Distribution Date over the amount,
if any, previously transferred to the Expense Account during the month of such
Certificate Distribution Date, provided, however, that Class 2
Certificateholders will not be entitled to any distributions if there has been
an Event of Default under any Series of Notes until each Class of Notes and each
Class of Certificates with an earlier Final Maturity Date has been paid in full.
See "Description of the Transfer and Servicing Agreements--Distributions" and
"--Credit Enhancement-- Reserve Account." If insufficient funds are available to
pay the Certificateholders' Interest Distribution Amount for such Certificate
Distribution Date, then amounts may be drawn under the Certificate Surety Bonds
to cover such shortfalls. See "Description of the Surety Bonds--Certificate
Surety Bonds."

     Until the date of an Auction Period Adjustment, if any, the interest rate
on the Class 2 Certificates for each Interest Period will be the Certificate
Rate based on an Auction Period, subject to adjustment as described herein. The
Certificate Rate on the Class 2 Certificates for each Auction Period will be the
lesser of (i) the Net Loan Rate in effect for such Auction Period and (ii) the
Auction Rate in effect for such Auction Period, as determined by the Auction
Agent generally pursuant to the Auction Procedures described in Appendix I to
the attached Prospectus; provided that if on any Rate Determination Date, an
Auction for the Class 2 Certificates is not held for any reason, then the
Certificate Rate for the Class 2 Certificates will be the Net Loan Rate.
However, the Certificate Rate will not exceed 16.0% per annum, and will be
subject to other limitations described herein.

     AUCTION PERIOD ADJUSTMENT. With respect to the Class 2 Certificates, the
Administrator may, from time to time, change the length of one or more Auction
Periods to conform with then current market practice or to accommodate other
economic or financial factors that may affect or be relevant to the length of
the Auction Period or any Certificate Rate. An Auction Period Adjustment with
respect to the Class 2 Certificates will not cause an Auction Period to be less
than 7 days nor more than one year and will not be allowed unless certain
conditions described in the Auction Procedures in Appendix I to the attached
Prospectus are satisfied.

     CERTIFICATEHOLDERS' INTEREST CARRYOVER. If for any Interest Period the
Auction Rate exceeds the Net Loan Rate, the applicable Certificate Rate for such
Interest Period will be the Net Loan Rate, and the excess of the amount of
interest on the Class 2 Certificates that would have accrued at a rate equal to
the Auction Rate, over the amount of interest actually accrued at the Net Loan
Rate will accrue as the Certificateholders' Interest Carryover. The
Certificateholders' Interest Carryover on the Class 2 Certificates will bear
interest at a rate equal to One-Month LIBOR from the Certificate Distribution
Date for the Interest Period for which the Certificateholders' Interest
Carryover Amount was calculated until paid.

     Any Certificateholders' Interest Carryover that may exist on any
Certificateholders' Distribution Date will be paid as described herein under
"Description of the Transfer and Servicing Agreement-- Distributions."

     DISTRIBUTIONS OF PRINCIPAL. Class 2 Certificateholders will be entitled to
distributions on each Certificate Distribution Date on and after which each
Class of Notes has been paid in full in an amount generally equal to the
Principal Distribution Amount for such Certificate Distribution Date (provided,
however, that principal payments will be made only in amounts equal to $50,000
and integral multiples in excess thereof). Distributions with respect to
principal payments on the Class 2 Certificates for such Certificate Distribution
Date will generally be funded from the portion of Available Funds and amounts,
if any, on deposit in the Reserve Account remaining after the transfer by the
Indenture Trustee to the Expense Account of the Transaction Fees and the
transfer to the Certificate Distribution Account of the Certificateholder
Interest Distribution Amount. Additionally, with the consent of the Surety
Provider, amounts otherwise required to be deposited into the Reserve Account
may be applied as Additional Principal Payments. See "Description of the
Transfer and Servicing Agreements--Distributions" and "-- Credit
Enhancement--Reserve Account." If such sources are insufficient to pay the
Certificateholders' Principal Distribution Amount for such Certificate
Distribution Date, such shortfall will be added to the principal payable to
Class 2 Certificateholders on subsequent Certificate Distribution Dates.

     The aggregate outstanding principal amount of the Class 2 Certificates will
be payable in full on its Final Maturity Date. The actual date on which the
aggregate outstanding principal and accrued interest of the Class 2 Certificates
will be paid may be earlier than the Certificate Final Maturity Date, however,
based on a variety of factors, including those described in the attached
Prospectus under "Risk FactorsCMaturity and Prepayment Assumptions" and "The
Financed Student Loan PoolCMaturity and Prepayment Assumptions."

     On the Final Maturity Date for the Class 2 Certificates, the Surety
Provider will be required to provide for payment to the Trust pursuant to the
Certificate Surety Bond of an amount equal to the excess, if any, of the unpaid
principal balance of the Class 2 Certificates on such Final Maturity Date over
amounts on deposit in the Certificate Distribution Account, after taking into
account the required application of funds in the remaining Trust Accounts,
including but not limited to the Reserve Account, pursuant to the Sale and
Servicing Agreement, to be applied to the payment of principal on the Class 2
Certificates on such Final Maturity Dates, subject to the exceptions described
herein under "Description of the Surety BondsCCertificate Surety Bonds." Any
such amount will be distributed to holders of the Class 2 Certificates on the
Final Maturity Date for the Class 2 Certificates.

     SUBORDINATION OF THE CLASS 2 CERTIFICATES. No distributions in respect of
principal of the Class 2 Certificates will be made until the Certificate
Distribution Date on or after which each Class of Notes and each Class of
Certificates which has an earlier Final Maturity Date has been paid in full.

DETERMINATION OF LIBOR

     Pursuant to the Auction Agent Agreement, the Auction Agent will determine
One-Month LIBOR for purposes of calculating the interest due on the Class A-4
Notes, the Noteholders' Interest Carryover and the Certificateholders' Auction
Rate Interest Carryover for each given Interest Period on the second Business
Day prior to the commencement of each Interest Period (each, a "LIBOR
Determination Date"). For purposes of calculating One-Month LIBOR, a Business
Day is any day on which banks in London and New York City are open for the
transaction of business. Interest due for any Interest Period will be determined
based on the actual number of days in such Interest Period over a 360-day year.

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

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

     "Reference Bank" means a leading bank (i) engaged in transaction in
Eurodollar deposits in the international Eurocurrency market, (ii) not
controlling, controlled by or under common control with the Administrator or The
Money Store and (iii) having an established place of business in London.

BOOK-ENTRY REGISTRATION

     Persons acquiring beneficial ownership interests in any Class of Series
1997-2 Notes may hold their interests through The Depository Trust Company
("DTC") in the United States and in the case of the Class A-4 Notes, also
through Cedel or Euroclear in Europe, and persons acquiring beneficial ownership
interests in the Certificates may hold their interests through DTC. The Series
1997-2 Notes 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 depositories (collectively, the
"Depositaries") which in turn will hold such positions in customers' securities
accounts in the Depositaries' names on the books of DTC.

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

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

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

     Transfers between DTC participants will occur in the ordinary way in
accordance with the Rules. Transfers between Cedel Participants and Euroclear
Participants will occur in the ordinary way in accordance with their applicable
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 DTC Participant will be made
during subsequent securities settlement processing and dated the business day
following the DTC settlement date. Such credits or any transactions in such
securities settled during such processing will be reported to the relevant
Euroclear or Cedel Participants on such business day. Cash received in Cedel or
Euroclear as a result of sales of securities by or through a Cedel Participant
or a Euroclear Participant to a DTC 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.

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

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

     Cedel Bank, 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 32 currencies, including United States dollars. Cedel
provides to its Cedel Participants, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Cedel interfaces with domestic
markets in several countries, As a professional depository, Cedel is subject to
regulation by the Luxembourg Monetary Institute. Cedel Participants are
recognized financial institutions around the world including underwriters,
securities brokers and dealers, banks, trust companies, clearing corporations
and certain other organizations and may include any underwriters, agents or
dealers with respect to the Notes offered hereby. Indirect access to Cedel is
also available to others, such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Cedel
Participant, either directly or indirectly.

     The Euroclear System was created in 1968 to hold securities for
participants of the Euroclear System ("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 now be settled in any of 32
currencies, including United States dollars. The Euroclear System includes
various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries generally similar to the
arrangements for cross-market transfers with DTC described above. The Euroclear
System is operated by Morgan Guaranty Trust Company of New York, Brussels,
Belgium office (the "Euroclear Operator" or "Euroclear"), 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 the Euroclear System on behalf of Euroclear Participants. Euroclear
participants include banks (including central banks), securities brokers and
dealers and other professional financial intermediaries and may include any
underwriters, agents or dealers with respect to the Notes offered hereby.
Indirect access to the Euroclear System is also available to other firms that
clear through or maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

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

     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and Conditions Governing Use of Euroclear and the
related Operating Procedures of the Euroclear System and applicable Belgian law
(collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within the Euroclear System, withdrawals of
securities and cash from the Euroclear System and receipts of payments with
respect to securities in the Euroclear system. All securities in the Euroclear
System 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 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. Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. Cedel or the
Euroclear Operator, as the case may be, will take any other action permitted to
be taken by a beneficial holder of Notes under the Indenture on behalf of a
Cedel Participant or Euroclear Participant only in accordance with its relevant
rules and procedures and subject to its Depositary's ability to effect such
actions on its behalf through DTC.

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

     NEITHER THE TRUST, THE SELLERS, THE REPRESENTATIVE, THE ELIGIBLE LENDER
TRUSTEE, THE INDENTURE TRUSTEE NOR ANY OF THE UNDERWRITERS WILL HAVE ANY
RESPONSIBILITY OR OBLIGATION TO ANY PARTICIPANTS, CEDEL PARTICIPANTS OR
EUROCLEAR PARTICIPANTS OR THE PERSONS FOR WHOM THEY ACT AS NOMINEES WITH RESPECT
TO (1) THE ACCURACY OF ANY RECORDS MAINTAINED BY DTC, CEDEL OR EUROCLEAR OR ANY
PARTICIPANT, (2) THE PAYMENT BY DTC, CEDEL OR EUROCLEAR OR ANY PARTICIPANT OF
ANY AMOUNT DUE TO ANY BENEFICIAL OWNER IN RESPECT OF THE PRINCIPAL AMOUNT OR
INTEREST ON THE SECURITIES, (3) THE DELIVERY BY ANY PARTICIPANT, CEDEL
PARTICIPANT OR EUROCLEAR PARTICIPANT OF ANY NOTICE TO ANY BENEFICIAL OWNER WHICH
IS REQUIRED OR PERMITTED UNDER THE TERMS OF THE INDENTURE OR THE TRUST AGREEMENT
TO BE GIVEN TO SECURITYHOLDERS OR (4) ANY OTHER ACTION TAKEN BY DTC AS THE
SECURITYHOLDER.

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

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

DEFINITIVE SECURITIES

     The Series 1997-2 Notes and the Class 2 Certificates will be issued in
fully registered, certificated form ("Definitive Notes" and "Definitive
Certificates," respectively and collectively referred to herein as "Definitive
Securities") to Noteholders or Certificateholders or their respective nominees,
rather than to DTC or its nominee, only if (i) the Administrator advises the
Applicable Trustee in writing that DTC is no longer willing or able to discharge
properly its responsibilities as depository with respect to the Securities and
the Administrator is unable to locate a qualified successor, (ii) the
Administrator, at its option, elects to terminate the book-entry system through
DTC or (iii) after the occurrence of an Event of Default, a Servicer Default or
an Administrator Default, Securityholders representing at least a majority of
the outstanding principal amount of the Notes, advise the Applicable Trustee
through DTC in writing that the continuation of a book-entry system through DTC
(or a successor thereto) with respect to such Notes is no longer in the best
interest of the holders of such Securities.

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

     Distributions of principal of, and interest on, such Definitive Securities
will thereafter be made by the Applicable Trustee in accordance with the
procedures set forth in the Indenture or the 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 Record Date. Such
distributions will be made by check mailed to the address of such holder as it
appears on the register maintained by the Applicable Trustee. The final payment
on any such Definitive Security, however, will be made only upon presentation
and surrender of such Definitive Security at the office or agency specified in
the notice of final distribution to 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

     Three or more Noteholders or one or more holders of Notes evidencing not
less than 25% of the aggregate outstanding principal balance of the Notes may,
by written request to the 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 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.

     Three or more Certificateholders, TMS Student Holdings, Inc. or one or more
holders of Certificates evidencing not less than 25% of the Certificate Balance
may, by written request to the 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 Trust Agreement or
under the Certificates.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

GENERAL

     In addition to the provisions of the Sale and Servicing Agreement, pursuant
to which the Eligible Lender Trustee on behalf of the Trust will obtain, the
Master Servicers will service and the Administrator will perform certain
administrative functions with respect to the Financed Students Loans, the
Administration Agreement, pursuant to which the Administrator will undertake
certain other administrative duties with respect to the Trust, the Financed
Student Loans and the Trust Agreement, pursuant to which the Trust will be
created and the Class 2 Certificates will be issued (collectively, the "Transfer
and Servicing Agreements") summarized elsewhere in this Prospectus Supplement
and in the Prospectus, set forth below is a summary of certain other provisions
thereof.

ACCOUNTS

     The Indenture Trustee has established and will maintain the Collection
Account, the Pre-Funding Account, the Capitalized Interest Account, the Note
Distribution Account, the Expense Account, the Reserve Account and the Monthly
Advance Account. The Eligible Lender Trustee has established and maintain the
Certificate Distribution Account in the name of the Eligible Lender Trustee on
behalf of the Certificateholders. The foregoing accounts are referred to
collectively as the "Trust Accounts" in the name of the Indenture Trustee on
behalf of the Noteholders and the Certificateholders.

     Funds in the Trust Accounts will be invested as provided in the Sale and
Servicing Agreement in Eligible Investments. "Eligible Investments" are
generally limited to investments acceptable to the Surety Provider and the
Rating Agencies as being consistent with the rating of the Notes. Eligible
Investments are limited to obligations or securities that mature not later than
the Business Day immediately preceding the day on which funds in the applicable
Trust Account may be required to be withdrawn. If the amount required to be
withdrawn from the Reserve Account to cover shortfalls in the amount of
Available Funds exceeds the amount of cash in the Reserve Account, a temporary
shortfall in the amounts distributed to the Noteholders or to the
Certificateholders could result. This could, in turn, increase the average life
of the Notes and the Certificates. 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 and will be treated as
collections of interest on the Financed Student Loans.

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

ADDITIONAL FUNDINGS

     The Representative expects that approximately $40,000,000 of the Pre-Funded
Amount will be released from the Pre-Funding Account on December 31, 1997 in
connection with the Sellers' anticipated contribution of Financed Student Loans
on such date. Thereafter, the Trust will distribute funds on deposit in the
Pre-Funding Account from time to time during the Funding Period in an amount
equal to the aggregate principal balance (plus certain premiums) and accrued
interest thereon of the additional Financed Student Loans (the "Additional
Student Loans") conveyed by the Sellers to the Trust during the Funding Period
(the expenditures referred to above being referred to herein as "Additional
Fundings"). The Sellers expect that the amount of the Additional Fundings will
approximate 100% of the Pre-Funded Amount by the last day of the Funding Period;
however, there can be no assurance that a sufficient amount of Additional
Fundings will be made during such time. Additional Student Loans may include
Federal Loans and/or Private Loans in such amounts as may be determined by the
Sellers and satisfying any conditions imposed by the Surety Provider. See "The
Student Loan Financing Business--The Private Loan Programs--PAL Program" in the
Prospectus.

     Pursuant to the Sale and Servicing Agreement, during the Funding Period,
the Sellers may convey to the Eligible Lender Trustee on behalf of the Trust,
Additional Student Loans having an aggregate principal balance up to the amount
then on deposit in the Pre-Funding Account. The obligation to accept any
Additional Student Loan by the Eligible Lender Trustee on behalf of the Trust is
subject to the following conditions, among others: (i) such Additional Student
Loan must satisfy all applicable origination requirements and all other
requirements specified in the Sale and Servicing Agreement and the Insurance and
Indemnity Agreement dated as of March 21, 1997 (the "Insurance Agreement") among
the Sellers, The Money Store, the Indenture Trustee, the Trust and the Surety
Provider, and (ii) the Sellers will not select such Additional Student Loan in a
manner that it believes is adverse to the interests of the Securityholders or
the Surety Provider. On such dates as may from time to time be designated by the
Sellers during a Funding Period (each, a "Transfer Date"), the Sellers may sell
or contribute and assign, without recourse, to the Eligible Lender Trustee on
behalf of the Trust, their entire interest in Additional Student Loans (each, a
"Subsequent Cut-off Date"). Subject to the satisfaction of the foregoing
conditions, the Sellers will convey the Additional Student Loans to the Eligible
Lender Trustee on behalf of the Trust on each such Transfer Date pursuant to the
Sale and Servicing Agreement and the applicable Transfer Agreement (a "Transfer
Agreement") executed by the Sellers, on such Transfer Date. Each such Transfer
Agreement will include as an exhibit a schedule identifying each Additional
Student Loan transferred on such Transfer Date. Upon such conveyance of
Additional Student Loans to the Eligible Lender Trustee on behalf of the Trust,
the Pool Balance will increase in an amount equal to the aggregate principal
balances of the Additional Student Loans and an amount equal to the aggregate
principal balance of such Additional Student Loans (plus certain premiums) and
accrued interest thereon will be withdrawn from the Pre-Funding Account on such
date and ultimately be transferred to the Sellers.

     Any amounts remaining in the Pre-Funding Account at the end of the Funding
Period will be distributed on the next applicable Note Distribution Date to the
holders of the Class of Notes with the earliest Final Maturity Date.

CAPITALIZED INTEREST ACCOUNT

     As of November 30, 1997, approximately $222,000 was on deposit in the
Capitalized Interest Account. On the Closing Date, the Seller will make a cash
deposit of approximately $7,000,000 in the Capitalized Interest Account in the
name of the Indenture Trustee on behalf of the Trust. The amount deposited
therein will be used on each Note Distribution Date and Certificate Distribution
Date to make interest payments to Noteholders and Certificateholders to the
extent amounts deposited in the Note Distribution Account or the Certificate
Distribution Account, as the case may be, plus amounts in the Reserve Account,
are insufficient for such purpose. Amounts on deposit in the Capitalized
Interest Account may be augmented from time to time by optional deposits therein
as described in the Sale and Servicing Agreement. Any amounts remaining in the
Capitalized Interest Account after the period set forth in the Terms Supplement
will be transferred to the Reserve Account or, with the consent of the Surety
Provider, applied as an Additional Principal Payment.

     All funds in the Capitalized Interest Account and Capitalized Pre-Funding
Account are required to be held (i) uninvested, up to the limits insured by the
Federal Deposit Insurance Corporation, or (ii) invested in Eligible Investments.
Any investment earnings on funds in the Capitalized Interest Account and the
Capitalized Pre-Funding Account will be applied to payment of interest on the
Series 1997-2 Notes and the Class 2 Certificates.

PAYMENTS ON FINANCED STUDENT LOANS

     Each Master Servicer will deposit all payments on Financed Student Loans
for which it is acting as primary servicer (from whatever source) and all
proceeds of such Financed Student Loans collected by it during each Collection
Period into the Collection Account (i) within one Business Day after it has
received an aggregate of $30,000 during any month and (ii) on the last Business
Day of each month, all other collections received during such month. Each Master
Servicer shall cause each other Servicer to deposit in the Collection Account,
within one Business Day of receipt thereof, all payments on Financed Student
Loans for which it is acting as primary servicer (from whatever source) and all
proceeds of such Financed Student Loans collected by it during each Collection
Period. The Eligible Lender Trustee will deposit all Interest Subsidy Payments,
all Special Allowance Payments and all insurance payments from the Secretary
with respect to the Financed Student Loans received by it during each Collection
Period into the Collection Account within two Business Days of receipt thereof.

SERVICING COMPENSATION

     The Master Servicers will receive, subject to the limitations set forth
herein and in the Prospectus under the heading "Summary of Terms--Assets of the
Trust--Transfer and Servicing Agreements," a monthly fee (the "Servicing Fee")
(a) with respect to Federal Loans, the sum of (i) 0.35% per annum of the
aggregate principal balance of such Financed Student Loans in the Deferral Phase
as of the last day of the preceding calendar month, (ii) 1.00% per annum of the
aggregate principal balance of such Financed Student Loans (other than
Consolidation Loans) in the Repayment Phase as of the last day of the preceding
calendar month, (iii) with respect to each Consolidation Loan, the greater of
0.65% per annum of the principal balance of each such Consolidation Loan as of
the last day of the preceding calendar month and $3.00 per Consolidation Loan,
and (iv) a one-time fixed fee equal to $15 for each such Financed Student Loan
for which a guarantee claim was filed, in each case subject to certain
adjustments, together with other administrative fees and similar charges, and
(b) with respect to Private Loans, the sum of (i) 0.7% per annum of the
aggregate principal balance of such Financed Student Loans in the deferral phase
as of the last day of the preceding calendar month, (ii) 1.00% per annum of the
aggregate principal balance of such Financed Student Loans in the repayment
phase as of the last day of the preceding calendar month, and (iii) a one-time
fixed fee equal to $27.50 for each such Financed Student Loan for which a
guarantee claim was filed, in each case subject to certain adjustments, together
with other administrative fees and similar charges. To the extent a Master
Servicer engages a sub-servicer, including but not limited to, PHEAA AFSA or
GLHESC such Master Servicer will direct a portion of the Servicing Fee to the
applicable sub-servicer as compensation for its services. The Servicing Fee
(together with any portion of the Servicing Fee that remains unpaid from prior
Note Distribution Dates) will be allocated monthly out of Available Funds and
amounts on deposit in the Reserve Account and will be payable quarterly on the
first Note Distribution Date occurring in March, June, September and December
(or, if in any such month a Certificate Distribution Date occurs prior to such
first Note Distribution Date, on such Certificate Distribution Date).

     Notwithstanding the foregoing, in the event that the fee payable to the
Master Servicers as defined above for any month would exceed 1.05% per annum of
the Pool Balance as of the last day of the preceding calendar month (the "Capped
Amount"), then the "Servicing Fee" for such month will instead be the Capped
Amount for such month. The remaining amount in excess of such Servicing Fee,
together with any such excess amounts from prior months that remain unpaid (the
"Servicing Fee Carryover"), will be payable to the Master Servicers on each
succeeding Distribution Date out of Available Funds remaining, if any, after
payment or allocation on the dates and in the priority set forth below under
"Distributions--Distributions from Collection Account."

     The Servicing Fee and the Servicing Fee Carryover will compensate the
Master Servicers 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 Financed
Student Loans, investigating delinquencies, pursuing, filing and collecting any
Guarantee Payments and any insurance payments from the Secretary, accounting for
collections and furnishing monthly and annual statements to the Administrator.
The Servicing Fee and the Servicing Fee Carryover also will reimburse the Master
Servicers for certain taxes, accounting fees, outside auditor fees, data
processing costs and other costs incurred in connection with administering the
Financed Student Loans.

DISTRIBUTIONS

     DEPOSITS TO COLLECTION ACCOUNT. On or before the 16th day of each month,
the Administrator will provide the Indenture Trustee and the Eligible Lender
Trustee a report setting forth by component the Available Funds for the
immediately preceding Collection Period.

     For purposes hereof, the term "Available Funds" means the sum of the
following amounts with respect to the related Collection Period: (i) all
collections received by the Master Servicers or any Servicer on the Financed
Student Loans (including any Guarantee Payments received with respect to the
Financed Student Loans); (ii) any payments, including without limitation
Interest Subsidy Payments and Special Allowance Payments received by the
Eligible Lender Trustee during such Collection Period with respect to the
Financed Student Loans; (iii) all proceeds of any sales of Financed Student
Loans by the Trust during such Collection Period; (iv) any payments of or with
respect to interest received by the Master Servicers or a Servicer during such
Collection Period with respect to a Financed Student Loan for which a Realized
Loss was previously allocated; (v) that portion of amounts released from the
Pre-Funding Account at the end of a Funding Period to be applied as a payment of
principal; (vi) amounts released from the Capitalized Interest Account and the
Capitalized Pre-Funding Account to cover shortfalls in interest; (vii) the
aggregate Purchase Amounts received for those Financed Student Loans repurchased
by the Sellers or purchased by the Master Servicers or by or on behalf of The
Money Store under an obligation which arose during the related Collection
Period; (viii) the aggregate amounts, if any, received from the Sellers, The
Money Store or the Master Servicers as reimbursement of non-guaranteed interest
amounts, or lost Interest Subsidiary Payments and Special Allowance Payments,
with respect to the Financed Student Loans pursuant to the Sale and Servicing
Agreement and (ix) Investments Earnings for such Collection Period; PROVIDED,
HOWEVER, that Available Funds will exclude all payments and proceeds of any
Financed Student Loans the Purchase Amount of which has been included in
Available Funds for a prior Collection Period.

     DISTRIBUTIONS FROM COLLECTION ACCOUNT. On each Determination Date, the
Administrator will advise the Indenture Trustee in writing of the applicable
Noteholders' Interest Distribution Amount or Certificateholders' Interest
Distribution Amount. Additionally, no later than 16 days prior to the first Note
Distribution Date occurring in each month for the Class of Series 1997-2 Notes
then entitled to receive payments of principal (or, after all Notes, including
but not limited to the Series 1997-2 Notes, have been paid in full, no later
than 16 days prior to the first Certificate Distribution Date occurring in each
month) the Administrator will advise the Indenture Trustee in writing of the
applicable Noteholders' Principal Distribution Amount (or, after all the Notes
have been paid in full, the Certificateholders' Principal Distribution Amount).
Further, on the Determination Date relating to the first Certificate
Distribution Date occurring each month (or for each month in which a Note
Distribution Date occurs earlier than the Certificate Distribution Date, on the
Determination Date relating to such earlier Note Distribution Date), the
Administrator will advise the Indenture Trustee in writing of the Servicing Fee,
Administration Fee, Auction Agent Fee, Indenture Trustee Fee, Eligible Lender
Trustee Fee and Surety Provider Fee (collectively, the "Transaction Fees") for
the preceding month.

     On each Note Distribution Date, the Indenture Trustee will transfer from
the Collection Account to the Note Distribution Account, from payments received
on or with respect to the Financed Student Loans during the Collection Period
immediately preceding the month of such Note Distribution Date, an amount up to
the related Noteholders' Interest Distribution Amount. For the Class of Series
1997-2 Notes with the earliest Final Maturity Date, on the first Note
Distribution Date for such Class occurring in each month for which there are no
outstanding Notes with an earlier Final Maturity Date, after making the transfer
set forth in the prior sentence, the Indenture Trustee will transfer from the
Collection Account to the Note Distribution Account from payments received on or
with respect to the Financed Student Loans in the month second preceding the
month of the related Note Distribution Date, together with any Additional
Principal Payments to be made at the election of the Master Servicers as
described below, an amount up to the Noteholders' Principal Distribution Amount;
provided, however, that for each month in which the first Note Distribution Date
occurs prior to the Certificate Distribution Date in such month, prior to
transferring amounts to the Note Distribution Account, the Indenture Trustee
will transfer to the Expense Account, from payments received on or with respect
to the Financed Student Loans during the immediately preceding Collection
Period, an amount up to the Transaction Fees for the month preceding such Note
Distribution Date and all overdue Transaction Fees from prior months.

     On each Certificate Distribution Date, the Indenture Trustee will transfer
from the Collection Account, from payments received on or with respect to the
Financed Student Loans during the immediately preceding Collection Period, (i)
to the Expense Account, an amount up to the excess, if any, of the Transaction
Fees for the month preceding such Certificate Distribution Date and all overdue
Transaction Fees from prior months over the amount, if any, previously
transferred to the Expense Account during the month of such Certificate
Distribution Date and (ii) by wire transfer no later than 11:00 a.m., New York
time, to the Certificate Distribution Account, an amount up to the related
Certificateholders' Interest Distribution Amount. Additionally, after each Class
of Notes has been paid in full, on the first Certificate Distribution Date
occurring in each month, with respect to the Class of Certificates with the
earliest Final Maturity Date the Indenture Trustee will transfer from the
Collection Account to the Eligible Lender Trustee, by wire transfer no later
than 11:00 a.m., New York time, for deposit in the Certificate Distribution
Account, from payments received on or with respect to the Financed Student Loans
during the Collection Period immediately preceding the month prior to such
Certificate Distribution Date, an amount up to the applicable
Certificateholders' Principal Distribution Amount.

     On the first Note Distribution Date occurring in March, June, September and
December, or in the case of clause (iii) below, on the first Note Distribution
Date occurring in each month (or if in any such month a Certificate Distribution
Date occurs prior to such first Note Distribution Date, on such Certificate
Distribution Date), the Indenture Trustee will distribute from the Expense
Account (in addition to any amounts transferred from the Reserve Account) the
following amounts in the following order of priority: (i) to the Master
Servicers, the Servicing Fee and all overdue Servicing Fees, (ii) to the
Administrator, the Administration Fee and all overdue Administration Fees, (iii)
to the Auction Agent, the Auction Agent Fee and all overdue Auction Agent Fees,
(iv) to the Indenture Trustee, the Indenture Trustee Fee and all overdue
Indenture Trustee Fees, (v) to the Eligible Lender Trustee, the Eligible Lender
Trustee Fee and all overdue Eligible Lender Trustee Fees and (vi) to the Surety
Provider, the Surety Provider Fee and all overdue Surety Provider Fees.

     On each Note Distribution Date, the Indenture Trustee will distribute to
the Noteholders of the applicable Class of Series 1997-2 Notes as of the related
Note Record Date all amounts transferred to the Note Distribution Account as set
forth above (in addition to any amounts transferred from the Capitalized
Interest Account, the Capitalized Pre-Funding Account, the Pre-Funding Account,
the Reserve Account and the Monthly Advance Account and amounts drawn under the
applicable Note Surety Bond). On each Certificate Distribution Date, the
Eligible Lender Trustee will distribute to the Class 2 Certificateholders as of
the related Certificate Record Date all amounts transferred to the Certificate
Distribution Account as set forth above (in addition to any amounts transferred
from the Capitalized Interest Account, the Reserve Account and the Monthly
Advance Account and amounts drawn under the Certificate Surety Bond).

     Notwithstanding the foregoing, principal payments will be made to the
Auction Rate Notes and the Class 2 Certificates only in amounts equal to $50,000
and integral multiples in excess thereof. If the amount in the Note Distribution
Account or the Certificate Distribution Account otherwise required to be applied
as a payment of principal either (i) is less than $50,000 or (ii) exceeds an
even multiple of $50,000, then, in the case of (i), such entire amount or, in
the case of (ii), such excess amount, will not be paid as principal on the
upcoming Note Distribution Date or Certificate Distribution Date, as the case
may be, but will be retained in the Note Distribution Account or the Certificate
Distribution Account, as the case may be, until the amount therein available for
payment of principal (including any amounts transferred from the Reserve
Account) equals $50,000.

     With respect to the Class of Auction Rate Notes entitled to receive
payments of principal (or, after each Class of Notes has been paid in full, the
Class of Certificates entitled to receive principal) the actual Notes or
Certificates of such Class, as the case may be, that will receive payments of
principal on each applicable Note Distribution Date or Certificate Distribution
Date will be selected no later than 15 days prior to the related Note
Distribution Date or Certificate Distribution Date, as the case may be, by the
Indenture Trustee (with respect to the Notes) or the Eligible Lender Trustee
(with respect to the Certificates) by lot in such manner as the Indenture
Trustee or the Eligible Lender Trustee, as the case may be, in its discretion
may determine and which may provide for the selection for payment of principal
in minimum denominations of $50,000, and integral multiples in excess thereof.

     On each Note Distribution Date for which the Class A-4 Notes are receiving
a payment of principal, such principal will be distributed pro rata among all
owners of the Class A-4 Notes as of the related Record Date based on the amount
of Class A-4 Notes so owned, and such distributions may be made in amounts less
than $50,000.

     Notice of the specific Auction Rate Notes or Certificates, as the case may
be, to receive payments of principal is to be given by the Indenture Trustee or
the Eligible Lender Trustee, as the case may be, by first-class mail, postage
prepaid, mailed not less than 15 days but no more than 30 days before the
applicable Note Distribution Date or Certificate Distribution Date at the
address of the applicable Securityholder appearing on the registration books.
Any defect in or failure to give such mailed notice shall not affect the
validity of proceedings for the payment of any other Notes or Certificates not
affected by such failure or defect. All notices of payment are to state: (i) the
applicable Note Distribution Date or Certificate Distribution Date; (ii) the
amount of principal to be paid, and (iii) the Class of the Auction Rate Notes or
Class 2 Certificates to be paid.

     On the last Note Distribution Date occurring in January, April, July and
October (or if in any such month a Certificate Distribution Date occurs after
such last Note Distribution Date, on such Certificate Distribution Date), after
making all required transfers to the Note Distribution Account and, if
applicable, the Certificate Distribution Account and the Expense Account, the
Indenture Trustee will transfer any amounts remaining in the Collection Account
(other than amounts representing payments received during such month or payments
of or with respect to principal received in the immediately preceding month) in
the following order of priority: (i) to the Surety Provider, the amount, if any,
necessary to reimburse the Surety Provider for prior Note and Certificate Surety
Bond Payments (which will generally be equal to the aggregate amount of draws
under the Note Surety Bonds and Certificate Surety Bond on prior Note or
Certificate Distribution Dates, as applicable), together with interest thereon,
(ii) to the Reserve Account, the amount, if any, necessary to increase the
balance thereof to the Specified Reserve Account Balance, (iii) to the Master
Servicers, the aggregate unpaid amount of the Servicing Fee Carryover, if any,
(iv) to the Note Distribution Account, the aggregate unpaid amount of
Noteholders' Interest Carryover, if any, and (v) to the Certificate Distribution
Account, the aggregate unpaid amount of Certificateholders' Interest Carryover,
if any. Any amounts remaining in the Collection Account after such transfers
(other than amounts representing payments received during such current month or
payments of or with respect to principal received in the immediately preceding
month) will be transferred to the Reserve Account generally for distribution to
Student Holdings or its designee. Amounts transferred to the Note Distribution
Account or the Certificate Distribution Account pursuant to clauses (iv) and (v)
above, respectively, will be paid to the applicable Class of Notes or
Certificates on the next Note Distribution Date or Certificate Distribution Date
relating to such Class of Notes or Certificates. Notwithstanding the foregoing,
with the consent of the Surety Provider, amounts otherwise required to be
deposited into the Reserve Account pursuant to clause (ii) above may, instead,
be applied as a payment of principal on the next Note Distribution Date relating
to the Class of Notes with the earliest Final Maturity Date (or, after all the
Notes have been paid in full, on the next Certificate Distribution Date).
Amounts so applied as principal payments are referred to herein as "Additional
Principal Payments."

     Notwithstanding the foregoing, if there has been an Event of Default with
respect to payment of the Notes, the Certificateholders will not be entitled to
any payments of principal or interest until each outstanding Class of Notes has
been paid in full.

     "Certificate Balance" equals the original principal balance of the Class 2
Certificates issued reduced by all amounts allocable to principal previously
distributed to Certificateholders.

     "Certificateholders' Distribution Amount" means, as to the Class 2
Certificates, with respect to any Certificate Distribution Date relating to such
Certificates, the Certificateholders' Interest Distribution Amount for such
Certificate Distribution Date plus, for the first Certificate Distribution Date
occurring in each month on and after which the Notes and any Certificates which
have an earlier Final Maturity Date have been paid in full, the
Certificateholders' Principal Distribution Amount for such Certificate
Distribution Date.

     "Certificateholders' Interest Carryover Shortfall" means, as to the Class 2
Certificates, with respect to any Certificate Distribution Date, the excess, if
any, of (i) the sum of the Certificateholders' Interest Distribution Amount on
the preceding Certificate Distribution Date relating to such Certificates and
any outstanding Certificateholders' Interest Carryover Shortfall on such
preceding Certificate Distribution Date over (ii) the amount of interest
actually distributed to such Certificateholders on such preceding Certificate
Distribution Date, plus interest on the amount of such excess interest due to
such Certificateholders, to the extent permitted by law, at the related
Certificate Rate from such preceding Certificate Distribution Date to the
current Certificate Distribution Date.

     "Certificateholders' Interest Distribution Amount" means, as to the Class 2
Certificates, with respect to any Certificate Distribution Date, the sum of (i)
the amount of interest accrued at the related Certificate Rate for the related
Interest Period on the outstanding principal amount of such Certificates on the
immediately preceding Certificate Distribution Date, after giving effect to all
distributions of principal to such Certificateholders on such Certificate
Distribution Date (or, in the case of the first Certificate Distribution Date,
on the initial Closing Date) and (ii) the Certificateholders' Interest Carryover
Shortfall relating to such Certificates for such Certificate Distribution Date;
PROVIDED, HOWEVER, that the Certificateholders' Interest Distribution Amount
will not include any Certificateholders' Interest Carryover.

     "Certificateholders' Principal Carryover Shortfall" means, as of the close
of any Certificate Distribution Date on or after which the Notes have been paid
in full, the excess, if any, of (i) the sum of the Certificateholders' Principal
Distribution Amount on such Certificate Distribution Date and any outstanding
Certificateholders' Principal Carryover Shortfall for the preceding Certificate
Distribution Date over (ii) the amount of principal actually distributed to the
Certificateholders on such Certificate Distribution Date.

     "Certificateholders' Principal Distribution Amount" means, as to the Class
of Certificates with the earliest Final Maturity Date and on the first
Certificate Distribution Date occurring in each month on and after which the
principal balance of the Notes has been paid in full, the sum of (a) the
Principal Distribution Amount for the Collection Period in the month second
preceding such Certificate Distribution Date, (b) any Additional Principal
Payments to be made on such Certificate Distribution Date and (c) the
Certificateholders' Principal Carryover Shortfall as of the close of the
preceding Certificate Distribution Date; PROVIDED, HOWEVER, that the
Certificateholders' Principal Distribution Amount will in no event exceed the
outstanding principal balance of such Class of Certificates. Further, on the
first Certificate Distribution Date occurring after the Note Distribution Date
on which the principal balance of the Class of Notes with the last Final
Maturity Date is paid in full, the Certificateholders' Principal Distribution
Amount also will include the excess, if any, of the amount of principal
available to be distributed on such Note Distribution Date over the amount of
principal paid on the Notes on such date. In addition, with respect to each
Class of Certificates, on the related Final Maturity Date the
Certificateholders' Principal Distribution Amount will include the amount
required to reduce the outstanding principal balance of such Certificates to
zero.

     "Noteholders' Distribution Amount" means, as to any Class of Series 1997-2
Notes, with respect to any Distribution Date relating to such Notes, the sum of
related Noteholders' Interest Distribution Amount and the Noteholders' Principal
Distribution Amount for such Note Distribution Date.

     "Noteholders' Interest Carryover Shortfall" means, as to any Class of
Series 1997-2 Notes, with respect to any Note Distribution Date relating to such
Notes, the excess of (i) the sum of the related Noteholders' Interest
Distribution Amount on the preceding Note Distribution Date relating to such
Notes and any Noteholders' Interest Carryover Shortfall on such preceding Note
Distribution Date over (ii) the amount of interest actually allocated to such
Noteholders on such preceding Note Distribution Date, plus interest on the
amount of such excess interest due to such Noteholders, to the extent permitted
by law, at the related Class Interest Rate from such preceding Note Distribution
Date to the current Note Distribution Date.

     "Noteholders' Interest Distribution Amount" means, as to any Class of
Series 1997-2 Notes, with respect to any Note Distribution Date, the sum of (i)
the amount of interest accrued at the respective Class Interest Rate for each
related Interest Period since the last Note Distribution Date relating to such
Notes (or, in the case of the first Note Distribution Date following the
issuance the Series 1997-2 Notes, the initial Closing Date) on the outstanding
principal balance of such Class of Notes on the immediately preceding Note
Distribution Date relating to such Notes after giving effect to all principal
distributions to holders of Notes of such Class on such date (or, in the case of
the first Note Distribution Date for the Series 1997-2 Notes, on the initial
Closing Date) and (ii) the Noteholders' Interest Carryover Shortfall for such
Class for such Note Distribution Date; PROVIDED, HOWEVER, that the Noteholders'
Interest Distribution Amount will not include any Noteholders' Interest
Carryover.

     "Noteholders' Principal Carryover Shortfall" means, as of the close of any
Note Distribution Date relating to a Class of Notes, the excess of (i) the sum
of the Noteholders' Principal Distribution Amount on such Note Distribution Date
and any outstanding Noteholders' Principal Carryover Shortfall for the preceding
Note Distribution Date over (ii) the amount of principal actually allocated to
the Noteholders on such Note Distribution Date.

     "Noteholders' Principal Distribution Amount" means, as to the Class of
Notes with the earliest Final Maturity Date on each applicable Note Distribution
Date, the sum of (i) the Principal Distribution Amount from the Collection
Period in the month second preceding the month of the related Note Distribution
Date, (ii) any Additional Principal Payments to be made on such Note
Distribution Date and (iii) the Noteholders' Principal Carryover Shortfall as of
the close of the preceding Note Distribution Date relating to such Notes;
PROVIDED, HOWEVER, that the Noteholders' Principal Distribution Amount will not
exceed the outstanding principal balance of such Class of Notes. In addition,
with respect to each Class of Notes, on the related Final Maturity Date the
Noteholders' Principal Distribution Amount will include the amount required to
reduce the outstanding principal balance of such Notes to zero.

     "Principal Distribution Amount" means, with respect to any Collection
Period, the sum of the following amounts: (i) that portion of all collections
received by the Master Servicers or any Servicer on the Financed Student Loans
that is allocable to principal (including the portion of any Guarantee Payments
received that is allocable to principal of the Financed Student Loans); (ii) the
portion of the proceeds allocable to principal from the sale of Financed Student
Loans by the Trust during such Collection Period; (iii) all Realized Losses
incurred during the related Collection Period; (iv) to the extent attributable
to principal, the Purchase Amount received with respect to each Financed Student
Loan repurchased by the Sellers or purchased by the Master Servicers or The
Money Store under an obligation which arose during the related Collection
Period; and (v) amounts, if any, transferred from the Pre-Funding Account at the
end of the applicable Funding Period; PROVIDED, HOWEVER, that the Principal
Distribution Amount will exclude all payments and proceeds of any Financed
Student Loans the Purchase Amount of which has been included in Available Funds
for a prior Collection Period.

     With respect to each Financed Student Loan submitted to a Guarantor for a
Guarantee Payment, a "Realized Loss" means the excess, if any, of (i) the unpaid
principal balance of such Financed Student Loan on the date it was first
submitted to a Guarantor for a Guarantee Payment over (ii) all amounts received
on or with respect to principal on such Financed Student Loan up through the
earlier to occur of (A) the date a related Guarantee Payment is made or (B) the
last day of the Collection Period occurring 7 months after the date the claim
for such Guarantee Payment is first denied.

MONTHLY ADVANCES

     If a Master Servicer has applied for a Guarantee Payment from a Guarantor
or an Interest Subsidy Payment or a Special Allowance Payment from the
Department, and such Master Servicer has not received the related payment prior
to the end of the Collection Period immediately preceding the Note Distribution
Date or Certificate Distribution Date on which such amount would be required to
be distributed as a payment of interest, the Representative may, no later than
the Determination Date relating to such Note Distribution Date or Certificate
Distribution Date, as the case may be, deposit into the Monthly Advance Account
an amount up to the amount of such payments with respect to interest applied for
but not received (such deposits by the Representative are referred to herein as
"Monthly Advances"). On each related Note Distribution Date, the Indenture
Trustee will distribute from the Monthly Advance Account to the applicable
Noteholders the Monthly Advance for such Note Distribution Date. On each related
Certificate Distribution Date, the Indenture Trustee will transfer from the
Monthly Advance Account to the Eligible Lender Trustee, by wire transfer no
later than 11:00 a.m. New York time, for distribution to the Certificateholders,
the Monthly Advance for such Certificate Distribution Date. Such Monthly
Advances are recoverable by the Representative from the source for which such
Monthly Advance was made.

CREDIT ENHANCEMENT

     RESERVE ACCOUNT. Pursuant to the Sale and Servicing Agreement, a Reserve
Account was created on the Closing Date, but no funds will deposited therein on
the Closing Date. The Reserve Account will be augmented on the last Note
Distribution Date occurring in January, April, July and October (or, if in any
such month a Certificate Distribution Date occurs after such Note Distribution
Date, on such Certificate Distribution Date) by deposit therein of the amount,
if any, necessary to reinstate the balance of the Reserve Account to the
Specified Reserve Account Balance from the amount of Available Funds remaining
after making all prior distributions on such date as described above under the
heading "--Distributions-- Distributions from the Collection Account"; provided,
however, that with the consent of the Surety Provider such Available Funds may
be applied as an Additional Principal Payment. Also, if amounts were transferred
from the Reserve Account to cover a Realized Loss on a Financed Student Loan,
any subsequent payments of principal received on or with respect to such
Financed Student Loan will be deposited into the Reserve Account or applied as
an Additional Principal Payment. As described below, subject to certain
limitations, amounts on deposit in the Reserve Account will be released to
Student Holdings the extent that the amount on deposit in the Reserve Account
exceeds the Specified Reserve Account Balance. With the consent of the Surety
Provider, the Specified Reserve Account Balance may be reduced or eliminated.

     If the amount, if any, on deposit in the Reserve Account on any Note or
Certificate Distribution Date (after giving effect to all deposits or
withdrawals therefrom on such Note or Certificate Distribution Date) is greater
than the Specified Reserve Account Balance, subject to certain limitations, the
Administrator will instruct the Indenture Trustee to distribute the amount of
the excess, after payment of any unpaid Excess Servicing Fee, Noteholders'
Interest Carryover, Certificateholders' Interest Carryover, and, if applicable,
certain amounts owing to the Surety Provider under the Insurance Agreement or to
purchase Financed Student Loans for which there has been an uncured breach of
certain representations and warranties, to Student Holdings. Upon any
distribution to Student Holdings of amounts from the Reserve Account, neither
the Noteholders nor the Certificateholders will have any rights in, or claims
to, such amounts.

     The Reserve Account is intended to enhance the likelihood of timely receipt
by the Noteholders and the Certificateholders of the full amount of principal
and interest due them and to decrease the likelihood that the Noteholders or the
Certificateholders will experience losses. In certain circumstances, however,
the Reserve Account could be depleted. Further, as described above, amounts
otherwise required to be deposited into the Reserve Account may, with the
consent of the Surety Provider, be applied as Additional Principal Payments. If
the amount required to be withdrawn from the Reserve Account to cover shortfalls
in the amount of Available Funds exceeds the amount of cash in the Reserve
Account, a temporary shortfall in the amount of principal and interest
distributed to the Noteholders or the Certificateholders could result. This
could, in turn, increase the average life of the Notes and the Certificates.
Moreover, amounts on deposit in the Reserve Account (other than amounts in
excess of the Specified Reserve Account Balance) will not be available to cover
any aggregate unpaid Servicing Fee Carryovers, Noteholders' Interest Carryover
or Certificateholders' Interest Carryover.

     SUBORDINATION OF THE CERTIFICATES. The rights of the holders of the
Certificates to receive distributions with respect to interest and principal
will be subordinated to such rights of the holders of the Notes to the extent
described herein. This subordination is intended to enhance the likelihood of
regular receipt by holders of the Notes of the full amount of the Noteholders'
Interest Distribution Amount and, after distribution of the Certificateholders'
Interest Distribution Amount for all Classes of Certificates, the Noteholders'
Principal Distribution Amount.

     SURETY BONDS. The Note Surety Bond, issued by the Surety Provider, will be
obtained by the Sellers in favor of the Eligible Lender Trustee solely on behalf
of the Noteholders of the Series 1997-2 Notes. The Note Surety Bond will, except
as provided below, provide for coverage of timely payment of all interest and
ultimate payment of all principal due on the Series 1997-2 Notes; PROVIDED,
HOWEVER, that the Note Surety Bond will not ensure payment of any Noteholders'
Interest Carryover. See "Description of the Surety Bonds--Note Surety Bond."

     The Certificate Surety Bond will, except as provided below, provide for
coverage of timely payment of all interest and ultimate payment of all principal
due on the Class 2 Certificates; provided, however, that the Certificate Surety
Bond will not ensure payment of any Certificateholders' Interest Carryover. The
Certificate Surety Bond will be obtained by the Sellers in favor of the Eligible
Lender Trustee solely on behalf of the Class 2 Certificateholders. See
"Description of the Surety Bonds-- Certificate Surety Bond."

STATEMENTS TO INDENTURE TRUSTEE AND TRUST

     On each Determination Date preceding a Note Distribution Date and
Certificate Distribution Date, the Master Servicers or the Administrator will
provide to the Indenture Trustee for the Indenture Trustee to forward on each
succeeding Note Distribution Date to each Noteholder of the applicable Class,
and to the Eligible Lender Trustee for the Eligible Lender Trustee to forward on
such succeeding Certificate Distribution Date to each Certificateholder, a
statement, which will include the following information with respect to such
Note Distribution Date and Certificate Distribution Date or the preceding
Collection Period, to the extent applicable (provided, however, that with
respect to each Note Distribution Date other than the first Note Distribution
Date occurring in each month, such statement need only contain the information
set forth in clauses (ii), (iii), (v), and (vii) below):

          (i) the amount of the distribution allocable to principal of each
Class of Notes or the Certificates, as the case may be;

          (ii) the amount of the distribution allocable to interest on each
Class of Notes and the Certificates, together with the interest rates applicable
with respect thereto (indicating whether such interest rates are based on the
Auction Rate or on the Net Loan Rate, with respect to each Class of Notes and
the Certificates, and specifying what each such interest rate would have been if
it had been calculated using the alternate basis);

          (iii) the amount of the distribution, if any, allocable to any
Noteholders' Interest Carryover and any Certificateholders' Interest Carryover,
together with the outstanding amount, if any, of each thereof after giving
effect to any such distribution;

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

          (v) the aggregate outstanding principal balance of each Class of Notes
and Class of Certificates as of such Note Distribution Date or Certificate
Distribution Date, after giving effect to payments allocated to principal
reported under clause (i) above;

          (vi) the amount of the Servicing Fee and any Servicing Fee Carryover
allocated to the Master Servicers, the amount of the Administration Fee
allocated to the Administrator, the amount of the Auction Agent Fee allocated to
the Auction Agent, the amount of the Indenture Trustee Fee allocated to the
Indenture Trustee, the amount of the Eligible Lender Trustee Fee allocated to
the Eligible Lender Trustee and the amount of the Surety Provider Fee allocated
to the Surety Provider, respectively, with respect to such Collection Period,
and the amount, if any, of the Servicing Fee Carryover remaining unpaid after
giving effect to any such payment;

          (vii) the amount of the distribution, if any, payable to the Surety
Provider as reimbursement for any unpaid Surety Bond Payments;

          (viii) the amount of the aggregate Realized Losses, if any, for such
Collection Period and the aggregate amount, if any, received (stated separately
for interest and principal) with respect to Financed Student Loans for which
Realized Losses were allocated previously;

          (ix) the amount of the distribution attributable to amounts in the
Reserve Account, the amount of any other withdrawals from the Reserve Account
for such Note Distribution Date or Certificate Distribution Date, the balance of
the Reserve Account on such Note Distribution Date or Certificate Distribution
Date, after giving effect to changes therein on such Note Distribution Date or
Certificate Distribution Date and the then applicable Parity Percentage;

          (x) for Note Distribution Dates during the Funding Period, the
portion, if any, of the distribution attributable to amounts on deposit in the
Pre-Funding Account and the remaining Pre-Funded Amount on such Note
Distribution Date, after giving effect to changes therein during the related
Collection Period;

          (xi) for the Note Distribution Dates during the Funding Period, the
aggregate amount, if any, paid by the Eligible Lender Trustee on behalf of the
Trust to purchase Additional Financed Student Loans during the preceding
Collection Period;

          (xii) for the first Note Distribution Date on or following the end of
the Funding Period, the amount of any remaining Pre-Funded Amount that has not
been used to make Additional Fundings and is being paid out to Noteholders;

          (xiii) the aggregate amount, if any, paid for Financed Student Loans
purchased from the Trust during the preceding Collection Period; and

          (xiv) the number and principal amount of Financed Student Loans, as of
the preceding Collection Period, that are (i) 30 to 60 days delinquent, (ii) 61
to 90 days delinquent, (iii) 91 to 120 days delinquent, (iv) more than 120 days
delinquent and (v) for which claims have been filed with the appropriate
Guarantor and which are awaiting payment.

EVIDENCE AS TO COMPLIANCE

     The Sale and Servicing Agreement will provide that a firm of independent
public accountants will furnish to the Eligible Lender Trustee and the Indenture
Trustee annually a statement (based on the examination of certain documents and
records and on such accounting and auditing procedures considered appropriate
under the circumstances) as to compliance by the Master Servicers during the
preceding twelve months (or, in the case of the first such certificate, the
period from the initial Closing Date to December 31, 1997) with all applicable
standards under the Sale and Servicing Agreement relating to the servicing of
the Financed Student Loans.

     The Sale and Servicing Agreement will further provide that a firm of
independent public accountants (which may be the same firm referred to in the
immediately preceding paragraph) will furnish to the Eligible Lender Trustee and
the Indenture Trustee annually a statement (based on the examination of certain
documents and records and on such accounting and auditing procedures considered
appropriate under the circumstances) as to compliance by the Administrator
during the preceding twelve months (or, in the case of the first such
certificate, the period from the initial Closing Date to December 31, 1997) with
all applicable standards under the Sale and Servicing Agreement and the
Administration Agreement relating to the administration of the Trust and the
Financed Student Loans.

     The Sale and Servicing Agreement will also provide for delivery to the
Eligible Lender Trustee and the Indenture Trustee, concurrently with the
delivery of each statement of compliance referred to above, of a certificate
signed by an officer of the Master Servicers or the Administrator, as the case
may be, stating that, to his knowledge, the Master Servicers or the
Administrator, as the case may be, has fulfilled its obligations under the Sale
and Servicing Agreement throughout the preceding twelve months (or, in the case
of the first such certificate, the period from the initial Closing Date to
December 31, 1997) or, if there has been a default in the fulfillment of any
such obligation, describing each such default. Each of the Master Servicers and
the Administrator has agreed to give the Indenture Trustee and the Eligible
Lender Trustee notice of certain Servicer Defaults and Administrator Defaults,
respectively, under the Sale and Servicing Agreement.

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

LIABILITY OF STUDENT HOLDINGS

     Under the Trust Agreement, Student Holdings will agree to be liable
directly to an injured party for the entire amount of any losses, claims,
damages or liabilities (other than those incurred by a Noteholder or a
Certificateholder in the capacity of an investor) arising out of or based on the
arrangement created by the Trust Agreement as though such arrangement created a
partnership under the Pennsylvania Revised Uniform Limited Partnership Act in
which Student Holdings were a general partner.

TERMINATION

     The obligations of the Master Servicers, the Sellers, the Administrator,
the Auction Agent, the Eligible Lender Trustee and the Indenture Trustee
pursuant to the Transfer and Servicing Agreements will terminate upon (i) the
maturity or other liquidation of the last Financed Student Loan and the
disposition of any amount received upon liquidation of any remaining Financed
Student Loans and (ii) the payment to the Noteholders and the Certificateholders
of all amounts required to be paid to them pursuant to the Transfer and
Servicing Agreements. In order to avoid excessive administrative expense, the
Sellers are permitted at their option and with the consent of the Surety
Provider to repurchase from the Eligible Lender Trustee, as of the end of any
Collection Period immediately preceding a Note Distribution Date or Certificate
Distribution Date, if the then outstanding Pool Balance is 10% or less of the
Aggregate Pool Balance, all remaining Financed Student Loans at a price equal to
the aggregate Purchase Amounts thereof as of the end of such Collection Period,
which amounts will be used to retire the Certificates concurrently therewith.
Upon termination of the Trust, all right, title and interest in the Financed
Student Loans and other funds of the Trust, after giving effect to any final
distributions to Noteholders and Certificateholders therefrom, will be conveyed
and transferred to the Sellers.

 ADMINISTRATOR

     Educaid, in its capacity as Administrator, will enter into the
Administration Agreement with the Trust and the Indenture Trustee, pursuant to
which the Administrator will agree, to the extent provided therein, (i) to
direct the Indenture Trustee to make the required distributions from the Trust
Accounts on each Note Distribution Date and Certificate Distribution Date, (ii)
to prepare (based on the reports received from the Master Servicer) and provide
periodic and annual statements to the Eligible Lender Trustee and the Indenture
Trustee with respect to distributions to Noteholders and Certificateholders and
any related federal income tax reporting information and (iii) to provide the
notices and to perform other administrative obligations required by the
Indenture and the Trust Agreement. 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 an administration fee equal to 0.015% per annum of the outstanding
principal amount of the Notes and the Certificates (the "Administration Fee").


                         DESCRIPTION OF THE SURETY BONDS

     The following summary describes certain provisions of the Surety Bonds. The
summary does not purport to be complete and is subject to, and is qualified in
its entirety by reference to, all provisions of the Surety Bonds.

NOTE SURETY BOND

     The Note Surety Bond, issued by the Surety Provider, will be obtained by
the Sellers in favor of the Eligible Lender Trustee on behalf of the Trust and
will be pledged to the Indenture Trustee pursuant to the Indenture. The Note
Surety Bond will, except as provided below, provide for coverage of timely
payment of all interest, and ultimate payment of all principal, due on the
related Class of Series 1997-2 Notes. In particular, funds may be drawn under
the Note Surety Bond on any Note Distribution Date and paid to Noteholders of
the applicable Class in an amount equal to the applicable Note Surety Bond
Payment for such Note Distribution Date. The Surety Provider will be required to
make Note Surety Bond Payments to the Indenture Trustee as paying agent on the
later of such Note Distribution Date or the Business Day following the day on
which the Surety Provider receives a drawing request under the Note Surety Bond
from the Indenture Trustee as paying agent, stating the amount of a Note Surety
Bond Payment that is due.

     "Note Surety Bond Payment" means, with respect to any Class of Series
1997-2 Notes (A) on each Note Distribution Date the amount equal to the excess,
if any, of the Noteholders' Interest Distribution Amount for the applicable
Class of Series 1997-2 Notes over the amount on deposit in the Note Distribution
Account, after taking into account the required application of funds in the
remaining Trust Accounts (but excluding any amounts on deposit in the Monthly
Advance Account if an automatic stay has been imposed with respect to the
Representative under Section 362(a) of the United States Bankruptcy Code of
1978, as amended 11 U.S.C. ss. 101 ET SEQ.), including but not limited to the
Reserve Account, pursuant to the Sale and Servicing Agreement, to the payment of
the Noteholders' Interest Distribution Amount on such Note Distribution Date (an
"Interest Deficiency") and (B) the amount equal to the excess, if any, of the
unpaid principal balance of Series 1997-2 Notes of a Class on the Final Maturity
Date for such Class over amounts on deposit in the Note Distribution Account,
after taking into account the required application of funds in the remaining
Trust Accounts, including but not limited to the Reserve Account, pursuant to
the Sale and Servicing Agreement to the payment of principal of such Class of
Series 1997-2 Notes on such Final Maturity Date (a "Principal Deficiency");
provided, however, that "Note Surety Bond Payments" shall not include any
Noteholders' Interest Carryover or any portion of any Interest Deficiency or
Principal Deficiency arising as a result of (i) any tax liability, including any
tax liability imposed on or assessed with respect to the Trust, the Trust
assets, any Noteholder, or any Certificateholder, or (ii) any tax withholding
requirement including any such requirement applicable to Trust income or Trust
distributions.

     The Note Surety Bond is irrevocable and noncancelable.

CERTIFICATE SURETY BOND

     The Certificate Surety Bond, issued by the Surety Provider, will be
obtained by the Sellers in favor of the Eligible Lender Trustee solely on behalf
of the Class 2 Certificateholders. The Certificate Surety Bond will, except as
provided below, provide for coverage of timely payment of all interest, and
ultimate payment of all principal, due on the Class 2 Certificates. In
particular, funds may be drawn under the Certificate Surety Bond on any
Certificate Distribution Date and paid to Class 2 Certificateholders in an
amount equal to the applicable Certificate Surety Bond Payment for such
Certificate Distribution Date. The Surety Provider will be required to make
Certificate Surety Bond Payments to the Eligible Lender Trustee as paying agent
on the later of such Certificate Distribution Date or the Business Day following
the day on which the Surety Provider receives a drawing request under the
Certificate Surety Bond from the Eligible Lender Trustee as paying agent,
stating the amount of a Certificate Surety Bond Payment that it due.

         "Certificate Surety Bond Payment" means, with respect to the Class 2
Certificates (A) on each Certificate Distribution Date the amount equal to the
excess, if any, of the Certificateholders' Interest Distribution Amount for the
Class 2 Certificates over the amount on deposit in the Certificate Distribution
Account, after taking into account the required application of funds in the
remaining Trust Accounts (but excluding any amounts on deposit in the Monthly
Advance Account if an automatic stay has been imposed with respect to the
Representative under Section 362(a) of the United States Bankruptcy Code of
1978, as amended 11 U.S.C. ss.101 et seq.), including but not limited to the
Reserve Account pursuant to the Sale and servicing Agreement, to the payment of
the Certificateholders' Interest Distribution Amount on such Certificate
Distribution Date (an "Interest Deficiency") and (B) the amount equal to the
excess, if any, of the unpaid principal balance of the Class 2 Certificates on
the Final Maturity Date for the Class 2 Certificates over amounts on deposit in
the Certificate Distribution Account, after taking into account the required
application of funds in the remaining Trust Accounts, including but not limited
to the Reserve Account, pursuant to the Sale and Servicing Agreement, to the
payment of principal of the Class 2 Certificates on such Final Maturity Date for
the Class 2 Certificates (a "Principal Deficiency"); provided, however that
"Certificate Surety Bond Payment" shall not include any Certificateholders'
Interest Carryover or any portion of any Interest Deficiency or Principal
Deficiency arising as a result of (i) any tax liability, including any tax
liability imposed on or assessed with respect to the Trust, the Trust assets,
any Noteholder, or any Class 2 Certificateholder, or (ii) any tax withholding
requirement, including any such requirement applicable to Trust income or Trust
distributions.

The Certificate Surety Bond is irrevocable and noncancelable.

SURETY PROVIDER

     The Surety Provider is a Wisconsin-domiciled stock insurance corporation
regulated by the Office of the Commissioner of Insurance of the State of
Wisconsin and licensed to do business in 50 states, the District of Columbia,
the Commonwealth of Puerto Rico and Guam. The Surety Provider primarily insures
newly-issued municipal and structured finance obligations. The Surety Provider
is a wholly-owned subsidiary of Ambac Financial Group, Inc. (formerly AMBAC
Inc.), a 100% publicly-held company. Moody's, Standard & Poor's and Fitch IBCA
Inc. have each assigned a triple-A claims-paying ability rating to the Surety
Provider.

     The consolidated financial statements of the Surety Provider and its
subsidiaries as of December 31, 1996 and December 31, 1995 and for the three
years ended December 31, 1996 prepared in accordance with generally accepted
accounting principles, included in the Current Report on Form 8-K of Ambac
Financial Group, Inc. (which was filed with the Securities and Exchange
Commission (the "Commission") on March 12, 1997; Commission File No. 1-10777)
and the consolidated financial statements of the Surety Provider and its
subsidiaries as of September 30, 1997 and for the periods ending September 30,
1997 and September 30, 1996, included in the Quarterly Report on Form 10-Q of
Ambac Financial Group Inc. for the period ended September 30, 1997 (which was
filed with the commission on November 14, 1997) are hereby incorporated by
reference into this Prospectus Supplement and shall be deemed to be a part
hereof. Any statement contained in a document incorporated herein by reference
shall be modified or superseded for the purposes of this Prospectus Supplement
to the extent that a statement contained herein by reference herein also
modifies or supersedes such statement. Any statement so modified or superseded
shall not be deemed, except as so modified or superseded, to constitute a part
of this Prospectus Supplement.

     All financial statements of the Surety Provider and its subsidiaries
included in documents filed by Ambac Financial Group, Inc. with the Commission
pursuant to Section 13(a), 13(c), 14 or 15 of the Exchange Act subsequent to the
date of this Prospectus Supplement and prior to the termination of the offering
of the Notes shall be deemed to be incorporated by reference into this
Prospectus Supplement and to be a part hereof from the respective dates of
filing such documents.

     The following table sets forth the capitalization of the Surety Provider as
of December 31, 1994, December 31, 1995, December 31, 1996 and September 30,
1997, respectively in conformity with generally accepted accounting principles.


<PAGE>

<TABLE>
<CAPTION>

                                            AMBAC ASSURANCE CORPORATION
                                         CONSOLIDATED CAPITALIZATION TABLE
                                               (DOLLARS IN MILLIONS)

                                                                                                                      SEPTEMBER 30,
                                                             DECEMBER 31,         DECEMBER 31,      DECEMBER 31,        1997
                                                                1994                 1995            1996             (UNAUDITED)
                                                                                                       
                                                             ---------------------------------------------------------------------

<S>                                                           <C>               <C>                 <C>                <C>
Unearned premiums ..........................................   $   840          $   906             $   995            $ 1,047
Other liabilities ..........................................       136              295                 259                311
                                                               -------          -------             -------            -------
Total liabilities ..........................................       976            1,201               1,254            $ 1,358
                                                               -------          -------             -------            -------
Stockholder's equity
   Common Stock ............................................        82               82                  82            $    82
   Additional paid-in capital ..............................       444              481                 515                521
   Unrealized gains (losses) on investments, 
      net of tax............................................       (46)              87                  66                 89
    Retained earnings ......................................       782              907                  992            1, 130
                                                               -------           -------             -------           -------

Total stockholder's equity .................................     1,262            1,557                1,655           $ 1,822
                                                               -------            -------             -------          -------

Total liabilities and stockholder's equity ................$     2,238           $ 2,758             $ 2,909          $ 3,180
                                                               =======           =======             =======          ========
</TABLE>

     For additional financial information concerning the Surety Provider, see
the audited financial statements of the Surety Provider incorporated by
reference herein. Copies of the financial statements of the Surety Provider
incorporated hereby by reference and copies of the Surety Provider's annual
statement for the year ended December 31, 1996 prepaid in accordance with
statutory accounting standards are available, without charge, from the Surety
Provider. The address of the Surety Provider's administrative offices and its
telephone number are One State Street Plaza, 17th Floor, New York, New York
10004 and (212) 668-0340.

     The Surety Provider makes no representation regarding the Series 1997-2
Notes or the advisability of investing in the Series 1997-2 Notes and makes no
representation regarding, nor has it participated in the preparation of, this
Prospectus Supplement other than the information supplied by the Surety Provider
and presented under the heading "Description of the Note Surety Bond" and in the
financial statements incorporated herein by reference.

     Each rating of the Surety Provider should be evaluated independently. The
ratings reflect the respective rating agency's current assessment of the
creditworthiness of the Surety Provider and its ability to pay claims on its
policies of insurance. Any further explanation as to the significance of the
above rating may be obtained only from the applicable rating agency.

     The above ratings are not recommendations to buy, sell or hold the Series
1997-2 Notes, and such ratings may be subject to revision or withdrawal at any
time by the rating agencies. Any downward revision or withdrawal of any of the
above ratings may have an adverse effect on the market price of the Series
1997-2 Notes. The Surety Provider does not guaranty the market price of the
Series 1997-2 Notes nor does it guaranty that the ratings on the Series 1997-2
Notes will not be revised or withdrawn.

     The financial statements included in, or as exhibits to the following
documents which have been filed with the Securities and Exchange Commission by
the Surety Provider, are hereby incorporated by reference in this Prospectus
Supplement:

                  (a) The consolidated financial statements of the Surety
         Provider and its subsidiaries as of December 31, 1996 and December 31,
         1995 and for each of the three years in the period ended December 31,
         1996 included in the Annual Report on Form 10-K of Ambac Financial
         Group, Inc. for the year ended December 31, 1996; and

                  (b) The consolidated financial statements of the Surety
         Provider and its subsidiaries as of September 30, 1997 and for each of
         the nine month periods ending September 30, 1997 and September 30, 1996
         included in the Quarterly Report on Form 10-Q of Ambac Financial Group,
         Inc. for the period ended September 30, 1997.

     All financial statements of the Surety Provider and its subsidiaries which
are included in the documents filed Ambac Financial Group, Inc. 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 Supplement and prior to the
termination of the offering of the Series 1997-2 Notes shall be deemed to be
incorporated by reference into this Prospectus Supplement and to be a part
hereof from the respective dates of filing such documents.


                            CERTAIN TAX CONSEQUENCES

CERTAIN PENNSYLVANIA TAX CONSEQUENCES WITH RESPECT TO THE SERIES 1997-2 NOTES

     The Trust has been provided with an opinion of Rhoads & Sinon LLP, special
Pennsylvania tax counsel for the Trust ("Pennsylvania Tax Counsel") regarding
certain Pennsylvania tax matters as discussed below. An opinion of counsel is
not binding on the Pennsylvania Department of Revenue and no ruling on any of
the Pennsylvania tax issues discussed below will be sought from the Pennsylvania
Department of Revenue.

     There is no authority in Pennsylvania addressing the question of whether
the Series 1997-2 Notes will be treated as debt or equity for Pennsylvania tax
purposes. Nonetheless, subject to the foregoing uncertainty, Pennsylvania Tax
Counsel has advised the Trust that, assuming the Series 1997-2 Notes are
classified as debt for federal income tax purposes, the Series 1997-2 Notes will
be treated as debt for Pennsylvania corporate tax purposes. Assuming the Series
1997-2 Notes are treated as debt for Pennsylvania corporate tax purposes,
corporate Noteholders not otherwise subject to tax in Pennsylvania would not
become subject to Corporate Net Income or Franchise Taxes in Pennsylvania solely
because of a Noteholder's ownership of Series 1997-2 Notes. For Pennsylvania tax
purposes, the Trust will be treated as a Pennsylvania business trust. See
"-- Pennsylvania Tax Characteristics or the Trust" below.

     Corporate Noteholders otherwise subject to tax in Pennsylvania will be
required to include the interest on the Notes as well as any gains on the
disposition of the Series 1997-2 Notes in the computation of the Pennsylvania
Corporate Net Income Tax and Capital Stock/Foreign Franchise Tax.

     Certain Noteholders otherwise subject to tax in certain Pennsylvania
counties which impose the tax on intangible personal property authorized by the
Act of June 17, 1913, P.L. 507 ss. 1, as amended, 72 P.S. ss. 4821, will be
subject to such Intangible Personal Property Tax on the Series 1997-2 Notes.

CERTAIN PENNSYLVANIA TAX CONSEQUENCES WITH RESPECT TO THE CERTIFICATES

     Because state and local income and franchise tax laws vary greatly, it is
impossible to predict the income and franchise tax consequences to the
Certificateholders in all of the state and local taxing jurisdictions in which
they are already subject to tax. Certificateholders are urged to consult their
own advisors with respect to state and local income and franchise taxes.

     Since the Trust will be classified as a Pennsylvania Business Trust and not
as a partnership for purposes of Pennsylvania taxation, Certificateholders other
than individuals not otherwise subject to taxation in Pennsylvania will not
become subject to taxation in Pennsylvania solely because of such
Certificateholder's ownership of Certificates.

     If Pennsylvania were to classify the Trust as a partnership for purposes of
taxation, Pennsylvania may take the position that such Certificateholders not
otherwise subject to taxation in Pennsylvania become subject to tax in
Pennsylvania. Certificateholders which are corporations subject to tax in
Pennsylvania would be required to separately take into account such holder's
allocated share of income, gains, losses, deductions and credits of the Trust in
computing Pennsylvania Corporate Net Income Tax and Capital Stock/Foreign
Franchise Tax.

     There is no assurance that the foregoing conclusions with respect to the
characterization of the Trust and the Pennsylvania state tax consequences with
respect to the Certificates will not be challenged by the Pennsylvania taxing
authorities or, if challenged, that the taxing authorities will not be
successful. If the Trust were subject to an entity level tax in Pennsylvania,
any such tax could materially reduce or eliminate cash that would otherwise be
distributable with respect to the Certificates.

     Certain Certificateholders otherwise subject to tax in certain Pennsylvania
counties which impose the tax on intangible personal property authorized by the
Act of June 17, 1913, P.L. 507 ss. 1, as amended, 72 P.S. ss. 4821, will be
subject to such Intangible Personal Property Tax on the Certificates.

PENNSYLVANIA TAX CHARACTERISTICS OF THE TRUST

     The Trust Agreement contemplates that the Trust will qualify as a
Pennsylvania Business Trust pursuant to 15 Pa. C.S. ss. 9501(a). Under existing
law, as a Pennsylvania Business Trust, if the Trust is classified as a
partnership for federal income tax purposes the Trust will not be subject to
Pennsylvania Corporate Net Income Tax, Personal Income Tax or Corporate Loans
Tax. Prior to January 1, 1998, the Trust is not subject to the Capital
Stock/Foreign Franchise Tax because it is not taxable as a corporation for
federal income tax purposes. As a result of a change in legislation, beginning
on or after January 1, 1998, business trusts are subject to Pennsylvania Capital
Stock/Foreign Franchise Tax. However, the Pennsylvania Department of Revenue
published a Statement of Policy on November 15, 1997 (the "Statement of Policy")
classifying student loans for postsecondary educational purposes and certain
related assets held by an entity created for the purposes of the securitization
of student loans as exempt assets for purposes of the single factor
apportionment method of calculating this tax. The Statement of Policy is
effective for taxable years beginning on or after January 1, 1998. The
Administrator anticipates that all of the assets of the Trust will be student
loan notes for postsecondary educational purposes and other assets of the types
classified as exempt under the Statement of Policy. As a result, under the
single factor apportionment method of calculation of the Capital Stock/Foreign
Franchise Tax, the Trust will be eligible to reduce any such tax otherwise due
by multiplying the computed capital stock value by a fraction representing the
proportion of taxable assets of the Trust to its total assets. If 100% of the
Trust's assets are exempt assets pursuant to the Statement of Policy, the
fraction will be zero and only a statutory minimum tax of $300 annually will be
due. As is the case with laws and regulations generally, there can be no
assurance that the current position of the Pennsylvania Department of Revenue
set forth in the Statement of Policy will not be changed in the future.

     Assuming that the Trust is created in York County, Pennsylvania, a county
which does not presently impose the Intangible Personal Property Tax authorized
by the Act of June 17, 1913, P.L. 507 ss. 1, as amended, 72 P.S. ss. 4821, the
Trust will not be subject to such Intangible Personal Property Tax on the
Financed Student Loans or on other intangible personal property held by the
Trust.

     Although the matter is not free from doubt, Pennsylvania Tax Counsel is of
the opinion, under existing law, that the Trust will not be classified as a
partnership for Pennsylvania corporate tax purposes. However, if the Trust were
to be classified as a partnership for Pennsylvania tax purposes, the Trust
itself would not be subject to any of the foregoing taxes, other than the
Capital Stock/Foreign Franchise Tax, but the Pennsylvania taxing authorities may
take the position that the Certificateholders not otherwise subject to tax in
Pennsylvania have acquired a taxable nexus in Pennsylvania by virtue of their
ownership of the Certificates.

                              ERISA CONSIDERATIONS

     Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and/or Section 4975 of the Code prohibit a pension,
profit-sharing or other employee benefit plan or retirement arrangement, as well
as individual retirement accounts and certain types of Keogh Plans (each a
"Plan") from engaging in certain transactions with persons that are "parties in
interest" under ERISA or "disqualified persons" under the Code with respect to
such Plan. A violation of these "prohibited transaction" rules may result in an
excise tax or other penalties and liabilities under ERISA and the Code for such
persons.

     Certain transactions involving the purchase, holding or transfer of the
Series 1997-2 Notes might be deemed to constitute prohibited transactions under
ERISA and the Code if assets of the Trust were deemed to be assets of a Plan.
Under a regulation issued by the United States Department of Labor (the "Plan
Assets Regulation"), the assets of the Trust would be treated as plan assets of
a Plan for the purposes of ERISA and the Code only if the Plan acquires an
"Equity Interest" in the Trust and none of the exceptions contained in the Plan
Assets Regulation is applicable. An equity interest is defined under the Plan
Assets Regulation as an interest other than an instrument which is treated as
indebtedness under applicable local law and which has no substantial equity
features. Assuming that a Class of Series 1997-2 Notes is treated as
indebtedness without substantial equity features for purposes of the Plan Assets
Regulation then such Class of Series 1997-2 Notes will be eligible for purchase
by Plans. Without regard to whether the Series 1997-2 Notes are treated as an
"equity interest" for such purposes, the acquisition or holding of Series 1997-2
Notes by or on behalf of a Plan could be considered to give rise to a prohibited
transaction if the Trust or any of its affiliates is or becomes a party in
interest or disqualified person with respect to such Plan, or in the event that
a Series 1997-2 Note is purchased in the secondary market and such purchase
constitutes a sale or exchange between a Plan and a party in interest or
disqualified person with respect to such Plan. There can be no assurance that
the Trust or any of its affiliates will not be or become a party in interest or
a disqualified person with respect to a Plan that acquires Series 1997-2 Notes.
However, one or more of the following prohibited transaction class exemptions
may apply to the acquisition, holding and transfer of the Series 1997-2 Notes:
Prohibited Transaction Class Exemption ("PTCE") 84-14 (regarding investments by
qualified professional asset managers), PTCE 90-1 (relating to investments by
insurance company pooled separate accounts), PTCE 91-38 (regarding investments
by bank collective investment funds), PTCE 95-60 (regarding investments by
insurance company general accounts) and PTCE 96-23 (regarding investments by
in-house asset managers).

     Employee benefit plans that are governmental plans (as defined in Section
3(32) of ERISA) and certain church plans (as defined in Section 3(33) of ERISA)
are not subject to ERISA requirements.

     A Plan fiduciary considering the purchase of Series 1997-2 Notes should
consult its tax and/or legal advisors regarding whether the assets of the Trust
would be considered Plan assets, the possibility of exemptive relief from the
prohibited transaction rules and other issues and their potential consequences.

                                     EXPERTS

     The consolidated financial statements of Ambac Assurance Corporation as of
December 31, 1996 and 1995 and for each of the years in the three-year period
ended December 31, 1996 have been incorporated by reference herein in reliance
upon the report of KPMG Peat Marwick LLP, independent certified public
accountants, incorporated by reference herein, and upon the authority of said
firm as experts in accounting and auditing.

                                  LEGAL MATTERS

     Certain legal matters relating to the Sellers, the Master Servicers and the
Administrator will be passed upon by Eric R. Elwin, Esq., Corporate Counsel of
the Sellers, and Squires, Sanders & Dempsey L.L.P., Phoenix, Arizona, and
certain legal matters relating to the validity of the issuance of the Series
1997- 2 Notes and the Certificates will be passed upon for the Underwriters by
Stroock & Stroock & Lavan LLP, New York, New York. Stroock & Stroock & Lavan
LLP, has performed legal services for the Sellers and The Money Store Inc. and
it is expected that it will continue to perform such services in the future.
Certain federal income tax and other matters will be passed upon for the Trust
by Stroock & Stroock & Lavan LLP, and certain state income tax and other matters
will be passed upon for the Trust by Rhoads & Sinon LLP, Harrisburg,
Pennsylvania.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Auction Rate
Underwriting Agreement for the sale of the Auction Rate Notes, dated December
19, 1997 among Smith Barney Inc., the Trust, the Sellers and the Representative
(the "Auction Rate Underwriting Agreement") and the terms and conditions set
forth in the LIBOR Rate Underwriting Agreement for the sale of the Class A-4
Notes, dated December 19, 1997 among Salomon Brothers Inc., First Union Capital
Markets Corp., the Trust, the Sellers and the Representative (the "LIBOR Rate
Underwriting Agreement," and together with the Auction Rate Underwriting
Agreement, the "Underwriting Agreements") the Sellers have agreed to cause the
Trust to sell to the Underwriters, and each of the Underwriters has severally
agreed to purchase, the principal amount of the Series 1997-2 Notes set forth
opposite its name:

<PAGE>

<TABLE>
<CAPTION>

                                        CLASS A-4           CLASS A-5          CLASS A-6             Total
                                        ---------           ---------          ---------             -----
<S>                                  <C>                 <C>                 <C>                <C>
Smith Barney Inc.                    $       0.00        $57,500,000         $57,500,000        $115,000,000

Solomon Brothers Inc.                  99,000,000               0.00                0.00          99,000,000

First Union Capital Markets Corp.      51,000,000               0.00                0.00          51,000,000
                                       ----------               ----                ----          ----------
                  Total              $150,000,000        $57,500,000         $57,500,000        $265,000,000
                                     ============        ===========         ===========        ============

</TABLE>

     The Series 1997-2 Notes initially, will be offered by the respective
Underwriters to the public at the offering prices set forth on the cover page of
this Prospectus Supplement. After the initial public offering, the offering
price and other selling terms may be varied by the Underwriters. The
Underwriters and any dealers that participate with the Underwriters in the
distribution of the Series 1997-2 Notes may be deemed to be underwriters and any
commissions received by them and any profit on the resale of the Series 1997-2
Notes by them may be deemed to be underwriting discounts and commissions under
the Securities Act of 1933, as amended.

     In connection with the offering, the Underwriters may engage in
transactions that stabilize, maintain or otherwise affect the market price of
the Series 1997-2 Notes. Such transactions may include stabilization
transactions effected in accordance with Rule 104 of Regulation M, pursuant to
which such person may bid for or purchase Series 1997-2 Notes for the purpose of
stabilizing their market price. The Underwriters also may create a short
position for the account of the Underwriters by selling more Series 1997-2 Notes
in connection with the offering than it is committed to purchase, and in such
case may purchase Series 1997-2 Notes in the open market following completion of
the offering to cover all or a portion of such short position. Any of the
transactions described in this paragraph may result in the maintenance of the
price of the Series 1997-2 Notes at a level above that which might otherwise
prevail in the open market. None of the transactions described in this paragraph
is required, and, if they are undertaken, they may be discontinued at any time.

     The Representative has agreed to indemnify the Underwriters against certain
liabilities including liabilities under the Securities Act of 1933, as amended.

     The Underwriters may provide investment banking services for the
Representative for which they will receive additional compensation.

<PAGE>

                            INDEX OF PRINCIPAL TERMS

Additional Funding..........................................................14
Additional Fundings.........................................................45
Additional Principal Payments...........................................20, 50
Additional Student Loans....................................................45
Administration Agreement.....................................................6
Administration Fee......................................................16, 58
Administrator................................................................6
AFSA.....................................................................5, 31
Aggregate Pool Balance......................................................22
Ambac........................................................................7
Applicable Trustee..........................................................40
Auction Agent................................................................6
Auction Agent Fee...........................................................16
Auction Period Adjustment...................................................35
Auction Rate..................................................................2
Auction Rate Notes............................................................2
Auction Rate Underwriting Agreement...........................................65
Available Funds...............................................................47
Broker-Dealer..................................................................6
Business Day..................................................................16
Capped Amount.............................................................13, 47
Cede......................................................................27, 39
Cedel......................................................................1, 41
Cedel Participants............................................................41
Certificate Balance...........................................................51
Certificate Distribution Account..............................................18
Certificate Distribution Date.................................................10
Certificate Final Maturity Date...............................................11
Certificate Rate...............................................................9
Certificate Record Date.......................................................10
Certificate Surety Bond....................................................7, 23
Certificate Surety Bond Payment...........................................24, 59
Certificateholder.............................................................40
Certificateholders' Distribution Amount.......................................51
Certificateholders' Interest Carryover........................................10
Certificateholders' Interest Carryover Shortfall..............................51
Certificateholders' Interest Distribution Amount..............................51
Certificateholders' Principal Carryover Shortfall.............................51
Certificateholders' Principal Distribution Amount.............................51
Certificates................................................................5, 7
Class......................................................................1, 4
Class 2 Certificateholders....................................................10
Class 2 Certificates.......................................................5, 9
Class Interest Rate............................................................2
ClassNotes.....................................................................5
Collection Account............................................................15
Collection Period.............................................................17
Commission....................................................................60
Cooperative...................................................................41
CSAC...........................................................................6
cumulative cash reserves.......................................................2
Definitive Notes..............................................................27
Definitive Securities.........................................................43
Depositaries..................................................................39
Depository....................................................................34
Determination Date............................................................16
disqualified persons..........................................................64
Distribution Accounts.........................................................18
Distribution Date.............................................................10
DOE Data Book..................................................................1
DTC.......................................................................27, 39
ECMC...........................................................................1
Educaid........................................................................5
Effective Interest Rate.......................................................13
Eligible Deposit Account......................................................44
Eligible Institution..........................................................44
Eligible Investments..........................................................44
Eligible Lender Trustee....................................................1, 6
Eligible Lender Trustee Fee...................................................16
Equity Interest...............................................................64
ERISA.........................................................................64
Euroclear......................................................................1
Euroclear Operator............................................................41
Euroclear Participants........................................................41
Expense Account...............................................................17
Federal Guarantors.............................................................1
Financed Student Loans.........................................................1
FOSFA..........................................................................6
Funding Period................................................................14
GLHEC..........................................................................6
GLHESC.....................................................................6, 33
Global Securities..............................................................1
Holders.......................................................................27
Indenture......................................................................4
Indenture Trustee..............................................................6
Indenture Trustee Fee.........................................................16
Index Maturity................................................................39
Indirect Participants.........................................................39
Insurance Agreement...........................................................45
Interest Deficiency...............................................23, 24, 58, 59
Interest Period............................................................2, 34
Investment Earnings...........................................................44
LIBOR Determination Date......................................................38
LIBOR Rate.................................................................2, 35
LIBOR Rate Underwriting Agreement.............................................65
Master Indenture...............................................................4
Master Servicer................................................................5
Monthly Advance Account.......................................................22
Monthly Advances..........................................................22, 53
Moody's.......................................................................26
NJHEAA.........................................................................6
Note Distribution Account.....................................................17
Note Distribution Date.........................................................7
Note Record Date...............................................................7
Note Surety Bond Payment..................................................23, 58
Note Surety Bond Payments.................................................23, 58
 Noteholder...................................................................40
Noteholders...................................................................27
Noteholders' Distribution Amount..............................................52
Noteholders' Interest Carryover................................................8
Noteholders' Interest Carryover Shortfall.....................................52
Noteholders' Interest Distribution Amount.....................................52
Noteholders' Principal Carryover Shortfall....................................52
Noteholders' Principal Distribution Amount....................................52
Notes..........................................................................1
NSLP...........................................................................6
NYSHESC........................................................................6
One-Month LIBOR............................................................2, 39
Participants..................................................................34
parties in interes............................................................64
Pennsylvania Tax Counsel......................................................62
PHEAA......................................................................5, 30
Plan..........................................................................64
Plan Assets Regulation........................................................64
Preferred Shares..............................................................29
Pre-Funded Amount.............................................................14
Principal Deficiency..............................................23, 24, 58, 59
Principal Distribution Amount.................................................53
prohibited transaction........................................................64
PTCE..........................................................................64
Rating Agencies...............................................................26
Rating Agency.................................................................26
Realized Loss.................................................................53
Reference Bank................................................................39
Representative.................................................................5
Rules.........................................................................40
SBA...........................................................................30
SBA Loans.....................................................................30
Securities Act.................................................................5
Securityholder................................................................40
Securityholders...............................................................10
Seller........................................................................5
Sellers.......................................................................1
Series 1997-1 Notes...........................................................1
Series 1997-2 Note Surety Bond................................................2
Series 1997-2 Notes........................................................4, 35
Servicer.......................................................................6
Servicing Fee.........................................................12, 46, 47
Servicing Fee Carryover...................................................13, 47
Specified Reserve Account Balance.............................................21
Standard & Poor's.............................................................26
Statement of Policy...........................................................63
Subsequent Cut-off Date.......................................................45
Surety Bonds..............................................................23, 36
Surety Provider................................................................7
Surety Provider Fee...........................................................16
Telerate Page 3750............................................................39
Terms Supplement...............................................................4
TGSLC..........................................................................6
The Money Store............................................................5, 30
Transaction Fees..........................................................16, 48
Transfer and Servicing Agreements.............................................44
Transfer Date.................................................................45
Trust.......................................................................1, 4
Trust Accounts................................................................44
Trust Agreement................................................................4
Underwriters...................................................................2
Underwriting Agreements.......................................................65
USAF...........................................................................6

<PAGE>

                                     ANNEX A

                         CERTAIN CHARACTERISTICS OF THE
                             FINANCED STUDENT LOANS
                   Composition of the Financed Student Loans1*

Aggregate Outstanding Principal Balance..........................$461,060,560
Number of Borrowers..............................................     110,638
Average Outstanding Principal Balance Per Borrower...............$      4,167
Number of Loans..................................................     131,177
Average Outstanding Principal Balance Per Loan...................$      3,515
Weighted Average Annual Interest Rate............................         7.86%
Weighted Average Remaining Term (months) (does not include 
  the months remaining for the in-school, grace, deferment or
  forbearance periods)...........................................         107
Weighted Average Remaining Term (months) (including the 
  months remaining for the in-school, grace, deferment or 
  forbearance periods)...........................................         120


             Distribution of the Financed Student Loans by Loan Type

                                                                    PERCENT OF
                                                                     LOANS BY
                                NUMBER OF     OUTSTANDING         OUTSTANDING
LOAN TYPES                        LOANS         BALANCE             BALANCE
- ----------                      --------       ----------          ----------
Consolidation                      1,241       $23,144,314             5.02%
PAL                                1,780        13,827,783             3.00%
PLUS                               6,759        25,527,182             5.54%
Stafford - Subsidized             77,808       259,668,758            56.32%
Stafford - Unsubsidized           43,589       138,892,524            30.12%
                                 -------       -----------           ------

     Total                       131,177        $461,060,560         100.00%
                                 =======        ============         ====== 
                                                            

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

1
**2* As described in the Prospectus Supplement, the composition of the Financed
Student Loans set forth in this Annex A consists of a description (i) as of
November 30, 1997 for the Financed Student Loans pledged to the Indenture
Trustee prior to and on the Closing Date (other than the Financed Student Loans
for which Educaid acts as Servicer and are expected to be pledged to the
Indenture Trustee on the Closing Date ) and (ii) as of December 15, 1997 for the
financed Student Loans for which Educaid acts as Servicer and which are expected
to be pledged to the Indenture Trustee on the Closing Date.

<PAGE>

                    Composition of the Financed Student Loans

           Distribution of the Financed Student Loans by Interest Rate

                                                                 PERCENT OF
                                                                  LOANS BY
                            NUMBER OF        OUTSTANDING       OUTSTANDING
INTEREST RATE                  LOANS           BALANCE            BALANCE
- -------------              ---------         -----------        ------------ 

Less than 7.50%                   16        $    117,531              0.03%
7.50% to 8.49%               121,542         401,657,571             87.12%
8.50% to 9.49%                 9,617          59,265,671             12.85%
9.50% to greater                   2              19,787                 *
                           ----------        ------------        ------------

      Total                  131,177       $ 461,060,560            100.00%
                             =======       =============            ====== 

- -----------
*  less than 0.01%.

        Distribution of the Financed Student Loans by Outstanding Balance

                                                                PERCENT OF
                                                                  LOANS BY
                            NUMBER OF       OUTSTANDING       OUTSTANDING
OUSTANDING BALANCE          BORROWERS         BALANCE            BALANCE
- -------------               ---------       -----------        ------------ 

Less than $1,000               14,844      $  8,916,926           1.93%
$1,000-$1,999                  25,746        37,813,262           8.20%
$2,000-$2,999                  35,147        89,301,883          19.37%
$3,000-$3,999                  15,752        54,535,489          11.83%
$4,000-$4,999                   9,146        39,269,450           8.52%
$5,000-$5,999                  15,788        85,311,737          18.50%
$6,000-$6,999                   1,656        10,667,116           2.31%
$7,000-$7,999                   1,567        11,697,733           2.54%
$8,000-$8,999                   6,374        54,021,045          11.72%
$9,000-$9,999                     700         6,649,744           1.44%
$10,000-$10,999                 2,336        23,597,314           5.12%
$11,000-$11,999                   276         3,172,241           0.69%
$12,000-$12,999                   209         2,600,662           0.56%
$13,000-$13,999                   229         3,077,084           0.67%
$14,000-$14,999                   249         3,576,421           0.78%
15,000 or greater               1,158        26,852,452           5.82%
                                -----        ----------           ---- 
                                
         Total                 131,177      $461,060,560         100.00%
                               =======      ============         ====== 

<PAGE>

      Distribution of the Financed Student Loans by Borrower Payment Status

                                                                   PERCENT OF
                                                                    LOANS BY
BORRWER                    NUMBER OF           OUTSTANDING       OUTSTANDING
PAYMENT STATUS               LOANS               BALANCE            BALANCE
- --------------             ---------           -----------        ------------

Claim                          134           $     281,162            0.06%
Deferment                      650               1,148,221            0.25%
Forbearance                    696               1,431,750            0.31%
Grace                        6,692              14,466,178            3.14%
In School                  101,873             357,976,952           77.64%
Repayment
  First Year Repayment      20,876              85,308,810           18.50%
  Second Year Repayment        146                 310,841            0.07%
  Third Year Repayment          43                  71,636            0.02%
  Fourth Year Repayment         67                  65,011            0.01%
                           ------------       ------------           ------

         Total             131,177            $461,060,560          100.00%
                           =======            ============          ====== 

<PAGE>

                    Composition of the Financed Student Loans

              Geographic Distribution of the Financed Student Loans

                                                                PERCENT OF
                                                                LOANS BY
                           NUMBER OF        OUTSTANDING       OUTSTANDING
LOCATION (1)                 LOANS             BALANCE            BALANCE
- --------------             ---------       -----------        ------------


Military Atlantic                  8      $     32,402              0.01%
Military Europe                   58           257,457              0.06%
Alaska                            67           286,951              0.06%
Alabama                          150           505,918              0.11%
Military Pacific                   4             4,502               (2)
Arkansas                         180           680,138              0.15%
Arizona                        1,173         4,096,591              0.89%
California                    34,484       136,251,424             29.55%
Colorado                         382         1,538,372              0.33%
Connecticut                      371         1,931,153              0.42%
District of Columbia              73           315,774              0.07%
Florida                       28,717        93,130,249             20.20%
Foreign                          285         1,439,438              0.31%
Georgia                        1,823         4,789,518              1.04%
Guam                               8            63,476              0.01%
Hawaii                           200           780,472              0.17%
Iowa                             331         1,366,617              0.30%
Idaho                            105           371,060              0.08%
Illinois                       1,169         4,367,518              0.95%
Indiana                          935         2,249,259              0.49%
Kansas                           441         1,444,155              0.31%
Kentucky                         171           599,067              0.13%
Louisiana                        368         1,357,959              0.29%
Massachusetts                  1,533         5,102,898              1.11%
Maryland                       1,655         5,601,782              1.21%
Maine                            117           446,736              0.10%
Michigan                         328         1,369,930              0.30%
Minnesota                        568         1,898,711              0.41%
Missouri                       1,655         6,481,280              1.41%
Mississippi                      337           773,344              0.17%
Montana                           80           246,982              0.05%
Nebraska                       1,747         6,760,190              1.47%
New Hampshire                    142           580,491              0.13%
New Jersey                    11,483        35,021,440              7.60%
New Mexico                       213           777,083              0.17%
Nevada                           126           581,628              0.13%
New York                       5,993        24,419,991              5.30%
North Carolina                 4,042        11,045,735              2.40%
North Dakota                      22            75,753              0.02%
Ohio                           1,731         5,641,701              1.22%


                                                                   PERCENT OF
                                                                    LOANS BY
                             NUMBER OF        OUTSTANDING       OUTSTANDING
LOCATION (1)                   LOANS            BALANCE            BALANCE
- --------------               ---------        -----------        ------------

Oklahoma                          282          1,086,019            0.24%
Oregon                          2,686          9,092,180            1.97%
Pennsylvania                    1,359          5,550,418            1.20%
Puerto Rico                        80            493,819            0.11%
Rhode Island                      100            568,560            0.12%
South Carolina                    341          1,290,142            0.28%
South Dakota                       39            130,868            0.03%
Tennessee                         238            895,209            0.19%
Texas                          16,730         58,891,121           12.77%
Utah                              110            415,539            0.09%
Vermont                            78            283,482            0.06%
Virgin Islands                     47            151,297            0.03%
Virginia                        4,207         11,614,833            2.52%
Washington                      1,064          3,834,387            0.83%
West Virginia                     150            481,841            0.10%
Wisconsin                         233            876,877            0.19%
Wyoming                            38            194,387            0.04%
Unknown                            47            214,748            0.05%
                             --------       ------------           ------

         Total                131,177       $461,060,560          100.00%
                              =======       ============          ====== 

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

(1)     Based on the permanent billing addresses of the borrowers of the
        Financed Student Loans shown on the Servicer's records.
(2)     Less than 0.01%.

       Distribution of the Financed Student Loans by Date of Disbursement

<TABLE>
<CAPTION>

                                                                                                      PERCENT OF
                                                                                                       LOANS BY
                                                         NUMBER OF             OUTSTANDING           OUTSTANDING
DISBURSEMENT DATE                                          LOANS                 BALANCE               BALANCE

<S>                                                          <C>             <C>                         <C>
Pre-October 1993                                             14              $     33,106                0.01%
October 1, 1993 and thereafter                          131,163               461,027,454               99.99%
                                                        -------               ------------              -------

      Total                                             131,177               $461,060,560              100.00%
                                                        =======                ===========              =======

</TABLE>

<PAGE>

                    Composition of the Financed Student Loans

             Distribution of the Financed Student Loans by Guarantor

<TABLE>
<CAPTION>

                                                                                                             PERCENT
                                                                                                                OF
                                                                        NUMBER                               LOANS BY
                                                                          OF           OUTSTANDING          OUTSTANDING
GUARANTORS                                                               LOANS            BALANCE             BALANCE
                                                                                                        
<S>                                                                       <C>        <C>                        <C>
American Student Assistance Guarantor                                     642        $    903,461               0.20%
Arizona Educational Loan Program                                          533           2,194,622               0.48%
California Student Aid Commission ("CSAC")                             30,143         109,135,086              23.67%
Connecticut Student Loan Foundation                                        12              36,963               0.01%
Educational Credit Management Corporation                               2,629           6,814,072               1.48%
Florida Office of Student Financial Assistance ("FOSFA")               22,191          65,367,549              14.18%
Georgia Higher Education Assistance Corporation                         1,263           3,070,347               0.67%
Great Lakes Higher Education Corporation ("GLHEC")                      1,204           3,242,837               0.70%
HICA                                                                    1,780          13,827,783               3.00%
Illinois Student Assistance Commission                                    273             660,611               0.14%
Kentucky Higher Education Assistance Authority                             29              91,032               0.02%
Michigan Higher Education Assistance Authority                              2              10,500               0.00%
Missouri Student Loan Program                                             614           1,646,259               0.36%
Nebraska Student Loan Program ("NSLP")                                  2,368           8,988,131              1.95 %
New Jersey Higher Education Assistance Authority ("NJHEAA")            11,254          31,694,437               6.87%
New York State Higher Education Services Corp. ("NYSHESC")              5,098          17,273,611               3.75%
Northstar Guarantee, Inc.                                                 170             396,544               0.09%
Northwest Education Loan Association                                    2,463           7,638,150               1.66%
Student Loan Guarantee Foundation of Arkansas, Inc.                       107             400,891               0.09%
Pennsylvania Higher Education Assistance Authority ("PHEAA")            1,875          25,094,540               5.44%
Texas Guaranteed Student Loan Corporation ("TGSLC")                    16,314          53,200,722              11.54%
United Student Aid Funds ("USAF")                                      29,787         108,782,602              23.59%
Unknown                                                                   426             589,811               0.13%
                                                                  -------------       -----------             -------
         Total                                                        131,177        $ 461,060,50             100.00%
</TABLE>

<PAGE>

                                     ANNEX B

                          CERTAIN INFORMATION RELATING
                                TO THE GUARANTORS

GUARANTORS FOR THE FEDERAL LOANS

         Set forth below is certain historical information with respect to each
Guarantor of Federal Loans listed in Annex A above that is expected to guaranty
4% or more of the Financed Student Loans as of December 24, 1997 (the "Federal
Guarantors"). Pursuant to a recent agreement between the Commonwealth of
Virginia and the U.S. Department of Education, the operations of VSEAA currently
are managed by Educational Credit Management Corporation ("ECMC"). ECMC,
formerly known as the Transitional Guarantee Agency, is a guarantee agency
recently formed by the U.S. Department of Education to facilitate and support
the consolidation of guarantee agencies. No information comparable to that set
forth below for the Guarantors is currently available for ECMC. Substantially
all of the obligations and operations of VSEAA have been fully transferred to
ECMC. Except as otherwise indicated below, the information regarding each
Federal Guarantor has been obtained from the Department of Education's Federal
Fiscal Year 1993 Loan Programs Data Book (a "DOE Data Book"). No independent
verification has been or will be made by the Sellers or The Money Store Inc. of
such information.

         GUARANTEE VOLUME. For the Federal Fiscal Year ending September 30,
1993, of all the guarantors of student loans in the United States, CSAC, FOSFA,
NJHEAA, NYSHESC, PHEAA, TGSLC, USAF and VSEAA ranked 3rd, 11th, 19th, 4th, 2nd,
6th, 1st and 15th, respectively, as measured by volume of Federal Loans. The
following table sets forth the approximate aggregate principal amount of
federally reinsured education loans (excluding refinanced PLUS and SLS Loans)
that have first become committed to be guaranteed by each of the Federal
Guarantors and by all guarantors of Federal Loans in each of the five Federal
Fiscal Years 1992 through 1996.*

<TABLE>
<CAPTION>

                                                STAFFORD, UNSUBSIDIZED STAFFORD, SLS, PLUS AND CONSOLIDATED LOANS GUARANTEED
                                                -----------------------------------------------------------------------------
                                                                       DOLLARS IN MILLIONS

FEDERAL                                                                                                                    ALL
FISCAL YEAR          CSAC         FOSFA        NJHEAA       NYSHESC       PHEAA         TGSLC      USAF       VSEAA     GUARANTORS
- -----------          ----         -----        -------      -------       ------        -----      -----      ------   -----------
<S>                 <C>           <C>           <C>          <C>          <C>           <C>       <C>         <C>        <C>
1992                $1,333.7      $314.1        $268.0       $1,186.0     $1,410.2      $718.6    $3,372.1    $263.4     $16,113.7
1993                 1,507.4       437.9         289.3        1,338.2      1,707.0       876.8     4,087.6     332.9      19,355.6
1994                 2,077.6       531.6         369.5        1,761.7      1,977.2     1,239.0     5,474.3     423.7      25,070.4
1995                 1,805.6       523.6         314.7        1,670.1      2,221.5     1,339.6     6,326.3     292.7      24,213.0
1996                 1,695.0       561.6         220.8        1,582.8      2,149.9     1,740.4     7,015.8    183.51      23,813.3

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

1      As of 6/30/96.

*      The information set forth in the table above has been obtained from the
Federal Fiscal Year 1993 DOE Data Book (with respect to fiscal years 1992 and
1993) and from the Federal Fiscal Year 1994- Fiscal Year 1996 DOE Data Book
(with respect to fiscal years 1994, 1995 and 1996).

**     Not available.
</TABLE>

         RESERVE RATIO. Each Federal Guarantor's reserve ratio is determined by
dividing its cumulative cash reserves by the original principal amount of the
outstanding loans it has agreed to guarantee. The term "cumulative cash
reserves" refers to cash reserves plus (i) sources of funds (including insurance
premiums, state appropriations, federal advances, federal reinsurance payments,
administrative cost allowances, collections on claims paid and investment
earnings) minus (ii) uses of funds (including claims paid to lenders, operating
expenses, lender fees, the Department's share of collections on claims paid,
returned advances and reinsurance fees). The "original principal amount of
outstanding loans" consists of the original principal amount of loans guaranteed
by such Federal Guarantor minus (i) the original principal amount of loans
canceled, claims paid, loans paid in full and loan guarantees transferred from
such Federal Guarantor to other guarantors, plus (ii) the original principal
amount of loan guarantees transferred to such Federal Guarantor from other
guarantors. The following table sets forth each Federal Guarantor's cumulative
cash reserves and their corresponding reserve ratios and the national average
reserve ratio for all guarantors for the five Federal Fiscal Years 1992 through
1996:*

<TABLE>
<CAPTION>

                     CSAC                          FOSFA                        NJHEAA                      NYSHESC
                     -----                         -----                        ------                      -------
  FEDERAL    CUMULATIVE                   CUMULATIVE                    CUMULATIVE                  CUMULATIVE
  FISCAL     CASH           RESERVE       CASH           RESERVE        CASH           RESERVE      CASH          RESERVE
  YEAR       RESERVES**     RATIO         RESERVES**     RATIO          RESERVES**     RATIO        RESERVES**    RATIO
 ------      ----------     ------        -----------    --------       -----------    --------     -----------   --------
    <S>        <C>           <C>            <C>              <C>         <C>                <C>        <C>            <C>
    1992       $183.4        2.5%           $27.8            1.6%        $  28.7            1.1%       $ 71.3         0.8%
    1993        185.5        2.3             44.1            2.2            18.3            0.7          71.4         0.7
    1994        192.7        2.1             64.8            3.0            42.0            1.5          97.0         1.0
    1995        237.0        2.3             66.6            2.6            40.2            1.5         115.2         1.1
    1996        265.7        2.5             74.7            2.7            40.4            1.5         170.0         1.5

</TABLE>

<TABLE>
<CAPTION>

                        PHEAA                    TGSLC                          USA                      VSEAA
                        ------                   ------                         ---                      ------            NATIONAL
 FEDERAL     CUMULATIVE                 CUMULATIVE                    CUMULATIVE                 CUMULATIVE                AVERAGE
 FISCAL      CASH          RESERVE      CASH           RESERVE        CASH          RESERVE      CASH          RESERVE     RESERVE
 YEAR        RESERVES**    RATIO        RESERVES**     RATIO          RESERVES**    RATIO        RESERVES**    RATIO       RATIO
 -----       -----------    ------      -----------    -------        -----------   -------      -----------   --------    --------
<S>         <C>             <C>         <C>            <C>            <C>            <C>          <C>          <C>         <C>
1992       $162.6           2.1%         $41.8         1.0%           $100.1         1.0%         $12.6        0.9%        1.5%
1993        113.4           1.3           55.7         1.1             169.9         1.3           12.8        0.8         1.7
1994        133.6           1.4           39.0         0.9             215.8         1.2           23.6        1.3         1.4
1995        166.3           1.5           73.9         1.4             377.9         1.5           21.7        1.1         1.6
1996        210.6           1.7           76.0         0.9             423.9         1.5           ***         ***         1.7


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

*      The information set forth in the table above has been obtained from the
Federal Fiscal Year 1993 DOE Data Book (with respect to fiscal years 1992 and
1993) and from the Federal Fiscal Year 1994 - Fiscal Year 1996 DOE Data Book
(with respect to fiscal years 1994, 1995 and 1996). The cash reserves and the
reserve ratio increased substantially between Federal Fiscal Years 1992 and
1993. As described in the Federal Fiscal Year 1993 DOE Data Book, this
difference was caused, in part, because default costs were decreasing, while
insurance premiums, administrative costs allowances, and investment income were
increasing. According to the Department, available cash reserves may not always
be an accurate barometer of a guarantor's financial health.

**    Dollars in millions.

***   Not available.
</TABLE>

<PAGE>


         RECOVERY RATES. A Federal Guarantor's recovery rate, which provides a
measure of the effectiveness of the collection efforts against defaulting
borrowers after the guarantee claim has been satisfied, is determined by
dividing the amount recovered from borrowers by such Federal Guarantor by the
aggregate amount of default claims paid by such Federal Guarantor during the
applicable Federal Fiscal Year with respect to borrowers. The table below sets
forth the recovery rates for each Federal Guarantor and the national average
recovery rates for all guarantors with respect to Stafford Loans (the only type
of Student Loan for which the DOE Data Book discloses recovery rates) for the
five Federal Fiscal Years 1992 through 1996:*

<TABLE>
<CAPTION>

                                                RECOVERY RATE
                                               --------------

FEDERAL
FISCAL                                                                                                               NATIONAL
YEAR       CSAC       FOSFA       NJHEAA       NYSHESC        PHEAA          TGSLC         USAF         VSEAA        AVERAGE
- -------    ----       -----       ------       -------        ------         ------        ----         ------       -----------
<S>        <C>        <C>          <C>           <C>           <C>            <C>           <C>          <C>           <C>
1992       32.2%      33.1%        54.3%         38.9%         46.51%         19.9%         28.1%        38.9%         35.1%
1993       33.3       39.0         56.0          44.1          49.6           27.6          30.7         46.0          38.1
1994      33.59      41.79         56.11         41.87         52.90          34.29         29.28        56.71         39.38
1995      35.60      43.03         58.54         43.87         53.29          34.29         34.90        41.84         40.67
1996      37.61      45.50         60.54         46.20         55.03          41.39         39.21        43.091        43.201 2


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

*      The information set forth in the table above has been obtained from the
Federal Fiscal Year 1993 DOE Data Book (with respect to fiscal Years 1992 and
1993) and from the Federal Fiscal Year 1994 - Fiscal Year 1996 DOE Data Book
(with respect to fiscal Years 1994, 1995 and 1996).

1      As of 6/30/96.

2      1996 national average does not include all guarantor data, as all
guarantors have not been processed.
</TABLE>

         LOAN LOSS RESERVE. The DOE Data Book does not disclose whether any
Federal Guarantor has established a segregated loan loss reserve with respect to
its student loan guarantee obligations. Accordingly, to the extent that a
Federal Guarantor has not established such a segregated loan loss reserve, in
the event that a Federal Guarantor receives less than full reimbursement of its
guarantee obligations from the Department, the Federal Guarantor would be forced
to look to its existing assets to satisfy any such guarantee obligations not so
reimbursed.

         RECENT LEGISLATION AFFECTING THE PROGRAM. The Balanced Budget Act of
1997 requires for FFELP guarantors to return to the Secretary $1.0 billion in
reserves by September 1, 2002 in accordance with statutory criteria. This
legislation also revised the minimum reserve levels required by the Act to
require a permanent minimum reserve level of 0.5% of the total attributable
amount of all outstanding loans guaranteed by the Guarantor.

         CLAIMS RATE. For at least one of the five Federal Fiscal Years 1992
through 1996, CSAC, FOSFA, TGSLC and USAF experienced a claims rate in excess of
5%. For each Federal Fiscal Year that such Federal Guarantors' claims rate
exceeded 5%, the claims of such Federal Guarantors were not fully reimbursed by
the Department. No assurance can be made that any of the Federal Guarantors will
receive full reimbursement for reinsurance claims (or the full 98% maximum
reimbursement for loans first disbursed on or after October 1, 1993). The
following table sets forth the claims rate of each Federal Guarantor and the
national average for all guarantors of Federal Loans for the last five Federal
Fiscal Years 1992 through 1996:*

<PAGE>

<TABLE>
<CAPTION>

                                               CLAIMS RATE
FEDERAL                                        ------------
FISCAL                                                                                                              NATIONAL
YEAR       CSAC       FOSFA     NJHEAA      NYSHESC      PHEAA         TGSLC            USAF          VSEAA         AVERAGE
- -------    ----       ------    -------     --------     ------        -----            ----          ------        --------
<S>        <C>        <C>       <C>          <C>          <C>          <C>              <C>            <C>          <C>
1992       5.93%      4.93%     2.01 %       3.71%        2.84%        8.85%            5.00%          6.28%        4.15%
1993       5.38       4.49      2.11         2.89         2.32         4.99             7.30           4.53         3.83
1994       4.12       3.88      2.27         2.81         5.21         4.99             2.2            3.71         3.44
1995       3.41       3.05      1.86         3.24         1.97         4.97             4.69           2.18         3.21
1996       4.45       4.17      2.24         2.86         1.58         3.90             4.65           2.3          3.25


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

* The information set forth in the table above has been obtained from the
Federal Fiscal Year 1993 DOE Data Book (with respect to fiscal years 1992 and
1993) and from the Federal Fiscal Year 1994 - Fiscal Year 1996 DOE Data Book
(with respect to fiscal years 1994, 1995 and 1996).
</TABLE>
<PAGE>

                                                                  APPENDIX I

               GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION
                                   PROCEDURES

         Except in certain limited circumstances, any globally offered Series of
Securities (the "Global Securities") will be available only in book-entry form.
Investors in the Global Securities may hold such Global Securities through any
of DTC, Cedel or Euroclear. The Global Securities will be tradeable as home
market instruments in both the European and U.S. domestic markets. Initial
settlement 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.

         Secondary cross-market trading between Cedel or Euroclear and DTC
Participants holding Notes and, if the related Prospectus Supplement so
provides, Certificates will be effected on a delivery-against-payment basis
through the respective Depositories of Cedel and Euroclear (in such capacity)
and as DTC Participants.

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

INITIAL SETTLEMENT

         All Global Securities will be held in book-entry form by DTC in the
name of Cede 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
Depositories, which in turn will hold such positions in accounts as DTC
Participants.

         Investors electing to hold their Global Securities through DTC will
follow the settlement practices specified by the Underwriters. 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 securities
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 seller's
accounts are located to insure 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 will instruct the respective Depository, as the case may be, to
receive the Global Securities against payment. Payment will include interest
accrued on the Global Securities, which are LIBOR Rate Notes, from and including
the last coupon payment date to and excluding the settlement date, on the basis
of the actual number of days in such accrual period and year assumed to consist
of 360 days. For transactions settling on the 31st of the month, payment will
include interest accrued to and excluding the first day of the following month.
Payment will then be made by the respective Depository 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 debt 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 debt 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 can elect not to
preposition funds and allow that credit line to be drawn upon to finance the
settlement. Under this procedure, Cedel Participants or Euroclear Participants
purchasing Global Securities would incur overdraft charges for one day, assuming
they cleared the overdraft when the Global Securities were credited to their
accounts. However, interest on the Global Securities would accrue from the value
date. Therefore, in many cases the investment income on the Global Securities
earned during that one-day period may substantially reduce or offset the amount
of such overdraft charges, although this result will depend on each Cedel
Participant's or Euroclear Participant's particular cost of funds.

         Since the settlement is taking place during New York business hours,
DTC Participants can employ their usual procedures for sending Global Securities
to the respective European Depository 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 than 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 the respective Depository, to a DTC Participant. The seller will send
instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant at least one business day prior to settlement. In these cases Cedel
or Euroclear will instruct the respective Depository, as appropriate, to deliver
the Global Securities to the DTC Participant's account against payment. Payment
will include interest accrued on the Global Securities, which are LIBOR Rate
Notes, from and including the last interest payment to and excluding the
settlement date on the basis of the actual number of days in such accrual period
and a year assumed to consist of 360 days. For transactions settling on the 31st
of the month, payment will include interest accrued to and excluding the first
day of the following month. 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 debt 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 would automatically fail on
the sale side unless affirmative action were taken. At least three techniques
should be readily available to eliminate this potential problem:

                  (a) 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;

                  (b) 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

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

CERTAIN U.S. FEDERAL WITHHOLDING TAXES AND DOCUMENTATION REQUIREMENTS

         A beneficial owner of Global 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
(including original issue discount) on registered debt issued by U.S. Persons,
unless (i) each clearing system, bank or other financial institution that holds
customers' securities in the ordinary course of its trade or business in the
chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii) such beneficial owners take one of the following steps to obtain an
exemption or reduced tax rate:

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

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

         EXEMPTION OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY
COUNTRIES (FORM 1001). Non-U.S. Persons that are beneficial owners of Global
Securities 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 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
Certificateholder 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 (Payer's Request
for Taxpayer Identification Number and Certification).

         U.S. FEDERAL INCOME TAX REPORTING PROCEDURE. The holder of a Global
Securities 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 it holds (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.

         The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof, (iii) an estate the income
of which is includible in gross income for United States tax purposes,
regardless of its source, or (iv) a trust that is not a "Foreign Trust," as such
term is defined in Section 7701(a)(31) of the Internal Revenue Code of 1986, as
amended. This summary of documentation requirements does not deal with all
aspects of U.S. Federal income tax withholding that may be relevant to foreign
holders of the Global Securities. Investors are advised to consult their own tax
advisors for specific tax advice concerning their holding and disposing of the
Global Securities.

<PAGE>

PROSPECTUS


                         STUDENT LOAN ASSET BACKED NOTES
                              (ISSUABLE IN SERIES)

                          TRANS-WORLD INSURANCE COMPANY
        D/B/A EDUCAID, A WHOLLY-OWNED SUBSIDIARY OF THE MONEY STORE INC.
                                     SELLER
                                CLASSNOTES INC.,
                A WHOLLY-OWNED SUBSIDIARY OF THE MONEY STORE INC.
                                     SELLER
                              THE MONEY STORE INC.
                                 REPRESENTATIVE


         This Prospectus relates to Student Loan Asset Backed Notes (the
"Notes") to be issued by one or more master trusts (each, a "Trust") in one or
more series (each, a "Series") and one or more classes (each, a "Class") on
terms determined at the time of sale and described in the related prospectus
supplement (each, a "Prospectus Supplement"). In conjunction with the offering
of Notes, a Trust may offer one or more Classes of Asset Backed Certificates
(the "Certificates" and together with the Notes, the "Securities") in one or
more transactions exempt from the registration requirements of the Securities
Act of 1933, as Amended (the "Securities Act"). The assets of a Trust will
include primarily (a) a pool of student loans as more fully described herein and
in the related Prospectus Supplement purchased and to be purchased by, or to be
contributed to, the eligible lender trustee set forth in the related Prospectus
Supplement on behalf of the related Trust (the "Eligible Lender Trustee"), from
Trans-World Insurance Company, doing business as Educaid ("Educaid" or a
"Seller") and/or ClassNotes Inc. ("ClassNotes" or a "Seller" and, together with
Educaid, the "Sellers") (such loans, together with any Additional Student Loans
(as defined herein) purchased from a Seller from time to time by, or contributed
by a Seller from time to time to, the Eligible Lender Trustee on behalf of such
Trust, the "Financed Student Loans"), (b) collections and other payments with
respect to the Financed Student Loans, (c) monies on deposit in certain trust
accounts to be established as set forth in the related Prospectus Supplement,
(d) if specified in the related Prospectus Supplement, one or more surety bonds
with respect to each Series of Notes (each, a "Note Surety Bond") and, solely
for the benefit of the Certificateholders, one or more surety bonds with respect
to each Class of Certificates (each, a "Certificate Surety Bond") and (e)
letters of credit, insurance policies, guarantees of The Money Store Inc. or
other forms of credit support as described herein and in the related Prospectus
Supplement. Each Series of Notes issued by a Trust, regardless of when issued,
will be collateralized by the assets of such Trust (other than the Certificate
Surety Bonds and the Note Surety Bonds, if any, relating to other Series of
Notes issued by a Trust and such other assets or forms of credit enhancement as
may be described in the related Prospectus Supplement). The interests of the
Certificateholders in the assets of the related Trust will be subordinated to
payments of principal due on the Notes issued by such Trust to the extent
described herein and in the related Prospectus Supplement. Funds on deposit in a
Pre-Funding Account established for a Trust will be used from time to time
during each Funding Period to make Additional Fundings with respect to the
Financed Student Loans. Certain of the Financed Student Loans will have been
originated by the Sellers and the remainder of the Financed Student Loans will
have been originated by independent third parties and subsequently sold to the
Sellers.

         The per annum rate of interest for a Class of Notes for each Interest
Period will, subject to certain limitations described herein or in the
applicable Prospectus Supplement, equal the rate determined from time to time
for such Class pursuant to (i) the auction procedures described herein (such
Notes being referred to herein as "Auction Rate Notes"), (ii) the London
interbank offered rate for one-month U.S. dollar deposits ("LIBOR") plus the
amount set forth in the related Prospectus Supplement (such Notes being referred
to herein as "LIBOR Rate Notes"), (iii) the average bond equivalent rates of
weekly auctions of 91-day Treasury bills for each quarter (the "T-Bill Rate")
plus the amount set forth in the related Prospectus Supplement (such Notes being
referred to herein as "T-Bill Rate Notes") or (iv) such other procedures as may
be described in the applicable Prospectus Supplement. Interest on each Class of
Notes will be payable either (i) quarterly on the first Business Day following
the expiration of the first Interest Period for such Class ending in the months
set forth in the related Prospectus Supplement, (ii) monthly or weekly on the
first Business Day following the expiration of each related Interest Period, or
(iii) on such other dates and for such other periods as may be set forth in the
related Prospectus Supplement. However, if provided in a Prospectus Supplement,
interest accrued on a Class of Notes may, instead of being paid currently, be
capitalized and added to the outstanding principal amount thereof until the date
or event specified in such Prospectus Supplement (such Notes are referred to
herein as "Accrual Notes"). The date on which a Class of Notes is entitled to
receive a distribution (or, for Accrual Notes, have accrued interest added to
principal) is referred to as the "Note Distribution Date" for such Class.
Additionally, if set forth in a Prospectus Supplement, for certain Note
Distribution Dates certain payments received on or with respect to the Financed
Student Loans as payments of interest may be applied as principal payments to
some or all of certain Classes of Notes, without penalty or premium. The unpaid
principal of each Class of Notes is payable upon the related Final Maturity
Date.

         The per annum rate of interest for the Certificates for each Interest
Period will, subject to certain limitations described herein, equal the rate
determined from time to time pursuant to (i) the auction procedures described
herein (such Certificates being referred to herein as the "Auction Rate
Certificates" and, together with the Auction Rate Notes, the "Auction Rate
Securities"), (ii) LIBOR plus an applicable margin, (iii) the T-Bill Rate plus
an applicable margin, or (iv) such other procedures as may be set forth at the
time of issuance of a Class of Certificates. Principal and interest on a Class
of Certificates will be payable on the first Business Day following the
expiration of each Interest Period for the Certificates of such Class or on such
other dates as may be set forth at the time of issuance of a Class of
Certificates (each, a "Certificate Distribution Date"); provided, however, that
except as otherwise set forth in a Prospectus Supplement, no principal payments
with respect to a Class of Certificates will be made until each Series of Notes
of the related Trust is paid in full.

         After the respective initial Interest Period, each Interest Period for
each Class of Auction Rate Notes, will consist of between 7 days to one year,
subject to adjustment as described herein or in the related Prospectus
Supplement. Each Interest Period for each Class of LIBOR Rate Notes will, unless
otherwise set forth in a Prospectus Supplement, consist of the period beginning
on the 15th day of each month and ending on the 14th day of the following month.
Each Interest Period for each Class of T-Bill Rate Notes will, unless otherwise
set forth in a Prospectus Supplement, consist of the period beginning on the
15th day of each month and ending on the 14th day of the following month. Each
Interest Period for each Class of Notes for which the interest rate is
determined in some other manner will be as set forth in the related Prospectus
Supplement. Each Interest Period for a Class of Certificates will be determined
at the time of issuance of each such Class.

         On each date on which a Series of Notes is issued, (each, a "Closing
Date"), if set forth in the related Prospectus Supplement, a monoline insurance
company may issue a Note Surety Bond, and on each Closing Date on which a Class
of Certificates is issued a monoline insurance company may issue a Certificate
Surety Bond, each such Surety Bond to be available under the terms described
herein and in the related Prospectus Supplement. Noteholders will have no
interest in or benefit from the Certificate Surety Bonds and Certificateholders
will have no interest in or benefit from the Note Surety Bonds.

         The Final Maturity Date for each Class of Notes will be the Note
Distribution Date identified in the related Prospectus Supplement but, in no
instance, later than the Final Maturity Date for the Certificates of the related
Trust. On the Final Maturity Date applicable to a Class of Notes or the
Certificates, to the extent funds are not available to reduce the principal
balance of such Notes or Certificates to zero (including amounts transferred
from the Reserve Account as described herein) the applicable Surety Bond or
other forms of credit enhancement described in the applicable Prospectus
Supplement, if available for such Class of Notes or the Certificates, will be
drawn upon as described herein or in the related Prospectus Supplement. However,
payment in full of the Notes and the Certificates could occur earlier than such
dates as described herein or in the related Prospectus Supplement. In addition,
the Notes and Certificates will be repaid on any Note Distribution Date or
Certificate Distribution Date, as applicable, on which the Sellers exercise
their option to purchase the Financed Student Loans from the related trust,
exercisable when the aggregate principal balance of the Financed Student Loans
in a Trust is reduced to 10% or less of the Aggregate Pool Balance of such
Trust.

         By purchasing a Class of Auction Rate Notes or Certificates, whether in
an Auction or otherwise, each prospective purchaser will be deemed to have
agreed: (i) to participate in Auctions on the terms described herein and in the
related Prospectus Supplement; and (ii) so long as the beneficial ownership of
the Auction Rate Notes or Auction Rate Certificates is maintained in book-entry
form to sell, transfer or otherwise dispose of the Auction Rate Notes or Auction
Rate Certificates only pursuant to a Bid or a Sell Order in an Auction, or to or
through a Broker-Dealer (as defined herein), provided that in the case of all
transfers other than those pursuant to an Auction, the owner of the Auction Rate
Notes or Auction Rate Certificates so transferred, its Participant or
Broker-Dealer advises the Auction Agent of such transfer.

         It is expected that certain of the Financed Student Loans will be
guaranteed by private, non-profit corporations or state agencies, and are and
will be reinsured by the United States Department of Education (the
"Department") subject to the limitations described herein or in the related
Prospectus Supplement (such Financed Student Loans, the "Federal Loans"). It is
also expected that (i) certain of the Financed Student Loans, while guaranteed,
may not be reinsured by the Department (such Financed Student Loans, the
"Private Loans") and (ii) certain Financed Student Loans may be insured, subject
to the limitations described herein or in the related Prospectus Supplement, by
the Secretary of Health and Human Services (the "Secretary") (such Financed
Student Loans, the "HEAL Loans"). The obligation of the Secretary to insure HEAL
Loans is, subject to compliance with the Public Health Service Act, supported by
the full faith and credit of the United States.

         SEE "RISK FACTORS" ON PAGE 35 HEREIN FOR A DESCRIPTION OF CERTAIN
FACTORS THAT SHOULD BE CONSIDERED IN CONNECTION WITH AN INVESTMENT IN THE
SECURITIES. IN ADDITION, SEE "RISK FACTORS" FOR CERTAIN FACTORS THAT SHOULD BE
CONSIDERED IN EVALUATING THE FINANCED STUDENT LOANS AS TO THE LIKELIHOOD OF
REALIZED LOSSES.

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

         THE SECURITIES DO NOT REPRESENT AN OBLIGATION OF OR AN INTEREST IN THE
ELIGIBLE LENDER TRUSTEE, THE INDENTURE TRUSTEE OR THE SELLERS OR, EXCEPT FOR THE
MONEY STORE GUARANTY DESCRIBED HEREIN OR IN A PROSPECTUS SUPPLEMENT, ANY OF
THEIR RESPECTIVE AFFILIATES, OTHER THAN THE TRUST, AND, EXCEPT FOR ANY SURETY
BONDS, THE SECURITIES ARE NOT INSURED BY ANY GOVERNMENTAL AGENCY OR
INSTRUMENTALITY OR ANY OTHER PERSON OR ENTITY, INCLUDING THE SELLERS, THE TRUST,
THE ELIGIBLE LENDER TRUSTEE, THE INDENTURE TRUSTEE OR ANY AFFILIATE OF ANY OF
THE FOREGOING.

         Offers of the Notes may be made through one or more different methods,
including offerings through underwriters, as more fully described under "Plan of
Distribution" herein and in the related Prospectus Supplement. The intention of
any underwriter to make a secondary market in the Notes will be set forth in the
related Prospectus Supplement. There can be no assurance that a secondary market
for the Notes will develop, or if it does develop, that it will continue. This
Prospectus may not be used to consummate sales of a Series of Notes unless
accompanied by a Prospectus Supplement. 
                        -------------------------------

                 The date of this Prospectus is March 11, 1997.

<PAGE>

         UNTIL 90 DAYS AFTER THE DATE OF EACH PROSPECTUS SUPPLEMENT, ALL DEALERS
EFFECTING TRANSACTIONS IN THE SECURITIES COVERED BY SUCH PROSPECTUS SUPPLEMENT,
WHETHER OR NOT PARTICIPATING IN THE DISTRIBUTION THEREOF, MAY BE REQUIRED TO
DELIVER SUCH PROSPECTUS SUPPLEMENT AND THIS PROSPECTUS. THIS IS IN ADDITION TO
THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS AND PROSPECTUS SUPPLEMENT WHEN
ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR
SUBSCRIPTIONS.

                              PROSPECTUS SUPPLEMENT

         The Prospectus Supplement relating to a Series of Notes to be offered
hereunder, among other things, will set forth with respect to such Series of
Notes: (i) the aggregate principal amount, Class Interest Rate or Rates or other
applicable rate or rates (or the manner of determining such rate or rates) and
authorized denominations of each Class of such Series of Notes; (ii) the length
of each Interest Period and the frequency of Note Distribution Dates for each
Class of such Series of Notes; (iii) certain information concerning the Financed
Student Loans to be included in the related Trust and insurance policies, third
party guarantees, guarantees of the Money Store or other forms of credit
enhancement or maturity protection, if any; (iv) the original principal amount
and current principal amount of each previously issued Class of Notes and
Certificates of the related Trust, along with the applicable Final Maturity Date
of each such Class, and (v) additional information with respect to the plan of
sale of such Notes.

                              AVAILABLE INFORMATION

         The Representative has filed a Registration Statement under the
Securities Act of 1933, as amended (the "1933 Act"), with the Securities an
Exchange Commission (the "Commission") with respect to the Securities. The
Registration Statement and amendments thereof and to the exhibits thereto, as
well as such reports and other information, are available for inspection without
charge at the public reference facilities maintained by the Commission at 450
Fifth Street, N.W., Washington, D.C. 20549; 7 World Trade Center, 13th Floor,
New York, New York 10048; and Northwestern Atrium Center, 500 West Madison
Street, Suite 1400, Chicago, Illinois 60661-2511. Copies of the Registration
Statement and amendments thereof and exhibits thereto may be obtained from the
Public Reference Section of the Commission, 450 Fifth Street, N.W., Washington,
D.C. 20549, at prescribed rates. The Commission maintains a Web site that
contains reports, proxy and information statements and other information
regarding registrants that file electronically with the Commission. The address
of such site is http://www.sec.gov.

         No person has been authorized to give any information or to make any
representation other than those contained in this Prospectus and any Prospectus
Supplement with respect hereto and, if given or made, such information or
representations must not be relied upon. This Prospectus and any Prospectus
Supplement with respect hereto do not constitute an offer to sell or a
solicitation of an offer to buy any securities other than the Securities offered
hereby and thereby nor an offer of the Securities to any person in any state or
other jurisdiction in which such offer would be unlawful. The delivery of this
Prospectus at any time does not imply that information herein is correct as of
any time subsequent to its date.

                           REPORTS TO SECURITYHOLDERS

         Periodic and annual reports concerning the Securities and each Trust
will be provided to the Securityholders. See "Description of the
Securities--Reports to Securityholders." Unless otherwise set forth in the
related Prospectus Supplement, each Series of Notes and each Class of
Certificates will be issued in book-entry form and registered in the name of
Cede & Co., the nominee of The Depository Trust Company. All reports will be
provided to Cede, which in turn will provide such reports to its Participants
and Indirect Participants (as defined herein). Such Participants and Indirect
Participants will then forward such reports to the beneficial owners of
Securities. See "Description of the Securities--Book-Entry Registration."


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All documents filed by or on behalf of the Trust referred to in the
accompanying Prospectus Supplement with the Commission pursuant to Section
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), subsequent to the date of this Prospectus and prior to the
termination of the offering of the Notes issued by such Trust shall be deemed to
be incorporated by reference in this Prospectus and to be a part of this
Prospectus from the date of the filing of such documents. With respect to any
Class of Notes that is supported by a guaranty of The Money Store, The Money
Store's Annual Report on Form 10-K for the year ended December 31, 1995, and
Quarterly Reports on Form 10-Q for the periods ended March 31, June 30 and
September 30, 1996, which have been filed with the Commission, are hereby
incorporated by reference in this Prospectus and the related Prospectus
Supplement. With respect to any Class of Notes that is supported by a guaranty
of The Money Store, all documents filed by The Money Store 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 Notes shall be deemed to be incorporated by reference into this
Prospectus and the related Prospectus Supplement and to be a part hereof from
the respective dates of filing such documents. Any statement contained herein or
in a document incorporated or deemed to be incorporated by reference herein
shall be deemed to be modified or superseded for purposes of this Prospectus to
the extent that a statement contained herein (or in the accompanying Prospectus
Supplement) or in any other subsequently filed document which also is or is
deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute part of this Prospectus. The
Representative will provide without charge to each person to whom a copy of the
Prospectus is delivered, on the written or oral request of any such person, a
copy of any or all of the documents incorporated herein by reference, except the
exhibits to such documents (unless such exhibits are specifically incorporated
by reference in such documents). Requests for such copies should be directed to
The Money Store Inc., 3301 C Street, Suite 100-M, Sacramento, California 95816,
Attention: Investor Relations, Telephone: (916) 446-5000.

<PAGE>

                                SUMMARY OF TERMS

         THE FOLLOWING SUMMARY IS QUALIFIED IN ITS ENTIRETY BY REFERENCE TO THE
DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS AND IN THE RELATED
PROSPECTUS SUPPLEMENT PREPARED IN CONNECTION WITH THE OFFERING OF A SERIES OF
NOTES (EACH, A "PROSPECTUS SUPPLEMENT") BY A TRUST. CERTAIN CAPITALIZED TERMS
USED IN THIS PROSPECTUS ARE DEFINED ELSEWHERE HEREIN ON THE PAGES INDICATED IN
THE "INDEX OF PRINCIPAL TERMS."

Issuer..............................One or more master trusts to
                                        be established from time to time as set
                                        forth in the related Prospectus
                                        Supplement (each, a "Trust").

Securities Offered..................Asset Backed Notes (the
                                        "Notes") issuable in one or more series
                                        (each, a "Series") and one or more
                                        classes (each a "Class"), one or more of
                                        which may be Accrual Notes, planned
                                        amortization Notes, principal only
                                        Notes, interest only Notes, senior Notes
                                        or subordinate Notes. The Notes will be
                                        available for purchase in the
                                        denominations set forth in the related
                                        Prospectus Supplement. Unless otherwise
                                        specified in the related Prospectus
                                        Supplement, the Notes will be available
                                        in book-entry form only. If the Notes
                                        are available in book-entry form only,
                                        Noteholders will not be entitled to
                                        receive a Definitive Security except in
                                        the event that Definitive Securities are
                                        issued in the limited circumstances
                                        described herein. See "Description of
                                        the Securities--Definitive Securities."

Other Securities....................In conjunction with the
                                        offering of the Notes, a Trust may offer
                                        one or more Classes of Certificates (the
                                        "Certificates" and together with the
                                        Notes, the "Securities") in one or more
                                        transactions exempt from the
                                        registration requirements of the
                                        Securities Act of 1933, as amended (the
                                        "Securities Act"). Certain of the
                                        originators of the Financed Student
                                        Loans may receive, as part of the
                                        consideration for such Financed Student
                                        Loans, certificates in the related Trust
                                        representing the right to receive
                                        certain payments of interest (such
                                        certificates are referred to herein as
                                        the "Originators' Interests").

                                        Neither the Certificates nor
                                        the Originators' Interests are being
                                        offered hereby and any information
                                        relating thereto in this Prospectus and
                                        any Prospectus Supplement is provided
                                        solely because of its potential
                                        relevance to a prospective purchaser of
                                        Notes.

Sellers.............................Trans-World Insurance Company,
                                        an Arizona corporation doing business as
                                        Educaid ("Educaid" or a "Seller") and
                                        ClassNotes Inc., a Delaware corporation
                                        ("ClassNotes" or a "Seller" and,
                                        together with Educaid, the "Sellers").
                                        Each Seller is a wholly- owned
                                        subsidiary of The Money Store Inc., a
                                        New Jersey corporation ("The Money
                                        Store" or the "Representative"). The
                                        Money Store is a financial services
                                        company headquartered in Sacramento,
                                        California and Union, New Jersey.

 Master Servicers 
   and Servicers.....................Each Seller or an affiliate
                                        thereof identified in the related
                                        Prospectus Supplement will act as Master
                                        Servicer with respect to the Financed
                                        Student Loans sold or contributed by it
                                        to the related Trust (in such capacity,
                                        the "Master Servicer") and generally
                                        will service the Financed Student Loans
                                        originated by it during the Deferral
                                        Phase. Pennsylvania Higher Education
                                        Assistance Agency, an agency of the
                                        Commonwealth of Pennsylvania ("PHEAA"),
                                        AFSA Data Corporation, Great Lakes
                                        Higher Education Corporation and/or
                                        UNIPAC Service Corporation, or such
                                        other entities as may be set forth in
                                        the related Prospectus Supplement,
                                        generally will service the Financed
                                        Student Loans originated by the Sellers
                                        during the Repayment Phase. With respect
                                        to those Financed Student Loans
                                        originated by third parties and
                                        subsequently purchased by the Sellers
                                        (the "Purchased Loans"), either the
                                        originators of the Purchased Loans, the
                                        applicable Seller or another party will
                                        service such Purchased Loans during both
                                        the Deferral Phase and the Repayment
                                        Phase. Each party who may, from time to
                                        time, be servicing the Financed Student
                                        Loans is referred to herein as a
                                        "Servicer" and collectively as the
                                        "Servicers."

Eligible Lender Trustee..............The eligible lender trustee on
                                        behalf of a Trust will be the entity
                                        named in the applicable Prospectus
                                        Supplement and will act as eligible
                                        lender trustee under the applicable
                                        Trust Agreement and hold legal title to
                                        the Financed Student Loans on behalf of
                                        the related Trust (the "Eligible Lender
                                        Trustee"). See "Formation of the
                                        Trust--Eligible Lender Trustee."

Indenture Trustee....................Bankers Trust Company, a New
                                        York banking corporation, or such other
                                        entity as may be named in the applicable
                                        Prospectus Supplement, will act as
                                        trustee under the Indenture (the
                                        "Indenture Trustee").

 Auction Agent.......................Bankers Trust Company, or such
                                        other entity as may be named in the
                                        Prospectus Supplement, will act as
                                        auction agent (in such capacity, the
                                        "Auction Agent") under the Auction Agent
                                        Agreement with respect to each Class of
                                        Auction Rate Notes and Auction Rate
                                        Certificates.

Administrator........................Educaid or ClassNotes will act
                                        as administrator (the "Administrator")
                                        on behalf of a Trust pursuant to an
                                        Administration Agreement (as amended and
                                        supplemented from time to time, the
                                        "Administration Agreement"), between the
                                        applicable Administrator, the Eligible
                                        Lender Trustee and Indenture Trustee.

Surety Provider......................If a Certificate Surety Bond
                                        or Note Surety Bond is issued with
                                        respect to a Class of Certificates or
                                        Notes, the monoline insurance company
                                        which issued such Certificate Surety
                                        Bond or Note Surety Bond will be named
                                        in the related Prospectus Supplement
                                        (the "Surety Provider").

The Trusts...........................The Trust for a Series of
                                        Securities will be established as set
                                        forth in the related Prospectus
                                        Supplement by a Trust Agreement (each as
                                        amended and supplemented from time to
                                        time, a "Trust Agreement"), between the
                                        applicable Sellers, as depositor, and
                                        the Eligible Lender Trustee. The
                                        activities of the Trust and the Eligible
                                        Lender Trustee will be limited by the
                                        terms of the Trust Agreement to
                                        acquiring, owning, selling and managing
                                        the Financed Student Loans and the other
                                        assets of the related Trust as described
                                        herein or in the related Prospectus
                                        Supplement, issuing the Securities and
                                        the Originators' Interests, collecting
                                        and making payments thereon and other
                                        activities related thereto. Each Trust
                                        will be treated as a partnership for
                                        Federal income tax purposes. TMS Student
                                        Holdings, Inc. ("Student Holdings"), a
                                        wholly-owned subsidiary of The Money
                                        Store, or such other entities as may be
                                        named in a Prospectus Supplement, will
                                        hold 1% of the Certificates and each of
                                        the Originators' Interests, and will
                                        serve as general partner of each Trust.

                                        No Trust other than the
                                        initial Trust will offer a Series of
                                        Notes pursuant to this Prospectus and a
                                        related Prospectus Supplement until a
                                        post-effective amendment to the
                                        Registration Statement, of which this
                                        Prospectus forms a part, is filed with,
                                        and is declared effective by, the
                                        Commission.

Subsequent Issuances................Each Trust may issue, from
                                        time to time, several Series and Classes
                                        of Securities. The payment priorities of
                                        each Series and Class will be described
                                        in the applicable Prospectus Supplement.
                                        Such priorities may provide that some or
                                        all payments of principal will be
                                        distributed to the Classes of Securities
                                        in order of their Final Maturity Date or
                                        such other priority as may be set forth
                                        in a Prospectus Supplement, regardless
                                        of Series and regardless of when issued.
                                        A Series of Notes may contain one or
                                        more Classes of Notes with an earlier
                                        Final Maturity Date or higher payment
                                        priority than one or more Classes of
                                        Notes of a previously issued or
                                        subsequently issued Series. Also, a
                                        Class of Certificates may have an
                                        earlier Final Maturity Date or higher
                                        payment priority than one or more
                                        previously issued or subsequently issued
                                        Classes of Certificates. In such event,
                                        the Classes of Notes or Certificates
                                        with the later Final Maturity Date or
                                        lower payment priority will receive
                                        limited or no payments of principal
                                        until each of the Notes or Certificates,
                                        as the case may be, with an earlier
                                        Final Maturity Date or higher payment
                                        priority, regardless of when issued,
                                        have been paid in full or to the extent
                                        described in a Prospectus Supplement.
                                        Also, upon each issuance of Securities,
                                        and during the related Funding Periods,
                                        the related Trust will acquire Financed
                                        Student Loans from the applicable
                                        Sellers. Each Financed Student Loan
                                        acquired by a Trust will serve as
                                        collateral for each Series of Notes of
                                        such Trust outstanding, or to be
                                        outstanding in the future. See "Risk
                                        Factors - Changing Assets of the Trusts"
                                        and "Repayment of Principal" herein.

Assets of a Trust...................The assets of a Trust may
                                        include some or all of the following,
                                        along with such other assets as may be
                                        set forth in the related Prospectus
                                        Supplement:

  A.  FINANCED STUDENT
       LOANS........................The "Financed Student Loans"
                                        will consist of loans to, or on behalf
                                        of, students enrolled in accredited
                                        institutions of higher education or in
                                        private primary or secondary schools and
                                        will include rights to receive payments
                                        made with respect to such Financed
                                        Student Loans and the proceeds thereof.
                                        On the Initial Closing Date and on each
                                        additional Closing Date, the related
                                        Seller will sell or contribute Financed
                                        Student Loans to the Eligible Lender
                                        Trustee on behalf of the related Trust
                                        pursuant to a Sale and Servicing
                                        Agreement (as amended and supplemented
                                        from time to time, the "Sale and
                                        Servicing Agreement"), among the related
                                        Sellers, the Master Servicer, the
                                        Administrator, The Money Store and the
                                        related Eligible Lender Trustee.

                                    Certain of the Financed
                                        Student Loans will have been originated
                                        by the related Seller and the remainder
                                        of the Financed Student Loans will have
                                        been originated by independent third
                                        parties and subsequently sold to such
                                        Seller. The Financed Student Loans
                                        constituting the assets of a Trust may
                                        vary from time to time and may include
                                        some or all of the following: (A) (i)
                                        Supplemental Loans for Students ("SLS
                                        Loans"), (ii) Parental Loans for
                                        Undergraduate Students ("PLUS Loans"),
                                        (iii) Stafford Loans (formerly known as
                                        Guaranteed Student Loans), (iv)
                                        Unsubsidized Stafford Loans and (v)
                                        Consolidation Loans, all of which loans
                                        (collectively, the "Federal Loans") are
                                        part of the federal government's Federal
                                        Family Education Loan Program (the
                                        "Federal Program") (B) Health Education
                                        Assistance Loans ("HEAL Loans") for
                                        graduate students, which loans are part
                                        of the program established under the
                                        Public Health Service Act, as most
                                        recently amended by the Health
                                        Professions Education Extension
                                        Amendments of 1992 (collectively, the
                                        "Public Health Service Act"), and (C)
                                        student loans (the "Private Loans")
                                        originated under programs established by
                                        banks, insurance companies, private
                                        non-profit corporations, the Sellers,
                                        and other non-governmental entities.

                                    It is expected that the
                                        Private Loans primarily will be
                                        originated under one or more of the
                                        following programs: (A) the Option 4
                                        Loan Program (the "Option 4 Program")
                                        established by United Student Aid Funds,
                                        Inc., a private non-profit corporation
                                        located in Indianapolis, Indiana, (B)
                                        the TERI Alternative Loansm program for
                                        undergraduate and graduate study (the
                                        "TERI Alternative Program") and the
                                        Professional Education Plan program for
                                        graduate and professional study (the
                                        "PEP Program") established by The
                                        Education Resources Institute, a
                                        Massachusetts non-profit corporation
                                        ("TERI"), (C) the Parent Loans for
                                        Elementary and Secondary Education (the
                                        "PLEASE Program") established by TERI
                                        and (D) the Private Academic Loan
                                        Program (the "PAL Program") established
                                        by HEMAR Insurance Company of America
                                        ("HICA"). The Private Loans may, to a
                                        lesser extent, be originated under other
                                        programs that will be identified in the
                                        related Prospectus Supplement. The
                                        various programs under which the Private
                                        Loans may be originated are referred to
                                        herein collectively as the "Private Loan
                                        Programs." The Financed Student Loans
                                        will be selected from the student loans
                                        originated and purchased by the related
                                        Seller based on the criteria specified
                                        in the related Sale and Servicing
                                        Agreement and described herein.

                                    The payment of principal and
                                        interest on all SLS Loans, PLUS Loans,
                                        Stafford Loans, Unsubsidized Stafford
                                        Loans and Consolidation Loans is
                                        guaranteed by private, non-profit
                                        corporations or state agencies and is
                                        reinsured by the United States
                                        Department of Education (the
                                        "Department"). The payment of principal
                                        and interest on all HEAL Loans is
                                        insured by the Secretary of Health and
                                        Human Services (the "Secretary"). The
                                        payment of principal and interest on all
                                        Private Loans is guaranteed by non-
                                        governmental agencies or private
                                        entities and is not reinsured by the
                                        Department, the Secretary or any other
                                        governmental agency. Each entity
                                        guaranteeing payment of principal and
                                        interest on a Financed Student Loan is
                                        referred to herein as a "Guarantor."
                                        Each Prospectus Supplement will identify
                                        each Guarantor of more than 2% of the
                                        Financed Student Loans then included in
                                        the related Trust, or expected to be
                                        included as of the related Closing Date.

                                    With respect to Federal Loans
                                        originated prior to October 1, 1993, the
                                        entire principal amount of such loans
                                        and accrued interest are fully
                                        guaranteed; with respect to Federal
                                        Loans originated on or after October 1,
                                        1993, only 98% of the principal amount
                                        of such loans and accrued interest are
                                        guaranteed. Such Guarantors are, in
                                        turn, reinsured by the Department up to
                                        a maximum of 100%, for such loans first
                                        disbursed prior to October 1, 1993, and
                                        up to 98% for such loans first disbursed
                                        on or after October 1, 1993. The federal
                                        guarantee of Federal Loans is contingent
                                        upon compliance with a variety of
                                        regulations, as further described
                                        herein. With respect to HEAL Loans,
                                        insurance by the Secretary is contingent
                                        upon compliance with relevant provisions
                                        of the Public Health Service Act as
                                        further described herein.

                                    With respect to substantially
                                        all of the Federal Loans and the HEAL
                                        Loans, during the period in which the
                                        related borrower is in school and for
                                        certain authorized periods as described
                                        in the Higher Education Act or the
                                        Public Health Service Act, respectively
                                        (the "Deferral Phase"), the borrower is
                                        not required to make payments on his or
                                        her Financed Student Loan. With respect
                                        to Federal Loans constituting Stafford
                                        Loans, the Department will make all
                                        interest payments during the related
                                        Deferral Phase. For all other Federal
                                        Loans (other than certain PLUS Loans)
                                        and HEAL Loans, interest will not be
                                        paid during the related Deferral Phase
                                        but, instead, will be capitalized and
                                        added to the principal balance of such
                                        Financed Student Loan. With respect to
                                        the Private Loans, monthly payments of
                                        principal and interest generally will be
                                        required to be made shortly after the
                                        loan is disbursed. However, certain of
                                        the Private Loans may contain provisions
                                        permitting the obligor to pay only
                                        interest while in school (and during
                                        certain other periods) and defer
                                        commencement of principal payments until
                                        after graduation or withdrawal from
                                        school. It is expected that the Trust
                                        will consist of Financed Student Loans
                                        that are in the Deferral Phase as well
                                        as Financed Student Loans for which the
                                        related borrower is required to make
                                        payments of principal and interest (the
                                        "Repayment Phase"). The proportions of
                                        such Financed Student Loans will vary
                                        through the life of the related Trust.

                                    The "Pool Balance" for the
                                        related Trust at any time represents the
                                        aggregate principal balance of the
                                        Financed Student Loans at the end of the
                                        preceding Collection Period (including
                                        accrued interest thereon for such
                                        Collection Period to the extent such
                                        interest will be capitalized), after
                                        giving effect to the following, without
                                        duplication: (i) all payments in respect
                                        of principal received by the related
                                        Trust during such Collection Period from
                                        or on behalf of borrowers and Guarantors
                                        and, with respect to certain payments on
                                        certain Financed Student Loans, the
                                        Department or the Secretary
                                        (collectively, "Obligors"), (ii) the
                                        principal portion of all Purchase
                                        Amounts received by the related Trust
                                        for such Collection Period from the
                                        Sellers, The Money Store or the Master
                                        Servicer, and (iii) the principal
                                        portion of all Additional Fundings made
                                        from the Pre-Funding Account with
                                        respect to such Collection Period.

                                    "Collection Period" means,
                                        initially, the period set forth in the
                                        related Prospectus Supplement and
                                        thereafter, the Collection Period means
                                        the calendar month immediately following
                                        the end of the previous Collection
                                        Period, unless provided otherwise in the
                                        Prospectus Supplement.

   B.  PRE-FUNDING ACCOUNT..........A Trust may include an account
                                        maintained in the name of the related
                                        Indenture Trustee (the "Pre-Funding
                                        Account") into which will be deposited
                                        out of the net proceeds of the sale of
                                        each Series of Notes the amount set
                                        forth in the related Prospectus
                                        Supplement. Subject to the following
                                        sentence, such amount (the "Pre-Funded
                                        Amount") will remain in the Pre-Funding
                                        Account during the period of time
                                        specified in the related Prospectus
                                        Supplement (the "Funding Period"). The
                                        Pre-Funded Amount will be reduced from
                                        time to time by the amount thereof used
                                        in connection with the related Trust
                                        obtaining additional Financed Student
                                        Loans during the related Funding Period
                                        in accordance with the Sale and
                                        Servicing Agreement (each, an
                                        "Additional Funding"). The Sellers
                                        expect that the amount of the Additional
                                        Fundings will approximate 100% of each
                                        Pre-Funded Amount by the last day of the
                                        Collection Period preceding the Note
                                        Distribution Date identified in the
                                        related Prospectus Supplement. Any
                                        Pre-Funded Amount remaining at the end
                                        of a Funding Period will be distributed
                                        as set forth in the related Prospectus
                                        Supplement. See "Description of the
                                        Transfer and Servicing
                                        Agreements--Additional Fundings."

  C.  CAPITALIZED INTEREST ACCOUNT..On each Closing Date, to the
                                        extent set forth in the related
                                        Prospectus Supplement, the Sellers may
                                        make a cash deposit in an account (the
                                        "Capitalized Interest Account") in the
                                        name of the Indenture Trustee on behalf
                                        of the related Trust. The amount
                                        deposited therein will generally be used
                                        by the Indenture Trustee on each Note
                                        Distribution Date and Certificate
                                        Distribution Date for the related Trust
                                        to make interest payments to Noteholders
                                        and Certificateholders to the extent
                                        funds on deposit in the Note
                                        Distribution Account and Certificate
                                        Distribution Account, respectively, are
                                        insufficient for such purpose. Any
                                        amounts remaining in the Capitalized
                                        Interest Account after the period set
                                        forth in the applicable Terms Supplement
                                        will be applied as set forth in the
                                        related Prospectus Supplement. See "-
                                        -Collection Account; Note Distribution
                                        Account; Certificate Distribution
                                        Account; and Expense Account." Herein.

D.   CAPITALIZED PRE-FUNDING ACCOUNT..On each Closing Date, to the
                                        extent set forth in the related
                                        Prospectus Supplement, the Sellers may
                                        make a cash deposit in an account (the
                                        "Capitalized Pre-Funding Account") in
                                        the name of the Indenture Trustee on
                                        behalf of the related Trust. On each
                                        Note Distribution Date during certain
                                        Funding Periods as set forth in a
                                        Prospectus Supplement, the Indenture
                                        Trustee generally will transfer from the
                                        Capitalized Pre-Funding Account to the
                                        Note Distribution Account an amount
                                        equal to the pro rata portion (based
                                        upon outstanding principal amount) of
                                        the applicable Class of Notes of certain
                                        amounts on deposit in the Pre-Funding
                                        Account as of the first day of the prior
                                        Collection Period, such amount being
                                        referred to herein as the "Capitalized
                                        Pre-Funding Requirement." Any amounts
                                        remaining in the Capitalized Pre-Funding
                                        Account on the last Note Distribution
                                        Date of a Funding Period and not used
                                        for such purposes will be distributed as
                                        set forth in the related Prospectus
                                        Supplement.

E.  COLLECTION ACCOUNT; NOTE DISTRIBUTION
    ACCOUNT; CERTIFICATE DISTRIBUTION
    ACCOUNT; AND EXPENSE ACCOUNT ...Each Master Servicer will be
                                        required to remit all collections
                                        received with respect to the Financed
                                        Student Loans for which it is acting as
                                        primary servicer, and each Master
                                        Servicer shall cause each other Servicer
                                        to remit all collections received with
                                        respect to the Financed Student Loans
                                        for which such other Servicer is acting
                                        as primary servicer, in the manner and
                                        at the times set forth in the related
                                        Prospectus Supplement to an account (the
                                        "Collection Account") in the name of the
                                        Indenture Trustee on behalf of the
                                        related Trust. The Eligible Lender
                                        Trustee will be required to remit
                                        Interest Subsidy Payments, Special
                                        Allowance Payments and insurance
                                        payments from the Secretary it receives
                                        to the Collection Account at the time
                                        set forth in the related Prospectus
                                        Supplement. See "Description of the
                                        Transfer and Servicing
                                        Agreements--Payments on Financed Student
                                        Loans."

                                    On each "Determination Date"
                                        (as defined in the related Prospectus
                                        Supplement), the Administrator will
                                        advise the Indenture Trustee in writing
                                        of the applicable Noteholders' Interest
                                        Distribution Amount or
                                        Certificateholders' Interest
                                        Distribution Amount. Additionally, at
                                        the respective times set forth in the
                                        related Prospectus Supplement, the
                                        Administrator will advise the Indenture
                                        Trustee in writing of the applicable
                                        Noteholders' Principal Distribution
                                        Amount (or, if applicable, the
                                        Certificateholders' Principal
                                        Distribution Amount) and the fees due to
                                        the Master Servicer, the Administrator,
                                        the Auction Agent, the Indenture
                                        Trustee, the Eligible Lender Trustee,
                                        the Surety Provider, if applicable, or
                                        any other provider of credit enhancement
                                        or such other fees as may be set forth
                                        in a Prospectus Supplement (the
                                        "Servicing Fee," "Administration Fee,"
                                        "Auction Agent Fee," "Indenture Trustee
                                        Fee," "Eligible Lender Trustee Fee,"
                                        "Surety Provider Fee" and "Other Fees"
                                        respectively, and, collectively, the
                                        "Transaction Fees") for the preceding
                                        month.

                                    On each Note Distribution Date
                                        described in the related Prospectus
                                        Supplement (other than those relating to
                                        Accrual Notes during the period such
                                        Notes are capitalizing interest (the
                                        "Accrual Period")), the Indenture
                                        Trustee will transfer from the
                                        applicable Collection Account to a
                                        separate account held with and in the
                                        name of the Indenture Trustee for the
                                        benefit of the Noteholders of the
                                        related Trust (the "Note Distribution
                                        Account"), from payments received on or
                                        with respect to the Financed Student
                                        Loans, as described in the related
                                        Prospectus Supplement, an amount up to
                                        the related Noteholders' Interest
                                        Distribution Amount. For each Note
                                        Distribution Date described in the
                                        related Prospectus Supplement relating
                                        to a Class of Accrual Notes during the
                                        related Accrual Period, the related
                                        Noteholders' Interest Distribution
                                        Amount will be capitalized and added to
                                        the principal amount of such Notes. As
                                        will be set forth in the related
                                        Prospectus Supplement, on certain Note
                                        Distribution Dates relating to Classes
                                        of Notes then entitled to receive
                                        payments of principal, after making the
                                        transfers set forth above, the Indenture
                                        Trustee will transfer from the
                                        Collection Account to the Note
                                        Distribution Account from payments
                                        received on or with respect to the
                                        Financed Student Loans, as described in
                                        the related Prospectus Supplement,
                                        together with any "Additional Principal
                                        Payments" (to the extent set forth in
                                        the related Prospectus Supplement)
                                        permitted to be made as set forth below
                                        and in the applicable Prospectus
                                        Supplement, an amount up to the
                                        Noteholders' Principal Distribution
                                        Amount; provided, however, that, if set
                                        forth in a Prospectus Supplement, for
                                        each month in which the first Note
                                        Distribution Date occurs prior to the
                                        Certificate Distribution Date in such
                                        month, prior to transferring amounts to
                                        the Note Distribution Account, the
                                        Indenture Trustee will transfer to a
                                        separate account held with and in the
                                        name of the Indenture Trustee (the
                                        "Expense Account"), from payments
                                        received on or with respect to the
                                        Financed Student Loans as set forth in
                                        the related Prospectus Supplement, an
                                        amount up to the Transaction Fees for
                                        the month preceding such Note
                                        Distribution Date and all overdue
                                        Transaction Fees from prior months.

                                    On each Certificate
                                        Distribution Date, the Indenture Trustee
                                        will transfer from the applicable
                                        Collection Account, from payments
                                        received on or with respect to the
                                        Financed Student Loans during the
                                        periods set forth in a Prospectus
                                        Supplement, (i) to the Expense Account,
                                        the amount, if any, described in such
                                        Prospectus Supplement and (ii) to a
                                        separate account held with and in the
                                        name of the Eligible Lender Trustee for
                                        the benefit of the Certificateholders of
                                        the applicable Trust (the "Certificate
                                        Distribution Account" and, together with
                                        the Note Distribution Account, the
                                        "Distribution Accounts"), an amount up
                                        to the related Certificateholders'
                                        Interest Distribution Amount.
                                        Additionally, on each Certificate
                                        Distribution Date relating to the Class
                                        of Certificates then entitled to receive
                                        payments of principal, the Indenture
                                        Trustee will transfer from the
                                        Collection Account to the Eligible
                                        Lender Trustee, an amount up to the
                                        applicable Certificateholders' Principal
                                        Distribution Amount.

                                    On the Note Distribution Dates
                                        set forth in the related Prospectus
                                        Supplement, the Indenture Trustee will
                                        distribute from the Expense Account (in
                                        addition to any amounts transferred from
                                        the Reserve Account as described herein)
                                        amounts to pay the Transaction Fees in
                                        the priorities and in the amounts set
                                        forth in the related Prospectus
                                        Supplement.

                                    On each Note Distribution
                                        Date, the Indenture Trustee will
                                        distribute to the Noteholders of the
                                        applicable Class as of the related Note
                                        Record Date all amounts transferred to
                                        the Note Distribution Account as set
                                        forth above and in the related
                                        Prospectus Supplement (in addition to
                                        any other amounts described in the
                                        related Prospectus Supplement). On each
                                        Certificate Distribution Date, the
                                        Eligible Lender Trustee will distribute
                                        to the Certificateholders of the
                                        applicable Class as of the related
                                        Certificate Record Date all amounts
                                        transferred to the Certificate
                                        Distribution Account as set forth above
                                        and in the related Prospectus Supplement
                                        (in addition to any other amounts
                                        described in the related Prospectus
                                        Supplement).

                                    Notwithstanding the foregoing,
                                        if set forth in a Prospectus Supplement,
                                        principal payments will be made to each
                                        Class of Notes and the Certificates only
                                        in the denominations set forth in such
                                        Prospectus Supplement. If the amount in
                                        the Note Distribution Account or the
                                        Certificate Distribution Account
                                        otherwise required to be applied as a
                                        payment of principal either (i) is less
                                        than the specified denomination or (ii)
                                        exceeds an even multiple of such
                                        specified denomination, then, in the
                                        case of (i), such entire amount or, in
                                        the case of (ii), such excess amount,
                                        will not be paid as principal on the
                                        upcoming Note Distribution Date or
                                        Certificate Distribution Date, as the
                                        case may be, but will be retained in the
                                        Note Distribution Account or the
                                        Certificate Distribution Account, as the
                                        case may be, until the amount therein
                                        available for payment of principal
                                        (including any amounts transferred from
                                        the Reserve Account) equals such
                                        specified denomination.

                                    On the Note Distribution Date
                                        or Certificate Distribution Date
                                        specified in the related Prospectus
                                        Supplement, after making all required
                                        transfers to the Note Distribution
                                        Account and, if applicable, the
                                        Certificate Distribution Account and the
                                        Expense Account, the Indenture Trustee
                                        will transfer any amounts remaining in
                                        the Collection Account (other than
                                        amounts representing payments received
                                        during such month or payments of or with
                                        respect to principal received in the
                                        immediately preceding month) as set
                                        forth in the related Prospectus
                                        Supplement.

                                    Notwithstanding the foregoing,
                                        if there has been an Event of Default
                                        with respect to payment of the Notes,
                                        the related Certificateholders will not
                                        be entitled to any payments of principal
                                        or interest until each outstanding Class
                                        of Notes has been paid in full.

F.  RESERVE ACCOUNT.................Pursuant to the related Sale
                                        and Servicing Agreement, with respect to
                                        each Trust an account (the "Reserve
                                        Account") may be established with and
                                        maintained by the Indenture Trustee or
                                        such other party as may be set forth in
                                        a Prospectus Supplement. In connection
                                        with the sale of each Series of Notes,
                                        the related Sellers may be required to
                                        make a deposit into the related Reserve
                                        Account on the related Closing Date of
                                        cash or Eligible Investments equal to
                                        the amount set forth in the related
                                        Prospectus Supplement (the "Reserve
                                        Account Deposit"). The Reserve Account
                                        Deposit may be augmented on certain Note
                                        Distribution Dates or Certificate
                                        Distribution Dates as set forth in a
                                        Prospectus Supplement. If set forth in
                                        the related Prospectus Supplement,
                                        certain amounts otherwise required to be
                                        deposited into a Reserve Account may be
                                        applied as Additional Principal Payments
                                        on certain Classes of Securities. See
                                        "Description of the Transfer and
                                        Servicing Agreements--Distributions".

                                    Amounts, if any, on deposit in
                                        a Reserve Account generally will be
                                        available on each Note or Certificate
                                        Distribution Date to cover any
                                        shortfalls in payments of the
                                        Transaction Fees, the Noteholders'
                                        Distribution Amount and the
                                        Certificateholders' Distribution Amount
                                        for such applicable Note or Certificate
                                        Distribution Date for which Available
                                        Funds are insufficient to make such
                                        payments and distributions. Amounts, if
                                        any, on deposit in a Reserve Account
                                        (other than amounts in excess of the
                                        Specified Reserve Account Balance)
                                        generally will not be available to cover
                                        any unpaid Servicing Fee Carryover,
                                        Noteholders' Interest Carryover or
                                        Certificateholders' Interest Carryover
                                        unless provided otherwise in the related
                                        Prospectus Supplement.

                                    Amounts, if any, in a Reserve
                                        Account on any Note or Certificate
                                        Distribution Date (after giving effect
                                        to all distributions to be made or
                                        allocated on such Note or Certificate
                                        Distribution Date) in excess of the then
                                        applicable Specified Reserve Account
                                        Balance generally will be distributed to
                                        the holders of the Originators'
                                        Interests and then released to Student
                                        Holdings or such other party as may be
                                        set forth in a Prospectus Supplement.
                                        The "Specified Reserve Account Balance"
                                        with respect to any Note or Certificate
                                        Distribution Date will be as set forth
                                        in the applicable Terms Supplement and
                                        in no event will such balance exceed the
                                        sum of the aggregate outstanding
                                        principal amount of the Notes and the
                                        Certificate Balance of the related
                                        Trust. See "Description of the Transfer
                                        and Servicing Agreements-Credit
                                        Enhancement--Reserve Account". If set
                                        forth in a Prospectus Supplement, the
                                        Specified Reserve Account Balance may
                                        increase, decrease or be eliminated
                                        based upon the occurrence of certain
                                        events or with the consent of the Surety
                                        Provider, if any, or other providers of
                                        credit enhancement.

                                    The funding and maintenance of
                                        a Reserve Account is intended to enhance
                                        the likelihood of timely payment to the
                                        Noteholders of the Noteholders'
                                        Distribution Amount and to the
                                        Certificateholders of the
                                        Certificateholders' Distribution Amount.
                                        In certain circumstances, however, a
                                        Reserve Account could be depleted and
                                        shortfalls in distributions to the
                                        Noteholders or the Certificateholders
                                        could result. Further, as described
                                        above and as set forth in the related
                                        Prospectus Supplement, amounts otherwise
                                        required to be deposited into a Reserve
                                        Account may be applied as Additional
                                        Principal Payments. Unless provided
                                        otherwise in the related Prospectus
                                        Supplement, notwithstanding the
                                        depletion of the Reserve Account and
                                        shortfalls in Available Funds, the
                                        applicable Surety Provider, if any,
                                        generally will be obligated to make Note
                                        Surety Bond payments on each Note
                                        Distribution Date to cover any
                                        shortfalls with respect to the
                                        Noteholders' Interest Distribution
                                        Amount (but will have no obligation with
                                        respect to any Noteholders Interest
                                        Carryover) and, solely for the benefit
                                        of Certificateholders, to make
                                        Certificate Surety Bond Payments on each
                                        Certificate Distribution Date to cover
                                        any shortfalls with respect to the
                                        Certificateholders' Interest
                                        Distribution Amount (but will have no
                                        obligation with respect to any
                                        Certificateholders' Interest Carryover)
                                        after application of such Available
                                        Funds and any amounts on deposit in the
                                        Reserve Account. See "Description of the
                                        Surety Bonds--Certificate Surety Bond."

G.  CREDIT ENHANCEMENT..............One or more surety bonds may
                                        be obtained in connection with each
                                        Series of Notes (each, a "Note Surety
                                        Bond") in favor of the Eligible Lender
                                        Trustee on behalf of the related Trust.
                                        If obtained, the Note Surety Bond will
                                        be pledged to the related Indenture
                                        Trustee and will provide for coverage of
                                        timely payment of all interest and
                                        ultimate payment of all principal on
                                        each Class of Notes of such Series, or
                                        such other amounts as may be described
                                        in a Prospectus Supplement. The holders
                                        of a Series of Notes will have no right
                                        to or claim on any Note Surety Bond
                                        relating to a different Series of Notes
                                        or any amounts paid or payable
                                        thereunder. The Certificateholders will
                                        have no right to or claim on any Note
                                        Surety Bond or any amounts payable or
                                        paid thereunder. The amount required to
                                        be paid under each Note Surety Bond (the
                                        "Note Surety Bond Payment") will be
                                        described in the applicable Prospectus
                                        Supplement.

                                    In connection with the sale of
                                        each Class of Certificates, a separate
                                        surety bond (each, a "Certificate Surety
                                        Bond" and, together with the Note Surety
                                        Bonds, the "Surety Bonds"), may be
                                        obtained in favor of the related
                                        Eligible Lender Trustee solely on behalf
                                        of the Certificateholders of such Class
                                        and will provide for coverage of timely
                                        payment of all interest and ultimate
                                        payment of all principal, due on such
                                        Certificates, or such other amounts as
                                        may be described in a Prospectus
                                        Supplement. The Noteholders will have no
                                        right to or claim on any Certificate
                                        Surety Bond or any amounts payable or
                                        paid thereunder. The amount required to
                                        be paid under each Certificate Surety
                                        Bond (the "Certificate Surety Bond
                                        Payment") will be described in the
                                        applicable Prospectus Supplement. See
                                        "Description of the Transfer and
                                        Servicing Agreements-- Distributions."

                                    If and to the extent specified
                                        in the related Prospectus Supplement,
                                        enhancement with respect to a Series or
                                        any Class of Securities may also include
                                        overcollateralization, a letter of
                                        credit, one or more Classes of
                                        subordinate Securities, derivative
                                        products, third party guarantees
                                        (including but not limited to the
                                        guaranty of The Money Store described
                                        below) or other forms of credit
                                        enhancement (collectively,
                                        "Enhancement"). The Enhancement with
                                        respect to any Series or Class of
                                        Securities may be structured to provide
                                        protection against delinquencies and/or
                                        losses on the Financed Student Loans,
                                        against changes in interest rates, or
                                        other risks, to the extent and under the
                                        conditions specified in the related
                                        Prospectus Supplement. Any form of
                                        Enhancement will have certain
                                        limitations and exclusions from coverage
                                        thereunder, which will be described in
                                        the related Prospectus Supplement.

                                    If so specified in a
                                        Prospectus Supplement, and in order to
                                        provide additional credit enhancement,
                                        The Money Store may provide a guaranty
                                        of amounts due on certain Classes of
                                        Securities. The amount and formula for
                                        calculating such guaranty shall be as
                                        set forth in a Prospectus Supplement.


  H.  TRANSFER AND SERVICING
       AGREEMENTS...................Under a Sale and Servicing
                                        Agreement, the Sellers will sell or
                                        contribute from time to time Financed
                                        Student Loans to a Trust, with the
                                        Eligible Lender Trustee holding legal
                                        title thereto. In addition, each Master
                                        Servicer will agree with the related
                                        Trust to be responsible for servicing,
                                        managing, maintaining custody of and
                                        making collections on the Financed
                                        Student Loans. The obligations of the
                                        Sellers and each Master Servicer under a
                                        Sale and Servicing Agreement may include
                                        the following, as such obligations may
                                        be modified as set forth in a Prospectus
                                        Supplement:

                                    The applicable Seller and the
                                        Master Servicer will be obligated to
                                        purchase (which obligations, unless
                                        otherwise limited in a Prospectus
                                        Supplement, also will be obligations of
                                        The Money Store), any Financed Student
                                        Loan if the interests of the
                                        Noteholders, the Certificateholders or a
                                        Surety Provider, if any, therein are
                                        materially adversely affected by a
                                        breach of any representation, warranty
                                        or covenant (including a Master
                                        Servicer's covenant to service all the
                                        Financed Student Loans in accordance
                                        with applicable laws, restrictions and
                                        guidelines) made by a Seller or the
                                        Master Servicer, as the case may be,
                                        with respect to the Financed Student
                                        Loan, if the breach has not been cured
                                        following the discovery by or notice to
                                        the related Seller or the Master
                                        Servicer, as the case may be, of the
                                        breach (it being understood that any
                                        such breach that does not affect any
                                        Guarantor's or the Secretary's
                                        obligation to guarantee payment of such
                                        Financed Student Loan will not be
                                        considered to have a material adverse
                                        effect for this purpose). If a Seller is
                                        obligated to purchase a Financed Student
                                        Loan as a result of such Seller's or a
                                        third party's failure to originate such
                                        Financed Student Loan in accordance with
                                        the Higher Education Act, the Public
                                        Health Service Act or a Private Loan
                                        Program, as the case may be, and the
                                        applicable Guarantee Agreement, it will
                                        reimburse the applicable Trust for the
                                        remaining principal balance of such
                                        Financed Student Loan (plus certain
                                        unamortized premiums) and any accrued
                                        but unpaid interest thereon (including
                                        interest to be capitalized). If the
                                        Master Servicer is obligated to purchase
                                        a Financed Student Loan as a result of a
                                        failure to service such Financed Student
                                        Loan in accordance with the Higher
                                        Education Act, the Public Health Service
                                        Act or a Private Loan Program, as the
                                        case may be, and the applicable
                                        Guarantee Agreement, it will reimburse
                                        the applicable Trust only up to the
                                        amount the related Guarantor or the
                                        Secretary would be obligated to pay if
                                        not for such breach. In addition, with
                                        respect to Federal Loans, a Seller or
                                        the Master Servicer, as the case may be,
                                        will be obligated to reimburse the
                                        applicable Trust for any accrued
                                        interest amounts not guaranteed by a
                                        Guarantor due to, or any lost Interest
                                        Subsidy Payments or Special Allowance
                                        Payments as a result of, a breach of
                                        such Seller's representations and
                                        warranties or the Master Servicer's
                                        covenants, as the case may be; provided,
                                        however, that such reimbursements shall
                                        not exceed the amount that would have
                                        been paid if not for such breach.

                                    The Master Servicer will
                                        receive, subject to the limitations set
                                        forth in the following paragraph, a
                                        monthly fee (the "Servicing Fee") equal
                                        to the amount set forth in the related
                                        Prospectus Supplement. The Servicing Fee
                                        applicable to each Trust generally will
                                        be allocated monthly out of Available
                                        Funds and amounts on deposit in the
                                        Reserve Account applicable to each Trust
                                        and will be payable at the time set
                                        forth in the related Prospectus
                                        Supplement.

                                    Notwithstanding the foregoing,
                                        if the fee payable to the Master
                                        Servicer as described above for any
                                        month would exceed the percentage set
                                        forth in the related Prospectus
                                        Supplement of the Pool Balance of the
                                        applicable Trust as of the last day of
                                        the preceding calendar month (the
                                        "Capped Amount"), then the "Servicing
                                        Fee" for such month will instead be the
                                        Capped Amount for such month. The
                                        remaining amount in excess of such
                                        Servicing Fee, together with any such
                                        excess amounts from prior months that
                                        remain unpaid (the "Servicing Fee
                                        Carryover"), will be payable to the
                                        Master Servicer on the dates and in the
                                        priority set forth in the related
                                        Prospectus Supplement.

                                    Pursuant to a Sale and
                                        Servicing Agreement, the Master Servicer
                                        (or such other party as may be set forth
                                        in a Prospectus Supplement) will agree
                                        with each Trust to be responsible for,
                                        among other things, preparing and filing
                                        with the Department, the Secretary and
                                        the Guarantors all appropriate claims
                                        forms and other documents and filings on
                                        behalf of the Eligible Lender Trustee in
                                        order to claim the Interest Subsidy
                                        Payments and Special Allowance Payments
                                        from the Department, the applicable
                                        insurance from the Secretary and the
                                        Guarantee Payments from the Guarantors,
                                        in respect of the Financed Student Loans
                                        entitled thereto and preparing and
                                        providing periodic and annual statements
                                        to the Eligible Lender Trustee and the
                                        Indenture Trustee with respect to
                                        distributions to Noteholders and
                                        Certificateholders.

The Notes...........................Each Trust will issue one or
                                        more Series of Notes pursuant to an
                                        Indenture (as amended and supplemented
                                        from time to time, the "Master
                                        Indenture") and a related Terms
                                        Supplement authorizing such Series,
                                        (each as amended from time to time, a
                                        "Terms Supplement" and, together with
                                        the Master Indenture and each other
                                        Terms Supplement, the "Indenture")
                                        between the related Trust and an
                                        Indenture Trustee. Each Series of Notes
                                        issued by a Trust, regardless of when
                                        issued, will be secured by the assets of
                                        the related Trust other than Certificate
                                        Surety Bonds and Note Surety Bonds
                                        relating to other Series of Notes issued
                                        by such Trust, and such other assets or
                                        forms of credit enhancement as may be
                                        described in the related Prospectus
                                        Supplement.

                                   Each Class of Notes within a
                                        Series will evidence the interests
                                        specified in the related Prospectus
                                        Supplement, which may (i) include the
                                        right to receive distributions allocable
                                        only to principal, only to interest or
                                        to any combination thereof; (ii) include
                                        the right to receive distributions only
                                        of prepayments of principal throughout
                                        the lives of the Notes or during
                                        specified periods; (iii) be subordinated
                                        in its right to receive distributions of
                                        schedules payments of principal,
                                        prepayments of principal, interest or
                                        any combination thereof to one or more
                                        other Classes of Notes of the related
                                        Trust throughout the lives of the Notes
                                        or during specified periods or may be
                                        subordinated with respect to certain
                                        losses or delinquencies; (iv) include
                                        the right to receive such distributions
                                        only after the occurrence of events
                                        specified in the Prospectus Supplement;
                                        (v) include the right to receive
                                        distributions in accordance with a
                                        schedule or formula or on the basis of
                                        collections from designated portions of
                                        the assets in the related Trust; (vi)
                                        include, as to Notes entitled to
                                        distributions allocable to interest, the
                                        right to receive interest at a fixed
                                        rate or an adjustable rate; and (vii)
                                        include, as to Notes entitled to
                                        distributions allocable to interest, the
                                        right to distributions allocable to
                                        interest only after the occurrence of
                                        events specified in the related
                                        Prospectus Supplement.

 A.  INTEREST......................Each Class of Notes will bear
                                        interest at the rate per annum (the
                                        "Class Interest Rate") set forth in the
                                        related Prospectus Supplement until (i)
                                        with respect to Auction Rate Notes, the
                                        first Auction Date for such Class, at
                                        which time the related Class Interest
                                        Rate will be reset pursuant to the
                                        Auction Procedures described in Appendix
                                        I, (ii) with respect to LIBOR Rate
                                        Notes, the date set forth in the related
                                        Prospectus Supplement at which time the
                                        related Class Interest Rate will be
                                        reset based upon One-Month LIBOR, or
                                        (iii) with respect to T-Bill Rate Notes,
                                        the date set forth in the related
                                        Prospectus Supplement at which time the
                                        related Class Interest Rate will be
                                        reset based upon the T-Bill Rate. If a
                                        Class of Notes bears interest based upon
                                        another method, the related Prospectus
                                        Supplement will describe such method. If
                                        provided in a Prospectus Supplement, the
                                        Trust may issue one or more Classes of
                                        Accrual Notes, which Accrual Notes will
                                        not be entitled to receive distributions
                                        of interest during the related Accrual
                                        Period. Instead, interest accrued on
                                        such Accrual Notes will be capitalized
                                        and added to the outstanding principal
                                        amount thereof.

                                    Interest on the outstanding
                                        principal amount of each Class of Notes
                                        will accrue initially from and including
                                        the related Closing Date through and
                                        including the date set forth in the
                                        related Prospectus Supplement and,
                                        thereafter, except as otherwise set
                                        forth in the related Prospectus
                                        Supplement, for periods (each, an
                                        "Interest Period") consisting of (i)
                                        with respect to Auction Rate Notes,
                                        between 7 days to one year, subject to
                                        adjustment as set forth in the Auction
                                        Procedures described in Appendix I or in
                                        the related Prospectus Supplement, (ii)
                                        with respect to LIBOR Rate Notes,
                                        generally a one-month period beginning
                                        and ending on the dates set forth in the
                                        related Prospectus Supplement, (iii)
                                        with respect to T-Bill Rate Notes,
                                        generally a one-month period beginning
                                        and ending on the dates set forth in the
                                        related Prospectus Supplement, or (iv)
                                        with respect to Notes accruing interest
                                        based on some other method, the period
                                        set forth in the related Prospectus
                                        Supplement. Interest on each Class of
                                        Notes will be payable either (i)
                                        quarterly on the first Business Day
                                        following the expiration of the first
                                        Interest Period for such Class ending in
                                        January, April, July and October,
                                        commencing on the date set forth in the
                                        related Prospectus Supplement, (ii)
                                        monthly or weekly on the first Business
                                        Day following the expiration of each
                                        related Interest Period, or (iii) on
                                        such other dates and for such other
                                        periods as may be set forth in the
                                        related Prospectus Supplement. The date
                                        on which a Class of Notes is entitled to
                                        receive a distribution (or, for Accrual
                                        Notes, have accrued interest added to
                                        principal) is referred to as the "Note
                                        Distribution Date" for such Class.
                                        Distributions will be made to holders of
                                        record of the related Class of Notes
                                        (the "Noteholders") as of the second
                                        Business Day (or such other day as may
                                        be set forth in the related Prospectus
                                        Supplement) preceding the related Note
                                        Distribution Date (such day, the "Note
                                        Record Date"). Unless otherwise set
                                        forth in the related Prospectus
                                        Supplement, interest will be calculated
                                        on the basis of the actual number of
                                        days elapsed in each Interest Period
                                        divided by 360.

                                    Notwithstanding the foregoing,
                                        unless provided otherwise in the related
                                        Prospectus Supplement, if the Class
                                        Interest Rate with respect to a Class of
                                        Notes for an Interest Period is greater
                                        than the applicable Net Loan Rate, then
                                        such Class Interest Rate for such Notes
                                        for such Interest Period will be the Net
                                        Loan Rate. However, in no event will the
                                        Class Interest Rate for certain Classes
                                        of Notes exceed the rate set forth in
                                        the related Prospectus Supplement. The
                                        "Net Loan Rate" for any Interest Period
                                        for a Class of Notes will be set forth
                                        in the related Prospectus Supplement.

                                    Unless provided otherwise in
                                        the related Prospectus Supplement, if
                                        the Class Interest Rate for any Class of
                                        Notes for any Interest Period is based
                                        on the Net Loan Rate, the excess of (a)
                                        the amount of interest on such Class of
                                        Notes that would have accrued in respect
                                        of the related Interest Period had
                                        interest been calculated based on the
                                        applicable Auction Rate, LIBOR Rate,
                                        T-Bill Rate or other applicable rate, as
                                        the case may be, over (b) the amount of
                                        interest on the Class of Notes actually
                                        accrued in respect of such Interest
                                        Period based on the Net Loan Rate (such
                                        excess, together with the unpaid portion
                                        of any such excess from prior Interest
                                        Periods (and interest accrued thereon
                                        calculated based on One-Month LIBOR or
                                        the rate set forth in the related
                                        Prospectus Supplement), is referred to
                                        as the "Noteholders' Interest
                                        Carryover") will be paid on the dates
                                        and in the priority set forth in the
                                        related Prospectus Supplement. The
                                        rating of each Series or Class of Notes
                                        will not address the likelihood of the
                                        payment of the amount of any
                                        Noteholders' Interest Carryover.

  B.  PRINCIPAL.....................All payments of principal on
                                        the Classes of Notes issued by a Trust
                                        will be made in an aggregate amount
                                        determined as set forth in the related
                                        Prospectus Supplement and will be paid
                                        at the times and will be allocated among
                                        the Classes of Notes of such Trust in
                                        the order and amounts specified in the
                                        related Prospectus Supplement.

                                     The Prospectus Supplement for
                                        each Series of Notes will set forth the
                                        date on which the outstanding principal
                                        amount of each Class of such Series will
                                        be payable in full (each, a "Final
                                        Maturity Date"). However, payment in
                                        full of any Class of Notes is likely to
                                        occur sooner than such Final Maturity
                                        Date as a result of a variety of
                                        factors, including the sale by a Trust
                                        of Financed Student Loans and borrowers
                                        leaving school and commencing repayment
                                        of their Financed Student Loans.
                                        Additionally, Additional Principal
                                        Payments may be made on the Notes as set
                                        forth in the related Prospectus
                                        Supplement. See "The Financed Student
                                        Loan Pool -- Maturity and Prepayment
                                        Assumptions" herein.

  C.  MANDATORY REDEMPTION...........If a Pre-Funding Account has
                                        been established with respect to a Trust
                                        and a deposit therein has been made in
                                        connection with the issuance of a Series
                                        of Notes, the Class of Notes then
                                        entitled to receive payments of
                                        Principal will be redeemed in part on
                                        the applicable Note Distribution Date on
                                        or immediately following the last day of
                                        each Funding Period in the event that
                                        any amount remains on deposit in the
                                        Pre-Funding Account after giving effect
                                        to all Additional Fundings to be made on
                                        or prior to such date. The aggregate
                                        principal amount of Notes to be redeemed
                                        will be an amount equal to the amount
                                        then on deposit in the Pre-Funding
                                        Account.

The Certificates.....................Concurrently with the issuance
                                        of each Series of Notes, a Trust may
                                        issue one or more Classes of
                                        Certificates pursuant to a Trust
                                        Agreement and, after the issuance of the
                                        initial Class of Certificates of a
                                        Trust, a supplement thereto (each, a
                                        "Trust Supplement"). The date of an
                                        initial issuance of the Certificates is
                                        referred to herein as the "Initial
                                        Closing Date." The Certificates will
                                        represent undivided participation
                                        interests in the related Trust. Student
                                        Holdings, or such other entities as may
                                        be named in a Prospectus Supplement,
                                        will purchase a 1.0% interest in the
                                        Certificates unless provided otherwise
                                        in a Trust Agreement or Trust
                                        Supplement. See "Formation of the Trusts
                                        -- The Trust."

  A.  INTEREST.......................Each Class of Certificates
                                        will bear interest at the rate per annum
                                        (the "Certificate Rate") set forth in
                                        the related Trust Agreement or the
                                        related Trust Supplement until (i) with
                                        respect to Auction Rate Certificates,
                                        the first Auction Date for such Class,
                                        at which time the related Certificate
                                        Rate will be reset pursuant to the
                                        Auction Procedures described in Appendix
                                        I, (ii) with respect to LIBOR Rate
                                        Certificates, the date set forth in the
                                        related Trust Supplement at which time
                                        the related Certificate Rate will be
                                        reset based upon One- Month LIBOR or
                                        (iii) with respect to T-Bill Rate
                                        Certificates, the date set forth in the
                                        related Trust Supplement at which time
                                        the related Certificate Rate will be
                                        reset based upon the T-Bill Rate. If a
                                        Class of Certificates bears interest
                                        based upon another method, the related
                                        Trust Supplement will describe such
                                        method.

                                     Interest on the outstanding
                                        principal balance of each Class of
                                        Certificates will accrue initially from
                                        and including the related Closing Date
                                        through and including the date set forth
                                        in the related Trust Agreement or the
                                        related Trust Supplement and thereafter,
                                        except as otherwise set forth in a Trust
                                        Supplement, for Interest Periods
                                        consisting of (i) with respect to
                                        Auction Rate Certificates, periods of
                                        between 7 days and one year, subject to
                                        adjustment as set forth in the Auction
                                        Procedures described in Appendix I, (ii)
                                        with respect to LIBOR Rate Certificates,
                                        the one-month period beginning and
                                        ending on the dates set forth in the
                                        related Trust Supplement, (iii) with
                                        respect to T-Bill Rate Certificates, the
                                        one-month period beginning and ending on
                                        the dates set forth in the related Trust
                                        Supplement, and (iv) with respect to
                                        Certificates accruing interest based on
                                        some other method, the period set forth
                                        in the related Trust Supplement.
                                        Interest on the Certificates will be
                                        payable on the first Business Day
                                        following the expiration of each
                                        Interest Period, or on such other dates
                                        and for such other periods as may be set
                                        forth in the related Trust Supplement
                                        (each, a "Certificate Distribution
                                        Date") to holders of record of the
                                        Certificates (the "Certificateholders"
                                        and, together with the Noteholders, the
                                        "Securityholders") as of the second
                                        Business Day (or such other day as may
                                        be set forth in the related Trust
                                        Supplement) preceding the related
                                        Certificate Distribution Date (such day,
                                        the "Certificate Record Date"). Unless
                                        otherwise set forth in the related Trust
                                        Agreement or Trust Supplement, interest
                                        will be calculated on the basis of the
                                        actual number of days elapsed in each
                                        Interest Period divided by 360.

                                     Notwithstanding the foregoing,
                                        if the Certificate Rate with respect to
                                        a Class of Certificates for an Interest
                                        Period is greater than the Net Loan Rate
                                        for the applicable Trust, then the
                                        Certificate Rate for such Class of
                                        Certificates for such Interest Period
                                        will be such Net Loan Rate. However, in
                                        no event will the Certificate Rate
                                        exceed 16.0% per annum, or such other
                                        rate as may be set forth in a Trust
                                        Agreement or Trust Supplement.

                                     As used herein, the term
                                        "Distribution Date" refers to either a
                                        Note Distribution Date or a Certificate
                                        Distribution Date, as the context
                                        requires.

                                     If the Certificate Rate for
                                        any Class of Certificates for any
                                        Certificate Distribution Date is based
                                        on the Net Loan Rate, the excess of (a)
                                        the amount of interest on such Class of
                                        Certificates that would have accrued in
                                        respect of the related Interest Period
                                        had interest been calculated based on
                                        the applicable Auction Rate, LIBOR Rate
                                        or other applicable rate, as the case
                                        may be, over (b) the amount of interest
                                        on the Class of Certificates actually
                                        accrued in respect of such Interest
                                        Period based on the Net Loan Rate (such
                                        excess, together with the unpaid portion
                                        of any such excess from prior Interest
                                        Periods (and interest accrued thereon
                                        calculated based on One-Month LIBOR), is
                                        referred to as the "Certificateholders'
                                        Interest Carryover") will be paid on the
                                        dates and in the priority set forth in
                                        the related Trust Agreement or Trust
                                        Supplement. The rating of each Class of
                                        Certificates does not address the
                                        likelihood of the payment of any
                                        Certificateholders' Interest Carryover.

  B.  PRINCIPAL......................Principal of the Class of
                                        Certificates for each Trust with the
                                        earliest Final Maturity Date, or such
                                        other Class as may be set forth in the
                                        related Trust Supplement, will be
                                        payable on each Certificate Distribution
                                        Date on and after which each Series of
                                        Notes of the related Trust has been paid
                                        in full in an amount generally equal to
                                        (i) the amount of principal paid with
                                        respect to the Financed Student Loans of
                                        the related Trust (plus any Realized
                                        Losses thereon), (ii) proceeds realized
                                        upon the sale of Financed Student Loans
                                        by the related Trust and (iii)
                                        Additional Principal Payments, if any,
                                        or such other amount as may be set forth
                                        in the related Trust Agreement or a
                                        Trust Supplement. Also, on the Final
                                        Maturity Date for a Class of
                                        Certificates, the Certificateholders'
                                        Principal Distribution Amount also will
                                        include the then outstanding principal
                                        balance of such Class of Certificates.
                                        See "Description of the Transfer and
                                        Servicing Agreements--Distributions."

                                     The outstanding principal
                                        amount of a Class of Certificates will
                                        be payable in full on the date set forth
                                        in the related Trust Agreement or a
                                        related Trust Supplement (each, a
                                        "Certificate Final Maturity Date").
                                        However, payment in full of the
                                        Certificates is likely to occur sooner
                                        than such Certificate Final Maturity
                                        Date as a result of a variety of
                                        factors, including the sale by the
                                        related Trust of Financed Student Loans
                                        and borrowers leaving school and
                                        commencing repayment of their Financed
                                        Student Loans. Additional Principal
                                        Payments may be made on the Certificates
                                        to the extent described in the related
                                        Trust Agreement or Trust Supplement. See
                                        "The Financed Student Loan
                                        Pool--Maturity and Prepayment
                                        Assumptions."

                                     If a Certificate Surety Bond
                                        has been obtained, on the Certificate
                                        Final Maturity Date for each Class of
                                        Certificates, the applicable Surety
                                        Provider will be required to provide for
                                        payment to the related Trust pursuant to
                                        the related Certificate Surety Bond of
                                        an amount generally equal to the excess,
                                        if any, of the unpaid principal balance
                                        of such Class of Certificates on such
                                        Certificate Final Maturity Date over
                                        amounts on deposit in the Certificate
                                        Distribution Account, after taking into
                                        account the required application of
                                        funds in the remaining Trust Accounts,
                                        including but not limited to the Reserve
                                        Account, pursuant to the related Sale
                                        and Servicing Agreement, to the payment
                                        of principal on such Class of
                                        Certificates on such Certificate Final
                                        Maturity Date, subject to certain
                                        exceptions. Any such amount will be
                                        distributed to Certificateholders of
                                        such Class of Certificates on the
                                        related Certificate Final Maturity Date.
                                        If, however, no required payments are
                                        made under a Certificate Surety Bond,
                                        holders of the Certificates of such
                                        Class would likely incur losses.

  C.  SUBORDINATION OF THE
        CERTIFICATES.................The rights of
                                        Certificateholders in the assets of the
                                        related Trust (other than with respect
                                        to the related Certificate Surety Bond)
                                        to receive payments of principal will be
                                        subordinated to the rights of the
                                        Noteholders of the related Trust to the
                                        extent described herein. See
                                        "Description of the Transfer and
                                        Servicing Agreement--Credit Enhancement-
                                        -Subordination of the Certificates."

Monthly Advances......................If the Master Servicer has
                                        applied for a Guarantee Payment from a
                                        Guarantor, an Interest Subsidy Payment
                                        or a Special Allowance Payment from the
                                        Department or an insurance payment from
                                        the Secretary, and the Master Servicer
                                        has not received the related payment
                                        prior to the end of the Collection
                                        Period immediately preceding the Note
                                        Distribution Date or Certificate
                                        Distribution Date on which such amount
                                        would be required to be distributed as a
                                        payment of interest, the Representative
                                        may, no later than the Determination
                                        Date relating to such Note Distribution
                                        Date or Certificate Distribution Date,
                                        as the case may be, deposit into an
                                        account in the name of the Indenture
                                        Trustee (the "Monthly Advance Account")
                                        an amount up to the amount of such
                                        payments applied for but not received
                                        (such deposits by the Representative are
                                        referred to herein as "Monthly
                                        Advances"). Monthly Advances will be
                                        distributed to the Noteholders or
                                        Certificateholders on the upcoming Note
                                        Distribution Date or Certificate
                                        Distribution Date, as the case may be.
                                        Monthly Advances are recoverable by the
                                        Representative from the source for which
                                        such Monthly Advance was made.


Optional Purchase....................The applicable Sellers may,
                                        with the consent of the Surety Provider,
                                        if any, repurchase all remaining
                                        Financed Student Loans from a Trust, and
                                        thus effect the early retirement of the
                                        related Notes and Certificates issued by
                                        such Trust, on any Certificate
                                        Distribution Date on or after which the
                                        Pool Balance of such Trust is equal to
                                        10% or less of the Aggregate Pool
                                        Balance of such Trust, or such other
                                        percentage set forth in a Prospectus
                                        Supplement, at a price equal to, for
                                        each Financed Student Loan, the
                                        outstanding principal balance of such
                                        Financed Student Loan as of the end of
                                        the preceding Collection Period,
                                        together with all accrued interest
                                        thereon and certain unamortized
                                        premiums. See "Description of the
                                        Transfer and Servicing
                                        Agreements--Termination." The "Aggregate
                                        Pool Balance" of a Trust will equal the
                                        Pool Balance of such Trust as of the
                                        date set forth in the related Prospectus
                                        Supplement (each, a "Cut-off Date") of
                                        each Series of Notes issued by the
                                        related Trust plus the principal balance
                                        of each Additional Student Loan pledged
                                        to the Indenture Trustee on behalf of
                                        the Issuer on each Transfer Date through
                                        the last Funding Period.

Tax Considerations.................In the opinion of special
                                        Federal tax counsel for the applicable
                                        Trust and special tax counsel for the
                                        Trust in the jurisdiction in which such
                                        Trust is formed, each Series of Notes
                                        will be characterized as debt for
                                        Federal and state income tax purposes,
                                        respectively, although there is no
                                        specific authority with respect to the
                                        characterization for Federal or state
                                        income tax purposes of securities having
                                        the same terms as the Notes.

                                   In the opinion of special
                                        Federal tax counsel for the applicable
                                        Trust, for Federal income tax purposes
                                        the Trust will not be characterized as
                                        an association (or publicly traded
                                        partnership) taxable as a corporation.
                                        The Certificateholders will agree to
                                        treat the related Trust as a partnership
                                        in which they are partners for Federal
                                        income tax purposes. However, there are
                                        no cases or rulings on similar
                                        transactions involving a trust that
                                        issues debt and equity interests with
                                        terms similar to those of the Notes and
                                        the Certificates. Alternative
                                        characterizations are possible, but
                                        would not result in materially adverse
                                        Federal tax consequences to
                                        Certificateholders.

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

                                   See "Certain Tax Consequences"
                                        for additional information concerning
                                        the application of Federal and state tax
                                        laws with respect to the Notes, the
                                        Trusts and the Certificates.

 ERISA Considerations..............Each Prospectus Supplement
                                        will set forth the extent, if any, to
                                        which Notes may be purchased by or on
                                        behalf of employee benefit plans,
                                        retirement arrangements, individual
                                        retirement accounts and Keogh Plans. See
                                        "ERISA Considerations."

                                   The Certificates may not be
                                        acquired by or on behalf of any employee
                                        benefit plan, retirement arrangement,
                                        individual retirement account or Keogh
                                        Plan subject to either Title I of the
                                        Employee Retirement Income Security Act
                                        of 1974, as amended ("ERISA"), or
                                        Section 4975 of the Internal Revenue
                                        Code of 1986, as amended. See "ERISA
                                        Considerations--The Certificates."

Registration of
 Notes.............................Securities may be represented
                                        by global certificates registered in the
                                        name of Cede & Co. ("Cede"), as nominee
                                        of The Depository Trust Company ("DTC"),
                                        or another nominee. In such case,
                                        Securityholders will not be entitled to
                                        receive definitive certificates
                                        representing such Holders' interests,
                                        except in certain circumstances
                                        described in the related Prospectus
                                        Supplement. See "Description of the
                                        Securities-- Book-Entry Registration."

Rating of the
  Securities........................It is a condition to the
                                        issuance and sale of each Series and
                                        Class of Notes that they each be rated
                                        by at least one nationally recognized
                                        statistical rating organization (a
                                        "Rating Agency") in one of its four
                                        highest applicable rating categories (or
                                        an equivalent short-term rating for
                                        certain Classes of Notes having a Final
                                        Maturity Date of no more than 13 months
                                        after the related Closing Date). The
                                        rating or ratings applicable to Notes of
                                        each Series offered hereby and by the
                                        related Prospectus Supplement will be as
                                        set forth in the related Prospectus
                                        Supplement. A securities rating is not a
                                        recommendation to buy, sell or hold
                                        securities and may be subject to
                                        revision or withdrawal at any time by
                                        the assigning rating agency.

<PAGE>

                                  RISK FACTORS

         Prospective purchasers of the Securities should consider carefully the
following discussion of certain risk factors associated with an investment in
the Securities.

         LIMITED LIQUIDITY. There can be no assurance that a secondary market
for the Securities will develop or, if a secondary market does develop, that it
will provide Securityholders with liquidity of investment or that it will
continue for the life of the Securities.

         FAILURE TO COMPLY WITH LOAN ORIGINATION AND SERVICING PROCEDURES FOR
FEDERAL LOANS AND HEAL LOANS. The Higher Education Act and the Public Health
Service Act, including the respective implementing regulations thereunder,
require lenders and their assignees making and servicing Federal Loans or HEAL
Loans, as the case may be, and guarantors guaranteeing Federal Loans to follow
specified procedures, including due diligence procedures, to ensure that the
Federal Loans and HEAL Loans are properly made and disbursed to, and repaid on a
timely basis by or on behalf of, borrowers. Certain of those procedures, which
are specifically set forth in the Higher Education Act and the Public Health
Service Act, are summarized herein. See "The Student Loan Financing Business"
and "Description of the Transfer and Servicing Agreements--Servicing
Procedures". Generally, those procedures require that completed loan
applications be processed, a determination of whether an applicant is an
eligible borrower attending an eligible institution under the Higher Education
Act or Public Health Service Act, as the case may be, be made, the borrower's
responsibilities under the loan be explained to him or her, the promissory note
evidencing the loan be executed by the borrower and then that the loan proceeds
be disbursed in a specified manner by the lender. After the loan is made, the
lender must establish repayment terms with the borrower, properly administer
deferrals and forbearances and credit the borrower for payments made. If a
borrower becomes delinquent in repaying a loan, a lender must perform certain
collection procedures (primarily telephone calls and demand letters) which vary
depending upon the length of time a loan is delinquent. The Master Servicer will
agree pursuant to the related Sale and Servicing Agreement to perform (or
provide for third party servicers to perform) servicing and collection
procedures on behalf of the related Trust. However, failure to follow these
procedures or failure of the applicable Seller or any other originator of the
Purchased Loans to follow procedures relating to the origination of any Federal
Loans may result in the Department's refusal to make reinsurance payments to the
Guarantors or to make Interest Subsidy Payments and Special Allowance Payments
to the applicable Eligible Lender Trustee with respect to such Federal Loans or
in the Guarantors' refusal to honor their Guarantee Agreements with the
applicable Eligible Lender Trustee with respect to such Federal Loans. Failure
of the Guarantors to receive reinsurance payments from the Department could
adversely affect the Guarantors' ability or legal obligation to make payments
under the Guarantee Agreements ("Guarantee Payments") to the applicable Eligible
Lender Trustee. Similarly, the failure to follow required procedures in
originating or servicing HEAL Loans may result in the Secretary denying
insurance coverage for such HEAL Loans. Loss of any such Guarantee Payments,
Interest Subsidy Payments or Special Allowance Payments with respect to Federal
Loans, or insurance payments from the Secretary with respect to HEAL Loans,
could adversely affect the amount of Available Funds for any Collection Period
and the related Trust's ability to pay principal and interest on the Notes and
the Certificates. Under certain circumstances, pursuant to a Sale and Servicing
Agreement, the applicable Seller is obligated to purchase, or the Master
Servicer is obligated to purchase (which obligations, unless otherwise limited
in a Prospectus Supplement, also will be obligations of The Money Store), any
Financed Student Loan if a breach of the representations, warranties or
covenants of the applicable Seller or the Master Servicer, as the case may be,
with respect to such Financed Student Loan has a material adverse effect on the
interests of the Noteholders or the Certificateholders therein and such breach
is not cured within any applicable cure period (it being understood that any
such breach that does not affect any Guarantor's or the Secretary's obligation
to guarantee payment of such Financed Student Loans will not be considered to
have such a material adverse effect). In addition, under certain circumstances
pursuant to a Sale and Servicing Agreement, the applicable Seller or the Master
Servicer, as the case may be, is obligated to reimburse the related Trust (which
obligations (unless otherwise limited in a Prospectus Supplement) also will be
obligations of The Money Store) for any accrued interest amounts not guaranteed
by a Guarantor due to, or any lost Interest Subsidy Payments or Special
Allowance Payments as a result of, a breach of the applicable Seller's
representations and warranties or the Master Servicer's covenants, as the case
may be, with respect to a Federal Loan. These purchase and reimbursement
obligations also will apply with respect to the Purchased Loans. If the
applicable Seller is obligated to purchase a Financed Student Loan as a result
of such Seller's or a third party's failure to originate such Financed Student
Loan in accordance with the Higher Education Act and the applicable Guarantee
Agreement, the Public Health Service Act or the applicable Private Loan Program,
as the case may be, it will reimburse the related Trust for the remaining
principal balance of such Financed Student Loan (plus certain unamortized
premiums) and any accrued but unpaid interest thereon. If the Master Servicer is
obligated to purchase a Financed Student Loan as a result of a failure to
service such Financed Student Loan in accordance with the Higher Education Act
and the applicable Guarantee Agreement, the Public Health Service Act or the
applicable Private Loan Program, as the case may be, it will reimburse the
related Trust only up to the amount the related Guarantor or the Secretary would
be obligated to pay if not for such breach. See "Description of the Transfer and
Servicing Agreements--Sale of Financed Student Loans; Representations and
Warranties" and "--Servicer Covenants." There can be no assurance, however, that
the applicable Seller, the Master Servicer or The Money Store will have the
financial resources to do so. The failure of the applicable Seller to so
purchase or the Master Servicer to so purchase a Financed Student Loan would
constitute a breach of the related Sale and Servicing Agreement, enforceable by
the Eligible Lender Trustee on behalf of the related Trust or by the Indenture
Trustee on behalf of the Noteholders, but would not constitute an Event of
Default under the related Master Indenture or a Terms Supplement or permit the
exercise of remedies thereunder.

         FAILURE TO COMPLY WITH LOAN ORIGINATION AND SERVICING PROCEDURES FOR
PRIVATE LOANS. Each Private Loan Program prescribes rules and procedures
applicable to originating and servicing Private Loans. Failure to make or
service properly a Private Loan pursuant to the applicable Private Loan Program
could adversely affect the Eligible Lender Trustee's ability to obtain a
Guarantee Payment from the applicable Guarantor. Loss of such Guarantee Payments
could adversely affect the amount of Available Funds for any Collection Period.

         COMMINGLING RISK OF 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, an Eligible Lender Trustee
will be allowed under a Trust Agreement to permit trusts, other than the related
Trust established by a Seller to securitize Financed Student Loans, to use the
Department lender identification number applicable to the related Trust. In that
event, the billings submitted to the Department for Interest Subsidy and Special
Allowance Payments on loans in the Trust would be consolidated with the billings
for such payments for Financed Student Loans in other trusts using the same
lender identification number and payments on such billings would be made by the
Department in lump sum form. Such lump sum payments would then be allocated
among the various trusts using the same lender identification number.

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

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

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

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

         CHANGING ASSETS OF THE TRUSTS. Upon each issuance of Notes, and during
the related Funding Periods, the related Trust will acquire Financed Student
Loans from the applicable Sellers. Each Financed Student Loan acquired by a
Trust will serve as collateral for each Series of Notes of such Trust
outstanding, or to be outstanding in the future. Therefore, the Financed Student
Loans constituting the assets of a Trust will vary during the term of the Trust.
Likewise, the percentage of the Financed Student Loans consisting of Federal
Loans, HEAL Loans and Private Loans also will vary.

         REPAYMENT OF PRINCIPAL. If set forth in the related Prospectus
Supplement, amounts otherwise required to be deposited into the Reserve Account
may be applied as an Additional Principal Payment on the Class of Notes
specified in the related Prospectus Supplement (or, after all Notes have been
paid in full, the Certificates). Such Additional Principal Payments will result
in accelerated payments of principal on the Notes.

         Each Trust may issue, from time to time, several Series and Classes of
Securities. The payment priorities of each Series and Class will be described in
the applicable Prospectus Supplement. Such priorities may provide that some or
all payments of principal will be distributed to the Classes of Securities in
order of their Final Maturity Date or such other priority as may be set forth in
a Prospectus Supplement, regardless of Series and regardless of when issued. A
Series of Notes may contain one or more Classes of Notes with an earlier Final
Maturity Date or higher payment priority than one or more Classes of Notes of a
previously issued or subsequently issued Series. Also, a Class of Certificates
may have an earlier Final Maturity Date or higher payment priority than one or
more previously issued or subsequently issued Classes of Certificates. In such
event, the Classes of Notes or Certificates with the later Final Maturity Date
or lower payment priority will receive limited or no payments of principal until
each of the Notes or Certificates, as the case may be, with an earlier Final
Maturity Date or higher payment priority, regardless of when issued, have been
paid in full or to the extent described in a Prospectus Supplement. Also, upon
each issuance of Securities, and during the related Funding Periods, the related
Trust will acquire Financed Student Loans from the applicable Sellers. Each
Financed Student Loan acquired by a Trust will serve as collateral for each
Series of Notes of such Trust outstanding, or to be outstanding in the future.

         PRINCIPAL BALANCE OF SECURITIES MAY EXCEED INITIAL POOL BALANCE OF THE
INITIAL FINANCED STUDENT LOANS AND PRE-FUNDED AMOUNT. On each Closing Date, the
aggregate initial principal amount of the Notes and the principal balance of the
Certificates of a Trust may be greater than the initial Pool Balance of the
initial Financed Student Loans as of the Cut-off Date and the Pre-Funded Amount
as of the Closing Date for such Trust. Each initial Financed Student Loan may be
purchased by the applicable Trust for an amount greater than the principal
balance thereof (including any accrued interest thereon expected to be
capitalized upon repayment) as of the Cut-off Date. In addition, each Financed
Student Loan purchased during the Funding Period may be purchased for an amount
greater than the principal balance thereof. Because the actual rate and timing
of any accelerated payments of principal, if any, will depend on a number of
factors, including the rate and timing of the payments on the Financed Student
Loans, there can be no assurance of the actual rate or timing of such
accelerated payments of principal or when the aggregate principal amount of the
Notes and the principal balance of the Certificates will be equal to or less
than the sum of the Pool Balance, the Pre-Funded Amount and the amounts in the
other Trust Accounts. As a result, if an Event of Default should occur under the
related Indenture or an Insolvency Event should occur and the Financed Student
Loans were liquidated at a time when the outstanding principal amount of the
Notes and the Certificates exceeded the sum of the Pool Balance, the Pre-Funded
Amount and the amounts in the other Trust Accounts, such Financed Student Loans
would likely have to be liquidated at a premium for Certificateholders and, in
some circumstances, Noteholders not to suffer a loss.

         VARIABILITY OF ACTUAL CASH FLOWS; INABILITY OF INDENTURE TRUSTEE TO
LIQUIDATE FINANCED STUDENT LOANS. Amounts received with respect to the Financed
Student Loans for a particular Collection Period may vary in both timing and
amount from the payments actually due on the Financed Student Loans as of such
Collection Period for a variety of economic, social and other factors, including
both individual factors, such as additional periods of deferral or forbearance
prior to or after a borrower's commencement of repayment, and general factors,
such as a general economic downturn which could increase the amount of defaulted
Financed Student Loans. Failures by borrowers to pay timely the principal and
interest on the Financed Student Loans will affect the amount of Available
Funds, which may reduce the amount of principal and interest paid to the
Securityholders. In addition, failures by borrowers of student loans generally
to pay timely the principal and interest due on such student loans could
obligate the Guarantors to make payments thereon, which could adversely affect
the solvency of the Guarantors and their ability to meet their guarantee
obligations (including with respect to the Financed Student Loans). The
inability of any Guarantor to meet its guarantee obligations could reduce the
amount of principal and interest paid to the Securityholders. The effect of such
factors, including the effect on a Guarantor's ability to meet its guarantee
obligations with respect to the Financed Student Loans or the Trust's ability to
pay principal and interest with respect to the Securities, is impossible to
predict. Pursuant to the 1992 Amendments, under Section 432(o) of the Higher
Education Act, if the Department has determined that a Guarantor of Federal
Loans is unable to meet its insurance obligations, the loan holder may submit
claims directly to the Department and the Department is required to pay the full
Guarantee Payment due with respect thereto in accordance with guarantee claim
processing standards no more stringent than those applied by the Guarantor of
such loans. However, the Department's obligation to pay guarantee claims
directly in this fashion is contingent upon the Department making the
determination referred to above. There can be no assurance that the Department
would ever make such a determination with respect to a Guarantor or, if such a
determination was made, whether such determination or the ultimate payment of
such guarantee claims would be made in a timely manner.

         If an Event of Default occurs under a Master Indenture or any
applicable Terms Supplement, subject to certain conditions, the related
Indenture Trustee, at the request of the Surety Provider, if applicable, is
authorized, without the consent of the Noteholders and the Certificateholders,
to sell the Financed Student Loans. There can be no assurance, however, that an
Indenture Trustee will be able to find a purchaser for the Financed Student
Loans in a timely manner or that the market value of such Financed Student Loans
would, at any time, be equal to the aggregate outstanding principal amount of
the Securities and accrued interest thereon. If the net proceeds of any such
sale, together with amounts then on deposit in the Reserve Account, do not
exceed the aggregate outstanding principal amount of Notes and accrued interest
thereon, holders of any Class of Notes not paid in full will not be entitled to
payments of principal under an applicable Note Surety Bond until the related
Final Maturity Date or such other date as may be set forth in a Prospectus
Supplement. In such circumstances, the Certificateholders would not be entitled
to receive any portion of such proceeds. Also, Certificateholders will not be
entitled to payments of principal under an applicable Certificate Surety Bond
until the Final Maturity Date of the applicable Class of Certificates. In
addition, the amount of principal required to be distributed to Noteholders
under an Indenture is generally limited to amounts available to be so
distributed. Therefore, the failure to pay principal on any Class or Series of
Notes may not result in the occurrence of an Event of Default until the Final
Maturity Date of such Class or Series of Notes. See "Description of the Transfer
and Servicing Agreements--Credit Enhancement."

         UNSECURED NATURE OF FINANCED STUDENT LOANS; FINANCIAL STATUS OF
GUARANTORS. The Higher Education Act, the Public Health Service Act and each
Private Loan Program require all Financed Student Loans to be unsecured. As a
result, the only security for payment of the Financed Student Loans are the
Guarantee Agreements between the applicable Eligible Lender Trustee and the
Guarantors or, in the case of HEAL Loans, insurance payments from the Secretary.
A deterioration in the financial status of the Guarantors and their ability to
honor guarantee claims with respect to the Financed Student Loans could result
in a delay in making or a failure to make Guarantee Payments to the applicable
Eligible Lender Trustee. One of the primary causes of a possible deterioration
in a Guarantor's financial status is directly related to the amount and
percentage of defaulting Financed Student Loans guaranteed by a Guarantor.
Moreover, with respect to Federal Loans, to the extent that the Department pays
reimbursement claims submitted by a Guarantor for any fiscal year exceeding
certain specified levels, the Department's obligation to reimburse the Guarantor
for losses will be reduced on a sliding scale from 100% (98% for loans made on
or after October 1, 1993) to a minimum of 80% (78% for loans made on or after
October 1, 1993), except that death, disability, bankruptcy, closed school and
false certification claims are reimbursed 100% by the Department. The Private
Loans will not be reinsured by the Department, the Secretary or any other
governmental agency. Therefore, the failure of a Guarantor of a Private Loan to
make a required Guarantee Payment could adversely affect the amount of Available
Funds for any Collection Period.

         CHANGES IN LAW. There can be no assurance that the Higher Education
Act, the Public Health Service Act, the Private Programs or other relevant
federal or state laws, rules and regulations and the programs implemented
thereunder will not be amended or modified in the future in a manner that will
adversely impact the programs described herein and the loans made thereunder,
including the Financed Student Loans, or the Guarantors. In addition, existing
legislation and future measures to reduce the federal budget deficit may
adversely affect the amount and nature of federal financial assistance available
with respect to these programs. In recent years, federal budget legislation has
provided for the recovery of certain funds held by guarantee agencies in order
to achieve reductions in federal spending. There can be no assurance that future
federal budget legislation or administrative actions will not adversely affect
expenditures by the Department, the Secretary or the financial condition of the
Guarantors.

         Under the Omnibus Budget Reconciliation Act of 1993, Congress made a
number of changes that may adversely affect the financial condition of the
Guarantors of Federal Loans, including reducing to 98% the maximum percentage of
Guarantee Payments the Department will reimburse for loans first disbursed on or
after October 1, 1993, reducing substantially the premiums and default
collections that Guarantors of Federal Loans are entitled to receive and/or
retain and giving the Department broad powers over Guarantors of Federal Loans
and their reserves. These powers include the authority to require a Guarantor of
Federal Loans to return all reserve funds to the Department if the Department
determines such action is necessary to ensure an orderly termination of such
Guarantor, to serve the best interests of the Federal Programs or to ensure the
proper maintenance of such Guarantor's funds or assets. The Department is also
now authorized to direct a Guarantor of Federal Loans to return a portion of its
reserve funds which the Department determines is unnecessary to pay the program
expenses and contingent liabilities of such Guarantor and/or to cease any
activities involving the use of such Guarantor's reserve funds or assets which
the Department determines is a misapplication or otherwise improper. The
Department may also terminate the reinsurance agreement of a Guarantor of
Federal Loans if the Department determines that such action is necessary to
protect the federal fiscal interest or to ensure an orderly transition to full
implementation of direct federal lending. In such event, however, the Department
is required to assume the functions of such Guarantor as described herein under
the heading "The Financed Student Loan Pool--Insurance of Student Loans;
Guarantors of Federal Loans." These various changes create a significant risk
that the resources available to the Guarantors of Federal Loans to meet their
guarantee obligations will be significantly reduced. In addition, this
legislation greatly expands the loan volume under the direct lending program of
the Department (the "Federal Direct Student Loan Program") to a target of
approximately 60% of student loan demand in academic year 1998-1999, which could
result in increasing reductions in the volume of loans made under the Federal
Programs. As the Federal Direct Student Loan Program expands, the Servicer may
experience increased costs due to reduced economies of scale to the extent the
volume of new loans serviced by the Servicer is reduced. Such cost increases
could affect the ability of the Servicer to satisfy its obligations to service
the Financed Student Loans or to purchase Financed Student Loans in the event of
certain breaches of covenants. See "Description of the Transfer and Servicing
Agreements--Servicer Covenants". Such volume reductions could further reduce
revenues received by the Guarantors of Federal Loans available to pay claims on
defaulted Federal Loans. Finally, the level of competition currently in
existence in the secondary market for loans made under the Federal Programs
could be reduced, resulting in fewer potential buyers of the Federal Loans and
lower prices available in the secondary market for those loans. Further, the
Department is implementing a direct consolidation loan program, which program
may further reduce the volume of loans made under the Federal Programs.

         Proposed federal budget legislation being considered by Congress could
modify many of the provisions of the Higher Education Act and the Public Health
Service Act. Until final legislation is adopted, the impact on the Financed
Student Loans, if any, is impossible to determine. During the 105th session of
the United States Congress, the reauthorization of the Higher Education Act will
be considered. The potential impacts on the Financed Student Loans resulting
from the reauthorization process, if any, cannot be determined at this time.

         RECENT DEVELOPMENTS - PRESIDENT CLINTON'S PROPOSED FY 1998 BUDGET. In
his proposed FY 1998 Budget, President Clinton has proposed a number of changes
to the Higher Education Act affecting lenders and Guarantors of Federal Loans.
These proposals would, among other things, increase lender risk-sharing, reduce
the yield on certain Federal Loans loans while the student is in school, require
certain new payments to be made by lenders to guarantors in connection with
default aversion, eliminate guarantor risk-sharing, reduce guarantor reserve
fund levels, reduce guarantor retention rates on post- default payments, and
institute performance-based contracts for guarantors. These proposals are likely
to encounter strenuous opposition from lenders and guarantors, and their
prospects for enactment by the Congress are uncertain. No assurance can be made
that some or all of these proposals will not be enacted, or that other
amendments to the Higher Education Act adverse to lenders or guarantors will not
be included in the final FY 1998 budget or related legislation.

         SUBORDINATION; LIMITED ASSETS. The rights of Certificateholders to
receive payments of principal (other than with respect to an applicable
Certificate Surety Bond or other forms of Enhancement) will be subordinated to
those of the Noteholders as described herein. If amounts otherwise allocable to
the Certificates are used to fund payments of principal on the Notes,
distributions with respect to the Certificates may be delayed or reduced to the
extent the applicable Surety Provider or other provider of Enhancement fails for
any reason to satisfy its obligation under a Certificate Surety Bond or other
form or Enhancement, if any. Notwithstanding the foregoing, distributions to
Certificateholders of amounts representing the Certificateholders' Distribution
Amount will not be subordinated to the payment of any Noteholders' Interest
Carryover that may exist from time to time. The Certificateholders bear
directly, subject to the protection provided by the related Certificate Surety
Bond or other form of Enhancement, the credit and other risks associated with an
undivided interest in the related Trust. See "Description of the Securities--The
Certificates--Subordination of the Certificates," "Description of the Transfer
and Servicing Agreements--Distributions" and "--Credit
Enhancement--Subordination of the Certificates."

         Moreover, a Trust is not permitted or expected to have any significant
assets or sources of funds other than the Financed Student Loans (and the
related Guarantee Agreements to the extent assigned to the Trust by the
applicable Sellers ("Assigned Rights")), the Collection Account, the
Distribution Accounts, the Pre-Funding Account, the Capitalized Interest
Account, the Capitalized Pre-Funding Account, the Reserve Account, such other
accounts as may be set forth in a Prospectus Supplement, any Note Surety Bonds,
any other Enhancement described in a Prospectus Supplement and, solely for the
benefit of Certificateholders, any Certificate Surety Bonds and such other
Enhancement as may be described in a Prospectus Supplement. Each Series of Notes
represents obligations solely of the related Trust, and the Certificates
represent interests solely in the related Trust and its assets, and, except for
certain guarantees of The Money Store Inc. described in the applicable
Prospectus Supplement, neither any Series of Notes nor the Certificates will be
insured or guaranteed by the Sellers, the Master Servicer, the Guarantors, the
Eligible Lender Trustee, any of their affiliates or the Department.
Consequently, holders of each Series of Notes and the Certificates must rely for
repayment upon proceeds realized upon the sale of, or payments with respect to,
the Financed Student Loans and, if and to the extent available under the
circumstances described herein or in a Prospectus Supplement, amounts on deposit
in the Pre-Funding Account, the Capitalized Interest Account, the Capitalized
Pre-Funding Account, the Reserve Account, such other accounts as may be set
forth in a Prospectus Supplement and amounts available under any Note Surety
Bonds, any other Enhancement and, with respect to Certificateholders only, the
related Certificate Surety Bond and such other Enhancement as may be described
in a Prospectus Supplement. The Pre-Funding Account, the Capitalized Interest
Account and the Capitalized Pre-Funding Account generally will only be available
to cover obligations of the related Trust relating to Additional Fundings and
interest payments, and are not intended to cover losses on the Financed Student
Loans. Similarly, amounts to be deposited in the Reserve Account are limited in
amount and will be reduced, subject to a specified minimum (which may be resuced
with the consent of a Surety Provider or other provider of Enhancement, as the
Pool Balance is reduced. If the Reserve Account is exhausted, the related Trust
will depend solely on payments with respect to the Financed Student Loans and
amounts made available under the applicable Surety Bond and other forms of
Enhancement to make payments on the Notes and the Certificates. See "Description
of the Sale and Servicing Agreements-- Distributions" and "--Credit
Enhancement."

         THE FINANCED STUDENT LOANS AND THE PRE-FUNDING ACCOUNT. If a
Pre-Funding Account is included as part of a Trust, as set forth in the related
Prospectus Supplement, on each Closing Date, the related Eligible Lender Trustee
on behalf of such Trust will own the outstanding principal amount of Financed
Student Loans and the Pre-Funded Amount, as set forth in the related Prospectus
Supplement, on deposit in the Pre-Funding Account together with the outstanding
principal amount of Financed Student Loans previously obtained. If the aggregate
principal amount of eligible Financed Student Loans sold or contributed by the
applicable Sellers to the Trust during the related Funding Period, net of the
principal amount of the Financed Student Loans sold to the Sellers during such
Funding Period in connection with the Sellers' making of Consolidation Loans, is
less than the Pre-Funded Amount, the Trust will have insufficient opportunities
to make Additional Fundings, thereby resulting in a prepayment of principal to
Noteholders as described in the following paragraph. In addition, any conveyance
of Additional Student Loans is subject to the following conditions, among
others: (i) each such Additional Student Loan must satisfy the eligibility
criteria specified in the related Sale and Servicing Agreement and any
applicable Insurance Agreement; and (ii) the applicable Seller will not select
such Additional Student Loans in a manner that it believes is adverse to the
interests of the Noteholders, the Certificateholders or, if applicable, the
Surety Provider.

         To the extent that amounts on deposit in the Pre-Funding Account have
not been fully applied to Additional Fundings by a Trust by the end of the
related Funding Period, the holders of the Class or Classes of Notes of such
Trust then entitled to receive payments of principal will receive as a
prepayment of principal an amount equal to the Pre-Funded Amount remaining in
the Pre-Funding Account following any Additional Fundings on the last
Distribution Date in the Funding Period. The applicable Sellers expect that the
amount of the Additional Fundings will approximate 100% of each Pre-Funded
Amount by the last day of the Collection Period preceding the Distribution Date
identified in the related Prospectus Supplement. See also "--Maturity and
Prepayment Assumptions" regarding the risk to Noteholders and Certificateholders
of prepayment in the event that Consolidation Loans are made with respect to the
Financed Student Loans by the Sellers after the Funding Period or by another
lender at any time.

         MATURITY AND PREPAYMENT ASSUMPTIONS. Financed Student Loans may be
prepaid by borrowers at any time. (For this purpose the term "prepayments"
includes prepayments in full or in part (including pursuant to Consolidation
Loans or Serial Loans) and liquidations due to default (including receipt of
Guarantee Payments).) The rate of prepayments on the Financed Student Loans may
be influenced by a variety of economic, social and other factors affecting
borrowers, including interest rates, the availability of alternative financing
and the general job market for graduates of institutions of higher education. In
addition, under certain circumstances, the applicable Seller will be obligated
to repurchase, or the Master
 Servicer will be obligated to purchase, which obligations (unless otherwise
limited in a Prospectus Supplement) also will be obligations of the Money Store,
Financed Student Loans from the applicable Trust pursuant to the related Sale
and Servicing Agreement as a result of breaches of their respective represent
ations, warranties or covenants. See "Description of the Transfer and Servicing
Agreements--Sale of Financed Student Loans; Representations and Warranties" and
"--Servicer Covenants." Moreover, to the extent borrowers of Financed Student
Loans elect to borrow money through Consolidation Loans with respect to such
Financed Student Loans from the applicable Seller or from another lender, or to
the extent the Trust sells a Financed Student Loan to serialize the ownership of
such Financed Student Loan and other loans to the same borrower (each, a "Serial
Loan"), holders of the Class of Notes then entitled to receive payments of
principal (and after each Class of Notes been paid in full, holders of the
Certificates then entitled to receive payments of principal) will collectively
receive as a prepayment of principal the aggregate principal amount of such
Financed Student Loans. There can be no assurance that borrowers with Financed
Student Loans will not seek to obtain Consolidation Loans with respect to such
Financed Student Loans or when Serial Loans will be sold. Agreements may be
entered into with a third party pursuant to which such third party agrees to
purchase all Federal Loans entering the Repayment Phase that are serial to
student loans owned by such third party. However, the Sellers are unable to
determine the amount or timing of any such purchases. See "The Student Loan
Financing Business" and "The Financed Student Loan Pool--Maturity and Prepayment
Assumptions."

         In administering the Federal Direct Consolidation Loan Program, a
component of the Federal Direct Student Loan Program, the Department has
indicated that it will permit borrowers with Federal Loans to consolidate their
outstanding student loans at interest rates below those which would apply if
 they consolidated their outstanding student loans by means of a Consolidation
Loan under the Federal Loan Program. The availability of such lower-rate
consolidation loans may increase the likelihood that a Federal Loan will be
prepaid.

         Scheduled payments with respect to, and maturities of, the Financed
Student Loans may be extended, including pursuant to the applicable Deferral
Phase certain other grace periods authorized by the Higher Education Act, the
Public Health Service Act or the applicable Private Loan Program ("Grace
Periods") and, under certain circumstances, periods of forbearance ("Forbearance
Periods") or as a result of refinancings through Consolidation Loans having
longer maturities, which may lengthen the remaining term of the Financed Student
Loans and the average life of each Class of Notes and Certificates. See "The
Student Loan Financing Business" and "The Financed Student Loan Pool--Maturity
and Prepayment Assumptions". Any reinvestment risks resulting from a faster or
slower incidence of prepayment of Financed Student Loans will be borne entirely
by the Noteholders and the Certificateholders. See also "Description of the
Transfer and Servicing Agreements--Additional Fundings" regarding the prepayment
of principal to Noteholders as a result of a Pre-Funded Amount remaining at the
end of the Funding Period, "--Insolvency Event" regarding the sale of the
Financed Student Loans if a Seller Insolvency Event occurs and "--Termination"
regarding the Sellers' option to purchase the Financed Student Loans.

         BASIS RISK. The Class Interest Rate for any Class of Auction Rate Notes
and the Certificate Rate for any Class of Auction Rate Certificates will be
based generally on the outcome of each Auction of such Notes or Certificates, as
the case may be, and the Class Interest Rate for any Class of LIBOR Rate Notes
and the Certificate Rate for any Class of LIBOR Rate Certificates will be based
generally on the level of LIBOR. The Class Interest Rate for other Classes of
Notes may be based on the index, formula or other method described in the
related Prospectus Supplement. Financed Student Loans, however, generally bear
interest at an effective rate (taking into account any Special Allowance
Payments) equal to the average bond equivalent rates of weekly auctions of
91-day Treasury bills for each quarter (the "T-Bill Rate") (or, in certain
circumstances, 52-week Treasury bills) plus margins specified for such Financed
Student Loans under "The Student Loan Financing Business." As a result, if set
forth in a Prospectus Supplement, if in respect of any Distribution Date, there
does not exist a positive spread between (a) the Net Loan Rate and (b) the Class
Interest Rate or the Certificate Rate, as the case may be, the Class Interest
Rate or the Certificate Rate, as applicable, for such Note Distribution Date or
Certificate Distribution Date will be the Net Loan Rate. See "Description of the
Securities--The Notes--Distributions of Interest" and "--The
Certificates--Distributions of Interest." Any Noteholders' Interest Carryover or
Certificateholders' Interest Carryover arising as a result of the applicable
Class Interest Rate or Certificate Rate being determined on the basis of the Net
Loan Rate will be paid on the following Note Distribution Date or Certificate
Distribution Date, as applicable, or on any succeeding Note Distribution Date or
Certificate Distribution Date to the extent funds are allocated and available
therefor after making all required prior distributions and deposits with respect
to such date. Payment of such amounts, however, will not be covered, in the case
of the Notes, by amounts on deposit in the related Reserve Account, if any
(other than amounts in excess of the Specified Reserve Account Balance), or by
subordination of distributions of the Certificateholders' Distribution Amount in
respect of the Certificates (although distributions of any Certificateholders'
Interest Carryover will be subordinated to payment of any Noteholders' Interest
Carryover) and, in the case of the Certificates, by amounts on deposit in the
related Reserve Account, if any (other than amounts in excess of the Specified
Reserve Account Balance), or by any applicable Certificate Surety Bonds. Any
applicable Note Surety Bonds will not cover payment of any Noteholders' Interest
Carryover. See "Description of the Transfer and Servicing
Agreements--Distributions."

         SERVICER DEFAULT; ADMINISTRATOR DEFAULT. In the event a Servicer
Default or an Administrator Default occurs, the Surety Provider, if applicable,
the related Indenture Trustee or Noteholders, as described under "Description of
the Transfer and Servicing Agreements--Rights upon Servicer Default and
Administrator Default," may remove the related Master Servicer or Administrator,
as the case may be, without the consent of the Eligible Lender Trustee or any of
the Certificateholders. Moreover, until such time as each Class of Notes has
been paid in full, only the Surety Provider, if applicable, the related
Indenture Trustee or Noteholders, and not the Eligible Lender Trustee or the
Certificateholders, have the ability to remove the related Master Servicer or
Administrator, as the case may be, if a Servicer Default or an Administrator
Default occurs. In addition, the Noteholders have the ability, with certain
specified exceptions, to waive defaults by the Master Servicer and the
Administrator, including defaults that could materially adversely affect the
Certificateholders. See "Description of the Transfer and Servicing
Agreements--Waiver of Past Defaults."

         CERTAIN LEGAL ASPECTS. The Sellers intend that the transfer of the
Financed Student Loans by them to the applicable Eligible Lender Trustee on
behalf of the related Trust under a Sale and Servicing Agreement constitutes a
valid sale or contribution and assignment of such Financed Student Loans.
However, a court could treat the transfer of the Financed Student Loans to the
Eligible Lender Trustee as an assignment of collateral as security for the
benefit of the Noteholders and the Certificateholders. If the transfer of the
Financed Student Loans to the Eligible Lender Trustee is deemed to create a
security interest therein, a tax or government lien on property of the
applicable Seller arising before the Financed Student Loans came into existence
may have priority over the Eligible Lender Trustee's interest in such Financed
Student Loans. If a Seller becomes subject to an insolvency proceeding under
applicable law, to the extent that the transfer of the Financed Student Loans is
deemed to create a security interest, and that interest was validly perfected
before such Seller's insolvency and was not taken in contemplation of insolvency
or with the intent to hinder, delay or defraud the Seller or its creditors, such
security interest should not be subject to avoidance and payments to the related
Trust with respect to the Financed Student Loans should not be subject to
recovery by the Seller's creditors. No assurance can be given, however, that
delays in receipt of funds with respect to the Financed Student Loans will occur
in such circumstances.

         Numerous federal and state consumer protection laws and related
regulations impose substantial requirements upon lenders and servicers involved
in consumer finance. Also, some state laws impose finance charge ceilings and
other restrictions on certain consumer transactions and require contract
disclosures in addition to those required under federal law. Although these
state laws are, in large part, pre- empted by the Higher Education Act and the
Public Health Service Act, they are applicable to the Private Loans. These
requirements impose specific statutory liability that would affect an assignee's
ability to enforce consumer finance contracts such as the Private Loans.

         RATINGS OF THE SECURITIES. It is a condition to the issuance and sale
of each Series and Class of Notes that they each be rated by at least one
nationally recognized statistical rating organization (a "Rating Agency") in one
of its four highest applicable rating categories. A rating is not a
recommendation to purchase, hold or sell securities, inasmuch as such rating
does not comment as to market price or suitability for a particular investor.
The ratings of the Securities address the likelihood of the ultimate payment of
principal of and interest on the Securities pursuant to their terms. However,
the Rating Agencies do not evaluate, and the ratings of the Securities do not
address, the likelihood of payment of any Noteholders' Interest Carryover or the
Certificateholders' Interest Carryover. There can be no assurance that a rating
will remain for any given period of time or that a rating will not be lowered or
withdrawn entirely by a Rating Agency if in its judgment circumstances in the
future so warrant.

         BOOK-ENTRY REGISTRATION. It is expected that each Class of Notes and
the Certificates (except for the Certificates sold to Student Holdings or such
other entity as may be named in a Prospectus Supplement) will each be initially
represented by one or more certificates registered in the name of Cede & Co.
("Cede"), the nominee for DTC, and will not be registered in the names of the
holders of such Securities or their nominees. Because of this, unless and until
Definitive Securities are issued, holders of such Securities will not be
recognized by the applicable Indenture Trustee or Eligible Lender Trustee as
"Noteholders" or "Certificateholders," as the case may be (as such terms are
used in the related Indenture and Trust Agreement, respectively). Hence, until
Definitive Securities are issued, holders of such Securities will only be able
to exercise the rights of Securityholders indirectly through DTC and its
participating organizations. See "Description of the Securities--Book-Entry
Registration" and "--Definitive Securities."


                             FORMATION OF THE TRUSTS

THE TRUSTS

         Each Trust will be formed under the laws of the jurisdiction set forth
in the related Prospectus Supplement pursuant to a Trust Agreement for the
transactions described in this Prospectus and each Prospectus Supplement. After
its formation, a Trust will not engage in any activity other than (i) acquiring,
holding, selling and managing the Financed Student Loans and the other assets of
the Trust and proceeds therefrom, (ii) issuing the Certificates, Notes and the
Originators' Interests, (iii) making payments thereon and (iv) engaging in other
activities that are necessary, suitable or convenient to accomplish the
foregoing or are incidental thereto or connected therewith.

         A Trust will initially be capitalized with equity, excluding amounts
deposited in any Reserve Account, Pre-Funding Account, Capitalized Investment
Account and Capitalized Pre-Funding Account on the Initial Closing Date,
representing the initial principal balance of the Certificates being issued on
the Initial Closing Date. Unless provided otherwise in the related Prospectus
Supplement, approximately 1% of the Certificates will be sold to Student
Holdings or such other entity as may be named in a Prospectus Supplement and the
remaining Certificates will be offered for sale in transactions exempt from the
registration requirements of the Securities Act. The equity of a Trust, together
with the proceeds from the sale of each Series of Notes, will be used by the
related Eligible Lender Trustee in connection with its acquisition, on behalf of
the Trust, of the Financed Student Loans from the applicable Sellers pursuant to
a Sale and Servicing Agreement and to fund each deposit of the Pre-Funding
Account, if applicable. Generally, a portion of the net proceeds received from
each transfer of Financed Student Loans may be used to make a Reserve Account
Deposit or deposits into other Trust Accounts. Upon the consummation of each
such transaction, the property of a Trust will consist of (a) a pool of Financed
Student Loans, legal title to which is held by the related Eligible Lender
Trustee on behalf of the Trust, (b) all funds collected in respect thereof on or
after each Cut-off Date, (c) if specified in the related Prospectus Supplement,
all moneys and investments on deposit in the Collection Account, the Pre-Funding
Account, the Capitalized Interest Account, the Capitalized Pre-Funding Account,
the Certificate Distribution Account, the Note Distribution Account, the Expense
Account, the Monthly Advance Account, the Reserve Account or such other accounts
specified in a Prospectus Supplement, (d) if specified in the related Prospectus
Supplement, the Note Surety Bonds, (e) if specified in the related Prospectus
Supplement, the Certificate Surety Bond issued solely for the benefit of the
Certificateholders and (f) letters of credit, insurance policies or other forms
of credit support, including but not limited to a guaranty of The Money Store
Inc., as described in the related Prospectus Supplement. The Notes will be
collateralized by the property of the related Trust (other than the Certificate
Surety Bond, if applicable, and other forms of Enhancement, if any, obtained for
the benefit of the Certificates). The Collection Account, the Pre-Funding
Account, the Capitalized Interest Account, the Capitalized Pre-Funding Account,
the Note Distribution Account, the Expense Account, the Reserve Account and the
Monthly Advance Account, as applicable, will be maintained with and in the name
of the related Indenture Trustee or such other entity as may be set forth in a
Prospectus Supplement. The Certificate Distribution Account will be maintained
with and in the name of the related Eligible Lender Trustee. To facilitate
servicing and to minimize administrative burden and expense, either the related
Master Servicer or the related Servicer will be appointed custodian of the
promissory notes representing the Financed Student Loans by the Eligible Lender
Trustee.

         A Trust will use funds on deposit in a Pre-Funding Account established
for such Trust during each Funding Period to acquire Additional Student Loans,
which will constitute property of the related Trust. See "Description of the
Transfer and Servicing Agreements--Additional Fundings." The Pool Balance will
be increased during each Funding Period by the principal amount of Additional
Student Loans conveyed to the applicable Eligible Lender Trustee on behalf of
the Trust, less the principal amount of Financed Student Loans sold. Any such
conveyance of Additional Student Loans is conditioned on compliance with the
procedures described in the related Sale and Servicing Agreement and Insurance
Agreement. The applicable Sellers expect that the amount of Additional Fundings
will approximate 100% of the Pre-Funded Amount by the last day of the Funding
Period identified in the related Prospectus Supplement; however, there can be no
assurance that a sufficient amount of Additional Fundings will be made by such
date. If the Pre-Funded Amount has not been reduced to zero by the end of the
Funding Period, the holders of the Class or Classes of Notes then entitled to
receive payments of principal will receive any amounts remaining in the
Pre-Funding Account as a payment of principal. See "Description of the Sale and
Servicing Agreements- -Additional Fundings."

         A Trust's principal offices will be located at the address of the
applicable Eligible Lender Trustee set forth in the related Prospectus
Supplement.

ELIGIBLE LENDER TRUSTEE

     The Eligible Lender Trustee on behalf of a Trust will be the entity named
in the applicable Prospectus Supplement and will acquire on behalf of a Trust
legal title to all the Financed Student Loans acquired by such Trust from time
to time pursuant to a Sale and Servicing Agreement. The Eligible Lender Trustee
on behalf of a Trust will enter into a Guarantee Agreement with each of the
Guarantors with respect to such Financed Student Loans. The Eligible Lender
Trustee qualifies, or prior to taking title to Financed Student Loans for which
additional qualifications are necessary, will qualify, as an eligible lender and
owner of all Financed Student Loans for all purposes under the Higher Education
Act, the Public Health Service Act, the applicable Private Loan Programs and the
Guarantee Agreements. Failure of the Financed Student Loans to be owned by an
eligible lender could result in the loss of Guarantee Payments, Federal
Assistance and insurance payments from the Secretary, as the case may be, with
respect to such Financed Student Loans. See "The Financed Student Loan
Pool--Insurance of Student Loans; Guarantors of Student Loans."


                                 USE OF PROCEEDS

         After making the deposit of the Pre-Funded Amount to the Pre-Funding
Account, if established for the related Trust, the balance of the net proceeds
from the sale of Certificates and each Series of Notes ultimately will be paid
to the applicable Sellers on the related Closing Date as consideration for the
Financed Student Loans being sold or conveyed on such date. A Seller will use
such proceeds paid to it generally to make each Reserve Account Deposit,
deposits into certain other Trust Accounts, for general corporate purposes,
including the origination and/or purchase of Additional Financed Student Loans
and/or paying dividends to the Representative, which dividends the
Representative may use to to repay debt.


                         THE SELLERS AND THE MONEY STORE

         Each Seller is a wholly-owned subsidiary of The Money Store Inc., a New
Jersey corporation ("The Money Store"). The Money Store is a financial services
company engaged, through its subsidiaries, in the business of originating,
purchasing, selling and servicing consumer and commercial loans of specified
types and offering related services. Loans originated by The Money Store and its
subsidiaries primarily consist of home equity loans, loans (the "SBA Loans")
guaranteed in part by the United States Small Business Administration (the
"SBA"), government guaranteed student loans and financing for new and used
vehicles.

         Since 1967, The Money Store and its subsidiaries have been active in
the development of the residential home equity lending industry in the United
States. In 1979, The Money Store and its subsidiaries began to originate SBA
Loans and, based upon statistics compiled by the SBA, The Money Store believes
that during each of the last 14 SBA fiscal years it originated a greater
principal amount of SBA Loans than any other originator of such loans in the
United States. In 1984, The Money Store and Educaid entered into the government
guaranteed student loan origination market. ClassNotes was organized in 1995 to
originate, purchase, sell and service non-government guaranteed student loans.

         The executive offices of each Seller are located at 3301 C Street,
Suite 100-A, Sacramento, California 95816. Their telephone number is (916)
446-5000. The executive offices of The Money Store are located in Union, New
Jersey and Sacramento, California. Its telephone number is (908) 686-2000.


                                  THE SERVICERS

         Each Seller or an affiliate thereof identified in the related
Prospectus Supplement will act as Master Servicer with respect to the Financed
Student Loans sold or contributed by it to the related Trust and generally will
service the Financed Student Loans originated by its during the Deferral Phase.
Pursuant to Sub-Servicing Agreements and except as otherwise expressly assumed
by a Seller, the Administrator or set forth in a Prospectus Supplement, PHEAA,
AFSA Data Corporation, Great Lakes Higher Education Corporation and/or UNIPAC
Service Corporation, or the entities set forth in the related Prospectus
 Supplement, generally will service, and perform all other related tasks with
respect to, all Financed Student Loans originated by the Sellers and acquired by
the applicable Eligible Lender Trustee on behalf of a Trust generally after they
have entered the Repayment Phase. Such Servicers are required to perform all
services and duties customary to the servicing of such Financed Student Loans in
the same manner as the applicable Master Servicer has serviced Financed Student
Loans and otherwise in compliance with all applicable standards and procedures.
With respect to the Purchased Loans, either the originators of the Purchased
Loans, the applicable Seller or another party will service such Purchased Loans
during both the Deferral Phase and the Repayment Phase. See "Description of the
Transfer and Servicing Agreements--Servicing Procedures."

                       THE STUDENT LOAN FINANCING BUSINESS

GENERAL

         The Financed Student Loans to be sold or contributed by the Sellers to
the related Eligible Lender Trustee on behalf of a Trust pursuant to a Sale and
Servicing Agreement will be selected from Financed Student Loans originated or
purchased by the Sellers and made to students enrolled in or recently graduated
from accredited institutions of higher education within the meaning of the
Higher Education Act, the Public Health Service Act and the applicable Private
Loan Programs, or, with respect to the PLEASE Program described herein, made to
students enrolled in private primary or secondary schools. The proceeds of these
loans are used by students to finance a portion of the costs of school and, in
the case of certain of the Private Loan Programs, specified related costs. It
currently is anticipated that Educaid will originate or purchase
 Federal Loans and HEAL Loans and that ClassNotes will be originating or
purchasing Private Loans. Under current law, ClassNotes may not originate or
purchase Federal Loans since it is not an "Eligible Lender" as defined in the
Higher Education Act of 1965, as amended. If, as a result of changes in law,
ClassNotes can qualify as an Eligible Lender, ClassNotes also may originate and
purchase Federal Loans and deposit such loans into one or more Trusts.

         FEDERAL LOANS. Payment of principal and interest with respect to the
Federal Loans is guaranteed against default, death, bankruptcy, disability,
school closure or false certification by the school with respect to the
applicable borrower by a Guarantor pursuant to a guarantee agreement between the
applicable Guarantor and an Eligible Lender Trustee (such agreements, each as
amended or supplemented from time to time, the "Federal Guarantee Agreements").
Each Guarantor of Federal Loans is entitled, subject to certain conditions, to
be reimbursed for 98% (or 100% for loan made prior to October 1, 1993 and all
loans filed as nondefault claims) of Federal Guarantee Payments it makes by the
Department pursuant to a program of federal reinsurance under the Higher
Education Act of 1965, as amended (such Act, together with all rules and
regulations promulgated thereunder by the Department and/or the Guarantors, the
"Higher Education Act"). In addition, an Eligible Lender Trustee, as a holder of
the Federal Loans on behalf of a Trust, is entitled to receive from the
Department certain Interest Subsidy Payments and Special Allowance Payments
 with respect to certain of such Federal Loans as described
herein.  See "--Types of Federal Loans Under the  Program" and
"The Financed Student Loan Pool--Insurance of Student Loans;
Guarantors of Student  Loans."

         HEAL LOANS. The Public Health Service Act provides that the Secretary
may issue a certificate of comprehensive insurance coverage to any eligible
lender who so applies, which will insure all insurable HEAL Loans made by that
eligible lender after the date the certificate is issued until a specified
cut-off date and within limits of an aggregate maximum amount stated in the
certificate. The rights of an eligible lender under a certificate of insurance
may be assigned to another eligible lender under the Public Health Service Act
(including a public entity in the business of purchasing student loans). See "--
The HEAL Program."

         PRIVATE LOANS. Payment of principal and interest with respect to the
Private Loans is guaranteed against default, death, bankruptcy or disability of
the applicable borrower by a Guarantor pursuant to a guarantee agreement between
the applicable Guarantor and the applicable Eligible Lender Trustee (such
agreements, as amended or supplemented from time to time, together with the
Federal Guarantee Agreements, the "Guarantee Agreements"). The Guarantors of the
Private Loans are not entitled to reimbursement from, and the Private Loans are
not insured by, the Department, the Secretary or any other governmental agency.
See "The Private Loan Programs."

         Legal title to all the Financed Student Loans that from time to time
comprise assets of a Trust will be held by the applicable Eligible Lender
Trustee, as trustee on behalf of the Trust. See "Formation of the
Trust--Eligible Lender Trustee."

         The description and summaries of the Higher Education Act, the Federal
Programs, the Public Health Service Act, the Private Loan Programs, the
Guarantee Agreements and the other statutes, regulations and documents referred
to in this Prospectus do not purport to be comprehensive, and are qualified in
their entirety by reference to each such statute, regulation or document. There
can be no assurance that future amendments or modifications will not materially
change any of the terms or provisions of the programs described in this
Prospectus or of the statutes and regulations implementing these programs.
However, any such amendments or modifications will be described in each
Prospectus Supplement relating to a Series of Notes to be offered after the
dates of such amendments or modifications. See "Risk Factors-- Possible Changes
in Legislation."

THE FEDERAL LOAN PROGRAM

         GENERAL. Educaid's loan program for Federal Loans (the "Program"),
provides educational financing to students (or their parents) enrolled in or
recently graduated from accredited institutions of higher education. Educaid has
been originating loans under the Program since 1984 and has, as of September 30,
1996, originated loans under the Program in an aggregate principal amount of
approximately $2.064 billion. The Program consists of certain Federal Loans each
of which is guaranteed by a Guarantor and reinsured by the Department. As
described below, Federal Loans include "Stafford Loans," "SLS Loans," "PLUS
Loans", "Unsubsidized Stafford Loans" and "Consolidation Loans." The loan
programs under which the Purchased Loans constituting Federal Loans will be
originated are substantially similar to Educaid's Program.

     ELIGIBILITY. To be eligible to obtain a loan under the Program, a student
must, among other things, (i)(a) be enrolled in, or be admitted for enrollment
in, a school that is an accredited and licensed State or nonprofit institution
of higher education and be enrolled in, or enroll in, an eligible undergraduate
or graduate degree or certificate program, be attending at least half-time and
be making satisfactory progress toward the completion of such program according
to the standards of the school, or (b) be enrolled in, or admitted for
enrollment in, an eligible degree or certificate program at an accredited and
licensed Proprietary School (I.E., a privately-owned school offering
post-secondary education and operating on a for profit basis), (ii) be a U.S.
citizen, U.S. national or eligible noncitizen, (iii) not have borrowed, together
with the loan being requested, more than the applicable annual and aggregate
limits specified from time to time under the Program, (iv) meet the applicable
"needs" requirements and agree to notify promptly the holder of the loan of any
address change and (v) not be in default on any Federal education loan or owe a
refund on a Federal educational grant (each such student, an "Eligible
Student").

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

     With respect to all Federal Loans made under the Program (other than
Consolidation Loans discussed below), Educaid or its agent receives from a
borrower an application for a Federal Loan (which includes an executed
promissory note). Educaid reviews or causes to be reviewed each application to
confirm its completeness, to confirm that the applicant is an Eligible Student
and that such loan complies with certain other conditions of the Program.
Educaid forwards or causes to be forwarded a copy of each application (or
electronically transmits the data from such application) that satisfies the
foregoing reviews to the respective Guarantor, who reviews such application to
determine that such application satisfies all applicable conditions, including
the foregoing, for the loan to be eligible to receive Guarantee Payments,
subject to compliance with the terms of the respective Guarantee Agreements,
including the proper servicing of the loan. Upon approval of an application by
both Educaid and the respective Guarantor and receipt of evidence from such
Guarantor that the applicable loan is guaranteed, Educaid causes the proceeds of
such loan to be disbursed in one or more installments. For each loan that is
made, Educaid forwards or causes to be forwarded the completed loan application
and executed promissory note to the applicable Master Servicer, which serves as
custodian for such materials.

     With respect to borrower inquiries concerning Consolidation Loans, the
applicable Servicer will contact the borrower and prepare and send to the
borrower an application (which includes a promissory note) for a Consolidation
Loan for the borrower's review and signature. Although the borrower is permitted
to choose any lender from whom he or she currently has federally guaranteed
education loans (including undergraduate loans) to make such Consolidation Loan,
borrowers typically express no preference as to the identity of the lender. In
that event, the Servicer will choose a lender based on various considerations,
which may include the lender that has the highest balance of the loans to be
consolidated or, if there is no such lender, the lender that has made the most
recent loan to the borrower to be consolidated. Pursuant to the Program, the
Servicer will be required to obtain certifications from the lenders of the loans
to be consolidated and to review the loan application and the certifications to
confirm that the borrower is eligible for a Consolidation Loan. Upon approval of
an application for a Consolidation Loan, the applicable lender will cause the
proceeds of such Consolidation Loan to be disbursed to each lender of the loans
being consolidated in amounts sufficient to retire each of such loans. For each
Consolidation Loan that is made by Educaid, the Servicer will retain the
completed loan application and executed promissory note as custodian.

     SERVICING AND COLLECTIONS PROCESS. The Higher Education Act, the Federal
Program and the applicable Guarantee Agreements require the holder of Federal
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 Federal Loans that are designed to ensure that such Federal
Loans are repaid on a timely basis by or on behalf of borrowers. The Master
Servicer will perform such procedures and agrees, pursuant to a Sale and
Servicing Agreement, to perform, or cause to be performed, specified and
detailed servicing and collection procedures with respect to the Federal Loans
on behalf of a Trust. Such procedures generally include periodic attempts to
contact any delinquent borrower by telephone and by mail, commencing with a
written notice at the tenth day of delinquency and including multiple written
notices and telephone calls to the borrower thereafter at specified times during
any such delinquency. All telephone calls and letters are automatically
registered, and a synopsis of each call or the mailing of each letter is noted
in the Master Servicer's loan file for the borrower. The Master Servicer is also
required to perform, or cause to be performed, skip tracing procedures on
delinquent borrowers whose current location is unknown, including contacting
such borrowers' schools and references. Failure to comply with the established
procedures could adversely affect the ability of the related Eligible Lender
Trustee, as holder of legal title to the Federal Loans on behalf of a Trust, to
realize the benefits of any Guarantee Agreement or to receive the benefits of
Federal assistance from the Department with respect thereto. Failure to comply
with certain of the established procedures with respect to a Federal Loan may
also result in the denial of coverage under a Guarantee Agreement for certain
accrued interest amounts, in circumstances where such failure has not caused the
loss of the guarantee of the principal of such Federal Loan. See "Risk
Factors--Failure to Comply with Loan Origination and Servicing Procedures for
Federal Loans".

     At prescribed times prior to submitting a claim for payment under a
Guarantee Agreement for a delinquent Federal Loan, the Master Servicer is
required to notify the applicable Guarantor of the existence of such
delinquency. These requests notify the Guarantors of seriously delinquent
accounts and allow the Guarantors to make additional attempts to collect on such
loans prior to the filing of claims. If a loan is delinquent for 180 days, the
Master Servicer is required to file a default claim with the respective
Guarantor. Failure to file a claim within 240 days of delinquency may result in
denial of the guarantee claim with respect to such Federal Loan, and failure to
file within 210 days may result in a reduction in the accrued interest included
in the claim payment. The failure by the Master Servicer to file a guarantee
claim in a timely fashion would constitute a breach of its covenants and create
an obligation of the Master Servicer to purchase the applicable Federal Loan.
See "Description of the Transfer and Servicing Agreements-- Servicer Covenants."

TYPES OF FEDERAL LOANS UNDER THE PROGRAM

     GENERAL. The following descriptions of the Stafford Student Loan Program,
the Unsubsidized Stafford Loan Program, the Supplemental Loans for Students
Program, the Parental Loans for Undergraduate Students Program and the
Consolidation Loan Program (such programs being collectively referred to herein
as the "Federal Programs") as authorized under the Higher Education Act are
qualified in their entirety by reference to the Higher Education Act. Since its
original enactment in 1965, the Higher Education Act has been amended and
reauthorized several times, including by the Higher Education Amendments of 1992
(the "1992 Amendments"), the Student Loan Reform Act of 1993 (the "1993
Amendments") and the Higher Education Technical Amendments Act of 1993 (the
"1993 Technical Amendments"). The 1992 Amendments extended the principal
provisions of the Federal Programs through October 1, 1998 (or, in the case of
borrowers who have received Federal Loans prior to that date, September 30,
2002).

     There can be no assurance that the Higher Education Act or other relevant
federal or state laws, rules and regulations and the programs implemented
thereunder will not be amended or modified in the future in a manner that will
adversely impact the programs described in this Prospectus and the Federal Loans
made thereunder, or the Guarantors. In addition, existing legislation and future
measures to reduce the federal budget deficit may adversely affect the amount
and nature of federal financial assistance available with respect to these
programs. In recent years, federal budget legislation has provided for the
recovery of certain funds held by guarantee agencies in order to achieve
reductions in federal spending. There can be no assurance that future federal
budget legislation or administrative actions will not adversely affect
expenditures by the Department or the financial condition of the Guarantors.

     Also, effective for student loans first disbursed after October 1, 1993,
Lenders will be assessed an up-front, user/origination fee equal to .5% of the
principal amount of the student loan.

     STAFFORD LOANS. "Stafford Loans" are loans made by eligible lenders in
accordance with the Higher Education Act to Eligible Students, based on
financial need, to finance a portion of the costs of attending an eligible
institution of higher education or a vocational school. The Higher Education Act
limits the amount of Stafford Loans that may be made to a student in any given
academic year and the amount of Stafford Loans that a student may have
outstanding in the aggregate and specifies certain payment terms, including the
interest rates that may be charged on Stafford Loans. Holders of Stafford Loans
complying with these limitations and the other conditions specified in the
Higher Education Act will be entitled to the benefits of: (i) a guarantee of the
payment of principal and interest with respect to such Stafford Loans by a
guarantee agency, which guarantee will be supported by federal reinsurance of
all or most of such guaranteed amounts as described herein; (ii) federal
interest subsidy payments equal to the interest payable on such Stafford Loans
prior to the time the borrower begins repayment of such Stafford Loans and
during any applicable Deferral Periods, together with interest on any such
amounts not paid by the Department when due ("Interest Subsidy Payments"), and
(iii) federal special allowance payments, together with interest on any such
amounts not paid by the Department when due ("Special Allowance Payments"),
during the term of such Stafford Loans in varying amounts to ensure that
interest payable on such Stafford Loans, together with these payments,
approximates current market interest rates (such federal reinsurance
obligations, together with those obligations referred to in clauses (ii) and
(iii) above, being collectively referred to herein as "Federal Assistance").

     (1) ELIGIBILITY REQUIREMENTS. Subject to the annual and aggregate limits on
the amount of Stafford Loans that a student can borrow discussed below, Stafford
Loans are available to eligible students in amounts not exceeding their unmet
need for financing as determined in accordance with the provisions of the Higher
Education Act.

     In addition to complying with the borrower's eligibility requirements set
forth above under the caption "--The Loan Program," each Stafford Loan (i) must
be unsecured, (ii) must provide for deferral of the obligation of the borrower
to make (x) interest payments for as long as the Department makes Interest
Subsidy Payments and (y) principal payments so long as the borrower remains an
Eligible Student and thereafter during any applicable Grace Periods, Deferral
Periods or Forbearance Periods and (iii) must provide for repayment over a
period generally not to exceed 10 years (excluding any Deferral Periods or
Forbearance Periods) from the date repayment commences.

     (2) LOAN LIMITS. In order to qualify for Federal Assistance under the
Stafford Federal Student Loan Program, the Higher Education Act imposes an
annual limit on the amount of Stafford Loans and other Federal Loans that may be
made to any single student and an aggregate limit on the amount of such Federal
Loans such student may have outstanding. Under the 1992 Amendments, the annual
Stafford limit for first year students is $2,625 (except that lower limits apply
to certain short-term courses of study), increasing to $3,500 for second year
students, $5,500 for third and fourth year students, and $8,500 for graduate and
professional students. The aggregate limit is $23,000 for undergraduates and
$65,600 for graduate and professional students.

     (3) INTEREST. Stafford Loans made to students with respect to periods of
enrollment in school commencing prior to July 1, 1988 (or thereafter to students
who had Federal Loans outstanding on such date), bear interest at either 7%, 8%
or 9% per annum, depending on the date of issuance and the interest rate
applicable to such student's outstanding Federal Loans. For the time periods
applicable to the Financed Student Loans, Stafford Loans made on or after July
l, 1988, to students with no outstanding Federal Loans on the date such Stafford
Loan is made ("new borrowers"), bear interest at rates of 8% per annum from
disbursement through four years after repayment commences and 10% per annum
thereafter, subject to a provision requiring annual discharge of principal or
rebate to the borrower to the extent that, for each quarter, the interest due at
the 10% rate (or, for Stafford Loans to such borrowers which are first disbursed
after July 23, 1992, the interest rate then applicable thereto) exceeds the
interest that would be payable at a rate per annum equal to the sum of the
average of the bond equivalent rates of 91-day Treasury bills auctioned for that
quarter (the "T-Bill Rate") plus 3.25% (or, for Stafford Loans to such borrowers
which are first disbursed after July 23, 1992, and from the date of
disbursement, 3.10%). Notwithstanding the foregoing, no such discharge of
principal or rebate to a borrower will be payable if such borrower is more than
30 days delinquent in making payments on such Stafford Loan. However, under the
1993 Technical Amendments, lenders must convert all loans subject to this
provision to a variable rate equal to the 91-day Treasury bill rate plus 3.25%
or, in the case of a loan made to a borrower with outstanding Federal Loans
under the Federal Programs after October 1, 1993, the 91-day Treasury bill rate
plus 3.1%, such conversion to take place before January 1, 1995. The converted
loans will not thereafter be subject to the rebate requirements described above.

     A Stafford Loan made on or after October 1, 1992, to a student with no
outstanding Federal Loans on the date such Stafford Loan is made, bears interest
at a variable rate based on 91-day Treasury bills plus 3.10%. A Stafford Loan
made on or after July 1, 1994 (regardless of whether the student has outstanding
Federal Loans on the date such Stafford Loan is made) will bear interest at a
variable rate equal to the sum of the T-Bill Rate plus 3.10%, or 8.25%,
whichever is less.

     Interest is payable on each Stafford Loan monthly in arrears until the
principal amount thereof is paid in full. However, prior to the date the
borrower begins repaying the principal of such Stafford Loan and during any
applicable Deferral Period or Grace Period, the borrower has no obligation to
make interest payments. Instead, the Department makes quarterly Interest Subsidy
Payments to the holder of the Stafford Loan on behalf of the borrower during
such periods, in amounts equal to the accrued and unpaid interest for the
previous quarter with respect to such Stafford Loan. During a Forbearance
Period, the Department will not make any Interest Subsidy Payments; instead, at
the borrower's option, interest on each Stafford Loan may be paid currently or
capitalized and added to the outstanding principal balance of such Stafford Loan
at the end of such Forbearance Period. See "--(6) Interest Subsidy Payments."

     (4) REPAYMENT. No principal and/or interest payments with respect to a
Stafford Loan are required to be made during the time a borrower remains an
Eligible Student and during the existence of an applicable Grace Period,
Deferral Period or Forbearance Period. In general, a borrower must repay each
Stafford Loan in monthly installments over a period generally not to exceed 10
years (excluding any Deferral Period or Forbearance Period) after commencement
of repayment. Any borrower may voluntarily prepay without premium or penalty any
Federal Loan and in connection therewith may waive any Grace Period or Deferral
Period. The Higher Education Act presently requires a minimum annual principal
and interest payment with respect to a Stafford Loan of $600 in the aggregate
(but in no event less than accrued interest), unless the borrower and the lender
agree to a lesser amount. The 1992 Amendments adopted several provisions that
affect loan repayment terms. These include, among others, provisions to grant
new borrowers with respect to loans for which the first disbursement is on or
after July 1, 1993, the right to choose a graduated or income-sensitive
repayment schedule.

     (5) GRACE PERIODS, DEFERRAL PERIODS, FORBEARANCE PERIODS. Borrowers of
Stafford Loans must generally commence repaying the loans following a period of
(a) not less than 9 months nor 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 in
excess of 7% per annum and for loans to first time borrowers on or after July 1,
1988) (a "Grace Period") after the borrower ceases to be an Eligible Student.
However, subject to certain conditions, no principal repayments need be made
with respect to Stafford Loans during periods when the borrower has returned to
an eligible educational institution on at least a half-time basis or is pursuing
studies pursuant to an approved graduate fellowship program and during certain
other periods (varying from six months to three years) when the borrower has
joined the military or certain volunteer organizations (for all loans made after
July 1, 1993, or loans made after such date to borrowers with loans already
outstanding on such date), for periods when the borrower is unable to secure
employment (up to three years) or for periods during which the borrower is
experiencing economic hardship (for loans made after July 1, 1993, to borrowers
with no outstanding loans on such date) (each a "Deferral Period"). The lender
may also allow, in accordance with standards and guidelines approved by the
applicable guarantor and the Department, periods of forbearance during which the
borrower may defer principal and/or interest payments because of temporary
financial hardship (a "Forbearance Period").

     (6) INTEREST SUBSIDY PAYMENTS. Interest Subsidy Payments are payments made
quarterly to the holder of a qualifying Stafford Loan by the Department with
respect to those Stafford Loans as to which the applicable conditions of the
Higher Education Act have been satisfied, in an amount equal to the accrued and
unpaid interest on the outstanding principal amount of each Stafford Loan for
such quarter, commencing from the date such Stafford Loan is made until the end
of the applicable Grace Period after the borrower ceases to be an eligible
student and during any applicable Deferral Period. The Department will not make
Interest Subsidy Payments during any Forbearance Period. The Higher Education
Act provides that the holder of such a qualifying Stafford Loan has a
contractual right, as against the United States, to receive Interest Subsidy
Payments from the Department (including the right to receive interest on any
Interest Subsidy Payments not timely paid). Receipt of Interest Subsidy Payments
is conditioned on compliance with the requirements of the Higher Education Act,
including satisfaction of certain need-based criteria (and the delivery of
sufficient information by the borrower and the lender to the Department to
confirm the foregoing) and continued eligibility of the Stafford Loan for
federal reinsurance. Such eligibility may be lost, however, if the loans are not
originated and serviced, or are not held by an eligible lender, in accordance
with the requirements of the Higher Education Act and the applicable guarantee
agreements. See "--(1) Eligibility Requirements"; "Risk Factors--Failure to
Comply With Loan Origination and Servicing Procedures for Federal Loans";
"Formation of the Trust--Eligible Lender Trustee" and "Description of the
Transfer and Servicing Agreements--Servicing Procedures." Educaid expects that
each of the Stafford Loans that are part of the pool of Financed Student Loans
will be eligible to receive Interest Subsidy Payments.

     (7) SPECIAL ALLOWANCE PAYMENTS. The Higher Education Act requires, subject
to certain conditions, the Department to make quarterly Special Allowance
Payments to holders of qualifying Federal Loans (including Stafford Loans) in an
amount equal to a specified percentage of the average outstanding principal
amount of each such Federal Loan during each quarter.

     The percentage or rate used to determine the Special Allowance Payments for
a particular loan varies based on a number of factors, including when the loan
was disbursed and the period of enrollment with respect to which it was made.
Generally, the Special Allowance Payment with respect to a loan such as any
Federal Loan for a quarter will be equal to the excess, if any, of (i) the
amount of interest that would be payable on such loan at a rate per annum equal
to the T-Bill Rate plus 3.10% (3.25% for loans first disbursed before October 1,
1992 and 2.50% while the borrower is in school, grace or deferment status for
loans made on or after July 1, 1995) over (ii) the stated amount of interest
payable on such loan.

     The Higher Education Act provides that a holder of a qualifying loan who is
entitled to receive Special Allowance Payments has a contractual right against
the United States to receive those Special Allowance Payments (including the
right to receive interest on any Special Allowance Payments not timely paid).
Receipt of Special Allowance Payments, however, is conditioned on compliance
with the requirements of the Higher Education Act, including satisfaction of
certain need-based criteria (and the delivery of sufficient information by the
borrower and the lender to the Department to confirm the foregoing) and
continued eligibility for federal reinsurance. Such eligibility may be lost,
however, if the loans are not originated and serviced, or are not held by an
eligible lender, in accordance with the requirements of the Higher Education Act
and the applicable guarantee agreement. See "--(1) Eligibility Requirements";
"Risk Factors --Failure to Comply With Loan Origination and Servicing Procedures
for Federal Loans"; "Formation of the Trust--Eligible Lender Trustee" and
"Description of the Transfer and Servicing Agreements--Servicing Procedures."
Educaid expects that each of the Stafford Loans that are part of the pool of
Financed Student Loans will be eligible to receive Special Allowance Payments,
if any are payable from time to time.

     Interest Subsidy Payments and Special Allowance Payments are generally
received within 45 to 60 days after submission to the Department of the
applicable claims forms for any given calendar quarter, although there can be no
assurance that such payments will in fact be received from the Department within
that period. See "Risk Factors--Variability of Actual Cash Flows; Inability of
Indenture Trustee to Liquidate Financed Student Loans." The Administrator will
agree to prepare and file with the Department all such claims forms and any
other required documents or filings on behalf of the applicable Eligible Lender
Trustee as owner of the Financed Student Loans on behalf of a Trust. The
Administrator will also agree to assist an Eligible Lender Trustee in
monitoring, pursuing and obtaining such Interest Subsidy Payments and Special
Allowance Payments, if any, with respect to such Federal Loans. Except under
certain conditions described herein, the Eligible Lender Trustee will be
required to remit to the Indenture Trustee, for deposit in the Collection
Account, Interest Subsidy Payments and Special Allowance Payments it receives
with respect to the Federal Loans within two Business Days of receipt thereof.

     UNSUBSIDIZED STAFFORD LOANS. The Federal Loans also may include Stafford
Loans that do not qualify for Interest Subsidy Payments but otherwise qualify
for all other forms of Federal Assistance ("Unsubsidized Stafford Loans"). These
loans are identical to Stafford Loans in all material respects, except that
interest accruing thereon during periods when the borrower is in school or in a
Deferral Period or Grace Period is either paid periodically by the borrower
during such periods or added periodically to the principal balance of the loan
by the holder thereof. A borrower qualifies for an Unsubsidized Stafford Loan
if, and to the extent that, the borrower's need for a Stafford Loan, as
calculated pursuant to the Higher Education Act, is less than the maximum
Stafford Loan authorized by statute due to the borrower's expected family
contribution as calculated thereunder. As discussed below, no SLS Loans may be
made on or after July 1, 1994. As a result of this change, on July 1, 1994, the
maximum amount a single borrower may receive under the Unsubsidized Stafford
Loan program was increased by the amount such borrower could formerly have
obtained under the SLS Program.

     SLS LOANS. In addition to the Stafford Student Loan Program, the Higher
Education Act provides a separate program to facilitate additional loans to
graduate and professional students and independent undergraduate students. This
program is referred to as the "Supplemental Loans for Students Program" (the
"SLS Program"). The basic framework and principal provisions of the Stafford
Student Loan Program as described above are similar in many respects to those
that are applicable to loans under the SLS Program, ("SLS Loans"). In
particular, SLS Loans are subject to similar eligibility requirements and,
provided that such requirements are satisfied, are entitled to the same
guarantee and federal reinsurance arrangements. SLS Loans differ significantly
from Stafford Loans, however, in the context of the Interest Subsidy Payments
and Special Allowance Payments discussed above.

     The annual and aggregate limitations that are applicable to SLS Loans are
as follows: SLS Loans to a single borrower cannot exceed $4,000 per academic
year for first year and second year students, increasing to $5,000 for third
year and fourth year students, and to $10,000 for graduate and professional
students, with aggregate limits of $23,000 for undergraduate students ($20,000
for loans first disbursed on or before July 1, 1993) and $73,000 for graduate
and professional students (exclusive of any capitalized interest) at any one
time outstanding. SLS Loans are also limited, generally, to the cost of
attendance minus other financial aid for which the borrower is eligible. A
determination of a borrower's eligibility for the Stafford Student Loan Program,
among other programs, is a condition to the making of an SLS Loan.

     As specified by the Higher Education Act, the applicable interest rate for
an SLS Loan depends upon the date of issuance of the loan and the period of
enrollment for which the loan is made. The interest rate per annum for SLS Loans
made and disbursed on or after July 1, 1987 is fixed each July 1 for each
succeeding 12-month period at a rate equal to the sum of (i) the bond equivalent
rate of 52-week Treasury bills auctioned at the final auction held prior to the
preceding June 1 and (ii) 3.10% (3.25% for loans first disbursed before October
1, 1992), with a maximum rate of 11% per annum (12% for loans first disbursed
before October 1, 1992).

     Although holders of SLS Loans are not entitled to receive Interest Subsidy
Payments with respect thereto, interest on such SLS Loans accrues from the date
each such SLS Loan is made and may either be paid currently by a borrower or may
be capitalized and added to the outstanding principal amount of such SLS Loan at
the time the borrower begins repayment. SLS Loans are eligible for Special
Allowance Payments only if and to the extent that the interest rate for such SLS
Loans calculated based on the 52-week Treasury bill rate referred to above would
exceed the applicable maximum interest rate. Because the basis for determining
the amount, if any, of Special Allowance Payments due to lenders is based on the
91-day T- Bill Rate while the interest rate for SLS Loans is based on the
52-week Treasury bill rate (which may differ from the 91-day T-Bill Rate), there
can be no assurance that any Special Allowance Payments will be due and payable
with respect to SLS Loans even though such SLS Loans are deemed to be eligible
therefor. See "--(7) Special Allowance Payments."

     A borrower of an SLS Loan is required to begin repayment of the principal
of such SLS Loan within 60 days after the date the last installment of such SLS
Loan is advanced, subject to deferral so long as such borrower remains an
Eligible Student or as a result of any applicable Deferral Period or Forbearance
Period. In addition, any borrower of an SLS Loan made and advanced after July
23, 1992, who also has Stafford Loans outstanding may defer commencing repayment
of such SLS Loan for the Grace Period applicable to such Stafford Loans.
Pursuant to the Omnibus Budget Reconciliation Act of 1993, no SLS Loans may be
made on or after July 1, 1994.

     PLUS LOANS. The Higher Education Act authorizes PLUS Loans to be made to
parents of eligible dependent students. The basic provisions applicable to PLUS
Loans are similar to those of Stafford Loans with respect to the involvement of
guaranty agencies and the Department in providing guarantees and federal
reinsurance on the loans. However, PLUS Loans differ significantly from Stafford
Loans, particularly because Interest Subsidy Payments are not available and in
some instances Special Allowance Payments are more restricted.

     Parents of dependent students are eligible to receive PLUS Loans and may
borrow up to $4,000 per academic year per student with a maximum aggregate
amount of $20,000 per student. Pursuant to the 1992 Amendments, with respect to
PLUS Loans originated after July 1, 1993, there are no annual loan limits for
PLUS Loans. PLUS Loans, however, are limited by a formula whereby the amount
borrowed annually, when combined with the student's other loans and grants for
that year, may not exceed the student's estimated educational costs. The 1992
Amendments prohibit origination of PLUS Loans to borrowers determined, pursuant
to regulations of the Department, to have adverse credit histories for loans
with first disbursement on or after July 1, 1993.

     The interest rates on a PLUS Loan depend upon the date of issuance of the
loan and the period of enrollment for which the loan is to apply. PLUS Loans
disbursed or refinanced on or after July 1, 1987 bear interest at a variable
rate which is in effect from each July 1 through June 30, which is determined on
the June 1 preceding the commencement of the interest rate period, and which is
equal to the bond equivalent rate of 52-week Treasury bills auctioned at the
final auction held prior to such June 1 plus 3.10% (3.25% for PLUS Loans
disbursed before October 1, 1992), except that such rate cannot exceed 10% (or
12% for PLUS Loans disbursed before October 1, 1992). The 1993 Amendments reduce
this interest rate ceiling to 9% for PLUS Loans made to new borrowers on or
after July 1, 1994. PLUS Loans made on or after July 1, 1998 are to bear a rate
equal to the bond equivalent rate of the U.S. Treasury security with a
comparable maturity, as established by the Department, plus 2.1% (not to exceed
9%).

     Lenders are required to charge a 5% origination fee, payable to the
Department, to any borrower of a PLUS Loan made on or after October 1, 1992,
except that such fee is 3% for Plus Loans first disbursed on or after July 1,
1994.

     Repayment of the principal of PLUS Loans is required to commence no later
than 60 days after the date of final disbursement of such loan, subject to
certain deferment provisions. A parent borrower may defer principal payments for
periods during which the borrower has a dependent student for whom the parent
borrowed a PLUS Loan, if such student is engaged in a qualifying educational
program, graduate fellowship program or rehabilitation training program and the
PLUS Loan was originated before July 1, 1993; a parent borrower of a PLUS Loan
made thereafter may defer principal payments only if such parent borrower is
engaged in a qualifying educational program, graduate fellowship program or
rehabilitation training program.

     Interest Subsidy Payments are not available with respect to PLUS Loans.
However, the capitalization of interest is allowed during deferral periods.
Thus, the borrower and lender may agree either to capitalize interest or to have
the borrower make the interest payments during an authorized period. The annual
loan limits are not violated by any decision to capitalize interest.

     CONSOLIDATION LOANS. The Higher Education Act established a program to
facilitate the ability of eligible borrowers of Stafford Loans, SLS Loans and
PLUS Loans (each an "Underlying Federal Loan") to consolidate such Federal
Loans, together with such borrowers' other education loans that are made or
guaranteed by the federal government (including HEAL Loans), into a single loan
(a "Consolidation Loan"). Subject to the satisfaction of certain conditions set
forth in the Higher Education Act, including limitations on the timing and
payment of principal and interest with respect to Consolidation Loans and a
requirement that the proceeds of Consolidation Loans are to be used to repay the
respective Underlying Federal Loans (and any other loans consolidated
thereunder) of any borrower, each holder of a Consolidation Loan will be
entitled to the same guarantee and federal reinsurance arrangements as are
available on Stafford Loans, SLS Loans and PLUS Loans. Consolidation Loans, like
Stafford Loans, are also eligible for Interest Subsidy Payments and Special
Allowance Payments; however, for Consolidation Loan applications received by
lenders on or after August 10, 1993, the Department will no longer make Interest
Subsidy Payments on Consolidation Loans other than those loans which consolidate
only subsidized Stafford Loans. Also, as described below under "--The HEAL
Program--Consolidation of HEAL Loans," any HEAL Loan consolidated pursuant to
the provisions of the Higher Education Act will not be eligible for Special
Allowance Payments or Interest Subsidy Payments. Under this program, an eligible
borrower of Consolidation Loans means a borrower who has begun repaying, who is
in a grace period preceding repayment of, or who is a delinquent or defaulted
borrower who will, through such loan consolidation, recommence repayment of such
Underlying Federal Loans. A married couple, each of whom has outstanding
Underlying Federal Loans, may apply for and obtain a single Consolidation Loan
so long as both individuals agree to be held jointly and severally liable on
such Consolidation Loan.

     Under this program, a lender may make a Consolidation Loan to an eligible
borrower at the request of the borrower if the lender holds an outstanding
Underlying Federal Loan of the borrower or the borrower certifies that he or she
has been unable to obtain a Consolidation Loan from any of the holders of the
outstanding Underlying Federal Loans of the borrower. The lender making any
Consolidation Loan will pay the amount thereof to the various lenders of the
respective Underlying Federal Loans and other loans being consolidated thereby.

     A Trust may be affected by Consolidation Loans in the following way. A
Trust may own Underlying Federal Loans with respect to which an institution
other than Educaid (or Educaid, if the Pre-Funded Amount has been reduced to
less than the amount of the Consolidation Loan) makes the Consolidation Loan, in
which case such Underlying Federal Loans will be prepaid in full and such
prepayment amount will constitute Available Funds for the applicable Collection
Period. See "Description of the Transfer and Servicing
Agreements--Distributions."

     In accordance with the Higher Education Act, Consolidation Loans may bear
interest at a rate per annum equal to the weighted average of the interest rates
on the Underlying Federal Loans (rounded up to the nearest whole percent). In
general, a borrower must repay each Consolidation Loan in scheduled monthly
installments over a period of not more than 10 to 30 years (excluding any
Deferral Period and any Forbearance Period), depending on the original principal
amount of such Consolidation Loan. The repayment schedules for Consolidation
Loans will not exceed: 12 years for loans greater than or equal to $7,500, but
less than $10,000; 15 years for loans greater than or equal to $10,000, but less
than $20,000; 20 years for loans greater than or equal to $20,000, but less than
$40,000; 25 years for loans greater than or equal to $40,000, but less than
$60,000; and not more than 30 years for loans in excess of $60,000. Effective
July 1, 1994, Consolidation Loans for less than $7,500 will have a repayment
schedule of not more than 10 years. Borrowers may voluntarily prepay all or a
portion of any Consolidation Loan without premium or penalty. Repayment of a
Consolidation Loan must commence within 60 days after all holders of Underlying
Federal Loans have discharged the liability of the borrower thereon; PROVIDED,
HOWEVER, that such repayment obligation is deferred for as long as the borrower
remains an Eligible Student and during any applicable Deferral Phase and
Forbearance Phase.

     The 1993 Amendments made a number of changes to the Consolidation Loan
Program, including requiring holders of Consolidation Loans made on or after
October 1, 1993, to pay to the Department a monthly fee equal to 1.05% per
annum.

     Under the Emergency Student Loan Consolidation Act of 1997, Consolidation
Loans made between November 13, 1997, and October 1, 1998, carry a maximum
interest rate equal to 91-day T-bill plus 3.1%.

     The Federal Direct Consolidation Loan Program provides borrowers with the
opportunity to consolidate outstanding student loans at interest rates below,
and income-contingent repayment terms that some borrowers may find preferable
to, those that would be available from a Seller on a Consolidation Loan
originated by such Seller under the Federal Loan Program. The availability of
such lower-rate, income- contingent loans may decrease the likelihood that a
Seller would be the originator of a Consolidation Loan with respect to borrowers
with Federal Loans, as well as increase the likelihood that a Federal Loan in a
Trust will be prepaid through the issuance of a Federal Direct Consolidation
Loan.

     Proposed federal budget legislation being considered by Congress could
modify many of the provisions of the Higher Education Act. Until final
legislation is adopted, the impact on the Financed Student Loans, if any, is
impossible to determine.

THE HEAL PROGRAM

     GENERAL. The Public Health Service Act sets forth provisions establishing a
program to provide insured health education assistance loans ("HEAL Loans") for
eligible graduate students in schools of medicine, osteopathy, dentistry,
veterinary medicine, optometry, podiatry, public health, pharmacy, chiropractic
medicine or in programs in health administration, clinical psychology or allied
health. The Public Health Service Act provides for direct federal insurance,
backed by the full faith and credit of the United States, to holders of HEAL
Loans (the "HEAL Program").

     The maximum amount of new loans made under the HEAL Program during fiscal
years 1993, 1994, and 1995 may not exceed $350,000,000, $375,000,000 and
$425,000,000, respectively. Any unused ceiling during a fiscal year carries over
and is added to the ceiling established for the following fiscal year. After
fiscal year 1995, unless the HEAL Program is otherwise extended by federal law,
only those students who have previously received a HEAL Loan may receive
additional HEAL Loans for purposes of continuing or completing their educational
program or to pay interest on prior HEAL Loans received by the borrower, and the
Secretary may not insure any HEAL Loan made or installment paid after September
30, 1998. Students who had not received a HEAL Loan prior to October 1, 1995 are
not eligible to borrow under the HEAL Program. Such students may be eligible for
an increased loan limit with respect to the amount of Unsubsidized Stafford
Loans they may receive.

     The Public Health Service Act is found at 42 U.S.C. Section 201, et seq.
Most provisions relating to the HEAL Program are found at 42 U.S.C. Sections 292
through 292p. Regulations relating to the HEAL Program are found at 42 CFR
Sections 60.1 through 60.61 (the "Regulations").

     Proposed federal budget legislation being considered by Congress could
modify many of the provisions of the Public Health Service Act. Until final
legislation is adopted, the impact on the Financed Student Loans, if any, is
impossible to determine.

     ELIGIBLE BORROWERS. A student loan is eligible for insurance by the
Secretary under the Public Health Service Act if it is made to a student who (i)
is a citizen, national, or lawful permanent resident of the United States or
permanent resident of certain territories of the United States, (ii) has been
accepted for enrollment or is enrolled in good standing at an "eligible
institution" (defined in the Public Health Service Act as a school of medicine,
osteopathic medicine, dentistry, veterinary medicine, optometry, podiatric
medicine, pharmacy, public health, allied health or chiropractic, or a graduate
program in health administration or clinical psychology), (iii) is or will be a
full-time student, (iv) has agreed that all loan proceeds received shall be used
solely for tuition, other reasonable educational expenses, including fees,
books, supplies and equipment, and laboratory expenses, and reasonable living
and transportation expenses, (v) has presented himself and submitted to
registration under the Military Selective Service Act, if required by such act,
(vi) needs the loan to pursue his or her course of study at the eligible
institution, and (vii) in the case of a pharmacy student, has satisfactorily
completed three years of training. HEAL Loans also may be made to certain
nonstudents (such as doctors who are serving as interns or residents) who (A)
previously had a HEAL Loan, (B) is in a period of deferment (as described herein
under "--Deferment Periods") during which no principal is required to be paid,
(C) has agreed that all funds received under the proposed HEAL Loan will be used
solely to repay interest due on a previous HEAL Loan, and (D) has presented
himself and submitted to registration under the Military Selective Service Act,
if required by such act. Beginning on January 1, 1996, a student is NOT eligible
to obtain a HEAL Loan for attendance at an institution that has a default rate
in excess of 20 percent. (See "--Risk-Based Premiums" below.)

     ELIGIBLE INSTITUTIONS. In order to participate in the HEAL Program, a
school must enter into a written agreement with the Secretary in which the
school agrees to comply with the provisions of the Public Health Service Act and
the Regulations. The school must be legally authorized within a State, the
District of Columbia or certain territories of the United States to conduct a
course of study leading to one of the following degrees: (i) doctor of medicine,
osteopathic medicine, dentistry, optometry, veterinary medicine, podiatric
medicine, chiropractic, or clinical psychology, (ii) Bachelor or Master of
Science in pharmacy, (iii) Masters or doctoral degree in health administration,
or (iv) graduate or equivalent degree in public health. The school must also be
accredited by a recognized agency approved for that course of study by the
Secretary of Education, except where a school is not eligible for accreditation
solely because it is too new. A new school is eligible if the Secretary of
Education determines that it can reasonably expect to be accredited before the
beginning of the academic year following the normal graduation date of its first
entering class.

     ELIGIBLE LENDERS. The following types of organizations are eligible to
apply to the Secretary to be eligible lenders of HEAL Loans: (i) a financial or
credit institution (including a bank, savings and loan association, credit
union, or insurance company) which is subject to examination and supervision in
its capacity as a lender by an agency of the United States or of the State in
which it has its principal place of business; (ii) a pension fund approved by
the Secretary; (iii) an agency or instrumentality of a State; (iv) an eligible
institution under the HEAL Program; and (v) a private nonprofit entity,
designated by the State, regulated by the State, and approved by the Secretary.
In addition, the following types of organizations are eligible to apply to the
Secretary to be holders of HEAL Loans: (i) public entities in the business of
purchasing student loans; (ii) the Student Loan Marketing Association; and (iii)
other eligible lenders. If an application is approved by the Secretary, eligible
lenders enter into a comprehensive contract (as described further in the
following subsections) with the Secretary pursuant to which the lender agrees to
comply with all of the laws, regulations and other requirements applicable to
its participation in the HEAL Program and the Secretary agrees to insure each
HEAL Loan held by the lender.

     CERTIFICATE OF LOAN INSURANCE. The Public Health Service Act provides that
the Secretary may issue a certificate of comprehensive insurance coverage to any
eligible lender who so applies, which will insure all insurable loans made by
that eligible lender after the date the certificate is issued until a specified
cutoff date and within the limits of an aggregate maximum amount stated in the
certificate. If the Secretary determines that the eligible lender has failed to
(i) exercise reasonable care and diligence in the making and collection of
loans, (ii) make reports and statements required by the Public Health Service
Act, or (iii) pay required federal loan insurance premiums, the Secretary is
required to disqualify that lender from obtaining further insurance on HEAL
Loans until the Secretary is satisfied that such failure has ceased and the
eligible lender will comply with such requirements. The rights of an eligible
lender under a certificate of insurance may be assigned to another eligible
lender (including a public entity in the business of purchasing student loans)
or the Student Loan Marketing Association.

     ANNUAL AND AGGREGATE LOAN LIMITS. The total principal amount of HEAL Loans
which may be made to a student enrolled in a school of medicine, osteopathic
medicine, dentistry, veterinary medicine, optometry, or podiatric medicine may
not exceed $20,000 during any academic year and may not at any time exceed
$80,000 in the aggregate. The total principal amount of HEAL Loans which may be
made to a student enrolled in a school of pharmacy, public health, allied
health, or chiropractic, or a graduate program in health administration or
clinical psychology may not exceed $12,500 during any academic year and may not
at any time exceed $50,000 in the aggregate. Checks for the proceeds of HEAL
Loans are made payable jointly to the borrower and the eligible institution in
which the borrower is enrolled.

     INTEREST RATE. The interest rate on HEAL Loans may be calculated on a fixed
rate or variable rate basis. Whichever method is selected must continue over the
life of the loan unless the loan is consolidated (see "Consolidation of HEAL
Loans" herein). The interest rate may not exceed an annual rate equal to the
average of the bond equivalent rates of the 91-day Treasury bills auctioned for
the previous quarter plus 3%, rounded to the next higher one-eighth of 1%.
Interest that is calculated on a fixed rate basis is determined for the life of
the loan during the calendar quarter in which the loan is executed, but the rate
may not exceed the maximum rate described in the preceding sentence as
determined by the Secretary for such calendar quarter. Interest that is
calculated on a variable rate basis may change every calendar quarter as the
market price of U.S. Treasury bills changes, but the rate may not exceed the
maximum rate described above.

     Interest accrues from the date the loan is disbursed until the loan is paid
in full. Unpaid accrued interest may be compounded not more frequently than
semiannually and added to principal; however, a lender may postpone the
compounding of interest before the beginning of the repayment period or during
periods of deferment or forbearance and add interest to principal at the time
repayment of principal begins or resumes.

     The interest rate on HEAL Loans is not subject to any federal or state
usury laws that limit the rate or amount of interest payable on loans.

     REPAYMENT TERMS. HEAL Loans must provide for repayment of the principal
amount, except during a deferment period described in the following subsection,
in installments over a period of not less than 10 years (unless sooner repaid at
the borrower's option) nor more than 25 years beginning not earlier than 9
months nor later than 12 months after (i)(a) the date on which the borrower
ceases to be a participant in an accredited internship or residency program of
not more than four years in duration, (b) the borrower completes the fourth year
of an accredited internship or residency program of more than four years in
duration, or (c) the borrower, if not a participant in a program described in
clause (a) or (b) above, ceases to carry the normal full-time academic workload
as determined by the eligible institution, or (ii) the date on which a borrower
who is a graduate of an eligible institution ceases to be a participant in a
fellowship training program not in excess of two years or a participant in a
full-time educational activity not in excess of two years, which (a) is directly
related to the health profession for which the borrower prepared at an eligible
institution, as determined by the Secretary, and (b) may be engaged in by the
borrower during such a two-year period which begins within 12 months after the
completion of the borrower's participation in a program described in clauses
(i)(a) or (b) above or prior to the completion of the borrower's participation
in such program. Except for deferment periods (as described in the following
subsection), the payments made on all outstanding HEAL Loans by a borrower
during any year must be at least equal to the annual interest on the outstanding
principal (unless the borrower agrees in writing to make payments during any
year or any repayment period in a lesser amount), and lenders and holders of
HEAL Loans must offer borrowers graduated loan repayment schedules that, during
the first five years of loan repayment, are based on the borrower's
debt-to-income ratio.

     Any deferment period (as described in the following subsection) is not
included in the maximum 25 year total loan repayment period, but in no event may
the period of the loan exceed 33 years from the date of execution of the note or
written agreement evidencing the loan.

     DEFERMENT PERIODS. All HEAL Loans must provide that periodic installments
of principal and interest need not be paid, but interest will accrue and be
added to principal if not paid, during any "deferment period" which is described
in the Public Health Service Act as any period (i) during which the borrower is
pursuing a full-time course of study at an eligible institution under the Public
Health Service Act (or at an institution defined by section 481(a) of the Higher
Education Act); (ii) not in excess of four years during which the borrower is a
participant in an accredited internship or residency program (including any
period in such program in which the borrower ceases to be a participant or the
borrower completes the fourth year of such program which has a duration of
greater than four years); (iii) not in excess of three years during which the
borrower is (a) a member of the Armed Forces of the United States, (b) in
service as a volunteer under the Peace Corps Act, (c) a member of the National
Health Service Corps, (d) in service as a full-time volunteer under Title I of
the Domestic Volunteer Service Act of 1973, or (c) practicing primary care and
has completed an accredited internship or residency training program in
osteopathic general practice, family medicine, general internal medicine,
preventive medicine, or general pediatrics; (iv) not in excess of one year for
borrowers who are graduates of chiropractic schools; (v) any period not in
excess of two years which is described in clause (ii) of the first paragraph of
the preceding subsection.

     FORBEARANCE. Forbearance is defined in the Regulations as "an extension of
time for making loan payments or the acceptance of smaller payments than were
previously scheduled to prevent a borrower from defaulting on his or her payment
obligations". Provided that the borrower and the lender execute a written
agreement of forbearance, a lender or holder must grant forbearance whenever the
borrower is temporarily unable to make scheduled payments on a HEAL Loan and the
borrower continues to repay the loan in an amount commensurate with his or her
ability to repay the loan. Each forbearance period may not exceed six months,
and the total period of forbearance (with or without interruption) may not
exceed two years (except under certain circumstances approved by the Secretary).

     NO ENDORSEMENT OR SECURITY PERMITTED. All HEAL Loans are made directly to
the student without security and without endorsement (unless the student is a
minor and applicable law requires an endorsement to create a binding
obligation). Endorsement is defined in the Regulations to mean the signature of
anyone other than the borrower who is to assume either primary or secondary
liability on the note.

     CONSOLIDATION OF HEAL LOANS. HEAL Loans may be consolidated, but the lender
or holder must first inform the borrower of the effect of the consolidation on
the interest rate (as described in the following sentence) and explain to the
borrower that he or she is not required to agree to the consolidation. The
maximum interest rate on a consolidation loan may not exceed the maximum rate as
determined by the Secretary (and described herein under "--Interest Rate") for
the calendar quarter during which the consolidation loan is made. HEAL Loans
also may be consolidated with a borrower's outstanding Federal Loans; however,
unlike most Federal Loans, HEAL Loans consolidated pursuant to the provisions of
the Higher Education Act will not be eligible for Special Allowance Payments or
Interest Subsidy Payments.

     DEFAULT OF BORROWER. Upon default by the borrower of a HEAL Loan and after
substantial collection efforts (including the commencement and prosecution of an
action against the borrower unless the amount of such loan was made in an amount
less than $2,500 or the Secretary determines that the eligible lender or holder
of the loan has made reasonable efforts to serve process on the borrower and has
been unsuccessful with respect to such efforts or the prosecution of such an
action would be fruitless because of the financial or other circumstances of the
borrower), the Secretary is required to pay to the beneficiary the amount of the
loss sustained by the insured. The United States is subrogated for all of the
rights of the holder of the defaulted obligation and is entitled to an
assignment of the note or other evidence of the insured loan by the beneficiary.
Any federal or state statutes of limitations do not apply to any HEAL Loan which
has been assigned to the Secretary.

     The Regulations define default as "the persistent failure of the borrower
to make a payment when due or to comply with other terms of the note or other
written agreement evidencing a loan under circumstances where the Secretary
finds it reasonable to conclude that the borrower no longer intends to honor the
obligation to repay the loan." In the case of loans payable in monthly
installments, such failure to pay must have persisted for at least 120 days. In
the case of loans payable in less frequent installments, such failure to pay
must have persisted for at least 180 days. If the lender or holder determines
that it is not appropriate to commence and prosecute an action against a default
borrower, it must file a default claim with the Secretary within 30 days after a
loan has been determined to be in default. The lender must also have requested
preclaim assistance from the Public Health Service before the Secretary will pay
a default claim.

     In an effort to collect on defaulted HEAL Loans, payments to a borrower
under any federal law (i.e. Medicare and Medicaid) for health services rendered
by a borrower in default on an outstanding HEAL Loan are required to be reduced,
after notice and opportunity for a hearing, up to the amount of the remaining
balance on such defaulted HEAL Loans.

     DEATH OR DISABILITY OF BORROWER. The Secretary will pay the outstanding
balance on any HEAL Loan of a borrower who dies or becomes permanently and
totally disabled. The Regulations state that a borrower is permanently and
totally disabled if the borrower is "unable to engage in any substantial gainful
activity because of a medically determinable impairment which the Secretary
expects to continue for a long and indefinite period of time or to result in
death". A lender or holder must file a death or disability claim with the
Secretary within 30 days after such lender or holder receives documentation of
the borrower's death or 30 days after the lender or holder has been notified
that the Secretary has determined the borrower to be permanently and totally
disabled.

     DISCHARGE IN BANKRUPTCY. A HEAL Loan may be released by a discharge in
bankruptcy under the U.S. Bankruptcy Code but only if such discharge is granted
(i) after the expiration of the seven-year period beginning on the first date
the borrower of the HEAL Loan is required to commence repayment, (ii) upon a
finding of the Bankruptcy Court that not discharging such debt would be
unconscionable, and (iii) upon the condition that the Secretary has not waived
his rights to reduce payments made to a borrower for health services rendered
under any federal law as further described in the second paragraph of the
subsection entitled "Default of Borrower".

     RISK-BASED PREMIUMS. The Secretary assesses a risk-based premium to an
eligible borrower and, in certain circumstances, an eligible institution, on all
HEAL Loans based on the "default rate" (as defined below) of the eligible
institution the eligible borrower attends. The Public Health Service Act
establishes three rate levels known as the "low-risk rate", the "medium-risk
rate", and the "high-risk rate" which are further described as follows:

         Low-Risk Rate:             Applies to an eligible borrower seeking
                                    a HEAL Loan for attendance at an  eligible
                                    institution with a default rate of not
                                    greater than five percent.  The  premium
                                    assessed to such eligible borrower is equal
                                    to six percent of the  principal amount of
                                    the loan.  No premium is assessed to the
                                    eligible  institution.

         Medium-Risk Rate:          Applies to an eligible borrower seeking
                                    a HEAL Loan for attendance at an  eligible
                                    institution with a default rate grater than
                                    five percent but not  greater than ten
                                    percent.  The premium assessed to such
                                    eligible borrower  is equal to eight percent
                                    of the principal amount of the loan, and the
                                     premium assessed to the eligible
                                    institution is equal to five percent of the
                                    principal amount of the loan.

         High-Risk Rate:            Applies to an eligible borrower seeking
                                    a HEAL Loan for attendance at an  eligible
                                    institution with a default rate greater than
                                    ten percent but not  greater than 20
                                    percent.  The premium assessed to such
                                    eligible borrower  is equal to eight percent
                                    of the principal amount of the loan, and the
                                     premium assessed to the eligible
                                    institution is equal to ten percent of the
                                    principal amount of the loan.

The risk-based premium to any eligible borrower is reduced by 50 percent if a
credit worthy parent or other responsible party co-signs the loan note.

     Any eligible institution in which the medium-risk rate or the high-risk
rate applies is required to submit to the Secretary for approval an annual
default management plan that specifies the short-term and long-term procedures
the institution will incorporate to minimize defaults on HEAL Loans. Students
attending eligible institutions with a default rate greater than 20 percent are
not eligible to receive a HEAL Loan. The Secretary may consider mitigating
circumstances prior to making such institution ineligible for the HEAL Program.

     The "default rate" is defined in the Public Health Service Act to mean the
percentage determined by the ratio of (i) the principal amount of HEAL Loans (A)
that are made with respect to such eligible institution and that entered
repayment status after April 7, 1987; AND (B) for which amounts have been paid
to insurance beneficiaries due to the default of the borrower, excluding any
loan which has been discharged in bankruptcy or for which the borrower begins
payments to the Secretary after the loan has been assigned to the Secretary as a
result of the Secretary making an insurance payment on such loan, by (ii) the
total principal amount of HEAL Loans that are made with respect to such eligible
institution and that entered repayment status after April 7, 1987.

     INSURANCE ACCOUNT. The Public Health Service Act established an insurance
account, which is available without fiscal year limitation to the Secretary for
making payments in connection with the collection and default of HEAL Loans. All
amounts received by the Secretary as premium charges for insurance and as
receipts, earning, or proceeds derived from any claim or other assets acquired
by the Secretary in connection with the HEAL Program are deposited in such
account. All payments in connection with the default of HEAL Loans are paid from
such account. The Public Health Service Act also provides that in the event
moneys in such account are insufficient to make payments in connection with the
collection or default of any HEAL Loan, the Secretary of the Treasury may lend
such amounts as may be necessary to make the payments in such insurance account,
subject to the Federal Credit Reform Act of 1990.

THE PRIVATE LOAN PROGRAMS

     GENERAL. It is expected that the Private Loans primarily will be originated
under one or more of the following Private Loan Programs: (i) the Option 4
Program, (ii) the TERI Alternative Program and the PEP Program, (iii) the PLEASE
Program and (iv) the PAL Program. The Private Loans may, to a lesser extent, be
originated under other Private Loan Programs that will be identified in the
related Prospectus Supplement. As of the date of this Prospectus, ClassNotes
does not originate loans under a Private Loan Program. Therefore, until such
time, if any, as ClassNotes originates loans under one or more Private Loan
Programs, all Private Loans sold to a Trust by ClassNotes will be Purchased
Loans. The following is a brief description of the Private Loan Programs
identified above.

     OPTION 4 PROGRAM. The Option 4 Program is a private loan program
established by United Student Aid Funds, Inc. ("USAF") and designed to help full
time students from families who are not eligible for Federal Loans, HEAL Loans
or other federal grants or loans or, if eligible, need to borrow additional
funds to finance their college educations. USAF is a private non-profit
corporation located in Indianapolis, Indiana.

     Parents of full-time students enrolled or accepted for enrollment at an
accredited college or university are eligible to apply for a loan under the
Option 4 Program ("Option 4 Loans"). In general, applicants are required to have
an annual income of at least $15,000 and a monthly debt burden, including the
Option 4 Loan, of no greater than 40% of all monthly income. Eligible borrowers
of an Option 4 Loan may borrow from $2,000 up to $10,000 per academic year for
up to five years. However, the amount of the Option 4 Loan plus other financial
aid received by a student may not exceed the cost of education, as determined by
the school. A 4% guarantee fee is deducted from the loan proceeds.

     The interest rate on Option 4 Loans varies and is indexed to the average
quarterly bond equivalent rate of the 91 day U.S. Treasury Bills plus 3.50%,
subject to a maximum rate of 18%. The interest rate is adjusted on the first day
of February, May, August and November of each year.

     Borrowers of Option 4 Loans may elect between two repayment plans. Under
the standard plan, borrowers begin repayment of principal and interest within 45
days of disbursement of the loan. Under the deferred principal repayment plan,
borrowers may defer principal payments and make interest only payments while the
student is in school. Principal and interest payments will begin 45 days after
the student graduates or leaves school, or earlier if requested by the borrower.
Borrowers may take up to 15 years to repay. The minimum monthly payment, once
principal and interest payments begin, is the greater of $50 or the amount that
will result in loan repayment within the 15 year limit. Option 4 Loans may be
prepaid at any time without penalty.

     Each Option 4 Loan is funded by a lender selected by USAF and is guaranteed
by USAF. Currently, all Option 4 Loans are serviced by Educational Loan
Servicing Center, Inc., an affiliate of USAF.

     TERI ALTERNATIVE PROGRAM. The TERI Alternative Program is a private loan
program established by The Education Resources Institute ("TERI") and designed
to offer loans to students enrolled in nationally or regionally accredited 2- to
4-year degree-granting institutions in the United States and Canada. TERI is a
private non-profit corporation headquartered in Boston, Massachusetts. To be
eligible for a loan under the TERI Alternative Program ("TERI Alternative
Loans"), a student must be deemed creditworthy or provide a creditworthy
co-borrower with a two-year credit history and a debt-to-income ratio not to
exceed 40%. Also at least one applicant must be a U.S. citizen or a certified
permanent resident of the United States.

     In determining whether a student or co-borrower is creditworthy, a credit
bureau report is obtained for each applicant, including the student. A
satisfactory credit history is defined as making continuous and prompt payment
on all credit obligations such as mortgages, personal loans, credit cards, auto
loans, and especially, education loans. There should be no record of charged off
loans within the past five years nor a record of foreclosure, repossession, open
judgment or suit, unpaid tax lien, unpaid prior education loan defaults or other
negative public record items in the past seven years. There should not be a
record of bankruptcy within the past 10 years (exceptions may be granted where
the applicant provides written documentation demonstrating that the
circumstances leading up to the bankruptcy were beyond the applicant's control).

     Eligible borrowers of a TERI Alternative Loan may borrow from $2,000 up to
the cost of education, less any financial aid received per academic year. A 5%
guarantee fee is deducted from the loan proceeds.

     The interest rate on TERI Alternative Loans varies depending upon the
lender. Several lenders currently offer a fixed rate. The remaining lenders
offer variable rates ranging from the prime rate plus 1.5% to the prime rate
plus 2.0%.

     The TERI Alternative loan may be repaid in up to 25 years, depending on the
total amount borrowed. Repayment of the TERI Alternative Loan begins within 45
days after the disbursement date. However, deferment of principal is allowed for
up to four years, with only interest being paid, while the student is in school.
Payment of principal and interest begins within 45 days of graduation or
withdrawal from school. Once principal payments commence, the monthly principal
and interest payment remains fixed throughout the life of the loan. Therefore,
for variable rate loans fluctuations in the interest rate are reflected in the
length of the repayment term, not the monthly amount, unless an increase in the
monthly amount is needed to keep the repayment period within 25 years. TERI
Alternative Loans may be prepaid at any time without penalty.

     Each TERI Alternative Loan is funded by one of the banks participating in
the TERI Alternative Program and is guaranteed by TERI. TERI guarantees payment
of 100% of the principal (including any interest or fees capitalized from time
to time) and accrued interest for each TERI Alternative Loan as to which any one
of the following events has occurred:

                  (a) failure by the borrower thereof to make monthly principal
                  or interest payments on such TERI Alternative Loan when due,
                  provided such failure continues for a period of 120 days;

                  (b) any filing by or against the borrower thereof of a
                  petition in bankruptcy pursuant to any chapter of the Federal
                  bankruptcy code, as amended;

                  (c)  the death of the borrower thereof; or

                  (d) the total and permanent disability of the borrower thereof
                  to be employed on a full-time basis, as certified by two
                  qualified physicians.

     TERI's guarantee obligations with respect to any TERI Alternative Loan is
conditioned upon certain conditions, including, but not limited to, the
following: (i) the origination and servicing of the such TERI Alternative Loans
being performed in accordance with the TERI Alternative Program and other
applicable requirements, (ii) the timely payment to TERI of all guarantee fees
payable with respect to such TERI Alternative Loan, (iii) the timely submission
to TERI of all required pre-claim delinquency status notifications and of the
claim with respect to such TERI Alternative Loan and (iv) the transfer and
endorsement of the promissory note evidencing such TERI Alternative Loan to TERI
upon and in connection with making a claim to receive guarantee payments
thereon. Failure to comply with any of the applicable conditions, including the
foregoing, may result in the refusal of TERI to honor its guarantee obligations
with respect to such TERI Alternative Loan. In addition, in the event that any
TERI Alternative Loan is determined to be unenforceable because the terms of
such TERI Alternative Loan or the forms of the application or promissory note
related thereto violate any provisions of applicable state law, TERI's guarantee
obligation is reduced to 50% of principal (including capitalized interest and
fees) and accrued interest with respect to such TERI Alternative Loan. Under a
Sale and Servicing Agreement, such failure to comply or such unenforceability
would constitute a breach of ClassNotes' covenants, representation and/or
warranties, as the case may be, and would create an obligation of ClassNotes to
purchase such TERI Alternative Loan. See "Description of the Transfer and
Servicing Agreements -- Sale of Financed Student Loans; Representations and
Warranties" and "--Master Servicer Covenants".

     TERI, as a guarantor of Private Loans, is not entitled to any federal
reinsurance or assistance from the Department. Although TERI maintains a loan
loss reserve intended to absorb losses arising from its guarantee commitments,
there can be no assurance that the amount of such reserve will be sufficient to
cover the obligations of TERI over the term of the TERI Alternative Loans.

     PEP PROGRAM. The PEP Program is a private loan program established by TERI
and designed to offer loans ("PEP Loans") to graduate and professional school
students enrolled at least half-time in an accredited 2- to 4-year
degree-granting institution in the United States and Canada. The underwriting
standards for the PEP Program are substantially the same as described above for
the TERI Alternative Program.

     Eligible borrowers of PEP Loans may borrow up to $7,500 or $20,000 on a
student's good credit history, or up to $20,000 with a creditworthy co-borrower.
Law students can borrow up to $12,000 on their own signature. The aggregate
total amount of borrowings is based on future income projections, with an
aggregate total of $80,000 with a co-borrower. A 9% guarantee fee (6% with a
co-borrower) is deducted from the loan proceeds.

     The interest rates on PEP Loans vary by lender, but under current
guidelines cannot exceed the prime rate plus 2.0%. PEP loans may be repaid in up
to 20 years, depending on the total amount borrowed. Repayment of the PEP Loan
begins within 45 days after the disbursement date. Further, both principal and
interest may be deferred for up to 4 1/2 years while the student is in school
(any such deferred interest will be capitalized and added to principal). Medical
students may request a second deferment on the new principal balance while
completing their internship or residency (with a maximum deferment of 8 1/2
years). Once principal payments commence, the monthly principal and interest
payment remains fixed throughout the life of the loan. Therefore, for variable
rate loans fluctuations in the interest rate are reflected in the length of the
repayment term, not the monthly amount, unless an increase in the monthly amount
is needed to keep the repayment period within 20 years. PEP Alternative Loans
may be prepaid at any time without penalty.

     Each PEP Loan is funded by one of the banks participating in the PEP
Program and is guaranteed by TERI. TERI's guarantee obligations under the PEP
Program are substantially the same as its guarantee obligations described above
for the TERI Alternative Program.

     PLEASE PROGRAM. Parent Loans for Elementary and Secondary Education is a
private loan program established by TERI and designed to offer loans ("PLEASE
Loans") to borrowers interested in financing the education expense of a student
associated with attendance at a private primary or secondary school. The
underwriting standards for the PLEASE Program are substantially the same as
described for the TERI Alternative Program.

     Eligible borrowers of PLEASE Loans may borrow up to the cost of education
less any financial aid with a maximum amount borrowed of $20,000 per school
year. The minimum amount borrowed is $1,000. The aggregate total amount of
borrowings is $80,000. A 6% guarantee fee is deducted from the loan proceeds.

     Application fees and interest rates on PLEASE Loans vary by lender, but the
interest rate cannot under current guidelines exceed the prime rate plus 2.0%.
PLEASE loans may be repaid in up to 10 years, depending on the total amount
borrowed. Immediate repayment of principal and interest payments on the PLEASE
Loan begins within 45 days after the disbursement date. Variable rate loan
fluctuations in the interest rate are reflected in the length of the repayment
term, not the monthly amount, unless an increase in the monthly amount is needed
to keep the repayment period within 10 years. PLEASE Loans may be prepaid at any
time without penalty.

     Each PLEASE Loan is funded by one of the lenders participating in the
PLEASE Program and is guaranteed by TERI. TERI's guarantee obligations under the
PLEASE Program are substantially the same as its guarantee obligations described
for the TERI Alternative Program.

     PAL PROGRAM. The PAL Program is a private loan program established by HEMAR
Insurance Corporation of America ("HICA") designed to offer loans ("PAL Loans")
to meet the educational financing needs of students enrolled in a four-year
collegiate or graduate degree granting educational institution which has been
approved for participation in the PAL Program by HICA. The underwriting
standards for the PAL Program are substantially the same as described above for
the TERI Alternative Program.

     Eligible borrowers of PAL Loans may borrow from $1,000 up to a maximum
annual limit of the lesser of (i) the student's estimated cost of attendance for
the loan period less the estimated amount of assistance that a school is aware a
student has been or will be awarded in federal, state or private scholarships or
loan programs and (ii) the amount of allowable debt after a credit analysis is
performed. A 6% guarantee fee is deducted from the loan proceeds.

     The interest rate on PAL Loans varies depending on the lender. PAL Loans
may be repaid in up to 20 years. Repayment of the PAL Loan may begin immediately
after the disbursement date. Both principal and interest may be deferred for up
to the earlier of (i) six months after the date the borrower ceases to be at
least a half-time student or (ii) 5 years after the borrower's first
disbursement of a PAL Loan (any such deferred interest will be capitalized and
added to principal). PAL Loans may be prepaid at any time without penalty.

     Each PAL Loan is funded by one of the banks participating in the PAL
Program and is guaranteed by HICA. If a borrower defaults on a PAL Loan, HICA
will pay the lender 100% of the unpaid principal (including any interest or fees
capitalized from time to time) and accrued interest. However, HICA's guarantee
obligations with respect to any PAL Loan is conditioned upon certain conditions,
including, but not limited to, the following: (i) the timely payment to HICA of
all guarantee fees payable with respect to such PAL Loan, (ii) the origination,
servicing and collection of such PAL Loan being performed in accordance with the
PAL Program, (iii) the timely submission to HICA of the executed surety
certificate, a complete payment history and a complete collection efforts
history, and (iv) the transfer and endorsement of the original executed note
evidencing such PAL Loan. Failure to comply with any of the applicable
conditions, including the foregoing, may result in the refusal of HICA to honor
its guarantee obligations with respect to such PAL Loan.


                         THE FINANCED STUDENT LOAN POOL

     The pool of Financed Student Loans will include the Financed Student Loans
acquired by the applicable Eligible Lender Trustee on behalf of a Trust from
time to time as of the applicable Cut-off Date and, if set forth in the related
Prospectus Supplement, any Additional Student Loans acquired by the applicable
Eligible Lender Trustee on behalf of a Trust from the Sellers during the
applicable Funding Period.

     The Financed Student Loans will be selected from the Sellers' portfolios of
Federal Loans, HEAL Loans and Private Loans (including Purchased Loans) by
several criteria, including the following: each Financed Student Loan (i) was or
will be originated in the United States or its territories or possessions under
and in accordance with the Federal Program, the HEAL Program or the applicable
Private Loan Program, as the case may be, to, or on behalf of, a student who has
graduated or is expected to graduate from an accredited institution of higher
education within the meaning of the Higher Education Act, a Proprietary School
or, with respect to PLEASE Loans, to, or on behalf of, a student who is enrolled
in private primary or secondary schools, (ii) contains terms in accordance with
those required by the applicable Program, the Guarantee Agreements and other
applicable requirements, and (iii) is not more than 90 days past due as of the
related Cut-off Date. The relative percentages of each type of Financed Student
Loan, as well as the relative percentages of Financed Student Loans originated
by a Seller and Purchased Loans, to be included in the pool of Financed Student
Loans will be determined from time to time by the Sellers. No selection
procedures believed by the Sellers to be adverse to the Securityholders will be
used in selecting the Financed Student Loans.

     The Additional Student Loans to be conveyed to the applicable Eligible
Lender Trustee on behalf of a Trust during each Funding Period are required to
comply with the criteria set forth above. See "Description of the Transfer and
Servicing Agreements--Additional Fundings."

     In addition to the criteria described in the preceding paragraphs, an
applicable Surety Provider or other provider of Enhancement may require certain
other characteristics for the Additional Student Loans. However, following each
transfer of Additional Student Loans to an Eligible Lender Trustee on behalf of
a Trust, the aggregate characteristics of the entire pool of Financed Student
Loans, including the composition and type of the Financed Student Loans, the
distribution by weighted average interest rate and the distribution by principal
amount to be described in tables included in each Prospectus Supplement, may
vary significantly from those of the Financed Student Loans, if any, previously
transferred to such Trust. In addition, the distribution by weighted average
interest rate applicable to the Financed Student Loans on any date following the
related Cut-off Date may vary significantly from that set forth in the tables
included in the related Prospectus Supplement as a result of variations in the
effective rates of interest applicable to the Financed Student Loans. Moreover,
the information included in the related Prospectus Supplement with respect to
the original term to maturity and remaining term to maturity of Financed Student
Loans as of the related Cut-off 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.

     Each Prospectus Supplement will set forth, as of the related Cut-off Date,
with respect to the Pool Balance of a Trust upon the issuance of the related
Series of Notes, the composition of the Financed Student Loans, the distribution
by loan type, the distribution by interest rates, the distribution by
outstanding principal balance, the distribution by remaining term to scheduled
maturity and the distribution by borrower payment status.

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

MATURITY AND PREPAYMENT ASSUMPTIONS

     The rate of payment of principal of the Notes and the Certificates and the
yield on the Notes and the Certificates will be affected by (i) prepayments of
the Financed Student Loans that may occur as described below, (ii) the sale by
the related Trust of Financed Student Loans, (iii) the application of Additional
Principal Payments, if any, and (iv) the issuance by a Trust of additional
Securities. All the Financed Student Loans are prepayable in whole or in part by
the borrowers at any time (including by means of Consolidation Loans and Serial
Loans as discussed below) and may be prepaid as a result of default, death,
disability, bankruptcy, school closing or false certification by the school, and
subsequent liquidation or collection of Guarantee Payments with respect thereto.
The rate of such prepayments cannot be predicted and may be influenced by a
variety of economic, social and other factors, including those described below.
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 Financed Student Loans.
However, because many of the Financed Student Loans bear interest at a rate that
either actually or effectively is floating, it is impossible to determine
whether changes in prevailing interest rates will be similar to or vary from
changes in the interest rates on the Financed Student Loans. To the extent
borrowers of Financed Student Loans elect to borrow Consolidation Loans, or a
Trust sells Serial Loans, such Financed Student Loans will be prepaid; provided,
however, that if the related Seller makes any such Consolidation Loan during the
Funding Period, if applicable (in which event such Seller will then sell that
Consolidation Loan to the applicable Eligible Lender Trustee, to the extent that
funds are available in the Pre-Funding Account for the purchase thereof), the
aggregate outstanding principal balance of Financed Student Loans (after giving
effect to the addition of such Consolidation Loan) will be at least equal to and
in most cases greater than such balance prior to such prepayment. See "The
Student Loan Financing Business--Federal Loans Under the Program--Consolidation
Loans." There can be no assurance that the applicable Seller rather than another
institution will make any particular Consolidation Loan with respect to
borrowers with Financed Student Loans or that borrowers will not choose to
obtain a consolidation loan under the Federal Direct Student Loan Program. In
addition, a Seller is obligated to purchase any Financed Student Loan pursuant
to a Sale and Servicing Agreement as a result of a breach of any of its
representations and warranties, and the applicable Master Servicer is obligated
to purchase any Financed Student Loan pursuant to a Sale and Servicing Agreement
as a result of a breach of certain covenants with respect to such Financed
Student Loan, in each case where such breach materially adversely affects the
interests of the Certificateholders or the Noteholders in that Financed Student
Loan and is not cured within the applicable cure period (it being understood
that any such breach that does not affect any Guarantor's obligation to
guarantee payment of such Financed Student Loan will not be considered to have a
material adverse effect for this purpose). See "Description of the Transfer and
Servicing Agreements--Sale of Financed Student Loans; Representations and
Warranties" and "--Servicer Covenants." See also "--Termination" regarding the
Sellers' option to purchase the Financed Student Loans of a Trust when the
aggregate Pool Balance of such Trust is less than or equal to 10% of the
applicable Aggregate Pool Balance and "--Insolvency Event" regarding the sale of
Financed Student Loans if a Seller Insolvency Event occurs.

     Scheduled payments with respect to, and maturities of, the Financed Student
Loans may be extended, including pursuant to Grace Periods, Deferral Periods
and, under certain circumstances, Forbearance Periods or as a result of
refinancings through Consolidation Loans to the extent such Consolidation Loans
are sold to the applicable Eligible Lender Trustee on behalf of a Trust as
described above. In that event, the fact that such Consolidation Loans will
likely have longer maturities than the Financed Student Loans they are replacing
may lengthen the remaining term of the Financed Student Loans and the average
life of the Notes and the Certificates of the related Trust. 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 Financed 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.

     If set forth in a Prospectus Supplement, amounts otherwise required to be
deposited into the Reserve Account, if established, may be applied as an
Additional Principal Payment to the Class of Notes then entitled to receive
payments of principal (or, after all Classes of Notes have been paid in full,
the Certificates).

     Each Trust may issue, from time to time, several Series and Classes of
Securities. The payment priorities of each Series and Class will be described in
the applicable Prospectus Supplement. Such priorities may provide that a
subsequently issued Class of Notes receive payments of principal prior to a
previously issued Class of Notes, even if such previously issued Class of Notes
had been receiving payments of principal. However, each Class of Securities will
be payable in full by its Final Maturity Date.

     If a Note Surety Bond or Certificate Surety Bond has been issued with
respect to a Class of Notes or the Certificates, the related Surety Provider
will generally be required on the Final Maturity Date relating to a Class of
Notes or the Certificates (after giving effect to all distributions to be made
on each such date), pursuant to the applicable Note Surety Bond or Certificate
Surety Bond, to provide an amount equal to all unpaid principal and interest
payable in respect of the related Class of Notes or the Certificates (other than
Noteholders' Interest Carryover and Certificateholders' Interest Carryover). If
the Surety Provider fails to satisfy such obligations, the affected
Securityholders would likely incur losses. In addition, the maturity of many of
the Financed Student Loans will extend well beyond the final Maturity Date of
certain Classes of Notes.

     The rate of prepayment on the Financed Student Loans cannot be predicted,
and any reinvestment risks resulting from a faster or slower incidence of
prepayment of Financed Student Loans or a faster or slower incidence of sales by
the Trust will be borne entirely by the Securityholders. Such reinvestment risks
may include the risk that interest rates and the relevant spreads above
particular interest rate bases are lower at the time Securityholders receive
payments from the related Trust than such interest rates and such spreads would
otherwise have been had such prepayments not been made or had such prepayments
been made at a different time.

INSURANCE OF STUDENT LOANS; GUARANTORS OF FEDERAL LOANS

     GENERAL. Each Federal Loan is required to be guaranteed as to principal and
interest by a Guarantor and reinsured by the Department under the Higher
Education Act and must be eligible for Special Allowance Payments and, with
respect to each Financed Student Loan that is not an SLS Loan, PLUS Loan or
Unsubsidized Stafford Loan, Interest Subsidy Payments paid by the Department.

     FEDERAL REINSURANCE. Under the Higher Education Act, each Guarantor is
reimbursed by the Department pursuant to certain agreements between the
Department and such Guarantor for amounts paid under its Guarantee Agreement.
The amount of reimbursement by the Department for Federal Loans for each fiscal
year commencing October 1 varies for each Guarantor depending on the annual
claims rate for that Guarantor (i.e., the dollar amount of reimbursement claims
filed by that Guarantor during that fiscal year as a percentage of the
outstanding aggregate principal amount at the end of the preceding fiscal year
of those Federal Loans it guarantees whose borrowers were repaying such Federal
Loans at the end of the preceding fiscal year) as follows:

    CLAIMS RATE                              REIMBURSEMENT TO GUARANTOR BY THE
    OF GUARANTOR                             DEPARTMENT OF EDUCATION (1)

    0% to and including 5%                   100%

    Greater than 5% to and including 9%      100% of claims to and
                                             including 5%; 90% of
                                             claims greater than 5%

   Greater than 9%                           100% of claims to and
                                             including 5%; 90% of
                                             claims greater than 5% to
                                             and including 9%;  and 80%
                                             of claims greater than 9%


         (1)      Each of the reimbursement percentages listed above is reduced
                  by two percentage points for a loan made on or after October
                  1, 1993.

     The claims experience for any Guarantor is not accumulated from year to
year for purposes of this test but is determined solely on the basis of claims
filed in any one federal fiscal year. The Higher Education Act provides that the
obligation of the Department to reimburse each such Guarantor as described above
is, subject to compliance with the Higher Education Act, supported by the full
faith and credit of the United States and that Guarantors are deemed to have a
contractual right against the United States to receive reinsurance in accordance
with its provisions.

     Under the 1993 Amendments, Congress made a number of changes that may
adversely affect the financial condition of the Guarantors, including reducing
to 98% the maximum percentage of Guarantee Payments the Department will
reimburse for loans first disbursed on or after October 1, 1993, reducing
substantially the premiums and default collections that Guarantors are entitled
to receive and/or retain and giving the Department broad powers over Guarantors
and their reserves. The 1993 Amendments also reduced Guarantors default
collection retention rate from 30% to 27%, reduced the maximum insurance premium
charged by a Guarantor from 3% to 1% and authorized the Secretary to terminate a
Guarantor's reinsurance agreement if the Secretary determines such action is
necessary to protect federal fiscal interests or ensure an orderly transition to
full implementation of the FDSLP. The Administrative Cost Allowance ("ACA") was
eliminated; however, legislative history and subsequent Department actions
suggest that it is likely that Guarantors will continue to receive a substantial
ACA. The Department's powers over Guarantors include the authority to require a
Guarantor to return all reserve funds to the Department if the Department
determines such action is necessary to ensure an orderly termination of the
Guarantor, to serve the best interests of the Federal Programs or to ensure the
proper maintenance of such Guarantor's funds or assets. The Department is also
now authorized to direct a 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 Guarantor and/or to cease any activities involving
the use of the Guarantor's reserve funds or assets which the Department
determines is a misapplication or otherwise improper. Subject to the
requirements described in the following paragraphs, the Department may also
terminate a Guarantor's reinsurance agreement if the Department determines that
such action is necessary to protect the federal fiscal interest or to ensure an
orderly transition to full implementation of direct federal lending. These
various changes create a significant risk that the resources available to the
Guarantors to meet their guarantee obligations will be significantly reduced. In
addition, this legislation greatly expands the Federal Direct Student Loan
Program volume to a target of approximately 60% of student loan demand in
academic year 1998-1999, which could result in increasing reductions in the
volume of loans made under the Program. Such changes could have an adverse
effect on the financial condition of the Guarantors and on the ability of a
Guarantor to satisfy its obligations under its Guarantee Agreement with respect
to the Federal Loans. See "Risk Factors-- Changes in Legislation."

     In issuing guarantees with respect to Federal Loans, each Guarantor is
required by the Higher Education Act to review loan applications to verify the
completion of required information and to make a determination that the
applicant has not borrowed amounts in excess of any applicable annual and
aggregate limits imposed by the Higher Education Act.

     Pursuant to the 1992 Amendments, each Guarantor is required to maintain a
current minimum reserve level of at least 0.5% of the aggregate principal amount
of all outstanding Federal Loans guaranteed by such Guarantor for the fiscal
year that begins in 1993, with such minimum increasing to 0.7% and 0.9% for
fiscal years beginning in 1994 and 1995, respectively, and 1.1% for fiscal years
beginning on or after January 1, 1996. Annually, the Department will collect
information from each Guarantor to determine the amount of such Guarantor's
reserves and other information regarding its solvency. If a Guarantor's current
reserve level falls below the required minimum for any two consecutive years,
that Guarantor's annual claims rate exceeds 9% or the Department determines that
a Guarantor's administrative or financial condition jeopardizes that Guarantor's
continued ability to perform its responsibilities, then that Guarantor must
submit and implement a management plan acceptable to the Department. The 1992
Amendments also provide that under certain circumstances the Department is
authorized, on terms and conditions satisfactory to the Department, but is not
obligated, to terminate its reimbursement agreement with any Guarantor. In that
event, however, the Department is required to assume the functions of such
Guarantor and in connection therewith is authorized to do one or more of the
following: to assume the guarantee obligations of, to assign to other guarantors
the guarantee obligations of, or to make advances to, a Guarantor in order to
assist such Guarantor in meeting its immediate cash needs and to ensure
uninterrupted payment of default claims to lenders or to take any other action
the Department deems necessary to ensure the continued availability of student
loans and the full honoring of guarantee claims thereunder. In addition, the
1992 Amendments provide that if the Department determines that a Guarantor is
unable to meet its guarantee obligations, holders of Federal Loans covered
thereby may submit guarantee claims directly to the Department until such time
as such guarantee obligations are transferred to a new guarantor capable of
meeting such obligations or until a successor guarantor assumes such
obligations. There can be no assurance, however, that the Department would under
any given circumstances assume such obligation to ensure satisfaction of a
guarantee obligation by exercising its right to terminate a reimbursement
agreement with a Guarantor or by making a determination that such Guarantor is
unable to meet its guarantee obligations.

     GUARANTORS FOR THE FINANCED STUDENT LOANS. The Higher Education Act
requires every state to designate a guarantee agency, either by establishing its
own or by designating another guarantee agency. A Guarantor who has been
designated by a particular state is obligated to guarantee loans for students
who reside or attend school in such state and must agree to provide loans to any
such students who are otherwise unable to obtain a loan from any other lender.
Guarantee agencies may guarantee a loan made to any eligible borrower and are
not limited to guaranteeing loans for students attending institutions in their
particular state or region or for their residents attending schools in another
state or region. Each Eligible Lender Trustee has entered, or will enter, into a
Guarantee Agreement with each Guarantor guaranteeing the Federal Loans acquired,
or to be acquired, by the related Trust.

     Pursuant to its respective Guarantee Agreement, each Guarantor guarantees
payment of 98% (except that such guarantee is 100% against defaults of principal
and accrued interest for loans first disbursed prior to October 1, 1993 and
against the nondefault conditions described below); of the principal (including
any interest capitalized from time to time) and accrued interest for each
Federal Loan guaranteed by it as to which any one of the following events has
occurred:

                  (a) failure by the borrower thereof to make monthly principal
         or interest payments on such Federal Loan when due, provided such
         failure continues for a period of 180 days;

                  (b) any filing by or against the borrower thereof of a
         petition in bankruptcy pursuant to any chapter of the Federal
         bankruptcy code, as amended;

                  (c)  the death of the borrower thereof;

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

                  (e)  closure of the borrower's school; or

                  (f) the school's false certification of the borrower's loan
         application.

     When these conditions are satisfied, the Higher Education Act requires the
Guarantor generally to pay the claim within 90 days of its submission by the
lender. The obligations of the Guarantors pursuant to their respective Guarantee
Agreements are obligations solely of the applicable Guarantor, and are not
supported by the full faith and credit of any state government, except loans
guaranteed by the New York State Higher Education Services Corporation.

     Each Guarantor's guarantee obligations with respect to any Federal Loan are
conditioned upon the satisfaction of all the conditions set forth in the
applicable Guarantee Agreement. These conditions include, but are not limited
to, the following: (i) the origination and servicing of such Federal Loan being
performed in accordance with the Program, the Higher Education Act and other
applicable requirements, (ii) the timely payment to the applicable Guarantor of
the guarantee fee payable with respect to such Federal Loan, (iii) the timely
submission to the applicable Guarantor of all required preclaim delinquency
status notifications and of the claim with respect to such Federal Loan and (iv)
the transfer and endorsement of the promissory note evidencing such Federal Loan
to the applicable Guarantor upon and in connection with making a claim to
receive Guarantee Payments thereon. Failure to comply with any of the applicable
conditions, including the foregoing, may result in the refusal of the applicable
Guarantor to honor its Guarantee Agreement with respect to such Federal Loan, in
the denial of guarantee coverage with respect to certain accrued interest
amounts with respect thereto or in the loss of certain Interest Subsidy Payments
and Special Allowance Payments with respect thereto. Under a Sale and Servicing
Agreement, such failure to comply would constitute a breach of the applicable
Master Servicer's covenants or Educaid's representations and warranties, as the
case may be, and would create an obligation of Educaid or the Master Servicer,
as the case may be, to repurchase or purchase such Federal Loan or to reimburse
the related Trust for such non-guaranteed interest amounts or such lost Interest
Subsidy Payments and Special Allowance Payments with respect thereto. See
"Description of the Transfer and Servicing Agreements--Sale of Financed Student
Loans; Representations and Warranties" and "--Servicer Covenants."

     Certain historical information concerning the Guarantors expected to be
guaranteeing at least 2.0% of the Federal Loans included in a Trust will be set
forth in the related Prospectus Supplement. Such information will include for
the periods presented the related Guarantor's guarantee volume, reserve ratios,
recovery rates and claims rate. It is expected that such information will be
obtained from the Department of Education's Guaranteed Student Loan Program Data
Books or from the applicable Guarantor. Neither the Sellers nor The Money Store
will independently verify such information.


                          DESCRIPTION OF THE SECURITIES

GENERAL

     Each Series of Notes will be issued pursuant to the terms of a Master
Indenture and a related Terms Supplement and each Class of Certificates will be
issued pursuant to the terms of the related Trust Agreement and, except for an
initial Class of Certificates of a Trust, the related Trust Supplement. The
following summary describes certain terms of the Notes, the Certificates, a
Master Indenture, each Terms Supplement and a Trust Agreement. The summary does
not purport to be complete and is qualified in its entirety by reference to the
provisions of each Series of Notes, each Class of Certificates, the applicable
Master Indenture, each Terms Supplement and the applicable Trust Agreement.

     It is expected that each Class of Notes and each Class of Certificates
(except for the Certificates being sold to Student Holdings or such other entity
as may be set forth in a Prospectus Supplement) will initially be represented by
one or more Notes and Certificates, respectively, in each case registered in the
name of the nominee of DTC (together with any successor depository selected by
the Administrator, the "Depository") except as set forth below. The Notes will
be available for purchase in the denominations set forth in the related
Prospectus Supplement. If so specified in the related Prospectus Supplement, the
Notes may be available in book-entry form only. The Certificates generally will
be available for purchase in denominations equal to $1,000,000, and integral
multiples of $50,000 in excess thereof, or such other amounts as may be set
forth in a Prospectus Supplement. Unless otherwise specified in the related
Prospectus Supplement, DTC's nominee will be Cede. Accordingly, Cede is expected
to be the holder of record of the Securities. If Securities are available in
book-entry form only, unless and until Definitive Notes or Definitive
Certificates are issued under the limited circumstances described herein, no
Noteholder or Certificateholder will be entitled to receive a physical
certificate representing a Note or Certificate. All references herein and in a
Prospectus Supplement to actions by Noteholders or Certificateholders of book-
entry securities refer to actions taken by DTC upon instructions from its
participating organizations (the "Participants") and all references herein and
therein to distributions, notices, reports and statements to Noteholders or
Certificateholders refer to distributions, notices, reports and statements to
DTC or Cede, as the registered holder of the Notes or Certificates, as the case
may be, for distribution to Noteholders or Certificateholders in accordance with
DTC's procedures with respect thereto. See "--Book-Entry Registration" and
"--Definitive Securities."

     Each Class of Notes within a Series will evidence the interests specified
in the related Prospectus Supplement, which may (i) include the right to receive
distributions allocable only to principal, only to interest or to any
combination thereof; (ii) include the right to receive distributions only of
prepayments of principal throughout the lives of the Notes or during specified
periods; (iii) be subordinated in its right to receive distributions of
scheduled payments of principal, prepayments or principal, interest or any
combination thereof to one or more other Classes of Notes of the related Trust
throughout the lives of the Notes or during specified periods or may be
subordinated with respect to certain losses or delinquencies; (iv) include the
right to receive such distributions only after the occurrence of events
specified in the Prospectus Supplement; (v) include the right to receive
distributions in accordance with a schedule or formula or on the basis of
collections from designated portions of the assets in the related Trust; (vi)
include, as to Notes entitled to distributions allocable to interest, the right
to receive interest at a fixed rate or an adjustable rate; and (vii) include, as
to Notes entitled to distributions allocable to interest, the right to
distributions allocable to interest only after the occurrence of events
specified in the related Prospectus Supplement.

THE NOTES

     DISTRIBUTIONS OF INTEREST. Interest will accrue on the principal balance of
each Class of Notes at a rate per annum (calculated as provided below or in the
related Prospectus Supplement) equal to the related Class Interest Rate.
Interest may accrue initially from and including the Closing Date on which the
related Series was issued through and including the date set forth in the
related Prospectus Supplement and, thereafter, except as otherwise set forth in
the related Prospectus Supplement, for periods (each, an "Interest Period")
consisting of (i) with respect to Auction Rate Notes, as set forth in the
related Prospectus Supplement, (ii) with respect to LIBOR Rate Notes, generally
a one-month period beginning and ending on the dates set forth in the related
Prospectus Supplement, (iii) with respect to T-Bill Rate Notes, generally a
one-month period beginning and ending on the dates set forth in the related
Prospectus Supplement or (iv) with respect to Notes accruing interest based on
some other method, the period set forth in the related Prospectus Supplement.
Interest on each Class of Notes will be payable (or with respect to Accrual
Notes during the related Accrual Period, added to the principal amount thereof)
on the Note Distribution Dates described in the applicable Prospectus
Supplement. Interest payments on the Notes will generally be funded from
Available Funds and Monthly Advances (and, when applicable, amounts on deposit
in the Reserve Account, Capitalized Interest Account, the Capitalized
Pre-Funding Account or such other account as may be set forth in a Prospectus
Supplement) remaining after the deposit of the Transaction Fees in the Expense
Account. See "Description of the Transfer and Servicing Agreements
Distributions" and "--Credit Enhancement." If insufficient funds are available
to pay the Noteholders' Interest Distribution Amount on a Note Distribution
Date, such shortfall will be paid from draws on the applicable Note Surety
Bonds, if any, or other forms of Enhancement to the extent described in the
related Prospectus Supplement under "Description of the Surety Bonds--Note
Surety Bonds."

     Until the date of an Auction Period adjustment, if any, the interest rate
on each Class of Auction Rate Notes for each Interest Period will be the Class
Interest Rate based on an Auction Period, subject to adjustment as described
herein. The Class Interest Rate on each Class of Auction Rate Notes for each
Auction Period will be the lesser of (i) the Net Loan Rate in effect for such
Auction Period and (ii) the Auction Rate in effect for such Auction Period, as
determined by the Auction Agent pursuant to the Auction Procedures described in
Appendix I hereto and in the related Prospectus Supplement; provided that if on
any Rate Determination Date, an Auction for a Class of Notes is not held for any
reason, then the Class Interest Rate for such Class of Notes will be the Net
Loan Rate or such other rate as may be described in a Prospectus Supplement.
Unless otherwise set forth in a Prospectus Supplement, the Class Interest Rate
on each Class of LIBOR Rate Notes for each Interest Period will be the lesser of
(i) the Net Loan Rate in effect for such Interest Period and (ii) LIBOR plus the
margin set forth in the applicable Prospectus Supplement (the "LIBOR Rate").
Unless otherwise set forth in a Prospectus Supplement, the Class Interest Rate
on each Class of T-Bill Rate Notes for each Interest Period will be the lesser
of (i) the Net Loan Rate in effect for such Interest Period and (ii) the T-Bill
Rate plus the margin set forth in the applicable Prospectus Supplement. The
Class Interest Rate on each Class of Notes bearing interest based upon another
method will be as described in the related Prospectus Supplement. However, if
set forth in a Prospectus Supplement, no Class Interest Rate will exceed the
rate per annum set forth in the related Prospectus Supplement, and will be
subject to other limitations described herein and therein.

     For each Class of Notes, the applicable Initial Rate, Initial Rate
Adjustment Date and last day of the Initial Period will be set forth in the
related Prospectus Supplement. Thereafter, interest will accrue as set forth
above or in the related Prospectus Supplement.

     AUCTION PERIOD ADJUSTMENT. With respect to Auction Rate Notes, the
Administrator may, from time to time, change the length of one or more Auction
Periods to conform with then current market practice or accommodate other
economic or financial factors that may affect or be relevant to the length of
the Auction Period or any Class Interest Rate (an "Auction Period Adjustment").
An Auction Period Adjustment will not cause an Auction Period to be less than 7
days nor more than one year and will not be allowed unless certain conditions
described in the Auction Procedures in Appendix I hereto are satisfied. If an
Auction Period Adjustment is made, the intervals between Note Distribution Dates
will be adjusted accordingly.

     NOTEHOLDERS' INTEREST CARRYOVER. If set forth in a Prospectus Supplement,
with respect to any Class of Notes, if for any Interest Period the Auction Rate,
the LIBOR Rate, the T-Bill Rate or other applicable interest rate plus the
applicable margin, exceeds the Net Loan Rate, the applicable Class Interest Rate
for such Interest Period will be the Net Loan Rate, and the excess of the amount
of interest on such Class of Notes that would have accrued at a rate equal to
the Auction Rate, the LIBOR Rate, the T-Bill Rate or other applicable interest
rate plus the applicable margin, over the amount of interest on such Class
actually accrued at the Net Loan Rate will accrue as the Noteholders' Interest
Carryover with respect to such Class of Notes. Such determination of the
Noteholders' Interest Carryover will be made separately for each Class of Notes.
The Noteholders' Interest Carryover on any Class of Notes will bear interest at
a rate equal to One- month LIBOR, or the rate set forth in the related
Prospectus Supplement, from the Note Distribution Date for the Interest Period
for which the Noteholders' Interest Carryover was calculated until paid.

     Any Noteholders' Interest Carryover that may exist on any Note Distribution
Date will be paid as described in the related Prospectus Supplement.

     DISTRIBUTIONS OF PRINCIPAL. All payments of principal of a Series of Notes
will be made in an aggregate amount determined as set forth in the related
Prospectus Supplement and will be paid at the times and will be allocated among
the Classes of Notes of such Series in the order and amounts, all as specified
in the related Prospectus Supplement.

     As described herein, each Trust may issue, from time to time, several
Series and Classes of Notes. A Series of Notes may contain one or more Classes
of Notes with a higher payment priority than one or more Classes of Notes of a
previously issued or subsequently issued Series. In such event, the Classes of
Notes with the lower payment priority will receive limited or no payments of
principal until each of the Classes of Notes with a higher payment priority,
regardless of when issued, have been paid to the extent set forth in a
Prospectus Supplement. See "Risk Factors--Repayment of Principal" herein.

     The aggregate outstanding principal amount of each Class of Notes will be
payable in full on the Note Distribution Date identified in the related
Prospectus Supplement (the "Final Maturity Date"). The actual date on which the
aggregate outstanding principal and accrued interest of any Class of Notes are
paid may be earlier than its respective Final Maturity Date, based on a variety
of factors, including those described above under "Risk Factors--Maturity and
Prepayment Assumptions" and "The Financed Student Loan Pool--Maturity and
Prepayment Assumptions."

     If a Note Surety Bond has been obtained, on the Final Maturity Date related
to a Class of Notes, the applicable Surety Provider will be required to provide
for payment to the related Trust pursuant to the applicable Note Surety Bond of
an amount generally equal to the excess, if any, of the unpaid principal balance
of the Notes of such Class on such Final Maturity Date over amounts on deposit
in the Note Distribution Account, after taking into account the required
application of funds in the remaining Trust Accounts, including but not limited
to the Reserve Account, if any, pursuant to the related Sale and Servicing
Agreement, to be applied to the payment of principal on the Notes of such Class
on such Final Maturity Date, subject to the exceptions described in the related
Prospectus Supplement. Any such amount will be distributed to the holders of the
applicable Class of Notes on the related Final Maturity Date.

     MANDATORY REDEMPTION. If a Pre-Funding Account has been established with
respect to a Trust and a deposit therein has been made in connection with the
issuance of a Series of Notes, the Class or Classes of Notes then entitled to
receive payments of principal will be redeemed in part on the applicable Note
Distribution Date on or immediately following the last day of each Funding
Period, in the event that any amount remains on deposit in the Pre-Funding
Account after giving effect to all Additional Fundings on or prior to such date,
in an aggregate principal amount equal to the amount then on deposit in the
Pre-Funding Account.

THE CERTIFICATES

     DISTRIBUTIONS OF INTEREST. On each Certificate Distribution Date,
Certificateholders of the related Class will be entitled to distributions in an
amount equal to the amount of interest accrued during the related Interest
Period on the principal amount of such Class at the applicable Certificate Rate.
Interest on the Certificates will accrue initially from and including the
Closing Date on which the related Class was issued through and including the
date set forth in the related Trust Agreement or the related Trust Supplement
and, thereafter, except as otherwise provided in the related Trust Supplement,
for Interest Periods consisting of, (i) with respect to Auction Rate
Certificates, between 7 days and one year, subject to adjustment as set forth in
the Auction Procedures described in Appendix I, (ii) with respect to LIBOR Rate
Certificates, the one- month period beginning and ending on the dates set forth
in the related Trust Supplement, (iii) with respect to T-Bill Rate Certificates,
the one-month period beginning and ending on the dates set forth in the related
Trust Supplement , and (iv) with respect to Certificates accruing interest based
on some other method, the period set forth in the related Trust Supplement.
Interest distributions with respect to the Certificates will generally be funded
from Available Funds and Monthly Advances (and, when applicable, certain
amounts, if any, on deposit in the Reserve Account); provided, however, that
Certificateholders of a Trust will not be entitled to any distributions if there
has been an Event of Default under any Series of Notes of such Trust until each
Class of Notes has been paid in full. See "Description of the Transfer and
Servicing Agreements- -Distributions" and "--Credit Enhancement--Reserve
Account." If insufficient funds are available to pay the Certificateholders'
Interest Distribution Amount for such Certificate Distribution Date, then
amounts may be drawn under the applicable Certificate Surety Bonds, if any, or
other forms of Enhancement to cover such shortfalls.

     Until the date of an Auction Period Adjustment, if any, the interest rate
on each Class of Auction Rate Certificates for each Interest Period will be the
Certificate Rate based on an Auction Period, subject to adjustment as described
herein. The Certificate Rate on each Class of Auction Rate Certificates for each
Auction Period will be the lesser of (i) the Net Loan Rate in effect for such
Auction Period and (ii) the Auction Rate in effect for such Auction Period, as
determined by the Auction Agent generally pursuant to the Auction Procedures
described in Appendix I hereto; provided that if on any Rate Determination Date,
an Auction for a Class of Auction Rate Certificates is not held for any reason,
then the Certificate Rate for such Certificates will be the Net Loan Rate or
such other rate as may be described in a Trust Agreement or Trust Supplement.
The Certificate Rate on each Class of LIBOR Rate Certificates for each Interest
Period generally will be the lesser of (i) the Net Loan Rate in effect for such
Interest Period and (ii) the applicable LIBOR Rate. The Class Interest Rate on
each Class of T-Bill Rate Certificates for each Interest Period generally will
be the lesser of (i) the Net Loan Rate in effect for such Interest Period and
(ii) the T-Bill Rate plus the applicable margin. The Class Interest Rate on each
Class of Notes bearing interest based upon another method will be as described
in the related Trust Agreement or Trust Supplement. However, no Certificate Rate
will exceed such rate as may be set forth in a Trust Agreement or Trust
Supplement, and will be subject to other limitations described herein and
therein.

     AUCTION PERIOD ADJUSTMENT. With respect to Auction Rate Certificates, the
Administrator may, from time to time, change the length of one or more Auction
Periods to conform with then current market practice or to accommodate other
economic or financial factors that may affect or be relevant to the length of
the Auction Period or any Certificate Rate. An Auction Period Adjustment with
respect to the Certificates will not cause an Auction Period to be less than 7
days nor more than one year and will not be allowed unless certain conditions
described in the Auction Procedures in Appendix I hereto are satisfied.

     CERTIFICATEHOLDERS' INTEREST CARRYOVER. If set forth in a Trust Agreement
or Trust Supplement with respect to any Class of Certificates, if for any
Interest Period the Auction Rate, the LIBOR Rate, the T-Bill Rate or other
applicable interest rate plus the applicable margin, exceeds the Net Loan Rate,
the applicable Certificate Rate for such Interest Period will be the Net Loan
Rate, and the excess of the amount of interest on such Class of Certificates
that would have accrued at a rate equal to the Auction Rate, the LIBOR Rate, the
T-Bill Rate, or other applicable interest rate plus the applicable margin, over
the amount of interest actually accrued at the Net Loan Rate will accrue as the
Certificateholders' Interest Carryover with respect to such Class of
Certificates. The Certificateholders' Interest Carryover on any Class of
Certificates will bear interest at a rate equal to One-Month LIBOR or such other
rate set forth in the related Trust Agreement or Trust Supplement from the
Certificate Distribution Date for the Interest Period for which the
Certificateholders' Interest Carryover Amount was calculated until paid.

     Any Certificateholders' Interest Carryover that may exist on any
Certificateholders' Distribution Date will be paid as described in the related
Trust Agreement or Trust Supplement.

     DISTRIBUTIONS OF PRINCIPAL. For each Trust, Certificateholders of the Class
of Certificates of the related Trust with the earliest Final Maturity Date, or
such other Class set forth in the related Trust Supplement, will be entitled to
distributions on each Certificate Distribution Date on and after which each
Class of Notes has been paid in full in an amount generally equal to the
Principal Distribution Amount for such Certificate Distribution Date.
Distributions with respect to principal payments on the Certificates for such
Certificate Distribution Date will generally be funded from the portion of
Available Funds and amounts, if any, on deposit in the applicable Reserve
Account, if any, remaining after the transfer by the Indenture Trustee to the
Expense Account of the Transaction Fees and the transfer to the Certificate
Distribution Account of the Certificateholder Interest Distribution Amount.
Additionally, with the consent of the applicable Surety Provider, if any,
amounts otherwise required to be deposited into the Reserve Account may be
applied as Additional Principal Payments. See "Description of the Transfer and
Servicing Agreements--Distributions" and "--Credit Enhancement--Reserve Account"
herein. If such sources are insufficient to pay the Certificateholders'
Principal Distribution Amount for such Certificate Distribution Date, such
shortfall will be added to the principal payable to Certificateholders on
subsequent Certificate Distribution Dates.

     Principal payments on the Certificates will be applied on each applicable
Certificate Distribution Date, first, to the principal balance of the Class of
Certificates of the related Trust with the earliest Final Maturity Date, or such
other Class set forth in the related Trust Agreement or Trust Supplement, until
such principal balance is reduced to zero and then to the principal balance of
each other Class of Certificates of the related Trust, in order of Final
Maturity Date, until the principal balance of each Class is reduced to zero. The
aggregate outstanding principal amount of each Class of Certificates will be
payable in full on the Final Maturity Date set forth in the Trust Agreement or
the related Trust Supplement. The actual date on which the aggregate outstanding
principal and accrued interest of any Class of Certificates will be paid may be
earlier than its respective Certificate Final Maturity Date, however, based on a
variety of factors, including those described above under "Risk
Factors--Maturity and Prepayment Assumptions" and "The Financed Student Loan
Pool--Maturity and Prepayment Assumptions."

     As described herein, each Trust may issue, from time to time, several
Series and Classes of Certificates. A series of Certificates may contain one or
more Classes of Certificates with a higher payment priority than one or more
Classes of Certificates of a previously issued or subsequently issued Series. In
such event, the Classes of Certificates with the lower payment priority will
receive limited or no payments of principal until each of the Classes of
Certificates with a higher payment priority, regardless of when issued, have
been paid to the extent set forth in a Trust Agreement or Trust Supplement. See
"Risk Factors--Repayment of Principal" herein.

     If a Certificate Surety Bond has been obtained, on the Final Maturity Date
related to a Class of Certificates, the applicable Surety Provider will be
required to provide for payment to the related Trust pursuant to the applicable
Certificate Surety Bond of an amount generally equal to the excess, if any, of
the unpaid principal balance of the Certificates of such Class on such
Certificate Final Maturity Date over amounts on deposit in the Certificate
Distribution Account, after taking into account the required application of
funds in the remaining Trust Accounts, including but not limited to the Reserve
Account, if any, pursuant to the related Sale and Servicing Agreement, to be
applied to the payment of principal on the Certificates of such Class on such
Certificate Final Maturity Date, subject to the exceptions described in the
related Prospectus Supplement. Any such amount will be distributed to holders of
the applicable Class of Certificates on the related Certificate Final Maturity
Date.

     SUBORDINATION OF THE CERTIFICATES. No distributions in respect of principal
of any Class of Certificates will be made until the Certificate Distribution
Date on or after which each Class of Notes has been paid in full.

SUMMARY OF AUCTION PROCEDURES

     The following summarizes certain procedures that will be used in
determining the interest rates on the Auction Rate Notes and the Auction Rate
Certificates (the "Auction Rate Securities"). Annex I hereto contains a more
detailed description of these procedures. Prospective investors in the Auction
Rate Securities should read carefully the following summary, along with the more
detailed description in Annex I.

     The interest rate on each Class of Auction Rate Securities will be
determined periodically (generally, for periods ranging from 7 days to one year)
by means of a "Dutch Auction." In this Dutch Auction, investors and potential
investors submit orders through an eligible broker/dealer as to the principal
amount of Auction Rate Securities such investors wish to buy, hold or sell at
various interest rates. The broker/dealers submit their clients' orders to the
auction agent, who processes all orders submitted by all eligible broker/dealers
and determines the interest rate for the upcoming interest period. The
broker/dealers are notified by the auction agent of the interest rate for the
upcoming interest period and are provided with settlement instructions relating
to purchases and sales of Auction Rate Securities.

         In the auction procedures, the following types of orders may be
submitted:

                  (i)      Bid/Hold Orders - the minimum interest rate that a
                           current investor is willing to accept in order to
                           continue to HOLD some or all of its Auction Rate
                           Securities for the upcoming interest period;

                  (ii)     Sell Orders - an order by a current investor to SELL
                           a specified principal amount of Auction Rate
                           Securities, regardless of the upcoming interest rate;
                           and

                  (iii)    Potential Bid Orders - the minimum interest rate that
                           a potential investor (or a current investor wishing
                           to purchase additional Auction Rate Securities) is
                           willing to accept in order to BUY a specified
                           principal amount of Auction Rate Securities.

     If an existing investor does not submit orders with respect to all its
Auction Rate Securities of the applicable Class, the investor will be deemed to
have submitted a Hold Order at the new interest rate for that portion of the
Auction Rate Securities for which no order was received.

     In connection with each auction, Auction Rate Securities will be purchased
and sold between investors and potential investors at a price equal to their
then outstanding principal balance (I.E., par) plus any accrued interest. The
following example helps illustrate how the above-described procedures are used
in determining the interest rate on the Auction Rate Securities.

                  (a)      Assumptions:

                  1. Denominations (Units) = $100,000
                  2. Interest Period = 28 Days
                  3. Principal Amount Outstanding   = $50 Million (500 Units)

                  (b)      Summary of All Orders Received For The Auction

                  BID/HOLD ORDERS         SELL ORDERS    POTENTIAL BID ORDERS

                  10 Units at 2.90%     50 Units Sell       20 Units at 2.95%
                  30 Units at 3.02%     50 Units Sell       30 Units at 3.00%
                  60 Units at 3.05%    100 UNITS SELL       50 Units at 3.05%
                                       --------------
                  100 Units at 3.10%       200 Units        50 Units at 3.10%
                  100 UNITS AT 3.12%                        50 Units at 3.11% 
                  ------------------
                       300 Units                             50 Units at 3.14% 
                                                            100 UNITS AT 3.15%
                                                            ------------------
                                                                  350 Units

         Total units under existing Bid/Hold Orders and Sell Orders always equal
issue size (in this case 500 units).


<PAGE>

                  (c)      Auction Agent Organizes Orders In Ascending Order
<TABLE>
<CAPTION>


Order      Number      Cumulative                Order       Number       Cumulative   
Number     of Units    Total (Units)     %       Number      of Units     Total (Units)    %

  <S>          <C>        <C>           <C>         <C>        <C>           <C>          <C>
  1            10(W)      10            2.90%       7          100(W)        300          3.10%
  2            20(W)      30            2.95%       8           50(W)        350          3.10%
  3            30(W)      60            3.00%       9           50(W)        400          3.11%
  4            30(W)      90            3.02%      10          100(W)        500          3.12%
  5            50(W)     140            3.05%      11           50(L)                     3.14%
  6            60(W)     200            3.05%      12          100(L)                     3.15%
</TABLE>

 (W) Winning Order (L) Losing Order


     Order #10 is the order that clears the market of all available units. All
winning orders are awarded the winning rate (in this case, 3.12%) as the
interest rate for the next Interest Period, when another auction will be held.
Multiple orders at the winning rate are allocated units on a pro rata basis.
Notwithstanding the foregoing, in no event will the interest rate exceed the
lesser of the Net Loan Rate or the Maximum Auction Rate (each as described in
Annex I).

     The above example assumes that a successful auction has occurred (I.E., all
Sell Orders and all Bid/Hold Orders below the new interest rate were fulfilled).
In certain circumstances, there may be insufficient Potential Bid Orders to
purchase all the Auction Rate Securities offered for sale. In such
circumstances, the interest rate for the upcoming Interest Period will equal the
lesser of the Net Loan Rate and the Maximum Auction Rate. Also, if all the
Auction Rate Securities are subject to Hold Orders (I.E., each holder of Auction
Rate Securities wishes to continue holding its Auction Rate Securities,
regardless of the interest rate) the interest rate for the upcoming Interest
Period will equal the lesser of the Net Loan Rate and the All Hold Rate (as
defined below).

     As stated above, the foregoing is only a summary of the auction procedures.
A more detailed description of these procedures is contained in Annex I.

DETERMINATION OF LIBOR

     Each Prospectus Supplement will identify the party that will determine
One-Month LIBOR for each given Interest Period. Such determination will be made
on the second Business Day prior to the commencement of each Interest Period
(each, a "LIBOR Determination Date"). For purposes of calculating One-Month
LIBOR, a Business Day is any day on which banks in London and New York City are
open for the transaction of business.

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

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

     "Reference Bank" means a leading bank (i) engaged in transaction in
Eurodollar deposits in the international Eurocurrency market, (ii) not
controlling, controlled by or under common control with the Administrator or The
Money Store and (iii) having an established place of business in London.

THE INDENTURE

     MODIFICATION OF A MASTER INDENTURE. Generally, with the consent of the
applicable Surety Provider or other provider of Enhancement, if any, and the
holders of a majority of the outstanding Notes of a Trust (or, with respect to
any change affecting only certain Series of Notes of a Trust, the holders of a
majority of the Notes of such Series), the applicable Indenture Trustee and the
related Trust may execute a supplemental indenture to add provisions to, or
change in any manner or eliminate any provisions of, a Master Indenture with
respect to the Notes, or to modify (except as provided below) in any manner the
rights of the Noteholders.

     MODIFICATION OF A TERMS SUPPLEMENT. Generally, with the consent of the
applicable Surety Provider or other provider of Enhancement, if any, and the
holders of a majority of outstanding Notes of the related Series, the applicable
Indenture Trustee and the related Trust may execute a supplemental indenture to
add provisions to, or change in any manner or eliminate any provisions of, a
Terms Supplement with respect to the related Series of Notes, or to modify
(except as provided below) in any manner the rights of the related Noteholders.

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

     Generally, a Trust and the related Indenture Trustee may also enter into
supplemental indentures, with the consent of the Surety Provider or other
provider of Enhancement, if applicable, but without obtaining the consent of
Noteholders, for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of the Master Indenture or of
modifying in any manner the rights of Noteholders so long as such action will
not, in the opinion of counsel satisfactory to the Indenture Trustee, materially
and adversely affect the interest of any Noteholder.

     EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT. Unless provided otherwise
in the related Prospectus Supplement, an "Event of Default" with respect to the
Notes is defined in a Master Indenture as consisting of the following (except as
described in the remaining sentences of this paragraph): (i) a default for two
business days or more in the payment of any interest on any Note after the same
becomes due and payable; (ii) a default for two business days in the payment of
the principal of or any installment of the principal of any Note when the same
becomes due and payable; (iii) a default in the observance or performance of any
covenant or agreement of the applicable Trust made in the Master Indenture and
the continuation of any such default for a period of thirty days after notice
thereof is given to the Trust by the applicable Indenture Trustee or to the
Trust and the Indenture Trustee by the holders of at least 25% in principal
amount of the Notes of such Trust then outstanding; (iv) any representation or
warranty made by the Trust in the Indenture or in any certificate delivered
pursuant thereto or in connection therewith having been incorrect in a material
respect as of the time made, and such breach not having been cured within thirty
days after notice thereof is given to the Trust by the Indenture Trustee or to
the Trust and the Indenture Trustee by the holders of at least 25% in principal
amount of the Notes of such Trust then outstanding or (v) certain events of
bankruptcy, insolvency, receivership or liquidation of the Trust. However, the
amount of principal required to be distributed to Noteholders under a Master
Indenture on any Note Distribution Date is generally limited to the amount of
Available Funds and amounts on deposit in the applicable Reserve Account, if
any, after payment of the Transaction Fees, the Noteholders' Interest
Distribution Amount and the Certificateholder's Interest Distribution Amount.
Any such shortfalls on any Note Distribution Date will be carried over as a
Noteholders' Principal Carryover Shortfall to be paid on succeeding Note
Distribution Dates, unless provided otherwise in the related Prospectus
Supplement. Therefore, the failure to pay principal on any Class of Notes may
not result in the occurrence of an Event of Default until the Final Maturity
Date of such Class of Notes. In addition, unless provided otherwise in the
related Prospectus Supplement, the failure to pay the aggregate amount of
Noteholders' Interest Carryover as a result of insufficient Available Funds will
not result in the occurrence of an Event of Default.

     If a Note Surety Bond has been obtained and an Event of Default should
occur and be continuing with respect to any Series of Notes, unless provided
otherwise in the related Prospectus Supplement, the applicable Surety Provider
may or, with the consent of the Surety Provider, the applicable 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. If specified in the related Prospectus Supplement, with the consent of
the Surety Provider, such declaration may be rescinded by the holders of a
majority in principal amount of the Notes then outstanding at any time prior to
the entry of judgment in a court of competent jurisdiction for the payment of
such amount if (i) the related Trust has paid to the Indenture Trustee a sum
equal to all amounts then due with respect to the Notes (without giving effect
to such acceleration) and (ii) all Events of Default (other than nonpayment of
amounts due solely as a result of such acceleration) have been cured or waived.

     If the Notes of a Trust have been declared to be due and payable following
an Event of Default with respect thereto, the applicable Indenture Trustee may,
in its discretion, either require the applicable Eligible Lender Trustee to sell
the Financed Student Loans or elect to have the Eligible Lender Trustee maintain
possession of the Financed Student Loans and continue to apply collections with
respect to such Financed Student Loans as if there had been no declaration of
acceleration. In addition, unless provided otherwise in the related Prospectus
Supplement, the Indenture Trustee is prohibited from directing the Eligible
Lender Trustee to sell the Financed 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, unless (i) the Surety
Provider, if applicable, and the holders of all outstanding Notes consent to
such sale, (ii) the proceeds of such sale are sufficient to pay in full the
principal of and the accrued interest on the outstanding Notes of such Trust at
the date of such sale or (iii) the Indenture Trustee determines that the
collections on the Financed Student Loans and other assets of the applicable
Trust would not be sufficient on an ongoing basis to make all payments on the
Notes of such Trust as such payments would have become due if such obligations
had not been declared due and payable, and the Indenture Trustee obtains the
consent of the Surety Provider, if applicable, and the holders of 66-2/3% of the
aggregate principal amount of the Notes of such Trust then outstanding.

     Notwithstanding any declaration of the Notes to be due and payable, the
applicable Surety Provider, if specified in the related Prospectus Supplement,
will have no obligation to pay in full the principal of any Class of outstanding
Notes until the Final Maturity Date of such Class.

     Subject to the provisions of a Master Indenture relating to the duties of
the applicable Indenture Trustee if an Event of Default should occur and be
continuing with respect to the Notes of a Trust, the applicable Indenture
Trustee will be under no obligation to exercise any of the rights or powers
under the Indenture at the request or direction of the applicable Surety
Provider, if any, or any of the holders of Notes of such Trust, 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
such request. Subject to such provisions for indemnification and certain
limitations contained in the Indenture, the holders of a majority in principal
amount of the outstanding Notes of a Trust, with the consent of the Surety
Provider, if specified in the related Prospectus Supplement, 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 of a Trust then outstanding, with the consent of the Surety
Provider, if any, may, in certain cases, waive any default with respect thereto,
except a default in the payment of principal or interest or a default in respect
of a covenant or provision of the Indenture that cannot be modified without the
waiver or consent of all the holders of the outstanding Notes of such Trust.

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

     In addition, the Indenture Trustee and the 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.

     None of the Indenture Trustee, the Sellers, the Administrator, the Master
Servicer, the Servicer or the Eligible Lender Trustee in its individual
capacity, nor any holder of a Certificate representing an ownership interest in
the applicable Trust, nor any of their respective owners, beneficiaries, agents,
officers, directors, employees, successors or assigns will, in the absence of an
express agreement to the contrary (including but not limited to a guaranty of
The Money Store), be personally liable for the payment of the principal of or
interest on the Notes or for the agreements of the related Trust contained in
the related Master Indenture.

     CERTAIN COVENANTS. Unless provided otherwise in the related Prospectus
Supplement, a Trust may not consolidate with or merge into any other entity,
unless (i) the entity formed by or surviving such consolidation or merger is
organized under the laws of the United States, any state or the District of
Columbia, (ii) such entity expressly assumes the Trust's obligation to make due
and punctual payments upon the Notes and the performance or observance of every
agreement and covenant of the Trust under the related Master Indenture and any
Terms Supplement, (iii) no Event of Default has occurred and is continuing
immediately after such merger or consolidation, (iv) the Trust has been advised
that the rating of any Class or Series of Notes or Certificates issued by such
Trust would not be reduced or withdrawn by the Rating Agencies as a result of
such merger or consolidation and (v) the Trust has received an opinion of
counsel to the effect that such consolidation or merger would have no material
adverse federal or applicable state tax consequence to the Trust or to any
Certificateholder or Noteholder.

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

     A Trust may not engage in any activity other than financing, purchasing,
owning, selling and managing the Financed Student Loans and the other assets of
the Trust and making Additional Fundings, in each case in the manner
contemplated by the Related Documents and activities incidental thereto. After
each Funding Period, the Trust may not make any Additional Fundings with respect
to the related Series of Notes.

     A Trust will not incur, assume or guarantee any indebtedness other than
indebtedness incurred pursuant to the Notes and the Indenture or otherwise in
accordance with the Related Documents.

     ANNUAL COMPLIANCE STATEMENT. The Administrator, on behalf of the related
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.

     SATISFACTION AND DISCHARGE OF INDENTURE. An Indenture will be discharged
with respect to the collateral securing the Notes upon the delivery to the
applicable Indenture Trustee for cancellation of all the Notes or, with certain
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 on behalf of a Series of
Securities will be the entity named in the related Prospectus Supplement.

<PAGE>

BOOK-ENTRY REGISTRATION

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

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

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

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

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

     Except as required by law, neither the applicable 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 Cede, as nominee for DTC, or for maintaining, supervising or
reviewing any records relating to such beneficial ownership interests.

DEFINITIVE SECURITIES

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

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

     Distributions of principal of, and interest on, such Definitive Securities
will thereafter be made by the Applicable Trustee in accordance with the
procedures set forth in the Indenture or the 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 Record Date. Such
distributions will be made by check mailed to the address of such holder as it
appears on the register maintained by the Applicable Trustee. The final payment
on any such Definitive Security, however, will be made only upon presentation
and surrender of such Definitive Security at the office or agency specified in
the notice of final distribution to 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

     Three or more Noteholders of the related Trust or one or more holders of
Notes evidencing not less than 25% of the aggregate outstanding principal
balance of the Notes of the related Trust may, unless provided otherwise in the
related Prospectus Supplement, by written request to the applicable Indenture
Trustee, obtain access to the list of all Noteholders of the related Trust
maintained by the Indenture Trustee for the purpose of communicating with other
Noteholders of the related Trust 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.

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

REPORTS TO SECURITYHOLDERS

     On each Note Distribution Date, the applicable Indenture Trustee will
provide to the applicable Noteholders of record as of the related Record Date,
and on each Certificate Distribution Date the applicable Eligible Lender Trustee
will provide to the Certificateholders of the related Record Date, a statement
setting forth substantially the same information as is required to be provided
on the report provided to the Indenture Trustee and the related Trust described
under "Description of Transfer and Servicing Agreements--Statements to Indenture
Trustee and Trust."

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


              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

GENERAL

     The following is a summary of certain terms expected to be contained in
each Sale and Servicing Agreement, pursuant to which the applicable Eligible
Lender Trustee on behalf of the related Trust will obtain, the applicable Master
Servicer will service and the applicable Administrator will perform certain
administrative functions with respect to the Financed Students Loans; each
Administration Agreement, pursuant to which the applicable Administrator will
undertake certain other administrative duties with respect to the related Trust,
the Financed Student Loans and each Trust Agreement, pursuant to which a Trust
will be created and the Certificates of such Trust will be issued (collectively,
the "Transfer and Servicing Agreements"). However, the summary does not purport
to be complete and is qualified in its entirety by reference to the provisions
of the Transfer and Servicing Agreements and such changes as may be described in
the related Prospectus Supplement.

CONVEYANCE OF FINANCED STUDENT LOANS; REPRESENTATIONS AND WARRANTIES

     On each Closing Date for the sale of a Series of Notes issued by a Trust,
the applicable Sellers will sell or contribute and assign to the applicable
Eligible Lender Trustee on behalf of the applicable Trust, without recourse, its
entire interest in the Financed Student Loans described in the related Sale and
Servicing Agreement, all collections received and to be received with respect
thereto after the related Cut-off Date for such Financed Student Loans and all
the Assigned Rights pursuant to the Sale and Servicing Agreement. Each Financed
Student Loan will be identified in schedules appearing as an exhibit to the
related Sale and Servicing Agreement or supplement thereto. The Eligible Lender
Trustee will, concurrently with such sale or contribution and assignment,
execute, authenticate and deliver the related Series of Notes and Certificates.
The net proceeds received from the sale of the Notes and the Certificates will
be applied in connection with the Trust's acquisition of the Financed Student
Loans and, if specified in the related Prospectus Supplement, to the deposit of
the Pre-Funded Amount in the Pre-Funding Account. See "--Additional Fundings"
for a description of the application of funds on deposit in the Pre-Funding
Account during the Funding Period.

     In each Sale and Servicing Agreement, the Sellers and (unless otherwise
limited in a Prospectus Supplement) The Money Store will make certain
representations and warranties with respect to the Financed Student Loans to the
related Trust for the benefit of the Certificateholders and the Noteholders,
including, among other things, that (i) each Financed Student Loan, at the time
of transfer to the Trust, is free and clear of all security interests, liens,
charges and encumbrances and no offsets, defenses or counterclaims have been
asserted or threatened; (ii) the information provided with respect to the
Financed Student Loans is true and correct as of the related Cut-off Date or
such other date as may be set forth in a Sale and Servicing Agreement and (iii)
each Financed Student Loan, at the time it was originated, complied and, at the
applicable Closing Date, complies in all material respects with applicable
federal and state laws (including, without limitation, the Higher Education Act
or the Public Health Service Act, if applicable, consumer credit,
truth-in-lending, equal credit opportunity and disclosure laws) and applicable
restrictions imposed by the applicable Program or under any Guarantee Agreement.

     Following the discovery by or notice to the applicable Seller or The Money
Store of a breach of any such representation or warranty with respect to any
Financed Student Loan that materially and adversely affects the interests of the
Certificateholders, the Noteholders or, if specified in the related Prospectus
Supplement, the Surety Provider or other provider of Enhancement in such
Financed Student Loan (it being understood that any such breach that does not
affect any Guarantor's or the Secretary's obligation to guarantee payment of
such Financed Student Loan will not be considered to have such a material
adverse effect), the applicable Seller will, unless such breach is cured within
60 days or such other time as may set forth in the related Prospectus
Supplement, purchase such Financed Student Loan from the applicable Eligible
Lender Trustee, as of the first day following the end of such 60-day period (or
such other time as may be set forth in the related Prospectus Supplement) that
is the last day of a Collection Period, at a price equal to the applicable
Purchase Amount (as defined below). If the Seller fails to purchase within the
above-described time period any Financed Student Loan it is required to
purchase, unless otherwise limited in a Prospectus Supplement, The Money Store
will remit, or cause to be remitted, to the Collection Account no later than the
date the Seller would be required to remit such amount, the Purchase Amount for
such Financed Student Loan. 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, or
any insurance payments that the Secretary refuses to pay, with respect to a
Financed Student Loan as a result of a breach of any such representation or
warranty by the Seller. If the Seller fails to reimburse the Trust such amount,
unless otherwise limited in a Prospectus Supplement, The Money Store will
reimburse the Trust such amount no later than the date the Seller would be
required to remit such amount. The purchase and reimbursement obligations of the
Seller and, if applicable, The Money Store will constitute, together with the
right to receive certain amounts from the applicable Reserve Account, if any,
the sole remedy available to or on behalf of the Trust, the Certificateholders,
the Noteholders or the applicable Surety Provider or other provider of
Enhancement, if any, for any such uncured breach. The Seller's purchase and
reimbursement obligations are contractual obligations pursuant to a Sale and
Servicing Agreement that may be enforced against the Seller, but the breach of
which will not constitute an Event of Default.

     "Purchase Amount" means, unless provided otherwise in the related
Prospectus Supplement, as to any Financed Student Loan on any date of
determination, the sum of (i) the amount required to prepay in full the
outstanding principal balance of such Financed Student Loan as of the last day
of the most recently completed Collection Period, including all accrued but
unpaid interest thereon (including interest to be capitalized) through the last
day of the Collection Period in which such Financed Student Loan is being
purchased (or, with respect to certain Serial Loans, through the last day of the
Collection Period in which such Serial Loan is transferred to the Seller's
designee) plus (ii) certain unamortized premiums, if any; provided, however,
that with respect to any Financed Student Loan required to be purchased due to a
breach by the Master Servicer of certain representations and warranties
concerning the servicing of such Financed Student Loan, the Purchase Amount will
not exceed the amount the related Guarantor would have been obligated to pay the
related Trust but for such breach.

ACCOUNTS

     An Indenture Trustee may establish and maintain on behalf of a Trust as set
forth in the related Prospectus Supplement a Collection Account, Pre-Funding
Account, Capitalized Interest Account, Capitalized Pre-Funding Account, Note
Distribution Account, Expense Account, Reserve Account and Monthly Advance
Account, in addition to such other accounts as may be described in a Prospectus
Supplement. The Eligible Lender Trustee will establish and maintain the
Certificate Distribution Account in the name of the Eligible Lender Trustee on
behalf of the Certificateholders. The foregoing accounts are referred to
collectively as the "Trust Accounts."

     Funds in the Trust Accounts will be invested as provided in the Sale and
Servicing Agreement in Eligible Investments. "Eligible Investments" are
generally limited to investments acceptable to an applicable Surety Provider, if
any, and the applicable Rating Agencies as being consistent with the rating of
the Notes. Eligible Investments are limited to obligations or securities that
mature not later than the Business Day immediately preceding the day on which
funds in the applicable Trust Account may be required to be withdrawn. If the
amount required to be withdrawn from the Reserve Account, if established, to
cover shortfalls in the amount of Available Funds exceeds the amount of cash in
the Reserve Account, a temporary shortfall in the amounts distributed to the
Noteholders or to the Certificateholders could result. This could, in turn,
increase the average life of the Notes and the Certificates. 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 and will be treated as collections of interest on the Financed Student
Loans, unless otherwise released to the Sellers or another party as may be
described in a Prospectus Supplement.

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

ADDITIONAL FUNDINGS

     If a Pre-Funding Account has been established with respect to a Trust and a
Pre-Funded Amount has been deposited therein with respect to a Series of Notes,
the Trust will distribute funds on deposit in the Pre-Funding Account from time
to time during each Funding Period in an amount equal to the aggregate principal
balance (plus certain premiums) and accrued interest thereon of the additional
Financed Student Loans (the "Additional Student Loans') conveyed by the
applicable Seller to the Trust during such Funding Period (the expenditures
referred to above being referred to herein as "Additional Fundings"). Additional
Student Loans may include Federal Loans, HEAL Loans and/or Private Loans in such
amounts as may be determined by the Sellers and satisfying any conditions
imposed by a Surety Provider or other provider of Enhancement, if applicable.

     Pursuant to a Sale and Servicing Agreement, during each Funding Period, the
applicable Sellers may convey to the related Eligible Lender Trustee on behalf
of the related Trust, Additional Student Loans having an aggregate principal
balance up to the amount then on deposit in the Pre-Funding Account. The
obligation to accept any Additional Student Loan by the Eligible Lender Trustee
on behalf of the Trust is subject to the following conditions, among others as
may be set forth in the related Prospectus Supplement: (i) such Additional
Student Loan must satisfy all applicable origination requirements and all other
requirements specified in the Sale and Servicing Agreement and any applicable
Insurance Agreement and (ii) the applicable Seller will not select such
Additional Student Loan in a manner that it believes is adverse to the interests
of the Securityholders or the Surety Provider, if any. On such dates as may from
time to time be designated by the applicable Seller during a Funding Period
(each, a "Transfer Date"), the Seller may sell or contribute and assign, without
recourse, to the Eligible Lender Trustee on behalf of the Trust, its entire
interest in Additional Student Loans (each, a "Subsequent Cut-off Date").
Subject to the satisfaction of the foregoing conditions, such Seller will convey
the Additional Student Loans to the Eligible Lender Trustee on behalf of the
Trust on each such Transfer Date pursuant to the Sale and Servicing Agreement
and the applicable Transfer Agreement (a "Transfer Agreement") executed by the
Seller, on such Transfer Date. Each such Transfer Agreement will include as an
exhibit a schedule identifying each Additional Student Loan transferred on such
Transfer Date. Upon such conveyance of Additional Student Loans to the Eligible
Lender Trustee on behalf of the Trust, the Pool Balance will increase in an
amount equal to the aggregate principal balances of the Additional Student Loans
and an amount equal to the aggregate principal balance of such Additional
Student Loans (plus certain premiums) and accrued interest thereon will be
withdrawn from the Pre-Funding Account on such date and ultimately be
transferred to the Seller.

     Any amounts remaining in the Pre-Funding Account at the end of the related
Funding Period will be distributed as set forth in the related Prospectus
Supplement.

CAPITALIZED INTEREST ACCOUNT AND CAPITALIZED PRE-FUNDING ACCOUNT

     On each Closing Date, to the extent set forth in the related Prospectus
Supplement, the Sellers may make a cash deposit in the Capitalized Interest
Account in the name of the Indenture Trustee on behalf of the related Trust. The
amount, if any, deposited therein will generally be used on each Note
Distribution Date and Certificate Distribution Date to make interest payments to
Noteholders and Certificateholders to the extent amounts deposited in the Note
Distribution Account or the Certificate Distribution Account, as the case may
be, plus amounts in the applicable Reserve Account, if any, and, in the case of
the Notes, the Capitalized Pre-Funding Account, are insufficient for such
purpose. Any amounts remaining in the Capitalized Interest Account after the
period set forth in the applicable Terms Supplement will be applied as set forth
in the related Prospectus Supplement.

     On each Closing Date, to the extent set forth in the related Prospectus
Supplement, the Sellers may make a cash deposit in the Capitalized Pre-Funding
Account in the name of the Indenture Trustee on behalf of the related Trust. The
amount, if any, deposited therein will be used by the Indenture Trustee on each
Note Distribution Date during the applicable Funding Period to fund the excess,
if any, of (i) the amount of interest accrued for each such Note Distribution
Date at the Class Interest Rate of the applicable Class of Notes on its pro rata
portion of the amount on deposit in the Pre-Funding Account over (ii) the amount
of any earnings on funds in the Pre-Funding Account that are available to pay
interest on the Notes of such Class on each such Note Distribution Date. Any
amounts remaining in the Capitalized Pre-Funding Account on the last Note
Distribution Date of a Funding Period and not used for such purposes will be
distributed as set forth in the related Prospectus Supplement.

     All funds in the Capitalized Interest Account and the Capitalized
Pre-Funding Account are required to be held (i) uninvested, up to the limits
insured by the Federal Deposit Insurance Corporation, (ii) invested in Eligible
Investments or (iii) as otherwise set forth in the related Prospectus
Supplement. Any investment earnings on funds in the Capitalized Interest Account
and the Capitalized Pre-Funding Account will generally be applied to payment of
interest on the Notes and the Certificates or as otherwise set forth in the
related Prospectus Supplement.

SERVICING PROCEDURES

     Pursuant to a Sale and Servicing Agreement, the Master Servicers will agree
to service, and perform all other related tasks with respect to, all the
Financed Student Loans acquired from time to time. The Master Servicers will be
required pursuant to a Sale and Servicing Agreement to perform all services and
duties customary to the servicing of Financed Student Loans (including all
collection practices), and to do so in the same manner as the Master Servicers
have serviced student loans on their own behalf and in compliance with all
standards and procedures provided for in the Higher Education Act, the Public
Health Service Act, the Guarantee Agreements, the Private Loan Programs, and all
other applicable federal and state laws.

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

     The Master Servicers may enter into sub-servicing agreements with
sub-servicers pursuant to which some or all of the Financed Student Loans may be
serviced on behalf of a Master Servicer. No such sub- servicing arrangement will
relieve the Master Servicer of its duties and obligations under the related Sale
and Servicing Agreement. Generally, PHEAA, AFSA Data Corporation, Great Lakes
Higher Education Corporation, UNIPAC Service Corporation, or such other entity
set forth in the related Prospectus Supplement, will sub-service Financed
Student Loans originated by the Sellers in the Repayment Phase. It is
anticipated that the Purchased Loans will be serviced during both the Deferral
Phase and the Repayment Phase either by the originators of such Purchased Loans,
the Sellers or another party.

PAYMENTS ON FINANCED STUDENT LOANS

     Each Master Servicer will deposit all payments on Financed Student Loans
for which it is acting as primary servicer (from whatever source), and the
applicable Master Servicer shall cause each other Servicer to deposit into the
Collection Account all payments on such Financed Student Loans collected by such
other Servicers for which such other Servicers are acting as primary servicer
(from whatever source), in the manner and at the times set forth in the related
Prospectus Supplement. The Eligible Lender Trustee will deposit all Interest
Subsidy Payments, all Special Allowance Payments and all insurance payments from
the Secretary with respect to the Financed Student Loans received by it during
each Collection Period into the Collection Account within two Business Days (or
such other time as may be set forth in a Prospectus Supplement) of receipt
thereof.

MASTER SERVICER COVENANTS

     In a Sale and Servicing Agreement, each Master Servicer will covenant that:
(a) it will duly satisfy or cause to be duly satisfied all obligations on its
part to be fulfilled under or in connection with the Financed Student Loans,
maintain in effect all qualifications required in order to service the Financed
Student Loans and comply in all material respects with all requirements of law
in connection with servicing the Financed Student Loans, the failure to comply
with which would have a materially adverse effect on the Certificateholders or
the Noteholders; (b) it will not permit any rescission or cancellation of a
Financed Student Loan except as ordered by a court of competent jurisdiction or
other government authority or as otherwise consented to by the Eligible Lender
Trustee and the Indenture Trustee; (c) it will do nothing to impair the rights
of the Certificateholders and the Noteholders in the Financed Student Loans and
(d) it will not reschedule, revise, defer or otherwise compromise with respect
to payments due on any Financed Student Loan except pursuant to any applicable
deferral or forbearance periods or otherwise in accordance with its guidelines
with respect to the servicing of the Financed Student Loans (notwithstanding the
foregoing, the Master Servicer may, in its sole discretion, without having to
obtain the consent or approval of any other party, waive amounts owing under a
Financed Student Loan up to and including $50.00, or such other amount as may be
set forth in the related Prospectus); provided, however, that a Master Servicer
may agree to a decrease of the interest rate of a Financed Student Loan in
accordance with the terms of its interest reduction program for borrowers with a
steady history of timely payments of interest and principal.

     Under the terms of a Sale and Servicing Agreement, if The Money Store or
the related Master Servicer discovers, or receives written notice, that any
covenant of such Master Servicer set forth above has not been complied with in
all material respects and such noncompliance has not been cured within 60 days
thereafter, or such other period as may be set forth in the related Prospectus
Supplement, and has a materially adverse effect on the interest of the
Certificateholders, the Noteholders or the applicable Surety Provider or other
provider of Enhancement, if applicable, in any Financed Student Loan (it being
understood that any such breach that does not affect any Guarantor's or the
Secretary's obligation to guarantee payment of such Financed Student Loan will
not be considered to have such a material adverse effect), unless such breach is
cured, the Master Servicer will purchase such Financed Student Loan as of the
first day following the end of such 60-day period (or such other period) that is
the last day of a Collection Period. In that event, the Master Servicer will be
obligated to deposit into the Collection Account an amount equal to the Purchase
Amount of such Financed Student Loan and the related Trust's interest in any
such purchased Financed Student Loan will be automatically assigned to such
Master Servicer. If the Master Servicer fails to purchase within the
above-described time period any Financed Student Loan it is required to
purchase, unless otherwise limited in a Prospectus Supplement, The Money Store
will remit, or cause to be remitted, no later than the date the Master Servicer
would be required to remit such amount, the Purchase Amount for such Financed
Student Loan. Notwithstanding the above, if the Master Servicer is obligated to
purchase a Financed Student Loan as a result of a failure to service such
Financed Student Loan in accordance with the Higher Education Act, the Public
Health Service Act, the applicable Private Loan Program and the applicable
Guarantee Agreement, the Purchase Amount will not exceed the amount the related
Guarantor or the Secretary would be obligated to pay if not for such breach. In
addition, the Master Servicer or, if applicable, The Money Store 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 or for any insurance payments that the Secretary refuses to pay, with
respect to a Financed Student Loan as a result of a breach of any such covenant
of the Master Servicer; provided, however, that such reimbursements shall not
exceed the amount the Guarantor or the Secretary would have paid if not for such
breach. Notwithstanding the above, with respect to any purchase obligation
arising as a result of a Guarantor denying a Guarantee Payment on a Financed
Student Loan, neither the Master Servicer nor, if applicable, The Money Store
will be required to purchase such Financed Student Loan until the last day of
the Collection Period following the date a Realized Loss on such Financed
Student Loan is allocated.

SERVICING COMPENSATION

     Each Master Servicer will be entitled to receive, subject to the
limitations set forth in the following paragraph, the Servicing Fee monthly in
the amount set forth in the related Prospectus Supplement. To the extent the
Master Servicer engages a sub-servicer, including but not limited to PHEAA, AFSA
Data Corporation, Great Lakes Higher Education Corporation or UNIPAC Service
Corporation, the Master Servicer will direct a portion of the Servicing Fee to
the applicable sub-servicer as compensation for its services. The Servicing Fee
(together with any portion of the Servicing Fee that remains unpaid from prior
Note Distribution Dates) will be allocated and payable as set forth in the
related Prospectus Supplement.

     Notwithstanding the foregoing, in the event that the fee payable to the
Master Servicers as defined above for any month would exceed 1.05% per annum (or
such other percentage as may be set forth in the related Prospectus Supplement)
of the Pool Balance of the related Trust as of the last day of the preceding
calendar month (the "Capped Amount"), then the "Servicing Fee" for such month
will instead be the Capped Amount for such month. The remaining amount in excess
of such Servicing Fee, together with any such excess amounts from prior months
that remain unpaid (the "Servicing Fee Carryover"), will be payable to the
Master Servicers as described in the related Prospectus Supplement.

     The Servicing Fee and the Servicing Fee Carryover will compensate each
Master 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 Financed
Student Loans, investigating delinquencies, pursuing, filing and collecting any
Guarantee Payments and any insurance payments from the Secretary, accounting for
collections and furnishing monthly and annual statements to the Administrator.
The Servicing Fee and the Servicing Fee Carryover also will reimburse each
Master Servicer for certain taxes, accounting fees, outside auditor fees, data
processing costs and other costs incurred in connection with administering the
Financed Student Loans.

DISTRIBUTIONS

     DEPOSITS TO COLLECTION ACCOUNT. On or before the day of each month set
forth in the related Prospectus Supplement, the Administrator will provide the
applicable Indenture Trustee and Eligible Lender Trustee a report setting forth
by component the Available Funds for the immediately preceding Collection
Period.

     For purposes hereof, unless modified by a Prospectus Supplement, the term
"Available Funds" means the sum of the following amounts with respect to the
related Collection Period: (i) all collections received by the Master Servicer
or any Servicer on the Financed Student Loans (including any Guarantee Payments
received with respect to the Financed Student Loans); (ii) any payments,
including without limitation Interest Subsidy Payments, Special Allowance
Payments and any insurance payments from the Secretary received by the Eligible
Lender Trustee during such Collection Period with respect to the Financed
Student Loans; (iii) all proceeds of any sales of Financed Student Loans by the
Trust during such Collection Period; (iv) any payments of or with respect to
interest received by the Master Servicer or a Servicer during such Collection
Period with respect to a Financed Student Loan for which a Realized Loss was
previously allocated; (v) that portion of amounts released from the Pre-Funding
Account at the end of a Funding Period to be applied as a payment of principal;
(vi) amounts released from the Capitalized Interest Account and the Capitalized
Pre-Funding Account to cover shortfalls in interest; (vii) the aggregate
Purchase Amounts received for those Financed Student Loans repurchased by the
Seller or purchased by the Master Servicer or by or on behalf of The Money Store
under an obligation which arose during the related Collection Period; (viii) the
aggregate amounts, if any, received from the Seller, The Money Store or the
Master Servicer as reimbursement of non-guaranteed interest amounts, or lost
Interest Subsidiary Payments, Special Allowance Payments and insurance payments
from the Secretary, with respect to the Financed Student Loans pursuant to the
Sale and Servicing Agreement and (ix) Investments Earnings for such Collection
Period; PROVIDED, HOWEVER, that Available Funds will exclude all payments and
proceeds of any Financed Student Loans the Purchase Amount of which has been
included in Available Funds for a prior Collection Period.

     DISTRIBUTIONS FROM COLLECTION ACCOUNT. On each Determination Date, the
Administrator will advise the Indenture Trustee in writing of the applicable
Noteholders' Interest Distribution Amount or Certificateholders' Interest
Distribution Amount. Additionally, at the respective times sets forth in the
related Prospectus Supplement, the Administrator will advise the Indenture
Trustee in writing of the applicable Noteholders' Principal Distribution Amount
or, if applicable, the Certificateholders' Principal Distribution Amount and the
Transaction Fees for the preceding month.

     On each Note Distribution Date described in the related Prospectus
Supplement (other than those relating to Accrual Notes during the related
Accrual Period), the Indenture Trustee will transfer from the applicable
Collection Account to the Note Distribution Account, from payments received on
or with respect to the Financed Student Loans, as described in the related
Prospectus Supplement, an amount up to the related Noteholders' Interest
Distribution Amount. For each Note Distribution Date described in the related
Prospectus Supplement relating to a Class of Accrual Notes during the related
Accrual Period, the related Noteholders' Interest Distribution Amount will be
added to the principal amount of such Notes. As will be set forth in the related
Prospectus Supplement, on certain Note Distribution Dates relating to Classes of
Notes then entitled to receive payments of principal, after making the transfers
set forth above, the Indenture Trustee will transfer from the Collection Account
to the Note Distribution Account from payments received on or with respect to
the Financed Student Loans, as described in the related Prospectus Supplement,
together with any Additional Principal Payments (to the extent set forth in the
related Prospectus Supplement), an amount up to the Noteholders' Principal
Distribution Amount; provided, however, that, if set forth in a Prospectus
Supplement, for each month in which the first Note Distribution Date occurs
prior to the Certificate Distribution Date in such month, prior to transferring
amounts to the Note Distribution Account, the Indenture Trustee will transfer to
the Expense Account, from payments received on or with respect to the Financed
Student Loans as set forth in the related Prospectus Supplement, an amount up to
the Transaction Fees for the month preceding such Note Distribution Date and all
overdue Transaction Fees from prior months.

     On each Certificate Distribution Date, the Indenture Trustee will transfer
from the applicable Collection Account, from payments received on or with
respect to the Financed Student Loans during the periods set forth in a
Prospectus Supplement, (i) to the Expense Account, the amount, if any, described
in such Prospectus Supplement and (ii) to the Certificate Distribution Account,
an amount up to the related Certificateholders' Interest Distribution Amount.
Additionally, on each Certificate Distribution Date the Indenture Trustee will
transfer from the Collection Account to the Eligible Lender Trustee, for deposit
in the Certificate Distribution Account, an amount up to the applicable
Certificateholders' Principal Distribution Amount.

     On the Note Distribution Dates set forth in the related Prospectus
Supplement, the Indenture Trustee will distribute from the Expense Account (in
addition to any amounts transferred from the Reserve Account) amounts to pay the
Transaction Fees, in the priorities and in the amounts set forth in the related
Prospectus Supplement.

     On each Note Distribution Date, the Indenture Trustee will distribute to
the Noteholders of the applicable Class as of the related Note Record Date all
amounts transferred to the Note Distribution Account as set forth above and in
the related Prospectus Supplement (in addition to any other amounts described in
the Prospectus Supplement). On each Certificate Distribution Date, the Eligible
Lender Trustee will distribute to the Certificateholders of the applicable Class
as of the related Certificate Record Date all amounts transferred to the
Certificate Distribution Account as set forth above and in the related
Prospectus Supplement (in addition to any other amounts described in the related
Prospectus Supplement).

     Notwithstanding the foregoing, if set forth in the Prospectus Supplement,
principal payments will be made to each Class of Notes and the Certificates only
in the denominations set forth in such Prospectus Supplement. If the amount in
the Note Distribution Account or the Certificate Distribution Account otherwise
required to be applied as a payment of principal either (i) is less than the
specified denomination or (ii) exceeds an even multiple of such specified
denomination, then, in the case of (i), such entire amount or, in the case of
(ii), such excess amount, will not be paid as principal on the upcoming Note
Distribution Date or Certificate Distribution Date, as the case may be, but will
be retained in the Note Distribution Account or the Certificate Distribution
Account, as the case may be, until the amount therein available for payment of
principal (including any amounts transferred from the Reserve Account) equals
the specified denominations.

     With respect to the Class of Notes entitled to receive payments of
principal (or, after each Class of Notes has been paid in full, the Class of
Certificates entitled to receive payments of principal), if specified in the
Prospectus Supplement, the actual Notes or Certificates of such Class, as the
case may be, that will receive payments of principal on each applicable Note
Distribution Date or Certificate Distribution Date will be selected by the
Indenture Trustee (with respect to the Notes) or the Eligible Lender Trustee
(with respect to the Certificates) by lot in such manner as the Indenture
Trustee or the Eligible Lender Trustee, as the case may be, in its discretion
may determine and which may provide for the selection for payment of principal
in the minimum denominations specified in the related Prospectus Supplement, and
integral multiples in excess thereof.

     Notice of the specific Notes or Certificates, as the case may be, to
receive payments of principal is to be given by the Indenture Trustee or the
Eligible Lender Trustee, as the case may be, by first-class mail, postage
prepaid, mailed not less than 15 days but no more than 30 days, or such other
time period as may be specified in the related Prospectus Supplement, before the
applicable Note Distribution Date or Certificate Distribution Date at the
address of the applicable Securityholder appearing on the registration books.
Any defect in or failure to give such mailed notice shall not affect the
validity of proceedings for the payment of any other Notes or Certificates not
affected by such failure or defect. All notices of payment are to state: (i) the
applicable Note Distribution Date or Certificate Distribution Date; (ii) the
amount of principal to be paid, and (iii) the Class of the Notes or Certificates
to be paid.

     On the Note Distribution Date or Certificate Distribution Date specified in
the related Prospectus Supplement, after making all required transfers to the
Note Distribution Account and, if applicable, the Certificate Distribution
Account and the Expense Account, the Indenture Trustee will transfer any amounts
remaining in the Collection Account (other than amounts representing payments
received during such month or payments of or with respect to principal received
in the immediately preceding month) as set forth in the related Prospectus
Supplement.

     Notwithstanding the foregoing, if there has been an Event of Default with
respect to payment of the Notes issued by a Trust, the Certificateholders of
such Trust will not be entitled to any payments of principal or interest until
each outstanding Class of Notes of such Trust has been paid in full.

     "Certificate Balance" equals the original principal balance of each Class
of Certificates issued reduced by all amounts allocable to principal previously
distributed to Certificateholders.

     "Certificateholders' Distribution Amount" means, as to any Class of
Certificates, with respect to any Certificate Distribution Date relating to such
Certificates, the Certificateholders' Interest Distribution Amount for such
Certificate Distribution Date plus, for each Certificate Distribution Date on
and after which the Notes issued by the related Trust have been paid in full,
the Certificateholders' Principal Distribution Amount for such Certificate
Distribution Date.

     "Certificateholders' Interest Carryover Shortfall" means, as to any Class
of Certificates, with respect to any Certificate Distribution Date relating to
such Certificates, the excess, if any, of (i) the sum of the related
Certificateholders' Interest Distribution Amount on the preceding Certificate
Distribution Date relating to such Certificates and any outstanding
Certificateholders' Interest Carryover Shortfall on such preceding Certificate
Distribution Date over (ii) the amount of interest actually distributed to the
Certificateholders of such Class on such preceding Certificate Distribution
Date, plus interest on the amount of such excess interest due to the
Certificateholders of such Class, to the extent permitted by law, at the related
Certificate Rate from such preceding Certificate Distribution Date to the
current Certificate Distribution Date.

     "Certificateholders' Interest Distribution Amount" means, as to any Class
of Certificates, with respect to any Certificate Distribution Date relating to
such Certificates, the sum of (i) the amount of interest accrued at the related
Certificate Rate for the related Interest Period on the outstanding principal
amount of such Certificates on the immediately preceding Certificate
Distribution Date relating to such Certificates, after giving effect to all
distributions of principal to Certificateholders of such Class on such
Certificate Distribution Date (or, in the case of the first Certificate
Distribution Date for a Class of Certificates , on the related Closing Date) and
(ii) the Certificateholders' Interest Carryover Shortfall relating to such
Certificates for such Certificate Distribution Date; PROVIDED, HOWEVER, that the
Certificateholders' Interest Distribution Amount will not include any
Certificateholders' Interest Carryover.

     "Certificateholders' Principal Carryover Shortfall" means, as of the close
of any Certificate Distribution Date relating to a Class of Certificates on or
after which the Notes have been paid in full, the excess, if any, of (i) the sum
of the Certificateholders' Principal Distribution Amount on such Certificate
Distribution Date and any outstanding Certificateholders' Principal Carryover
Shortfall for the preceding Certificate Distribution Date over (ii) the amount
of principal actually distributed to the Certificateholders on such Certificate
Distribution Date.

     "Certificateholders' Principal Distribution Amount" means, on each
Certificate Distribution Date relating to the Class or Classes of Certificates
then entitled to receive payments of principal, on and after which the principal
balance of the Notes of the related Trust has been paid in full, the sum of (a)
the Principal Distribution Amount for the Collection Periods specified in the
related Prospectus Supplement , (b) any Additional Principal Payments to be made
on such Certificate Distribution Date and (c) the Certificateholders' Principal
Carryover Shortfall as of the close of the preceding Certificate Distribution
Date; PROVIDED, HOWEVER, that the Certificateholders' Principal Distribution
Amount will in no event exceed the outstanding principal balance of such Class
of Certificates. Further, on the first Certificate Distribution Date occurring
after the Note Distribution Date on which the principal balance of the Notes of
the related Trust is paid in full, the Certificateholders' Principal
Distribution Amount also will include the excess, if any, of the amount of
principal available to be distributed on such Note Distribution Date over the
amount of principal paid on the Notes on such date. In addition, with respect to
each Class of Certificates, on the related Final Maturity Date the
Certificateholders' Principal Distribution Amount will include the amount
required to reduce the outstanding principal balance of such Certificates to
zero.

     "Noteholders' Distribution Amount" means, as to any Class of Notes, with
respect to any Distribution Date relating to such Notes, the sum of related
Noteholders' Interest Distribution Amount and the Noteholders' Principal
Distribution Amount for such Note Distribution Date.

     "Noteholders' Interest Carryover Shortfall" means, as to any Class of
Notes, with respect to any Note Distribution Date relating to such Notes, the
excess of (i) the sum of the related Noteholders' Interest Distribution Amount
on the preceding Note Distribution Date relating to such Notes and any
Noteholders' Interest Carryover Shortfall on such preceding Note Distribution
Date over (ii) the amount of interest actually allocated to such Noteholders on
such preceding Note Distribution Date, plus interest on the amount of such
excess interest due to the Noteholders, to the extent permitted by law, at the
related Class Interest Rate from such preceding Note Distribution Date to the
current Note Distribution Date.

     "Noteholders' Interest Distribution Amount" means, as to any Class of
Notes, with respect to any Note Distribution Date, the sum of (i) the amount of
interest accrued at the respective Class Interest Rate for each related Interest
Period since the last Note Distribution Date relating to such Notes (or, in the
case of the first Note Distribution Date following the issuance of a Class of
Notes, the applicable Closing Date) on the outstanding principal balance of such
Class of Notes on the immediately preceding Note Distribution Date relating to
such Notes after giving effect to all principal distributions to holders of
Notes of such Class on such date (or, in the case of the first Note Distribution
Date for such Class, on the related Closing Date) and (ii) the Noteholders'
Interest Carryover Shortfall for such Class for such Note Distribution Date;
PROVIDED, HOWEVER, that the Noteholders' Interest Distribution Amount will not
include any Noteholders' Interest Carryover.

     "Noteholders' Principal Carryover Shortfall" means, as of the close of any
Note Distribution Date relating to a Class of Notes, the excess of (i) the sum
of the Noteholders' Principal Distribution Amount on such Note Distribution Date
and any outstanding Noteholders' Principal Carryover Shortfall for the preceding
Note Distribution Date over (ii) the amount of principal actually allocated to
the Noteholders on such Note Distribution Date.

     "Noteholders' Principal Distribution Amount" means, as to the Class or
Classes of Notes then entitled to receive payments of principal on each
applicable Note Distribution Date, the sum of (i) the Principal Distribution
Amount for such Collection Periods as may be set forth in the related Prospectus
Supplement, (ii) any Additional Principal Payments to be made on such Note
Distribution Date and (iii) the Noteholders' Principal Carryover Shortfall as of
the close of the preceding Note Distribution Date relating to such Notes;
PROVIDED, HOWEVER, that the Noteholders' Principal Distribution Amount will not
exceed the outstanding principal balance of such Class or Classes of Notes. In
addition, with respect to each Class of Notes, on the related Final Maturity
Date the Noteholders' Principal Distribution Amount will include the amount
required to reduce the outstanding principal balance of such Notes to zero.

     "Principal Distribution Amount" means, generally, unless provided otherwise
in the related Prospectus Supplement, with respect to any Collection Period, the
sum of the following amounts: (i) that portion of all collections received by
the Master Servicer or any Servicer on the Financed Student Loans that is
allocable to principal (including the portion of any Guarantee Payments received
that is allocable to principal of the Financed Student Loans); (ii) the portion
of the proceeds allocable to principal from the sale of Financed Student Loans
by the Trust during such Collection Period; (iii) all Realized Losses incurred
during the related Collection Period; (iv) to the extent attributable to
principal, the Purchase Amount received with respect to each Financed Student
Loan repurchased by the Seller or purchased by the Master Servicer or The Money
Store under an obligation which arose during the related Collection Period; and
(v) amounts, if any, transferred from the Pre-Funding Account at the end of the
applicable Funding Period; PROVIDED, HOWEVER, that the Principal Distribution
Amount will exclude all payments and proceeds of any Financed Student Loans the
Purchase Amount of which has been included in Available Funds for a prior
Collection Period.

     With respect to each Financed Student Loan submitted to a Guarantor for a
Guarantee Payment, a "Realized Loss" generally means the excess, if any, of (i)
the unpaid principal balance of such Financed Student Loan on the date it was
first submitted to a Guarantor for a Guarantee Payment over (ii) all amounts
received on or with respect to principal on such Financed Student Loan up
through the earlier to occur of (A) the date a related Guarantee Payment is made
or (B) the last day of the Collection Period occurring 7 months after the date
the claim for such Guarantee Payment is first denied.

MONTHLY ADVANCES

     If the Master Servicer has applied for a Guarantee Payment from a
Guarantor, an Interest Subsidy Payment or a Special Allowance Payment from the
Department or an insurance payment from the Secretary, and the Master Servicer
has not received the related payment prior to the end of the Collection Period
immediately preceding the Note Distribution Date or Certificate Distribution
Date on which such amount would be required to be distributed as a payment of
interest, the Representative may, no later than the Determination Date relating
to such Note Distribution Date or Certificate Distribution Date, as the case may
be, deposit into the Monthly Advance Account an amount up to the amount of such
payments with respect to interest applied for but not received (such deposits by
the Master Servicer are referred to herein as "Monthly Advances"). On each
related Note Distribution Date, the Indenture Trustee will distribute from the
Monthly Advance Account to the applicable Noteholders the Monthly Advance for
such Note Distribution Date. On each related Certificate Distribution Date, the
Indenture Trustee will transfer from the Monthly Advance Account to the Eligible
Lender Trustee for distribution to the Certificateholders, the Monthly Advance
for such Certificate Distribution Date. Such Monthly Advances are recoverable by
the Representative from the source for which such Monthly Advance was made.

CREDIT ENHANCEMENT

     The amounts and types of credit enhancement arrangements and the provider
thereof, if applicable, with respect to a Series or any Class of Securities will
be set forth in the related Prospectus Supplement. If specified in the
applicable Prospectus Supplement, credit enhancement for any Series of
Securities may cover one or more Classes of Notes or Certificates, and,
accordingly, may be exhausted for the benefit of a particular Class of Notes or
Certificates and thereafter be unavailable to such other Classes of Notes or
Certificates. Further information regarding any provider of credit enhancement,
including financial information when material, will be included or incorporated
by reference in the related Prospectus Supplement.

     If an to the extent provided in the related Prospectus Supplement, credit
enhancement may include one or more of the following or any combination thereof:

     RESERVE ACCOUNT. Pursuant to a Sale and Servicing Agreement, with respect
to each Trust a Reserve Account may be created and on each Closing Date on which
the related Trust sells a Series of Notes, the Sellers may deposit cash or
Eligible Investments in an amount, if any, equal to the Reserve Account Deposit
identified in the related Prospectus Supplement. The Reserve Account may be
augmented on certain Note Distribution Dates or Certificate Distribution Dates,
as set forth in the related Prospectus Supplement, by deposit therein of the
amount, if any, necessary to reinstate the balance of the Reserve Account to the
Specified Reserve Account Balance from the amount of Available Funds remaining
after making all prior distributions on such date as described in the related
Prospectus Supplement; provided, however, that, if and as set forth in the
related Prospectus Supplement, such Available Funds may be applied as an
Additional Principal Payment. Also, if amounts were transferred from the Reserve
Account to cover a Realized Loss on a Financed Student Loan, any subsequent
payments of principal received on or with respect to such Financed Student Loan
will be deposited into the Reserve Account or, if so provided in the related
Prospectus Supplement, applied as an Additional Principal Payment. Amounts on
deposit in the Reserve Account exceeding the Specified Reserve Account Balance
will be distributed as set forth in the related Prospectus Supplement.

     A Reserve Account is intended to enhance the likelihood of timely receipt
by the Noteholders and the Certificateholders of the full amount of principal
and interest due them and to decrease the likelihood that the Noteholders or the
Certificateholders will experience losses. In certain circumstances, however, a
Reserve Account could be depleted. Further, as described above, amounts
otherwise required to be deposited into the Reserve Account may, with the
consent of the applicable Surety Provider or other provider of Enhancement, if
any, be applied as Additional Principal Payments. If the amount required to be
withdrawn from the Reserve Account to cover shortfalls in the amount of
Available Funds exceeds the amount of cash in the Reserve Account, a temporary
shortfall in the amount of principal and interest distributed to the Noteholders
or the Certificateholders could result. This could, in turn, increase the
average life of the Notes and the Certificates. Moreover, amounts on deposit in
the Reserve Account (other than amounts in excess of the Specified Reserve
Account Balance) will not be available to cover any aggregate unpaid Servicing
Fee Carryovers, Noteholders' Interest Carryover or Certificateholders' Interest
Carryover.

     SUBORDINATION OF THE CERTIFICATES. The rights of the holders of the
Certificates of a Trust to receive distributions with respect to interest and
principal will be subordinated to such rights of the holders of the Notes of the
related Trust to the extent described herein and in a Prospectus Supplement.
This subordination is intended to enhance the likelihood of regular receipt by
holders of Notes of the related Trust of the full amount of the Noteholders'
Interest Distribution Amount and, after distribution of the Certificateholders'
Interest Distribution Amount, the Noteholders' Principal Distribution Amount.

     SURETY BONDS. Note Surety Bonds, issued by a Surety Provider, may be
obtained by the Sellers in favor of the Eligible Lender Trustee solely on behalf
of the Noteholders of the related Series. Note Surety Bonds will, if obtained,
except as provided below or in a Prospectus Supplement, provide for coverage of
timely payment of all interest and ultimate payment of all principal due on the
related Series of Notes; PROVIDED, HOWEVER, that Note Surety Bonds will not
ensure payment of any Noteholders' Interest Carryover.

     Certificate Surety Bonds will, if obtained, except as provided below or in
a Prospectus Supplement, provide for coverage of timely payment of all interest
and ultimate payment of all principal due on the Certificates; PROVIDED,
HOWEVER, that the Certificate Surety Bonds will not ensure payment of any
Certificateholders' Interest Carryover. Certificate Surety Bonds may be obtained
by the Sellers in favor of the Eligible Lender Trustee solely on behalf of the
Certificateholders of the related Class.

     The amount required to be paid under each Surety Bond will be described in
the applicable Prospectus Supplement.

     OTHER FORMS OF CREDIT ENHANCEMENT. If and to the extent specified in the
related Prospectus Supplement, enhancement with respect to a Series or any Class
of Securities may also include overcollateralization, a letter of credit, one or
more Classes of subordinate Securities, derivative products or other forms of
credit enhancement including but not limited to third party guarantees or
guarantees of The Money Store (collectively, "Enhancement"). The Enhancement
with respect to any Series or Class of Securities may be structured to provide
protection against delinquencies and/or losses on the Financed Student Loans,
against changes in interest rates, or other risks, to the extent and under the
conditions specified in the related Prospectus Supplement. Any form of
Enhancement will have certain limitations and exclusions from coverage
thereunder, which will be described in the related Prospectus Supplement.

STATEMENTS TO INDENTURE TRUSTEE AND TRUST

     For each Trust, on or prior to each Determination Date preceding the Note
Distribution Dates and Certificate Distribution Dates set forth on a Prospectus
Supplement, the Master Servicer or the Administrator will provide to the
Indenture Trustee for the Indenture Trustee to forward on each succeeding Note
Distribution Date to each Noteholder of the applicable Class, and to the
Eligible Lender Trustee for the Eligible Lender Trustee to forward on such
succeeding Certificate Distribution Date to each Certificateholder of the
applicable Class, a statement, which may include the following information with
respect to such Note Distribution Date and Certificate Distribution Date or the
preceding Collection Period, to the extent applicable (provided, however, that
with respect to each Note Distribution Date other than the first Note
Distribution Date occurring in each month, such statement need only contain the
information set forth in clauses (ii), (iii), (v), and (vii) below), and such
other information as may be set forth in the related Prospectus Supplement:

                  (i)  the amount of the distribution allocable to
         principal of each Class of Notes or  Certificates, as the
         case may be;

                 (ii) the amount of the distribution allocable to interest on
         each Class of Notes and Certificates (or in the case of any Accrual
         Notes during the related Accrual Period, the amount of interest
         capitalized and added to principal), together with the interest rates
         applicable with respect thereto (indicating whether such interest rates
         are based on the Auction Rate, the LIBOR Rate, the T-Bill Rate or other
         applicable rate as set forth in the related Prospectus Supplement, as
         the case may be, or on the Net Loan Rate, with respect to each Class of
         Notes and Certificates, and specifying what each such interest rate
         would have been if it had been calculated using the alternate basis);

                (iii) the amount of the distribution, if any, allocable to any
         Noteholders' Interest Carryover and any Certificateholders' Interest
         Carryover, together with the outstanding amount, if any, of each
         thereof after giving
         effect to any such distribution;

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

                  (v) the aggregate outstanding principal balance of each Class
         of Notes and Certificates as of such Note Distribution Date or
         Certificate Distribution Date, after giving effect to payments
         allocated to principal reported under clause (i) above;

                (vi) the amount of the Servicing Fee and any Servicing Fee
         Carryover allocated to the Master Servicer, the amount of the
         Administration Fee allocated to the Administrator, the amount of the
         Auction Agent Fee allocated to the Auction Agent, the amount of the
         Indenture Trustee Fee allocated to the Indenture Trustee, the amount of
         the Eligible Lender Trustee Fee allocated to the Eligible Lender
         Trustee and, if applicable, the amount of the Surety Provider Fee
         allocated to the Surety Provider, respectively, with respect to such
         Collection Period, and the amount, if any, of the Servicing Fee
         Carryover remaining unpaid after giving effect to any such payment;

                (vii) if applicable, the amount of the distribution, if any,
         payable to the Surety Provider as reimbursement for any unpaid Surety
         Bond Payments;

               (viii) the amount of the aggregate Realized Losses, if any, for
         such Collection Period and the aggregate amount, if any, received
         (stated separately for interest and principal) with respect to Financed
         Student Loans for which Realized Losses were allocated previously;

               (ix) the amount of the distribution attributable to amounts in
         the Reserve Account, the amount of any other withdrawals from the
         Reserve Account for such Note Distribution Date or Certificate
         Distribution Date, the balance of the Reserve Account on such Note
         Distribution Date or Certificate Distribution Date, after giving effect
         to changes therein on such Note Distribution Date or
          Certificate Distribution Date and the then applicable
         Parity Percentage;

                (x) for Note Distribution Dates during each Funding Period, the
         portion, if any, of the distribution attributable to amounts on deposit
         in the Pre-Funding Account and the remaining Pre-Funded Amount on such
         Note Distribution Date, after giving effect to changes therein during
         the related Collection Period;

                (xi) for the Note Distribution Dates during each Funding Period,
         the aggregate amount, if any, paid by the Eligible Lender Trustee on
         behalf of the Trust to purchase Additional Financed Student Loans
         during the preceding
         Collection Period;

               (xii) for the first Note Distribution Date on or following the
         end of each Funding Period, the amount of any remaining Pre-Funded
         Amount that has not been used to make Additional Fundings and is being
         paid out to Noteholders;

               (xiii) the aggregate amount, if any, paid for Financed Student
         Loans purchased from the Trust during the preceding Collection Period;
         and

              (xiv) the number and principal amount of Financed Student Loans,
         as of the preceding Collection Period, that are (i) 30 to 60 days
         delinquent, (ii) 61 to 90 days delinquent, (iii) 91 to 120 days
         delinquent, (iv) more than 120 days delinquent and (v) for which claims
         have been filed with the appropriate Guarantor and which are awaiting
         payment.

EVIDENCE AS TO COMPLIANCE

     Each Sale and Servicing Agreement will provide that a firm of independent
public accountants will furnish to the related Eligible Lender Trustee and
Indenture Trustee annually a statement (based on the examination of certain
documents and records and on such accounting and auditing procedures considered
appropriate under the circumstances) as to compliance by the Master Servicer
during the preceding calendar year (or, in the case of the first such
certificate, the period from the Initial Closing Date to the end of the calendar
year) with all applicable standards under such Sale and Servicing Agreement
relating to the servicing of the Financed Student Loans.

     Each Sale and Servicing Agreement will further provide that a firm of
independent public accountants (which may be the same firm referred to in the
immediately preceding paragraph) will furnish to the related Eligible Lender
Trustee and Indenture Trustee annually a statement (based on the examination of
certain documents and records and on such accounting and auditing procedures
considered appropriate under the circumstances) as to compliance by the
Administrator during the preceding calendar year (or, in the case of the first
such certificate, the period from the Initial Closing Date to the end of the
calendar year) with all applicable standards under the Sale and Servicing
Agreement and the Administration Agreement relating to the administration of the
related Trust and the Financed Student Loans.

     Each Sale and Servicing Agreement will also provide for delivery to the
related Eligible Lender Trustee and Indenture Trustee, concurrently with the
delivery of each statement of compliance referred to above, of a certificate
signed by an officer of the Master Servicer or the Administrator, as the case
may be, stating that, to his knowledge, the Master Servicer or the
Administrator, as the case may be, has fulfilled its obligations under the Sale
and Servicing Agreement throughout the preceding calendar year (or, in the case
of the first such certificate, the period from the Initial Closing Date to end
of the calendar year) or, if there has been a default in the fulfillment of any
such obligation, describing each such default. Each of the Master Servicer and
the Administrator will agree to give the Indenture Trustee and the Eligible
Lender Trustee notice of certain Servicer Defaults and Administrator Defaults,
respectively, under the Sale and Servicing Agreement.

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

CERTAIN MATTERS REGARDING THE SERVICER

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

     Each Sale and Servicing Agreement will further provide that neither the
related Master Servicer nor any of its directors, officers, employees or agents
will be under any liability to the related Trust, the Surety Provider or other
provider of Enhancement, if any, the Noteholders or the Certificateholders, the
Indenture Trustee or the Eligible Lender Trustee for taking any action or for
refraining from taking any action pursuant to the Sale and Servicing Agreement,
or for errors in judgment; PROVIDED, HOWEVER, that neither the Master Servicer
nor any such person will be protected against any liability that would otherwise
be imposed by reason of willful misfeasance, bad faith or negligence in the
performance of its duties thereunder or by reason of reckless disregard of
obligations and its duties thereunder. In addition, each Sale and Servicing
Agreement will provide that the Master Servicer is under no obligation to appear
in, prosecute, or defend any legal action that is not incidental to its
servicing responsibilities under the Sale and Servicing Agreement and that, in
its opinion, may cause it to incur any expense or liability.

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

MASTER SERVICER DEFAULT; ADMINISTRATOR DEFAULT

     "Master Servicer Default" under a Sale and Servicing Agreement generally
will consist of (i) any failure by the Master Servicer to deliver to the
Indenture Trustee for deposit in any of the Trust Accounts any collections,
Guarantee Payments or other amounts received with respect to the Financed
Student Loans, which failure continues unremedied for two Business Days after
written notice from the Indenture Trustee, the Surety Provider, if any, or the
Eligible Lender Trustee is received by the Master Servicer or after discovery by
the Master Servicer; (ii) any failure by the Master Servicer or The Money Store
duly to observe or perform in any material respect any other covenant or
agreement in the Sale and Servicing Agreement which failure materially and
adversely affects the rights of Noteholders, Certificateholders or the Surety
Provider, if any, and which continues unremedied for 60 days after the giving of
written notice of such failure (A) to the Master Servicer or The Money Store, as
the case may be, by the Indenture Trustee, the Eligible Lender Trustee, the
Surety Provider, if any, or the Administrator or (B) to the Master Servicer or
The Money Store, as the case may be, and to the Indenture Trustee and the
Eligible Lender Trustee by holders of Notes or Certificates, as applicable,
evidencing not less than 25% in principal amount of the outstanding Notes or
Certificates of the related Trust; and (iii) certain events of insolvency,
readjustment of debt, marshalling of assets and liabilities, or similar
proceedings with respect to the Master Servicer and certain actions by the
Master Servicer indicating its insolvency, reorganization pursuant to bankruptcy
proceedings or inability to pay its obligations.

     "Administrator Default" under a Sale and Servicing Agreement or the
Administration Agreement will consist of (i) any failure by the Administrator to
direct the Indenture Trustee or the Eligible Lender Trustee, as applicable, to
make any required distributions from any of the Trust Accounts, which failure
continues unremedied for two Business Days after written notice from the
Indenture Trustee, the Surety Provider, if any, or the Eligible Lender Trustee
is received by the Administrator or after discovery of such failure by the
Administrator; (ii) any failure by the Administrator duly to observe or perform
in any material respect any other covenant or agreement in the Administration
Agreement or the Sale and Servicing Agreement which failure materially and
adversely affects the rights of Noteholders, Certificateholders or the Surety
Provider, if any, and which continues unremedied for 60 days after the giving of
written notice of such failure (l) to the Administrator by the Surety Provider,
if any, the Indenture Trustee or the Eligible Lender Trustee or (2) to the
Administrator and to the Indenture Trustee and the Eligible Lender Trustee by
holders of Notes or Certificates, as applicable, evidencing not less than 25% in
principal amount of the outstanding Notes or Certificates of the related Trust;
and (iii) certain events of insolvency, readjustment of debt, marshalling of
assets and liabilities, or similar proceedings with respect to the Administrator
and certain actions by the Administrator indicating its insolvency or inability
to pay its obligations.

RIGHTS UPON SERVICER DEFAULT AND ADMINISTRATOR DEFAULT

     As long as a Servicer Default under a Sale and Servicing Agreement or an
Administrator Default under a Sale and Servicing Agreement or the Administration
Agreement remains unremedied, the Surety Provider, if any, may or, with the
consent of the Surety Provider, if any, the Indenture Trustee or holders of
Notes evidencing not less than 25% in principal amount of then outstanding Notes
of the related Trust may, terminate all the rights and obligations of the Master
Servicer under the Sale and Servicing Agreement, or the Administrator under the
Sale and Servicing Agreement and the Administration Agreement, as the case may
be, whereupon a successor servicer or administrator appointed by the Indenture
Trustee and approved by the Surety Provider, if any, or the Indenture Trustee
will succeed to all the responsibilities, duties and liabilities of the Master
Servicer under the Sale and Servicing Agreement, or the Administrator under the
Sale and Servicing Agreement and the Administration Agreement, as the case may
be, and will be entitled to similar compensation arrangements. If, however, a
bankruptcy trustee or similar official has been appointed for the Master
Servicer or the Administrator, and no Servicer Default or Administrator Default
other than such appointment has occurred, such trustee or official may have the
power to prevent the Surety Provider, if any, the Indenture Trustee or the
Noteholders from effecting such 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
such arrangements for compensation to be paid, which in no event may be greater
than the compensation to the Master Servicer under the Sale and Servicing
Agreement or the Administrator under the Sale and Servicing Agreement and the
Administration Agreement, as the case may be, unless such compensation
arrangements will not result in a downgrading of the Notes and the Certificates
by any Rating Agency. In the event a Servicer Default or an Administrator
Default occurs and is continuing, the Surety Provider, if any, the Indenture
Trustee or the Noteholders, as described above, may remove the Master Servicer
or the Administrator, as the case may be, without the consent of the Eligible
Lender Trustee or any of the Certificateholders. Moreover, only the Surety
Provider, if any, or, with the consent of the Surety Provider, if any, the
Indenture Trustee or the Noteholders, and not the Eligible Lender Trustee or the
Certificateholders, have the ability to remove the Master Servicer or the
Administrator, as the case may be, if a Servicer Default or an Administrator
Default occurs and is continuing.

WAIVER OF PAST DEFAULTS

     The Surety Provider, if any, or, with the consent of the Surety Provider,
if any, the holders of Notes evidencing at least a majority in principal amount
of the then outstanding Notes of the related Trust (or the holders of
Certificates evidencing not less than a majority of the outstanding Certificate
Balance, in the case of any default which does not adversely affect the
Indenture Trustee or the Noteholders) may, on behalf of all Noteholders and
Certificateholders of such Trust, waive any default by the Master Servicer in
the performance of its obligations under a Sale and Servicing Agreement, or any
default by the Administrator of its obligations under the Sale and Servicing
Agreement and the Administration Agreement, as the case may be, and their
respective consequences, except a default in making any required deposits to or
payments from any of the Trust Accounts or giving instructions regarding the
same in accordance with the Sale and Servicing Agreement. Therefore, the Surety
Provider, if any, and the Noteholders have the ability, except as noted above,
to waive defaults by the Master Servicer and the Administrator which could
materially adversely affect the Certificateholders. No such waiver will impair
the Noteholders' or the Certificateholders' rights with respect to subsequent
defaults.

AMENDMENT

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

INSOLVENCY EVENT

     If any of certain events of insolvency or receivership, readjustment of
debt, marshalling of assets and liabilities, or similar proceedings with respect
to Student Holdings or certain actions by Student Holdings indicating its
insolvency or inability to pay its obligations (each, an "Insolvency Event")
occurs, the Financed Student Loans will be liquidated and each Trust will be
terminated 90 days after the date of such Insolvency Event, unless, before the
end of such 90-day period, the related Eligible Lender Trustee shall have
received written instructions from the applicable Surety Provider, if any, and
the holders of the Certificates (other than Student Holdings) representing more
than 50% of the aggregate unpaid principal amount of the Certificates (not
including the principal amount of Certificates held by Student Holdings) of the
related Trust to the effect that such group disapproves of the liquidation of
the Financed Student Loans and termination of the related Trust. Promptly after
the occurrence of any Student Holdings Insolvency Event, notice thereof is
required to be given to Noteholders and Certificateholders and the Surety
Provider, if any; PROVIDED, HOWEVER, that any failure to give such required
notice will not prevent or delay termination of the related Trust. Upon
termination of a Trust, the Eligible Lender Trustee will direct the Indenture
Trustee promptly to sell the assets of the Trust (other than the Trust Accounts
and, if applicable, the Surety Bonds) in a commercially reasonable manner and on
commercially reasonable terms. The proceeds from any such sale, disposition or
liquidation of the Financed Student Loans will be treated as collections thereon
and deposited in the Collection Account. If the proceeds from the liquidation of
the Financed Student Loans and any amounts on deposit in the Reserve Account are
not sufficient to pay the Notes in full, the amount of principal returned to the
Noteholders will be reduced and the Noteholders will incur a loss to the extent
not covered by applicable Note Surety Bonds,. If such amounts are not sufficient
to pay the Notes and the Certificates in full, the amount of principal returned
to the Certificateholders will be reduced and the Certificateholders will incur
a loss to the extent not covered by a Certificate Surety Bond. A Surety Provider
has no obligation to pay in full the principal of the Certificates until the
Certificate Final Maturity Date.

     A Trust Agreement will provide that the 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 and the
delivery to the Eligible Lender Trustee by each Certificateholder of a
certificate certifying that such Certificateholder reasonably believes that the
Trust is insolvent.

PAYMENT OF NOTES

     Upon the payment in full of all outstanding Notes of a Trust 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 will succeed to all the rights of the Noteholders, under the
related Sale and Servicing Agreement, except as otherwise provided therein.

LIABILITY OF STUDENT HOLDINGS

     To the extent set forth in a Prospectus Supplement, under a Trust
Agreement, Student Holdings will agree to be liable directly to an injured party
for the entire amount of any losses, claims, damages or liabilities (other than
those incurred by a Noteholder or a Certificateholder in the capacity of an
investor) arising out of or based on the arrangement created by the Trust
Agreement as though such arrangement created a partnership under the partnership
laws of the jurisdiction in which the Trust was established in which Student
Holdings were a general partner.

TERMINATION

     The obligations of the Master Servicer, the Sellers, the Administrator, the
Auction Agent, if any, the Eligible Lender Trustee and the Indenture Trustee
pursuant to the Transfer and Servicing Agreements relating to a Trust will
terminate upon (i) the maturity or other liquidation of the last Financed
Student Loan and the disposition of any amount received upon liquidation of any
remaining Financed Student Loans of the related Trust and (ii) the payment to
the Noteholders and the Certificateholders of the related Trust of all amounts
required to be paid to them pursuant to the Transfer and Servicing Agreements.
In order to avoid excessive administrative expense, the Sellers are permitted at
their option and, if applicable, with the consent of a Surety Provider, to
repurchase from the Eligible Lender Trustee, as of the end of any Collection
Period immediately preceding a Note Distribution Date or Certificate
Distribution Date, if the then outstanding Pool Balance of a Trust is 10% or
less of the Aggregate Pool Balance, all remaining Financed Student Loans of the
related Trust at a price equal to the aggregate Purchase Amounts thereof as of
the end of such Collection Period, which amounts will be used to retire the
Certificates concurrently therewith. Upon termination of a 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 Noteholders and
Certificateholders therefrom, will be conveyed and transferred to the Sellers.

 ADMINISTRATOR

     Either Educaid, ClassNotes Inc. or such other party as may be named in a
Prospectus Supplement, in its capacity as Administrator, will enter into the
Administration Agreement with a Trust and the related Indenture Trustee,
pursuant to which the Administrator will agree, to the extent provided therein,
(i) to direct the Indenture Trustee to make the required distributions from the
Trust Accounts on each Note Distribution Date and Certificate Distribution Date,
(ii) to prepare (based on the reports received from the Master Servicer) and
provide periodic and annual statements to the Eligible Lender Trustee and the
Indenture Trustee with respect to distributions to Noteholders and
Certificateholders and any related federal income tax reporting information and
(iii) to provide the notices and to perform other administrative obligations
required by the Indenture and the Trust Agreement. 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 an administration fee equal to the amount set
forth in the related Prospectus Supplement (the "Administration Fee").

               CERTAIN LEGAL ASPECTS OF THE FINANCED STUDENT LOANS

TRANSFER OF FINANCED STUDENT LOANS

     Each Seller intends that the transfer of the Financed Student Loans by it
to the Eligible Lender Trustee on behalf of a Trust constitutes a valid sale or
contribution and assignment of such Financed Student Loans. In addition, each of
the Seller has taken and will take all actions that are required under
applicable state law to perfect the Eligible Lender Trustee's ownership interest
in the Financed Student Loans and the collections with respect thereto.
Notwithstanding the foregoing, if the transfer of the Financed Student Loans is
deemed to be an assignment of collateral as security for the benefit of a Trust,
the Financed Student Loans would be considered general intangibles for purposes
of the applicable Uniform Commercial Code (the "UCC"). If a transfer of general
intangibles is deemed to be a sale or contribution, then the UCC is not
applicable and no further action under the UCC is required to protect the
Eligible Lender Trustee's interest from third parties.

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

     Pursuant to a Sale and Servicing Agreement, either the Master Servicer, a
sub-servicer or another independent party as custodian on behalf of the related
Trust will have custody of the promissory notes evidencing the Financed Student
Loans following the conveyance of the Financed Student Loans to the Eligible
Lender Trustee and the pledge thereof to the Indenture Trustee. Although the
accounts of the applicable Seller will be marked to indicate the conveyance and
the applicable Seller will cause UCC financing statements to be filed with the
appropriate authorities, the Financed Student Loans will not be physically
segregated in the Master Servicer's or such sub-servicer's offices. If, through
inadvertence or otherwise, any of the Financed Student Loans were sold to
another party, or a security interest therein were granted to another party,
that purchased (or took such security interest in) any of such Financed Student
Loans in the ordinary course of its business and took possession of such
Financed Student Loans, then the purchaser (or secured party) would acquire an
interest in the Financed Student Loans superior to the interest of the Eligible
Lender Trustee and the Indenture Trustee if the purchaser (or secured party)
acquired (or took a security interest in) the Financed Student Loans for new
value and without actual knowledge of the Eligible Lender Trustee's and the
Indenture Trustee's respective interests. See "Description of the Transfer and
Servicing Agreements--Sale of Financed Student Loans; Representations and
Warranties" and "-- Servicer Covenants." Under certain circumstances, a
Guarantor in the Federal Program will retain custody of the promissory notes
evidencing the related Financed Student Loans.

CERTAIN MATTERS RELATING TO INSOLVENCY

     To the extent that the transfer of the Financed Student Loans from a Seller
to a Trust is deemed to create a security interest, and (i) the interest was
validly perfected prior to the Seller's insolvency and at the time the Seller
received consideration for the Financed Student Loans, (ii) such transfer does
not constitute a fraudulent conveyance or transfer, and (iii) the value of the
Financed Student Loans is equal to or greater than the consideration received by
the Seller, such security interest should not be subject to avoidance and
payments to the Trust made prior to the Seller's insolvency proceeding should
not be subject to recovery by the Seller, any receiver of the Seller in its
insolvency proceeding or any of the Seller's creditors. To the extent, however,
that payment is not made to the Trust prior to the insolvency proceeding, then
the timely transfer to the Trust of such collection may cease. For example, the
Seller may be authorized to use the Financed Student Loans and proceeds thereof
if the court in the insolvency proceeding finds that the Seller has provided the
Trust with adequate protection of the Trust's interest in the Financed Student
Loans and proceeds thereof.

CONSUMER PROTECTION LAWS

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

LOAN ORIGINATION AND SERVICING PROCEDURES APPLICABLE TO FINANCED
STUDENT LOANS

     The Higher Education Act, including the implementing regulations thereunder
(in the case of Federal Loans), the Public Health Service Act and the
regulations thereunder (in the case of HEAL Loans) and the Private Loan Programs
(in the case of the Private Loans) impose specified requirements, guidelines and
procedures with respect to originating and servicing Student Loans such as the
Financed 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 in the case of certain Federal Loans) be made, the borrower's
responsibilities under the loan be explained to him or her, the promissory note
evidencing the loan be executed by the borrower and then that the loan proceeds
be disbursed in a specified manner by the lender. After the loan is made, the
lender must establish repayment terms with the borrower, properly administer
deferrals and forbearances and credit the borrower for payments made thereon. If
a borrower becomes delinquent in repaying a loan, a lender or a servicing agent
must perform certain collection procedures (primarily telephone calls and demand
letters) which vary depending upon the length of time a loan is delinquent. A
Master Servicer will agree pursuant to a Sale and Servicing Agreement to perform
collection and servicing procedures on behalf of the related Trust. However,
failure to follow these procedures or failure of a Seller to follow procedures
relating to the origination of any Financed Student Loans could result in
adverse consequences. In the case of any such Federal Loans, any such failure
could result in the Department's refusal to make reinsurance payments to the
Guarantors or to make Interest Subsidy Payments and Special Allowance Payments
to the Eligible Lender Trustee with respect to such Financed Student Loans or in
the Guarantors' refusal to honor their Guarantee Agreements with the Eligible
Lender Trustee with respect to such Financed Student Loans. Failure of the
Guarantors to receive reinsurance payments from the Department could adversely
affect the Guarantors' ability or legal obligation to make Guarantee Payments to
the Eligible Lender Trustee with respect to such Federal Loans. In the case of
the HEAL Loans, failure to make or service properly such HEAL Loans in
accordance with such procedures could adversely affect the Eligible Lender
Trustee's ability to obtain insurance payments from the Secretary. In the case
of the Private Loans, failure to make or service properly such Private Loans in
accordance with such procedures could adversely affect the Eligible Lender
Trustee's ability to obtain Guarantee Payments from the applicable Guarantor.

     Loss of any such Guarantee Payments, Interest Subsidy Payments, Special
Allowance Payments or insurance payments from the Secretary could adversely
affect the amount of Available Funds on any Distribution Date and a Trust's
ability to pay principal and interest on the Notes and to make distributions in
respect of the Certificates. Under certain circumstances, pursuant to a Sale and
Servicing Agreement, the applicable Seller is obligated to repurchase any
Financed Student Loan, or the Master Servicer is obligated to purchase any
Financed Student Loan, if a breach of the representations, warranties or
covenants of the Seller or the Master Servicer, as the case may be, with respect
to such Financed Student Loan has a material adverse effect on the interest of
the Trust therein and such breach is not cured within any applicable cure period
(it being understood that any such breach that does not affect any Guarantor's
or the Secretary's obligation to guarantee payment of such Financed Student Loan
will not be considered to have such a material adverse effect). See "Description
of the Transfer and Servicing Agreements--Sale of Financed Student Loans;
Representations and Warranties" and "--Servicer Covenants." The failure of the
applicable Seller or the Master Servicer to so purchase a Financed Student Loan
would constitute a breach of the Sale and Servicing Agreement, enforceable by
the Eligible Lender Trustee on behalf of the Trust or by the Indenture Trustee
on behalf of the Noteholders, but would not constitute an Event of Default under
the Indenture.

FEDERAL LOANS AND HEAL LOANS GENERALLY NOT SUBJECT TO DISCHARGE
IN BANKRUPTCY

     Federal Loans and HEAL Loans are generally not dischargeable by a borrower
in bankruptcy pursuant to the Bankruptcy Code, unless (A) such loan first became
due before seven years (exclusive of any applicable suspension of the repayment
period) before the date of the bankruptcy (or, in the case of HEAL Loans, after
expiration of the seven-year period beginning on the first date the HEAL Loan
has gone into repayment) or (B) excepting such debt from discharge will impose
an undue hardship on the debtor and the debtor's dependents.

                            CERTAIN TAX CONSEQUENCES

     Set forth below is a summary of certain Federal income tax consequences of
the purchase, ownership and disposition of the Securities. Stroock & Stroock &
Lavan LLP, special Federal tax counsel for the Trust ("Federal Tax Counsel") is
of the opinion that the discussion hereunder fully and fairly discloses all
material Federal tax risks associated with the purchase, ownership and
disposition of the Securities. The tax consequences of the jurisdiction in which
a Trust is established with respect to the Securities will be set forth in the
related Prospectus Supplement.

     This summary does not deal with all aspects of Federal income taxation
applicable to all categories of holders of the Securities, some of which may be
subject to special rules or special treatment under the Federal income tax laws.
For example, it does not discuss the specific tax treatment of Securityholders
that are insurance companies, banks and certain other financial institutions,
regulated investment companies, individual retirement accounts ("IRA's") life
insurance companies, tax-exempt organizations or dealers in securities.
Furthermore, this summary is based upon present provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), the regulations promulgated
thereunder, and judicial or ruling authority, all of which are subject to
change, which change may be retroactive. Moreover, there are no cases or
Internal Revenue Service (the "IRS") rulings on similar transactions involving a
trust that issues debt and equity interests with terms similar to those of the
Notes and the Certificates. As a result, the IRS may disagree with all or part
of the discussion below.

     Prospective investors are advised to consult their own tax advisors with
regard to the Federal income tax consequences of the purchase, ownership and
disposition of the Securities, as well as the tax consequences arising under the
laws of any state, foreign country or other jurisdiction. The Trust has been
provided with an opinion of Federal Tax Counsel regarding certain of the Federal
income tax matters discussed below. An opinion of counsel, however, is not
binding on the IRS, and no ruling on any of the issues discussed below will be
sought from the IRS.

     Each Trust will be provided with an opinion of tax counsel in the
jurisdiction where the Trust is established regarding certain state tax matters.

CERTAIN FEDERAL TAX CONSEQUENCES WITH RESPECT TO THE NOTES

     TAX CHARACTERIZATION OF THE NOTES AND THE TRUST. Federal Tax Counsel has
advised the Sellers that based on the terms of the Notes and the transactions
relating to the Financed Student Loans as set forth herein, the Notes will be
treated as debt for Federal income tax purposes. There is, however, no specific
authority with respect to the characterization for Federal income tax purposes
of securities having the same terms as the Notes.

     Federal Tax Counsel is also of the opinion that based on the applicable
provisions of a Trust Agreement and related documents and the minimum
denomination of the Certificates, a Trust will not be classified as an
association or publicly traded partnership taxable as a corporation for Federal
income tax purposes. However, there are no authorities directly dealing with
similar transactions. If the IRS were to successfully characterize the Trust as
a corporation for Federal income tax purposes, the income from the Financed
Student Loans (reduced by deductions, possibly including interest on the Notes)
would be subject to Federal income tax at corporate rates, which would reduce
the amounts available to make payments on the Notes. Likewise, if a Trust were
subject to income or franchise tax in the jurisdiction in which it was
established, the amount of cash available to make payments on the Notes would be
reduced.

     If, contrary to the opinion of Federal Tax Counsel, the IRS successfully
asserted that the Notes were not debt for Federal income tax purposes, the Notes
might be treated as equity interests in the Trust. If so, the Trust might be
taxable as a corporation with the adverse consequences described above (and the
taxable corporation would not be able to deduct interest on the Notes). The
remainder of this discussion assumes that the Notes will be treated as debt and
that the Trust will not be taxable as a corporation.

     INTEREST INCOME ON THE NOTES. The stated interest on the Notes will be
taxable to a Noteholder as ordinary income when received or accrued in
accordance with such Noteholder's method of tax accounting. It is not
anticipated that the Notes will be issued with "original issue discount" within
the meaning of Section 1273 of the Code ("OID"). A holder who purchases a Note
at a discount that exceeds a statutorily defined de minimis amount will be
subject to the "market discount" rules of the Code, and a holder who purchases a
Note at a premium will be subject to the premium amortization rules of the Code.

     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 OID (if any), market discount and gain
previously included by such Noteholder in income with respect to the Note and
decreased by the amount of bond premium (if any) previously amortized and by the
amount of principal payments previously received by such Noteholder with respect
to such Note. Subject to the rules of the Code concerning market discount on the
Notes, any such gain or loss will be capital gain or loss if the note was held
as a capital asset. Capital losses generally may be deducted only to the extent
the Noteholder has capital gains for the taxable year, although under certain
circumstances non-corporate Noteholders can deduct losses in excess of available
capital gains.

     FOREIGN HOLDERS. If interest paid (or accrued) to a Noteholder who is a
nonresident alien, foreign corporation or other non-United States person (a
"foreign person") is not effectively connected with the conduct of a trade or
business within the United States by the foreign person, the interest generally
will be considered "portfolio interest," and generally will not be subject to
United States Federal income tax and withholding tax, if the foreign person (i)
is not actually or constructively a "10 percent shareholder" of the Trust or
Student Holdings (including a holder of 10% of the outstanding Certificates) or
a "controlled foreign corporation" with respect to which the Trust or Student
Holdings is a "related person" within the meaning of the Code and (ii) provides
the person otherwise required to withhold U.S. tax with an appropriate
statement, signed under penalties of perjury, certifying that the beneficial
owner of the Note is a foreign person and providing the foreign person's name
and address. If the information provided in the statement changes, the foreign
person must so inform the person otherwise required to withhold U.S. tax within
30 days of such change. The statement generally must be provided in the year a
payment occurs or in either of the two preceding years. If a Note is held
through a securities clearing organization or certain other financial
institutions, the organization or institution may provide a signed statement to
the withholding agent. However, in that case, the signed statement must be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note. If such interest is not portfolio interest, then it will be
subject to United States Federal income and withholding tax at a rate of 30%,
unless reduced or eliminated pursuant to an applicable tax treaty.

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

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

     INFORMATION REPORTING AND BACKUP WITHHOLDING. The Trust will be required to
report annually to the IRS, and to each Noteholder of record, the amount of
interest paid on the Notes (and the amount of interest withheld for Federal
income taxes, if any) for each calendar year, except as to exempt holders
(generally, holders that are corporations, tax-exempt organizations, qualified
pension and profit-sharing trusts, individual retirement accounts, or
nonresident aliens who provide certification as to their status as
nonresidents). Accordingly, each holder (other than exempt holders who are not
subject to the reporting requirements) will be required to provide, under
penalties of perjury, a certificate containing 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 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.

CERTAIN FEDERAL TAX CONSEQUENCES WITH RESPECT TO THE CERTIFICATES

     TAX CHARACTERIZATION OF THE TRUST. Generally, the Sellers and the Master
Servicer will agree, and the Certificateholders will agree by their purchase of
Certificates, to treat a Trust as a partnership for purposes of Federal income
tax, with the assets of the partnership being the assets held by the Trust, the
partners of the partnership being the Certificateholders (including Student
Holdings in its capacity as recipient of distributions from the Reserve
Account), and the Notes being debt of the partnership. However, the proper
characterization of the arrangement involving a Trust, the Certificates, the
Notes, the Sellers, Student Holdings and the Master Servicer is not clear
because there is no authority on transactions closely comparable to that
contemplated herein. If the related Prospectus Supplement so provides, the
Transfer and Servicing Agreements for a Trust may provide that an election will
be made on or after September 1, 1997 to qualify such Trust as a Financial Asset
Securitization Investment Trust pursuant to new provisions of the Code which
will effective as of such date.

     If a Trust were held to be an "association" taxable as a corporation for
Federal income tax purposes, rather than a partnership, the Trust would be
subject to a corporate level income tax. Any such corporate income tax could
materially reduce or eliminate cash that would otherwise be distributable with
respect to the Certificates (and Certificateholders could be liable for any such
tax that is unpaid by the Trust). However, in the opinion of Federal Tax
Counsel, a Trust will not be classified as an association taxable as a
corporation because it will not have certain "corporate" characteristics
necessary for a business trust to be an association taxable as a corporation.

     Even if a Trust were not an association taxable as a corporation under the
rules described above, it would still be subject to corporate income tax if it
were a "publicly traded partnership" taxable as a corporation, but due to the
fact that the Certificates will be issued in minimum denominations to ensure
that the Trust has fewer than 100 partners, Federal Tax Counsel is of the
opinion that the Trust will not be a publicly traded partnership taxable as a
corporation.

     As a result of the foregoing, in the opinion of Federal Tax Counsel, a
Trust will not be an association or publicly traded partnership taxable as a
corporation. Nonetheless, because of the lack of cases or rulings on similar
transactions, a variety of alternative characterizations are possible in
addition to the position to be taken by Certificateholders that the Certificates
represent equity interests in a partnership. For example, because the
Certificates have certain features characteristic of debt, the Certificates
might be considered debt of the related Trust or of the Sellers. Any such
characterization should not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership. The remainder of this summary assumes
that the Certificates represent equity interests in a partnership that owns the
Financed Student Loans.

     PARTNERSHIP TAXATION. As a partnership, a Trust will not be subject to
Federal income tax, but each Certificateholder will be required to separately
take into account such holder's allocated share of income, gains, losses,
deductions and credits of the Trust. The Trust's income will consist primarily
of interest earned on the Financed Student Loans (including appropriate
adjustments for market discount, original issue discount and bond premium),
investment income from Eligible Investments in the Trust Accounts and any gain
upon collection or disposition of the Financed 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 the Financed 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, a Trust
Agreement and related documents). A Trust Agreement provides (a) that except as
set forth in a Trust Supplement, the Certificateholders will be allocated
taxable income of the Trust for each Interest Period equal to the sum of (i) the
amount of interest that accrues on the Certificates for such Interest Period
based on the Certificate Rate; (ii) an amount equivalent to interest that
accrues during such Interest Period on amounts previously due on the
Certificates but not yet distributed; and (iii) any Trust income attributable to
discount on the Financed Student Loans that corresponds to any excess of the
principal amount of the Certificates over their initial issue price and that (b)
all remaining taxable income of the Trust will be allocated to Student Holdings.
In addition, the Trust Agreement may provide that certain "excess nonrecourse
liabilities" will be allocated to Student Holdings. It is believed that this
allocation will be valid 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, under the foregoing method of
allocation, holders may be allocated income equal to the entire amount of
interest accruing on the Certificates for an Interest Period based on the
Certificate Rate plus the other items described above even though the Trust
might not have sufficient cash to make current cash distributions of such
amount. Thus, cash basis holders will in effect be required to report income
from the Certificates on the accrual basis. In addition, because tax allocations
and tax reporting will be done on a uniform basis for all Certificateholders of
one Class 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.

     Additionally, all of the taxable income allocated to a Certificateholder
that is a tax-exempt entity will constitute "unrelated business taxable income,"
which, under the Code, is generally taxable to such a holder despite the
holder's tax exempt status.

     An individual taxpayer may generally deduct miscellaneous itemized
deductions (which do not include interest expenses) only to the extent they
exceed two percent of the individual's adjusted gross income. Those limitations
would apply to an individual Certificateholder's share of expenses of the Trust
(including fees paid to the Master Servicer) and might result in such holder
being taxed on an amount of income that exceeds the amount of cash actually
distributed to such holder over the life of the Trust.

     Each Trust intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each of the Financed
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.

     DISCOUNT AND PREMIUM. It is believed that the Financed Student Loans were
not issued (or will not be issued) with OID, and, therefore, a Trust should not
have OID income. However, the purchase price paid by a Trust for the Financed
Student Loans may be greater or less than the remaining principal balance of the
Financed Student Loans at the time of purchase. If so, the Financed 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.) The Trust will make
an election that will result in any such market discount on the Financed Student
Loans being included in income currently as such discount accrues over the life
of the loans. As indicated above, a portion of such market discount income will
be allocated to Certificateholders. Similarly, the Trust will make an election
to amortize any market premium over the life of the Financed Student Loans,
which could result in additional deductions allocated to the Certificateholders.

     SECTION 708 TERMINATION. Under Section 708 of the Code, a Trust will be
deemed to terminate for Federal income tax purposes if 50% or more of the
capital and profits interests in the Trust (which include the Certificates and
the Seller's interest) are sold or exchanged within a 12-month period. If such a
termination occurs, the Trust will be considered to distribute its assets to the
partners, who would then be treated as recontributing those assets to the Trust,
as a new partnership. The Trust will not comply with certain technical
requirements that might apply when such a constructive termination occurs. As a
result, the Trust may be subject to certain tax penalties and may incur
additional expenses if it is required to comply with those requirements.
Furthermore, the Trust might not be able to comply due to lack of data.

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

     Any gain on the sale of a Certificate attributable to the holder's share of
unrecognized accrued market discount on the Financed Student Loans would
generally be treated as ordinary income to the holder and would give rise to
special tax reporting requirements. Thus, to avoid these special reporting
requirements, the Trust will elect to include any such market discount in income
as it accrues. The Trust does not expect to have any other assets that would
give rise to such special reporting requirements.

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

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

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

     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 a Trust's assets will not be adjusted to reflect that
higher (or lower) basis unless the Trust files 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, a Trust will not make such an 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 Administrator, on behalf of the related Trust,
is required to keep or cause to be kept complete and accurate books of the
Trust. Such books will be maintained for financial reporting and tax purposes on
an accrual basis and the taxable year of the Trust will be the calendar year.
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 to holders
(and to the IRS) each Certificateholder's allocable share of items of Trust
income and expense on Schedule K-l. A Trust will provide the Schedule K-l
information to nominees that fail to provide the Trust with the information
statement described below and such nominees will be required to forward such
information to the beneficial owners of the Certificates. Generally, holders
must file tax returns that are consistent with the information returns filed by
the Trust or be subject to penalties unless the holder notifies the IRS of all
such inconsistencies.

     Under Section 6031 of the Code, any person that holds Certificates as a
nominee on behalf of another person at any time during a calendar year is
required to furnish the related Trust with a statement containing certain
information on the nominee, the beneficial owners and the Certificates so held.
Such information includes (i) the name, address and taxpayer identification
number of the nominee and (ii) as to each beneficial owner (x) the name, address
and taxpayer identification number of such person, (y) whether such person is a
United States person, a tax-exempt entity or a foreign government, an
international organization, or any wholly-owned agency or instrumentality of
either of the foregoing and (z) certain information concerning Certificates that
were held, acquired or transferred on behalf of such person throughout the year.
In addition, brokers and financial institutions that hold Certificates through a
nominee are required to furnish directly to the Trust information as to
themselves and their ownership of Certificates. A clearing agency registered
under Section 17A of the Exchange Act that holds Certificates as a nominee is
not required to furnish any such information statement to the Trust. The
information referred to above for any calendar year must be furnished to the
Trust on or before the following January 31. Nominees, brokers and financial
institutions that fail to provide the Trust with the information described above
may be subject to penalties. The Trust will provide the Schedule K-1 information
to nominees that fail to provide the Trust with the information described above
and such nominees will be required to forward such information to the beneficial
owners of the Certificates.

     Student Holdings, as the "tax matters partner," will be responsible for
representing the Certificateholders in any dispute 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 date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of a Trust by the appropriate taxing authorities could
result in an adjustment of the returns of the Certificateholders, and, under
certain circumstances, a Certificateholder may be precluded from separately
litigating a proposed adjustment to the items of the Trust. An adjustment could
also result in an audit of a Certificateholder's returns and adjustments of
items not related to the income and losses of the Trust.

     BACKUP WITHHOLDING. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding tax
of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

     PROPOSED TAX LEGISLATION. Legislation introduced before the 103rd Congress
(H.R. 13 and H.R. 3419) would have applied special rules to "large
partnerships," defined as partnerships with at least 250 partners during a
taxable year (counting towards such total each owner during the year of a
partnership interest that is transferred during the year). Under the
legislation, certain computations are made at the partnership level rather than
the partner level. In particular, taxable income is calculated at the
partnership level, and is calculated generally in the same manner as for an
individual, except that 70% of miscellaneous itemized deductions (such as
expenses for the production of nonbusiness income) are disallowed. As a result,
all partners (including corporations) might have a portion of their share of
partnership deductions (other than interest expense) disallowed. Moreover, large
partnerships would become subject to new audit procedures; among other things,
an adjustment to taxable income of the partnership for a prior year would flow
through to current partners in the year the audit was settled, and the
partnership itself (rather than the partners) would be subject to any applicable
interest or penalties. These rules would have applied to partnership taxable
years ending on or after December 31, 1994. No prediction can be made whether
similar legislation will be enacted in the future, the form in which future
legislation might be enacted or the ultimate effective date of such future
legislation.


                              ERISA CONSIDERATIONS

THE NOTES

     Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and/or Section 4975 of the Code prohibit a pension,
profit-sharing or other employee benefit plan or retirement arrangement, as well
as individual retirement accounts and certain types of Keogh Plans (each a
"Plan") from engaging in certain transactions with persons that are "parties in
interest" under ERISA or "disqualified persons" under the Code with respect to
such Plan. A violation of these "prohibited transaction" rules may result in an
excise tax or other penalties and liabilities under ERISA and the Code for such
persons.

     Certain transactions involving the purchase, holding or transfer of the
Notes might be deemed to constitute prohibited transactions under ERISA and the
Code if assets of the related Trust were deemed to be assets of a Plan. Under a
regulation issued by the United States Department of Labor (the "Plan Assets
Regulation"), the assets of a Trust would be treated as plan assets of a Plan
for the purposes of ERISA and the Code only if the Plan acquires an "Equity
Interest" in the Trust and none of the exceptions contained in the Plan Assets
Regulation is applicable. An equity interest is defined under the Plan Assets
Regulation as an interest other than an instrument which is treated as
indebtedness under applicable local law and which has no substantial equity
features. Assuming that a Class of Notes is treated as indebtedness without
substantial equity features for purposes of the Plan Assets Regulation then such
Class of Notes will be eligible for purchase by Plans. Without regard to whether
the Notes are treated as an "equity interest" for such purposes, the acquisition
or holding of Notes by or on behalf of a Plan could be considered to give rise
to a prohibited transaction if the Trust or any of its affiliates is or becomes
a party in interest or disqualified person with respect to such Plan, or in the
event that a Note is purchased in the secondary market and such purchase
constitutes a sale or exchange between a Plan and a party in interest or
disqualified person with respect to such Plan. There can be no assurance that
the Trust or any of its affiliates will not be or become a party in interest or
a disqualified person with respect to a Plan that acquires Notes. However, one
or more of the following prohibited transaction class exemptions may apply to
the acquisition, holding and transfer of the Notes: Prohibited Transaction Class
Exemption ("PTCE") 84-14 (regarding investments by qualified professional asset
managers), PTCE 90-1 (relating to investments by insurance company pooled
separate accounts), PTCE 91-38 (regarding investments by bank collective
investment funds), PTCE 95-60 (regarding investments by insurance company
general accounts) and PTCE 96-23 (regarding investments by in-house asset
managers).

     Employee benefit plans that are governmental plans (as defined in Section
3(32) of ERISA) and certain church plans (as defined in Section 3(33) of ERISA)
are not subject to ERISA requirements.

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

THE CERTIFICATES

     The Certificates may not be acquired (directly or indirectly) by or on
behalf of any employee benefit plan, retirement arrangement, individual
retirement account or Keogh Plan subject to either Title I of ERISA or Section
4975 of the Code, or any entity (including an insurance company general account)
whose underlying assets include plan assets by reason of a plan's investment in
the entity (each a "Benefit Plan"). By its acceptance of a Certificate, each
Certificateholder will be deemed to have represented and warranted that it is
not a Benefit Plan.


                              PLAN OF DISTRIBUTION

     The Notes will be offered in one or more Series and one or more Classes
either directly by the Sellers and The Money Store or through one or more
underwriters or underwriting syndicates ("Underwriters"). The Prospectus
Supplement for each Series of Notes will set forth the terms of the offering of
such Series and of each Class within such Series, including the name or names of
the Underwriters, the proceeds to the Sellers, and either the initial public
offering price, the discounts and commissions to the Underwriters and any
discounts or concessions allowed or reallowed to certain dealers, or the method
by which the price at which the Underwriters will sell the Notes will be
determined.

     The Notes may be acquired by Underwriters for their own account and may be
resold from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices determined
at the time of sale. The obligations of any Underwriters will be subject to
certain conditions precedent, and such Underwriters will be severally obligated
to purchase all of a Series of Notes described in the related Prospectus
Supplement, if they are purchased. If Notes of a Series are offered other than
through Underwriters, the related Prospectus Supplement will contain information
regarding the nature of such offering and any agreements to be entered into
between the seller and purchasers of Notes of such Series.

     The place and time of delivery for the Notes of a Series in respect of
which this Prospectus is delivered will be set forth in the related Prospectus
Supplement.


                                  LEGAL MATTERS

     Certain legal matters relating to the Sellers, the Master Servicer and the
Administrator will be passed upon by Eric R. Elwin, Esq., Corporate Counsel of
the Sellers, and Squire, Sanders & Dempsey L.L.P., Phoenix, Arizona, and certain
legal matters relating to the validity of the issuance of each Series of Notes
and the Certificates will be passed upon for the Underwriter by Stroock &
Stroock & Lavan LLP, New York, New York. Stroock & Stroock & Lavan LLP has
performed legal services for the Sellers and The Money Store Inc. and it is
expected that it will continue to perform such services in the future. Certain
federal income tax and other matters will be passed upon for a Trust by Stroock
& Stroock & Lavan LLP. Other parties, if any, passing upon legal matters for a
Trust, the Sellers or The Money Store will be identified in the related
Prospectus Supplement.


                                     EXPERTS

     The consolidated financial statements of The Money Store Inc. as of
December 31, 1995 and 1994 and for each of the three years in the period ended
December 31, 1995 incorporated by reference herein have been audited by KPMG
Peat Marwick LLP, independent accountants, as stated in their opinion given upon
their authority as experts in accounting and auditing.


                              FINANCIAL INFORMATION

     The Sellers have determined that their financial statements are not
material to the offering made hereby. The financial statements of The Money
Store, along with certain reports filed by The Money Store under the Securities
Exchange Act of 1934, as amended, will be incorporated by reference into each
Prospectus Supplement containing a guaranty of The Money Store as a form of
Enhancement. A Trust will engage in no activities other than as described
herein. Accordingly, no financial statements with respect to a Trust are
included in this Prospectus or will be included in a Prospectus Supplement. See
"Incorporation of Certain Documents by Reference" in the Prospectus.


                                     RATING

     It is a condition to the issuance and sale of each Series and Class of
Notes that they each be rated by at least one nationally recognized statistical
rating organization (a "Rating Agency") in one its four highest applicable
rating categories. A securities rating is not a recommendation to buy, sell or
hold securities and may be subject to revision or withdrawal at any time by the
assigning rating agency.


<PAGE>
                            INDEX OF PRINCIPAL TERMS

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

                                                                          PAGE

1992 Amendments..............................................................51
1993 Amendments..............................................................51
Accrual Notes.................................................................2
Accrual Period...............................................................16
Additional Funding...........................................................14
Additional Principal Payments................................................16
Additional Student Loans.....................................................93
Administration Agreement......................................................9
Administration Fee...........................................................16
Administrator.................................................................9
Administrator Default.......................................................106
Aggregate Pool Balance.......................................................32
Applicable Trustee...........................................................88
Assigned Rights..............................................................41
Auction Agent Fee............................................................16
Auction Period Adjustment....................................................77
Auction Rate Certificates.....................................................2
Auction Rate Notes............................................................2
Auction Rate Securities.......................................................2
Available Funds..............................................................97
Benefit Plan................................................................120
Capitalized Interest Account.................................................14
Capitalized Pre-Funding Account..............................................15
Capitalized Pre-Funding Requirement..........................................15
Capped Amount................................................................23
Cede.........................................................................33
Certificate Balance..........................................................99
Certificate Distribution Account.............................................17
Certificate Distribution Date.................................................2
Certificate Final Maturity Date..............................................30
Certificate Rate.............................................................28
Certificate Record Date......................................................29
Certificate Surety Bond.......................................................1
Certificate Surety Bond Payment..............................................21
Certificateholders...........................................................29
Certificateholders' Distribution Amount......................................99
Certificateholders' Interest Carryover.......................................30
Certificateholders' Interest Carryover Shortfall.............................99
Certificateholders' Interest Distribution Amount.............................99
Certificateholders' Principal Carryover Shortfall...........................100
Certificateholders' Principal Distribution Amount...........................100
Certificates..................................................................1
Class.........................................................................1
Class Interest Rate..........................................................25
Closing Date..................................................................3
 Code.......................................................................113
Collection Account...........................................................15
Collection Period............................................................13
Commission....................................................................5
Consolidation Loans..........................................................49
Cut-off Date.................................................................32
Deferral Period..............................................................53
Deferral Phase...............................................................13
Definitive Certificates......................................................89
Definitive Notes.............................................................89
Definitive Securities........................................................89
Department....................................................................3
Depository...................................................................75
Determination Date...........................................................15
Distribution Accounts........................................................17
Distribution Date............................................................29
DTC..........................................................................33
Educaid.......................................................................1
Eligible Deposit Account.....................................................92
Eligible Institution.........................................................92
Eligible Investments.........................................................92
Eligible Lender Trustee.......................................................1
Eligible Student.............................................................49
Enhancement..................................................................21
ERISA........................................................................33
Event of Default.............................................................84
Exchange Act..................................................................6
Expense Account..............................................................17
Federal Assistance...........................................................52
Federal Direct Student Loan Program..........................................40
Federal Guarantee Agreements.................................................48
Federal Loans.................................................................3
Federal Program..............................................................11
Federal Tax Counsel.........................................................113
Final Maturity Date..........................................................27
Financed Student Loans........................................................1
Forbearance Periods..........................................................43
Funding Period...............................................................14
Grace Periods................................................................43
Guarantee Agreements.........................................................48
Guarantee Payments...........................................................35
Guarantor....................................................................12
HEAL Loans....................................................................3
HEAL Program.................................................................59
HICA.........................................................................11
Higher Education Act.........................................................48
Indenture....................................................................24
Indenture Trustee.............................................................8
Indenture Trustee Fee........................................................16
Index Maturity...............................................................83
Indirect Participants........................................................88
Initial Closing Date.........................................................28
Insolvency Event............................................................108
Interest Period..............................................................25
Interest Subsidy Payments....................................................52
 Investment Earnings.........................................................92
IRS.........................................................................113
LIBOR.........................................................................2
LIBOR Determination Date.....................................................83
LIBOR Rate...................................................................76
LIBOR Rate Notes..............................................................2
Master Indenture.............................................................24
Master Servicer...............................................................8
Master Servicer Default.....................................................106
Monthly Advance Account......................................................31
Monthly Advances.............................................................32
Net Loan Rate................................................................26
Note Distribution Account....................................................16
Note Distribution Date........................................................2
Note Record Date.............................................................26
Note Surety Bond..............................................................1
Note Surety Bond Payment.....................................................21
Noteholders..................................................................26
Noteholders' Distribution Amount............................................100
Noteholders' Interest Carryover..............................................27
Noteholders' Interest Carryover Shortfall...................................100
Noteholders' Principal Distribution Amount..................................101
Notes.........................................................................1
Obligors.....................................................................13
OID.........................................................................114
One-Month LIBOR..............................................................83
Option 4 Loans...............................................................64
Option 4 Program.............................................................11
Originators' Interests........................................................7
PAL Loans....................................................................68
PAL Program..................................................................11
Participants.................................................................75
PEP Loans....................................................................67
PEP Program..................................................................11
PHEAA.........................................................................8
Plan........................................................................119
Plan Assets Regulation......................................................120
PLEASE Loans.................................................................67
PLEASE Program...............................................................11
PLUS Loans...................................................................11
Pool Balance.................................................................13
Pre-Funded Amount............................................................14
Pre-Funding Account..........................................................14
Principal Distribution Amount...............................................101
Private Loan Programs........................................................12
Private Loans.................................................................3
Program......................................................................49
Prospectus Supplement.........................................................1
Public Health Service Act....................................................11
Purchase Amount..............................................................91
Purchased Loans...............................................................8
Rating Agency................................................................34
Realized Loss...............................................................101
Reference Bank...............................................................83
 Regulations.................................................................59
Related Documents............................................................87
Repayment Phase..............................................................13
Representative................................................................8
Reserve Account..............................................................19
Reserve Account Deposit......................................................19
Rules........................................................................88
Sale and Servicing Agreement.................................................10
Secretary.....................................................................3
Securities....................................................................1
Securities Act................................................................1
Securityholders..............................................................29
Seller........................................................................1
Seller Trusts................................................................37
Seller's Broker-Dealer........................................................1
Sellers.......................................................................8
Serial Loan..................................................................42
Series.....................................................................1, 7
Servicer......................................................................8
Servicers.....................................................................8
Servicing Fee................................................................96
Servicing Fee Carryover......................................................96
SLS Loans....................................................................55
SLS Program..................................................................55
Special Allowance Payments...................................................52
Specified Reserve Account Balance............................................19
Stafford Loans...............................................................51
Student Holdings..............................................................9
Subsequent Cut-off Date......................................................93
Surety Bonds.................................................................21
Surety Provider...............................................................9
T-Bill Rate..................................................................52
Telerate Page 3750...........................................................83
TERI.........................................................................65
TERI Alternative Loans.......................................................65
TERI Alternative Program.....................................................11
Terms Supplement.............................................................24
The Money Store..............................................................47
Transaction Fees.............................................................16
Transfer Agreement...........................................................93
Transfer and Servicing Agreements............................................90
Transfer Date................................................................93
Trust.........................................................................7
Trust Accounts...............................................................92
Trust Agreement...............................................................9
Trust Supplement.............................................................28
UCC.........................................................................110
Underlying Federal Loan......................................................57
Unsubsidized Stafford Loans..................................................55
USAF.........................................................................64

<PAGE>


                                                                   APPENDIX I

                               AUCTION PROCEDURES

     The following description of the Auction Procedures applies to each Class
of Auction Rate Securities (unless otherwise set forth in a Prospectus
Supplement) and each Class of Auction Rate Certificates (unless otherwise set
forth in a Trust Agreement or Trust Supplement). The term "Security," as used in
this Appendix, refers to each Class of Auction Rate Securities and each Class of
Auction Rate Certificates, and the term "Securityholder" refers to Noteholders
holding Auction Rate Securities and Certificateholders holding Auction Rate
Certificates, as applicable.

DEFINITIONS

     Capitalized terms used herein and not otherwise defined have the meanings
ascribed in the accompanying Prospectus and Prospectus Supplement. Additionally,
the following terms have the meanings ascribed to them:

     "All Hold Rate" means ninety percent (90%) of One-Month LIBOR.

     "Auction" means the implementation of the Auction Procedures on an Auction
Date.

     "Auction Agent" means the initial auction agent under the initial Auction
Agent Agreement unless and until a substitute Auction Agent Agreement becomes
effective, after which "Auction Agent" shall mean the substitute auction agent.

     "Auction Agent Agreement" means the initial Auction Agent Agreement unless
and until a substitute Auction Agent Agreement is entered into, after which
"Auction Agent Agreement" shall mean such substitute Auction Agent Agreement.

     "Auction Agent Fee" has the meaning set forth in the Auction Agent
Agreement.

     "Auction Agent Fee Rate" has the meaning set forth in the Auction Agent
Agreement.

     "Auction Date" means, with respect to the Initial Period for each Class of
Notes, the date set forth in the related Prospectus Supplement, and with respect
to each Class of Certificates, the date set forth in the Trust Agreement or
Trust Supplement and thereafter, the Business Day immediately preceding the
first day of each Auction Period for each Security, other than:

          (A)    each Auction Period commencing after the ownership of the
                 Securities is no longer maintained in Book-Entry Form by the
                 Securities Depository;

          (B)    each Auction Period commencing after and during the continuance
                 of an Event of Default; or

          (C)    each Auction Period commencing less than two Business Days
                 after the cure or waiver of an Event of Default.

Notwithstanding the foregoing, the Auction Date for one or more Auction Periods
may be changed pursuant to the Master Indenture and the related Terms Supplement
or the Trust Agreement and the related Trust Supplement, as described herein.

     "Auction Period" means, with respect to each Security, the Interest Period
applicable to such Security during which time the applicable Security Interest
Rate is determined pursuant to the related Terms Supplement or the Trust
Agreement or the related Trust Supplement, which Auction Period (after the
Initial Period for such Security) initially shall consist of between 7 days and
one year (as set forth in the related Prospectus Supplement), as the same may be
adjusted pursuant to such Terms Supplement or the Trust Agreement or the related
Trust Supplement.

     "Auction Period Adjustment" means an adjustment to the Auction Period as
provided in the related Terms Supplement or the Trust Agreement or the related
Trust Supplement, as applicable, as described herein.

     "Auction Procedures" means the procedures set forth in the related Terms
Supplement or the Trust Agreement or the related Trust Supplement, as
applicable, and described herein by which the Auction Rate applicable to a
Security is determined.

     "Auction Rate" means, with respect to any Security, the rate of interest
per annum that results from the implementation of the Auction Procedures and is
determined as described in the Trust Agreement or the related Terms Supplement
or the related Trust Supplement and this Appendix I.

     "Authorized Denominations" means, with respect to any Security, $50,000 and
any integral multiple in excess thereof.

     "Broker-Dealer" means the initial broker-dealer under the initial
Broker-Dealer Agreement or any other broker or dealer (each as defined in the
Securities Exchange Act of 1934, as amended), commercial bank or other entity
permitted by law to perform the functions required of a Broker-Dealer set forth
in the Auction Procedures that (a) is a Participant (or an affiliate of a
Participant), (b) has been appointed as such by the Trust pursuant to the
Indenture or the Administrator on behalf of the Eligible Lender Trustee pursuant
to the Trust Agreement and (c) has entered into a Broker-Dealer Agreement that
is in effect on the date of reference.

     "Broker-Dealer Agreement" means each agreement between the Auction Agent
and a Broker- Dealer, and approved by the Trust, pursuant to which the
Broker-Dealer agrees to participate in Auctions as set forth in the Auction
Procedures, as from time to time amended or supplemented.

     "Broker-Dealer Fee" has the meaning set forth in the Auction Agent
Agreement.

     "Broker-Dealer Fee Rate" has the meaning set forth in the Auction Agent
Agreement.

     "Effective Interest Rate" means, for any Financed Student Loan and any
Collection Period, the per annum rate at which such Financed Student Loan
accrues interest during such Collection Period and, in the case of a Federal
Loan, after giving effect to all applicable Interest Subsidy Payments and
Special Allowance Payments due with respect to such Federal Loan.

     "Existing Securityholder" means (i) with respect to and for the purpose of
dealing with the Auction Agent in connection with an Auction, a Person who is a
Broker-Dealer listed in the Existing Securityholder Registry at the close of
business on the Business Day immediately preceding such Auction and (ii) with
respect to and for the purpose of dealing with the Broker-Dealer in connection
with an Auction, a Person who is a beneficial owner of any Security.

     "Existing Securityholder Registry" means the registry of Persons who are
owners of the Securities, maintained by the Auction Agent as provided in the
Auction Agent Agreement.

     "Federal Funds Rate" means, for any date of determination, the federal
funds (effective) rate as published on page 118 of the Dow Jones Telerate
Service (or such other page as may replace that page on that service for the
purpose of displaying comparable rates or prices) on the immediately preceding
Business Day. If no such rate is published on such page on such date, "Federal
Funds Rate" shall mean for any date of determination, the Federal funds
(effective) rate as published by the Federal Reserve Board in the most recent
edition of Federal Reserve Statistical Release No. H.15 (519) that is available
on the Business Day immediately preceding such date.

     "Initial Period" means, as to any Security, the period commencing on the
Closing Date of such Security and continuing through the day immediately
preceding the Security Initial Rate Adjustment Date for such Security.

     "Interest Period" means, with respect to a Security, the Initial Period for
such Security and each period commencing on the Rate Adjustment Date for such
Security and ending on the day before (i) the next Rate Adjustment Date for such
Security or (ii) the Final Maturity Date of such Security, as applicable.

     "Market Agent" means the entity named as market agent under the Indenture,
or any successor to it in such capacity thereunder.

     "Maximum Auction Rate" generally means (i) for Auction Periods of 34 days
or less, either (A) the greater of (1) One-Month LIBOR plus 0.60% or (2) the
Federal Funds Rate plus 0.60% (if both ratings assigned by the Rating Agencies
to the applicable Security are "Aa3" or "AA-" or better) or (B) One-Month LIBOR
plus 1.50% (if any one of the ratings assigned by the Rating Agencies to the
Security is less than "Aa3" or "AA-") or (ii) for Auction Periods of greater
than or equal to 35 days, either (A) the greater of One-Month LIBOR or
Three-Month LIBOR, plus in either case, 0.60% (if both of the ratings assigned
by the Rating Agencies to the applicable Security are "Aa3" or "AA-" or better)
or (B) the greater of One- Month LIBOR or Three-Month LIBOR, plus in either
case, 1.50% (if any one of the ratings assigned by the Rating Agencies to the
applicable Security is less than "Aa3" or "AA-") or such other rate as may be
set forth in the related Prospectus Supplement. For purposes of the Auction
Agent and the Auction Procedures, the ratings referred to in this definition
shall be the last ratings of which the Auction Agent has been given notice
pursuant to the Auction Agent Agreement.

     "Net Loan Rate" for any Interest Period will equal the weighted average
Effective Interest Rate for the Collection Period immediately preceding such
Interest Period less the amount set forth in the related Prospectus Supplement.

     "Non-Payment Rate" means One-Month LIBOR plus 1.50%, as the same may be
adjusted pursuant to a Terms Supplement or a Trust Supplement.

     "Person" means any individual, corporation, estate, partnership, joint
venture, association, joint stock company, trust (including any beneficiary
thereof), unincorporated organization or government or any agency or political
subdivision thereof.

     "Potential Securityholder" means any Person (including an Existing
Securityholder that is (i) a Broker-Dealer when dealing with the Auction Agent
and (ii) a potential beneficial owner when dealing with a Broker-Dealer) who may
be interested in acquiring Securities (or, in the case of an Existing
Securityholder thereof, an additional principal amount of Securities).

     "Rate Adjustment Date" means, with respect to each Security, the date on
which the applicable Security Interest Rate is effective and means, with respect
to each such Security, the date of commencement of each Auction Period.

     "Rate Determination Date" means, with respect to any Security, the Auction
Date, or if no Auction Date is applicable to such Series, the Business Day
immediately preceding the date of commencement of an Auction Period.

     "Security Initial Rate" means, (i) with respect to any Class of Notes, the
rate identified as such in the related Prospectus Supplement and (ii) with
respect to any Class of Certificates, the rate identified as such in the Trust
Agreement or the related Trust Supplement.

     "Security Initial Rate Adjustment Date" means, with respect to any Class of
Notes, the date identified as such in the related Prospectus Supplement and,
with respect to any Class of Certificates, the date set forth in the Trust
Agreement or the related Trust Supplement.

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

EXISTING SECURITYHOLDERS AND POTENTIAL SECURITYHOLDERS

     Participants in each Auction will include: (1) "Existing Securityholders,"
which shall mean any Securityholder according to the records of the Auction
Agent at the close of business on the Business Day preceding each Auction Date;
and (ii) "Potential Securityholders," which shall mean any person, including any
Existing Securityholder or a Broker/Dealer, who may be interested in acquiring
Securities (or, in the case of an Existing Securityholder, an additional
principal amount of the Security such Securityholder then holds). See
"--Broker-Dealer."

     By purchasing a Security, whether in an Auction or otherwise, each
prospective purchaser of Securities or its Broker-Dealer must agree and will be
deemed to have agreed: (i) to participate in Auctions on the terms described
herein; (ii) so long as the beneficial ownership of the Securities is maintained
in Book-Entry Form to sell, transfer or otherwise dispose of the Securities only
pursuant to a Bid (as defined below) or a Sell Order (as defined below) in an
Auction, or to or through a Broker-Dealer, provided that in the case of all
transfers other than those pursuant to an Auction, the Existing Securityholder
of the Securities so transferred, its Participant or Broker-Dealer advises the
Auction Agent of such transfer; (iii) to have its beneficial ownership of
Securities maintained at all times in Book-Entry Form for the account of its
Participant, which in turn will maintain records of such beneficial ownership,
and to authorize such Participant to disclose to the Auction Agent such
information with respect to such beneficial ownership as the Auction Agent may
request; (iv) that a Sell Order placed by an Existing Securityholder will
constitute an irrevocable offer to sell the principal amount of the Security
specified in such Sell Order; (v) that a Bid placed by an Existing
Securityholder will constitute an irrevocable offer to sell the principal amount
of the Security specified in such Bid if the rate specified in such Bid is
greater than, or in some cases equal to, the Security Interest Rate of such
Security, determined as described herein; and (vi) that a Bid placed by a
Potential Securityholder will constitute an irrevocable offer to purchase the
amount, or a lesser principal amount, of the Security specified in such Bid if
the rate specified in such Bid is, respectively, less than or equal to the
Security Interest Rate of the specified Security, determined as described
herein.

     The principal amount of the Securities purchased or sold may be subject to
proration procedures on the Auction Date. Each purchase or sale of Securities on
the Auction Date will be made for settlement on the first day of the Interest
Period immediately following such Auction Date at a price equal to 100% of the
principal amount thereof, plus accrued but unpaid interest thereon. The Auction
Agent is entitled to rely upon the terms of any Order submitted to it by a
Broker-Dealer.

     AUCTION AGENT

     Bankers Trust Company, or such other entity as may be named in the related
Prospectus Supplement, will be appointed as Auction Agent to serve as agent for
a Trust in connection with Auctions. The Indenture Trustee and the Trust will
enter into the Auction Agreement with Bankers Trust Company or such other
entity, as the Auction Agent. Any Substitute Auction Agent will be (i) a bank,
national banking association or trust company duly organized under the laws of
the United States of America or any state or territory thereof having its
principal place of business in the Borough of Manhattan, New York, or such other
location as approved by the Indenture Trustee and the Market Agent in writing
and having a combined capital stock or surplus of at least $50,000,000, or (ii)
a member of the National Association of Securities Dealers, Inc. having a
capitalization of at least $50,000,000, and, in either case, authorized by law
to perform all the duties imposed upon it under the Indenture and under the
Auction Agent Agreement. The Auction Agent may at any time resign and be
discharged of the duties and obligations created by the Indenture by giving at
least 90 days notice to the Indenture Trustee, the Trust and the Market Agent.
The Auction Agent may be removed at any time by the Indenture Trustee upon the
written direction of the Surety Provider, if applicable, or, with the consent of
the Surety Provider, if applicable, the Noteholders of 66-2/3% of the aggregate
principal amount of the Notes then outstanding, by an instrument signed by the
Surety Provider, if applicable, or such Noteholders or their attorneys and filed
with the Auction Agent, the Trust, the Indenture Trustee and the Market Agent
upon at least 90 days' notice. Neither resignation nor removal of the Auction
Agent pursuant to the preceding two sentences will be effective until and unless
a Substitute Auction Agent has been appointed and has accepted such appointment.
If required by the Trust or by the Market Agent, with the Trust's consent, a
Substitute Auction Agent Agreement shall be entered into with a Substitute
Auction Agent. Notwithstanding the foregoing, the Auction Agent may terminate
the Auction Agent Agreement if, within 25 days after notifying the Indenture
Trustee, the Trust, the Surety Provider, if applicable, and the Market Agent in
writing that it has not received payment of any Auction Agent Fee due it in
accordance with the terms of the Auction Agent Agreement, the Auction Agent does
not receive such payment.

     If the Auction Agent should resign or be removed or be dissolved, or if the
property or affairs of the Auction Agent shall be taken under the control of any
state or federal court or administrative body because of bankruptcy or
insolvency, or for any other reason, the Indenture Trustee, at the direction of
the related Trust (after receipt of a certificate from the Market Agent
confirming that any proposed Substitute Auction Agent meets the requirements
described in the immediately preceding paragraph above), shall use its best
efforts to appoint a Substitute Auction Agent.

     The Auction Agent is acting as agent for the Trust in connection with
Auctions. In the absence of bad, faith, negligent failure to act or negligence
on its part, the Auction Agent will not be liable for any action taken, suffered
or omitted or any error of judgment made by it in the performance of its duties
under the Auction Agent Agreement and will not be liable for any error of
judgment made in good faith unless the Auction Agent will have been negligent in
ascertaining (or failing to ascertain) the pertinent facts.

     The Indenture Trustee will pay the Auction Agent the Auction Agent Fee on
the Note Distribution Date or Certificate Distribution Date set forth in the
related Prospectus Supplement, and will reimburse the Auction Agent upon its
request for all reasonable expenses, disbursements and advances incurred or made
by the Auction Agent in accordance with any provision of the Auction Agent
Agreement or the Broker-Dealer Agreements (including the reasonable compensation
and the expenses and disbursements of its agents and counsel). The Trust will
indemnify and hold harmless the Auction Agent for and against any loss,
liability or expense incurred without negligence or bad faith on the Auction
Agent's part, arising out of or in connection with the acceptance or
administration of its agency under the Auction Agent Agreement and the
Broker-Dealer Agreements including the reasonable costs and expenses (including
the reasonable fees and expenses of its counsel) of defending itself against any
such claim or liability in connection with its exercise or performance of any of
its respective duties thereunder and of enforcing this indemnification
provision; provided that the Trust will not indemnify the Auction Agent as
described in this paragraph for any fees and expenses incurred by the Auction
Agent in the normal course of performing its duties under the Auction Agent
Agreement and under the Broker-Dealer Agreements, such fees and expenses being
payable as described above.

     BROKER-DEALER

     Existing Securityholders and Potential Securityholders may participate in
Auctions only by submitting orders (in the manner described below) through a
"Broker-Dealer," including the Broker-Dealer, as the sole Broker-Dealer or any
other broker or dealer (each as defined in the Securities Exchange Act of 1934,
as amended), commercial bank or other entity permitted by law to perform the
functions required of a Broker-Dealer set forth below which (i) is a Participant
or an affiliate of a Participant, (ii) has been selected by the Trust and (iii)
has entered into a Broker-Dealer Agreement with the Auction Agent that remains
effective, in which the Broker-Dealer agrees to participate in Auctions as
described in the Auction Procedures, as from time to time amended or
supplemented.

     The Broker-Dealers are entitled to a Broker-Dealer Fee, which is payable by
the Auction Agent from monies received from the Indenture Trustee, on the Note
Distribution Date or Certificate Distribution Date set forth in the related
Prospectus Supplement.

     MARKET AGENT

     In connection with each Series of Notes and the Certificates, the "Market
Agent," will act solely as agent of the Trust and will not assume any obligation
or relationship of agency or trust for or with any of the Securityholders.

AUCTION PROCEDURES

     GENERAL

     Pursuant to the related Terms Supplement and the Trust Agreement and the
related Trust Supplement, Auctions to establish the Auction Rate for each
Security issued by the Trust will be held on each applicable Auction Date,
except as described below, by application of the Auction Procedures described
herein. Such procedures are to be applicable separately to each Class of Notes
and each Class of Certificates.

     The Auction Agent will calculate the Maximum Auction Rate, the All Hold
Rate and One-Month LIBOR or Three-Month LIBOR, as the case may be, on each
Auction Date. The Administrator will calculate and, no later than the Business
Day preceding each Auction Date, will report to the Auction Agent in writing,
the Net Loan Rate. If the ownership of a Security is no longer maintained in
Book-Entry Form, the Indenture Trustee will calculate the Maximum Auction Rate,
and Administrator will report to the Indenture Trustee in writing the Net Loan
Rate, on the Business Day immediately preceding the first day of each Interest
Period commencing after delivery of such Security. If an Event of Default has
occurred, the Indenture Trustee will calculate the Non-Payment Rate on the Rate
Determination Date for (i) each Interest Period commencing after the occurrence
and during the continuance of such Payment Default and (ii) any Interest Period
commencing less than two Business Days after the cure of any Event of Default.
The Auction Agent will determine One-Month LIBOR or the Three-Month LIBOR, as
applicable, for each Interest Period other than the Initial Period for a
Security; provided, that if the ownership of the Securities is no longer
maintained in Book-Entry Form, or if an Event of Default has occurred, then the
Indenture Trustee will determine the One-Month LIBOR or the Three-Month LIBOR,
as applicable, for each such Interest Period. The determination by the Indenture
Trustee or the Auction Agent, as the case may be, of the One-Month LIBOR or the
Three-Month LIBOR, as applicable, will (in the absence of manifest error) be
final and binding upon the Securityholders and all other parties. If calculated
or determined by the Auction Agent, the Auction Agent will promptly advise the
Indenture Trustee of the One- Month LIBOR or the Three-Month LIBOR, as
applicable.

     SUBMISSION OF ORDERS

     So long as the ownership of the Securities is maintained in Book-Entry
Form, an Existing Securityholder may sell, transfer or otherwise dispose of
Securities only pursuant to a Bid or Sell Order (as hereinafter defined) placed
in an Auction or through a Broker-Dealer, provided that, in the case of all
transfers other than pursuant to Auctions, such Existing Securityholder, its
Broker-Dealer or its Participant advises the Auction Agent of such transfer.
Auctions for each Class of Notes and each Class of Certificates will be
conducted on each applicable Auction Date, if there is an Auction Agent on such
Auction Date, in the following manner (such procedures to be applicable
separately to each Class of Notes and each Class of Certificates).

     Prior to the Submission Deadline (defined as 1:00 P.M., eastern time, on
any Auction Date or such other time on any Auction Date by which Broker-Dealers
are required to submit Orders to the Auction Agent as specified by the Auction
Agent from time to time) on each Auction Date relating to a Security:

                 (a) each Existing Securityholder of the applicable Security may
submit to a Broker-Dealer by telephone or otherwise information as to: (i) the
principal amount and class of outstanding Securities, if any, held by such
Existing Securityholder which such Existing Securityholder desires to continue
to hold without regard to the Security Interest Rate for such Securities for the
next succeeding Auction Period (a "Hold Order"); (ii) the principal amount and
class of outstanding Securities, if any, which such Existing Securityholder
offers to sell if the Security Interest Rate for such Securities for the next
succeeding Auction Period will be less than the rate per annum specified by such
Existing Securityholder (a "Bid"); and/or (iii) the principal amount and class
of outstanding Securities, if any, held by such Existing Securityholder which
such Existing Securityholder offers to sell without regard to the Security
Interest Rate for such Securities for the next succeeding Auction Period (a
"Sell Order"); and

                 (b) one or more Broker-Dealers may contact Potential
Securityholders to determine the principal amount and class of Securities which
each such Potential Securityholder offers to purchase, if the Security Interest
Rate for such Securities for the next succeeding Auction Period will not be less
than the rate per annum specified by such Potential Securityholder (also a
"Bid").

     Each Hold Order, Bid and Sell Order will be an "Order." Each Existing
Securityholder and each Potential Securityholder placing an Order is referred to
as a "Bidder."

     Subject to the provisions described below under "Validity of Orders," a Bid
by an Existing Securityholder will constitute an irrevocable offer to sell: (i)
the principal amount and class of the outstanding Securities specified in such
Bid if the Security Interest Rate for such Securities will be less than the rate
specified in such Bid, (ii) such principal amount or a lesser principal amount
and class of the outstanding Securities to be determined as described below in
"Acceptance and Rejection of Orders," if the Security Interest Rate for such
Securities will be equal to the rate specified in such Bid or (iii) such
principal amount or a lesser principal amount of the then outstanding Securities
to be determined as described below under "Acceptance and Rejection of Orders,"
if the rate specified therein will be higher than the Security Interest Rate for
such Securities and Sufficient Bids (as defined below) have not been made.

     Subject to the provisions described below under "Validity of Orders," a
Sell Order by an Existing Securityholder will constitute an irrevocable offer to
sell: (i) the principal amount of the Security specified in such Sell Order or
(ii) such principal amount or a lesser principal amount of outstanding
Securities of the specified Security as described below under "Acceptance and
Rejection of Orders," if Sufficient Bids have not been made.

     Subject to the provisions described below under "Validity of Orders," a Bid
by a Potential Securityholder will constitute an irrevocable offer to purchase:
(i) the principal amount of the Security specified in such Bid if the Security
Interest Rate for such Securities will be higher than the rate specified in such
Bid or (ii) such principal amount or a lesser principal amount of such
Securities as described below in "Acceptance and Rejection of Orders," if the
Security Interest Rate is equal to the rate specified in such Bid.

     Each Broker-Dealer will submit in writing to the Auction Agent prior to the
Submission Deadline on each Auction Date all Orders obtained by such
Broker-Dealer and will specify with respect to each such Order: (i) the name of
the Bidder placing such Order; (ii) the aggregate principal amount and class of
Security that are the subject of such Order; (iii) to the extent that such
Bidder is an Existing Securityholder: (a) the principal amount and class of
Securities, if any, subject to any Hold Order placed by such Existing
Securityholder; (b) the principal amount, and class of Securities, if any,
subject to any Bid placed by such Existing Securityholder and the rate specified
in such Bid; and (c) the principal amount, and class of Securities, if any,
subject to any Sell Order placed by such Existing Securityholder, and (iv) to
the extent such Bidder is a Potential Securityholder, the rate specified in such
Potential Securityholder's Bid.

     If any rate specified in any Bid contains more than three figures to the
right of the decimal point, the Auction Agent will round such rate up to the
next highest one-thousandth (.001) of one percent.

     If an Order or Orders covering all Securities of the applicable class held
by any Existing Securityholder are not submitted to the Auction Agent prior to
the Submission Deadline, the Auction Agent will deem a Hold Order to have been
submitted on behalf of such Existing Securityholder covering the principal
amount of Securities held by such Existing Securityholder and not subject to an
Order submitted to the Auction Agent.

     Neither the Trust, the Owner Trustee, the Indenture Trustee nor the Auction
Agent will be responsible for any failure of a Broker-Dealer to submit an Order
to the Auction Agent on behalf of any Existing Securityholder or Potential
Securityholder.

     An Existing Securityholder may submit multiple Orders, of different types
and specifying different rates, in an Auction with respect to Securities then
held by such Existing Securityholder. An Existing Securityholder that offers to
purchase additional Securities is, for purposes of such offer, treated as a
Potential Securityholder.

     Any Bid specifying a rate higher than the Maximum Auction Rate will (i) be
treated as a Sell Order if submitted by a Existing Securityholder and (ii) not
be accepted if submitted by a Potential Securityholder.

     VALIDITY OF ORDERS

     If any Existing Securityholder submits through a Broker-Dealer to the
Auction Agent one or more Orders covering in the aggregate more than the
principal amount of the class of Securities held by such Existing
Securityholder, such Orders will be considered valid as follows and in the order
of priority described below.

     HOLD ORDERS. All Hold Orders will be considered valid, but only up to the
aggregate principal amount of the class of Securities held by such Existing
Securityholder, and if the aggregate principal amount of the class of Securities
subject to such Hold Orders exceeds the aggregate principal amount of the class
of Securities held by such Existing Securityholder, the aggregate principal
amount of the class of Securities subject to each such Hold Order will be
reduced pro rata so that the aggregate principal amount of the class of
Securities subject to all such Hold Orders equals the aggregate principal amount
of the class of Securities held by such Existing Securityholder.

     BIDS. Any Bid will be considered valid up to an amount equal to the excess
of the principal amount of the class of Securities held by such Existing
Securityholder over the aggregate principal amount of such Security, subject to
any Hold Orders referred to above. Subject to the preceding sentence, if
multiple Bids with the same rate are submitted on behalf of such Existing
Securityholder and the aggregate principal amount of Securities subject to such
Bids is greater than such excess, such Bids will be considered valid up to an
amount equal to such excess. Subject to the two preceding sentences, if more
than one Bid with different rates are submitted on behalf of such Existing
Securityholder, such Bids will be considered valid first in the ascending order
of their respective rates until the highest rate is reached at which such excess
exists and then at such rate up to the amount of such excess. In any event, the
aggregate principal amount of Securities, if any, subject to Bids not valid
under the provisions described above will be treated as the subject of a Bid by
a Potential Securityholder at the rate therein specified.

     SELL ORDERS. All Sell Orders will be considered valid up to an amount equal
to the excess of the principal amount of Securities of the class held by such
Existing Securityholder over the aggregate principal amount of Securities
subject to valid Hold Orders and valid Bids as referred to above.

     If more than one Bid for a class of Security is submitted on behalf of any
Potential Securityholder, each Bid submitted will be a separate Bid with the
rate and principal amount therein specified. Any Bid or Sell Order submitted by
an Existing Securityholder covering an aggregate principal amount of Securities
not equal to an Authorized Denomination or an integral multiple thereof will be
rejected and will be deemed a Hold Order. Any Bid submitted by a Potential
Securityholder covering an aggregate principal amount of Securities not equal to
an Authorized Denomination or an integral multiple thereof will be rejected. Any
Order submitted in an Auction by a Broker-Dealer to the Auction Agent prior to
the Submission Deadline on any Auction Date will be irrevocable.

     A Hold Order, a Bid or a Sell Order that has been determined valid pursuant
to the procedures described above is referred to as a "Submitted Hold Order," a
"Submitted Bid" and a "Submitted Sell Order," respectively (collectively,
"Submitted Orders").

          DETERMINATION OF SUFFICIENT BID AND BID AUCTION RATE

     Not earlier than the Submission Deadline on each Auction Date, the Auction
Agent will assemble all valid Submitted Orders and will determine:

                 (a) for the applicable Security, the excess of the total
principal amount of such Securities over the sum of the aggregate principal
amount of such Securities subject to Submitted Hold Orders (such excess being
hereinafter referred to as the "Available Securities"); and

                 (b) from such Submitted Orders whether the aggregate principal
amount of Securities of such class subject to Submitted Bids by Potential
Securityholders specifying one or more rates equal to or lower than the Maximum
Auction Rate exceeds or is equal to the sum of (i) the aggregate principal
amount of Securities of such class subject to Submitted Bids by Existing
Securityholders specifying one or more rates higher than the Maximum Auction
Rate and (ii) the aggregate principal amount of Securities of such class subject
to Submitted Sell Orders (in the event such excess or such equality exists other
than because all of the Securities are subject to Submitted Hold Orders, such
Submitted Bids by Potential Securityholders above will be hereinafter referred
to collectively as "Sufficient Bids"); and

                 (c) if Sufficient Bids exist, the "Bid Auction Rate," which
will be the lowest rate specified in such Submitted Bids such that if:

                           (i) each such Submitted Bid from Existing
                 Securityholders of such Security specifying such lowest rate
                 and all other Submitted Bids from Existing Securityholders of
                 such Security specifying lower rates were rejected (thus
                 entitling such Existing Securityholders to continue to hold the
                 principal amount of Securities subject to such Submitted Bids);
                 and

                           (ii) each such Submitted Bid from Potential
                 Securityholders of such Security specifying such lowest rate
                 and all other Submitted Bids from Potential Securityholders
                 specifying lower rates, were accepted, the result would be that
                 such Existing Securityholders described in subparagraph (c)(i)
                 above would continue to hold an aggregate principal amount of
                 Securities which, when added to the aggregate principal amount
                 of Securities to be purchased by such Potential Securityholders
                 described in this subparagraph (ii) would equal not less than
                 the Available Securities.

     DETERMINATION OF AUCTION RATE AND SECURITY INTEREST RATE, NOTICE

     Promptly after the Auction Agent has made the determinations described
above, the Auction Agent is to advise the Indenture Trustee of the Net Loan
Rate, the Maximum Auction Rate, the All Hold Rate and the components thereof on
the Auction Date, and based on such determinations, the Auction Rate for the
next succeeding Interest Period for the applicable Security as follows:

                 (a) if Sufficient Bids exist, that the Auction Rate for the
next succeeding Interest Period will be equal to the Bid Auction Rate so
determined;

                 (b) if Sufficient Bids do not exist (other than because all of
the Securities of the applicable Security are subject to Submitted Hold Orders),
that the Auction Rate for the next succeeding Interest Period will be equal to
the Maximum Auction Rate; or

                 (c) if all Securities of the applicable Security are subject to
Submitted Hold Orders, that the Auction Rate for the next succeeding Interest
Period will be equal to the All Hold Rate.

     Promptly after the Auction Agent has determined the Auction Rate, the
Auction Agent will determine and advise the Indenture Trustee of the Security
Interest Rate for each applicable Security, which rate will be the lesser of (a)
the Auction Rate for each such Security and (b) the Net Loan Rate. In no event
shall a Security Interest Rate exceed the rate (the "Security Interest Rate
Limitation") set forth in the related Prospectus Supplement (with respect to a
Class of Notes) or the Trust Agreement or the related Trust Supplement (with
respect to a Class of Certificates).

     ACCEPTANCE AND REJECTION OF ORDERS

     Existing Securityholders of the applicable Security will continue to hold
the principal amount of Securities of such class that are subject to Submitted
Hold Orders. If, with respect to a Security, the Net Loan Rate is equal to or
greater than the Bid Auction Rate and if Sufficient Bids, as described above
under "Determination of Sufficient Bids and Bid Auction Rate," have been
received by the Auction Agent, the Bid Auction Rate will be the Security
Interest Rate, and Submitted Bids and Submitted Sell Orders will be accepted or
rejected and the Auction Agent will take such other action as provided in the
Indenture and described below under "Sufficient Bids."

     If the Net Loan Rate is less than the Auction Rate, the Security Interest
Rate will be the Net Loan Rate. If the Auction Rate and the Net Loan Rate are
both greater than the Security Interest Rate Limitation, the Security Interest
Rate for each series shall be equal to the Security Interest Rate Limitation. If
the Auction Agent has not received Sufficient Bids as described above under
"Determination of Sufficient Bids and Bid Auction Rate" (other than because all
of the Securities are subject to Submitted Holds Orders), the Security Interest
Rate will be the lesser of the Maximum Auction Rate or the Net Loan Rate. In any
of the cases described above in this paragraph, Submitted Orders will be
accepted or rejected and the Auction Agent will take such other action as
described below under "Insufficient Bids."

     SUFFICIENT BIDS. If Sufficient Bids have been made with a respect to a
Security and the Net Loan Rate is equal to or greater than the Bid Auction Rate
(in which case the Interest Rate shall be the Bid Auction Rate), all Submitted
Sell Orders will be accepted and, subject to the denomination requirements
described below, Submitted Bids will be accepted or rejected as follows in the
following order of priority and all other Submitted Bids will be rejected:

                 (a) Existing Securityholders' Submitted Bids specifying any
rate that is higher than the Security Interest Rate will be accepted, thus
requiring each such Existing Securityholder to sell the aggregate principal
amount of Securities subject to such Submitted Bids;

                 (b) Existing Securityholders' Submitted Bids specifying any
rate that is lower than the Security Interest Rate will be rejected, thus
entitling each such Existing Securityholder to continue to hold the aggregate
principal amount of Securities subject to such Submitted Bids;

                 (c) Potential Securityholders' Submitted Bids specifying any
rate that is lower than the Security Interest Rate will be accepted;

                 (d) Each Existing Securityholder's Submitted Bid specifying a
rate that is equal to the Security Interest Rate will be rejected, thus
entitling such Existing Securityholder to continue to hold the aggregate
principal amount of Securities subject to such Submitted Bid, unless the
aggregate principal amount of Securities subject to such Submitted Bids will be
greater than the principal amount of Securities (the "remaining principal
amount") equal to the excess of the Available Securities over the aggregate
principal amount of Securities subject to Submitted Bids described in
subparagraphs (b) and (c) above, in which event such Submitted Bid of such
Existing Securityholder will be rejected in part and such Existing
Securityholder will be entitled to continue to hold the principal amount of
Securities subject to such Submitted Bid, but only in an amount equal to the
aggregate principal amount of Securities obtained by multiplying the remaining
principal amount by a fraction, the numerator of which will be the principal
amount of Securities held by such Existing Securityholder subject to such
Submitted Bid and the denominator of which will be the sum of the principal
amount of Securities subject to such Submitted Bids made by all such Existing
Securityholders that specified a rate equal to the Security Interest Rate; and

                 (e) Each Potential Securityholder's Submitted Bid specifying a
rate that is equal to the Security Interest Rate will be accepted, but only in
an amount equal to the principal amount of Securities obtained by multiplying
the excess of the aggregate principal amount of Available Securities over the
aggregate principal amount of Securities subject to Submitted Bids described in
subparagraphs (b), (c) and (d) above by a fraction, the numerator of which will
be the aggregate principal amount of Securities subject to such Submitted Bid
and the denominator of which will be the sum of the principal amount of
Securities subject to Submitted Bids made by all such Potential Securityholders
that specified a rate equal to the Security Interest Rate.

     INSUFFICIENT BIDS. If Sufficient Bids have not been made with respect to a
Security (other than because all of the Securities of such class are subject to
Submitted Hold Orders) or if the Net Loan Rate is less than the Bid Auction Rate
(in which case the Security Interest Rate shall be the Net Loan Rate) or if the
Security Interest Rate Limitation applies, subject to the denomination
requirements described below, Submitted Orders will be accepted or rejected as
follows in the following order of priority and all other Submitted Bids will be
rejected:

                 (a) Existing Securityholders' Submitted Bids specifying any
rate that is equal to or lower than the Security Interest Rate will be rejected,
thus entitling such Existing Securityholders to continue to hold the aggregate
principal amount of Securities subject to such Submitted Bids;

                 (b) Potential Securityholders' Submitted Bids specifying any
rate that is equal to or lower than the Security Interest Rate will be accepted,
and specifying any rate that is higher than the Security Interest Rate will be
rejected; and

                 (c) each Existing Securityholder's Submitted Bid specifying any
rate that is higher than the Security Interest Rate and the Submitted Sell Order
of each Existing Securityholder will be accepted, thus entitling each Existing
Securityholder that submitted any such Submitted Bid or Submitted Sell Order to
sell the Securities subject to such Submitted Bid or Submitted Sell Order, but
in both cases only in an amount equal to the aggregate principal amount of
Securities obtained by multiplying the aggregate principal amount of Securities
subject to Submitted Bids described in subparagraph (b) above by a fraction, the
numerator of which will be the aggregate principal amount of Securities held by
such Existing Securityholder subject to such Submitted Bid or Submitted Sell
Order and the denominator of which will be the aggregate principal amount of
Securities subject to all such Submitted Bids and Submitted Sell Orders.

     ALL HOLD ORDERS. If all Securities of a class are subject to Submitted Hold
Orders, all Submitted Bids will be rejected.

     AUTHORIZED DENOMINATIONS REQUIREMENT. If, as a result of the procedures
described above regarding Sufficient Bids and Insufficient Bids, any Existing
Securityholder would be entitled or required to sell, or any Potential
Securityholder would be entitled or required to purchase, a principal amount of
Securities that is not equal to an Authorized Denomination or an integral
multiple thereof, the Auction Agent will, in such manner as in its sole
discretion it will determine, round up or down the principal amount of
Securities to be purchased or sold by any Existing Securityholder or Potential
Securityholder so that the principal amount of Securities purchased or sold by
each Existing Securityholder or Potential Securityholder will be equal to an
Authorized Denomination or an integral multiple in excess thereof. If, as a
result of the procedures described above regarding Insufficient Bids, any
Potential Securityholder would be entitled or required to purchase less than a
principal amount of Securities equal to an Authorized Denomination or any
integral multiple thereof, the Auction Agent will, in such manner as in its sole
discretion it will determine, allocate Securities for purchase among Potential
Securityholders so that only Securities in an Authorized Denomination or any
integral multiples in excess thereof are purchased by any Potential
Securityholder, even if such allocation results in one or more of such Potential
Securityholders not purchasing any Securities.

     Based on the results of each Auction, the Auction Agent is to determine the
aggregate principal amount of Securities of each class to be purchased and the
aggregate principal amount of Securities of each class to be sold by Potential
Securityholders and Existing Securityholders on whose behalf each Broker-Dealer
submitted Bids or Sell Orders and, with respect to each Broker-Dealer, to the
extent that such aggregate principal amount of Securities to be sold differs
from such aggregate principal amount of Securities to be purchased, determine to
which other Broker-Dealer or Broker-Dealers acting for one or more purchasers
such Broker-Dealer will deliver, or from which Broker-Dealers acting for one or
more sellers such Broker-Dealer will receive, as the case may be, Securities.

     Any calculation by the Auction Agent (or the Indenture Trustee, if
applicable) of the Security Interest Rate, One-Month LIBOR, Three-Month LIBOR,
the Maximum Auction Rate, the All Hold Rate, the Net Loan Rate and the
Non-Payment Rate will, in the absence of manifest error, be binding on all other
parties.

     Notwithstanding anything in the Master Indenture, a related Terms
Supplement or the Trust Agreement to the contrary, no Auction is to be held on
any Auction Date on which there are insufficient moneys held by the Indenture
Trustee under the Master Indenture and available to pay the principal of and
interest due on the applicable Security on the Note Distribution Date or
Certificate Distribution Date immediately following such Auction Date.

     SETTLEMENT PROCEDURES

     The Auction Agent is required to advise each Broker-Dealer that submitted
an Order in an Auction of the Security Interest Rate for a Security for the next
Interest Period and, if such Order was a Bid or Sell Order, whether such Bid or
Sell Order was accepted or rejected, in whole or in part, by telephone not later
than 3:00 pm., eastern time, on the Auction Date if the Interest Rate is the
Auction Rate and not later than 4:00 pm. eastern time on the Auction Date if the
Interest Rate is the Net Loan Rate. Each Broker-Dealer that submitted an Order
on behalf of a Bidder is required to then advise such Bidder of the applicable
Security Interest Rate for the next Interest Period and, if such Order was a Bid
or a Sell Order, whether such Bid or Sell Order was accepted or rejected, in
whole or in part, confirm purchases and sales with each Bidder purchasing or
selling Securities as a result of the Auction and advise each Bidder purchasing
or selling Securities as a result of the Auction to give instructions to its
Participant to pay the purchase price against delivery of such Securities or to
deliver such Securities against payment therefor, as appropriate. Pursuant to
the Auction Agent Agreement, the Auction Agent is to record each transfer of
Securities on the Existing Securityholders Registry to be maintained by the
Auction Agent.

     In accordance with DTC's normal procedures, on the Business Day after the
Auction Date, the transactions described above will be executed through DTC, so
long as DTC is the Depository, and the accounts of the respective Participants
at DTC will be debited and credited and Securities delivered as necessary to
effect the purchases and sales of Securities as determined in the Auction.
Purchasers are required to make payment through their Participants in same-day
funds to DTC against delivery through their Participants. DTC will make payment
in accordance with its normal procedures, which now provide for payment against
delivery by its Participants in immediately available funds.

     If any Existing Securityholder selling Securities in an Auction fails to
deliver such Securities, the Broker-Dealer of any person that was to have
purchased Securities in such Auction may deliver to such person a principal
amount of Securities that is less than the principal amount of Securities that
otherwise was to be purchased by such person but in any event equal to an
Authorized Denomination or any integral multiple thereof. In such event, the
principal amount of Securities to be delivered will be determined by such
Broker-Dealer. Delivery of such lesser principal amount of Securities will
constitute good delivery. Neither the Indenture Trustee nor the Auction Agent
will have any responsibility or liability with respect to the failure of a
Potential Securityholder, Existing Securityholder or their respective
Broker-Dealer or Participant to deliver the principal amount of Securities or to
pay for the Securities purchased or sold pursuant to an Auction or otherwise.
For a further description of the settlement procedures, see "SETTLEMENT
PROCEDURES."

     INDENTURE TRUSTEE NOT RESPONSIBLE FOR AUCTION AGENT, MARKET AGENT AND
BROKER-DEALERS

     The Indenture Trustee shall not be liable or responsible for the actions of
or failure to act by the Auction Agent, Market Agent or any Broker-Dealer under
the Master Indenture, the related Terms Supplement or under the Auction Agent
Agreement, the Market Agent Agreement or any Broker-Dealer Agreement. The
Indenture Trustee may conclusively rely upon any information required to be
furnished by the Auction Agent, the Market Agent or any Broker-Dealer without
undertaking any independent review or investigation of the truth or accuracy of
such information.

CHANGES IN AUCTION TERMS

     CHANGES IN AUCTION PERIOD OR PERIODS

     While any of the Securities are outstanding, the Administrator, may, from
time to time, change the length of the one or more Auction Periods in order to
conform with then current market practice with respect to similar securities or
to accommodate economic and financial factors that may affect or be relevant to
the length of the Auction Period and the interest rate borne by the Securities
(an "Auction Period Adjustment"). The Administrator will not initiate such
change in the length of the Auction Period unless it shall have received the
written consent from the Market Agent, which consent will not be unreasonably
withheld, not less than three days nor more than 20 days prior to the effective
date of an Auction Period Adjustment. The Administrator will initiate an Auction
Period Adjustment by giving written notice to the Indenture Trustee, the Auction
Agent, the Market Agent, the Surety Provider and the Securities Depository in
substantially the form of, or containing substantially the information contained
in, the Indenture at least 10 days prior to the Auction Date for such Auction
Period.

     Any such Auction Period Adjustment shall not result in an Auction Period of
less than 7 days nor more than 91 days. If any such Auction Period Adjustment
will result in an Auction Period of less than the number of days in the then
current Auction Period, the notice described above will be effective only if it
is accompanied by a written statement of the Indenture Trustee, the Eligible
Lender Trustee, the Auction Agent and the Depository to the effect that they are
capable of performing their duties, if any, under the Indenture, the Auction
Agent Agreement and any Broker-Dealer Agreement with respect to such changed
Auction Period.

     An Auction Period Adjustment will take effect only if (A) the Indenture
Trustee and the Auction Agent receive, by 11:00 A.M., eastern time, on the
Business Day before the Auction Date for the first such Auction Period, a
certificate from the Trust authorizing an Auction Period Adjustment specified in
such certificate, the certificate of the Market Agent described above and the
written statement of the Indenture Trustee, the Eligible Lender Trustee, the
Auction Agent and the Securities Depository described above and (B) Sufficient
Bids exist at the Auction on the Auction Date for such first Auction Period. If
the condition referred to in (A) is not met, the Security Interest Rate
applicable for the next Auction Period will be determined pursuant to the
Auction Procedures and the Auction Period will be the Auction Period determined
without reference to the proposed change. If the condition referred to in (A) is
met, but the condition referred to in (B) above is not met, the Security
Interest Rate applicable for the next Auction Period will be the lesser of the
Maximum Auction Rate and the Net Loan Rate and the Auction Period will be the
Auction Period determined without reference to the proposed change.

     CHANGES IN THE AUCTION DATE

     The Market Agent, at the written direction of the Trust, may specify an
earlier Auction Date (but in no event more than five Business Days earlier) than
the Auction Date that would otherwise be determined in accordance with the
definition of "Auction Date" with respect to one or more specified Auction
Periods in order to conform with then current market practice with respect to
similar securities or to accommodate economic and financial factors that may
affect or be relevant to the day of the week constituting an Auction Date and
the interest rate borne on the Securities. The Trust will not consent to such
change in the Auction Date unless the Trust will have received from the Market
Agent not less than three days nor more than 20 days prior to the effective date
of such change a written request for consent together with a certificate
demonstrating the need for change in reliance on such factors. The Market Agent
will provide notice of its determination to specify an earlier Auction Date for
one or more Auction Periods by means of a written notice delivered at least 10
days prior to the proposed changed Auction Date to the Indenture Trustee, the
Auction Agent, the Trust and the Depository.

     The changes in Auction terms described above may be made with respect to
any class of the Securities. In connection with any change in Auction Terms
described above, the Auction Agent is to provide such further notice to such
parties as is specified in the Auction Agent Agreement.

<PAGE>

                                                                  APPENDIX II

                              SETTLEMENT PROCEDURES

These Settlement Procedures apply separately to each class of Securities.

     (a) Not later than (i) 3:00 P.M. if the Security Interest Rate is the
Auction Rate or (2) 4:00 p.m. if the Security Interest Rate is the Net Loan
Rate, the Auction Agent is to notify by telephone each Broker- Dealer that
participated in the Auction held on such Auction Date and submitted an Order on
behalf of an Existing Securityholder or Potential Securityholder of:

                 (i)  the Security Interest Rate fixed for the next
          Interest Period;

                 (ii) whether there were Sufficient Bids in such Auction;

                 (iii)  if such Broker-Dealer (a "Seller's
          Broker-Dealer") submitted Bids or Sell Orders on behalf of an Existing
          Securityholder, whether such Bid or Sell Order was accepted or
          rejected, in whole or in part, and the principal amount of Securities,
          if any, to be sold by such Existing Securityholder;

                 (iv) if such Broker-Dealer (a "Buyer's Broker-Dealer")
          submitted a Bid on behalf of a Potential Securityholder, whether such
          Bid was accepted or rejected, in whole or in part, and the principal
          amount of Securities, if any, to be purchased by such Potential
          Securityholder;

                 (v) if the aggregate amount of Securities to be sold by all
          Existing Securityholders on whose behalf such Seller's Broker-Dealer
          submitted Bids or Sell Orders exceeds the aggregate principal amount
          of Securities to be purchased by all Potential Securityholders on
          whose behalf such Buyer's Broker-Dealer submitted a Bid, the name or
          names of one or more Buyer's Broker- Dealers and the name of the
          Participant, if any, of each such Buyer's Broker-Dealer (an
          "Participant") acting for one or more purchasers of such excess
          principal amount of Securities and the principal amount of Securities
          to be purchased from one or more Existing Securityholders on whose
          behalf such Seller's Broker-Dealer acted by one or more Potential
          Securityholders on whose behalf each of such Buyer's Broker-Dealers
          acted;

                 (vi) if the principal amount of Securities to be purchased by
          all Potential Securityholders on whose behalf such Buyer's
          Broker-Dealer submitted a Bid exceeds the amount of Securities to be
          sold by all Existing Securityholders on whose behalf such Seller's
          Broker-Dealer submitted a Bid or a Sell Order, the name or names of
          one or more Seller's Broker-Dealers (and the name of the Participant,
          if any, of each such Seller's Broker-Dealer) acting for one or more
          sellers of such excess principal amount of Securities and the
          principal amount of Securities to be sold to one or more Potential
          Securityholders on whose behalf such Buyer's Broker-Dealer acted by
          one or more Existing Securityholder on whose behalf each of such
          Seller's Broker-Dealers acted; and

                 (vii) the Auction Date for the next succeeding Auction.

          (b) On each Auction Date, each Broker-Dealer that submitted an Order
on behalf of any Existing Securityholder or Potential Securityholder is to:

                 (i) advise each Existing Securityholder and Potential
          Securityholder on whose behalf such Broker-Dealer submitted a Bid or
          Sell Order in the Auction on such Auction Date whether such Bid or
          Sell Order was accepted or rejected, in whole or in part;

                 (ii) in the case of a Broker-Dealer that is a Buyer's
          Broker-Dealer, advise each Potential Securityholder on whose behalf
          such Buyer's Broker-Dealer submitted a Bid that was accepted, in whole
          or in part, to instruct such Potential Securityholder's Participant to
          pay to such Buyer's Broker-Dealer (or its Participant) through the
          Depository the amount necessary to purchase the principal amount of
          the Securities to be purchased pursuant to such Bid against receipt of
          such Securities together with accrued interest;

                 (iii) in the case of a Broker-Dealer that is a Seller's
          Broker-Dealer, instruct each Existing Securityholder on whose behalf
          such Seller's Broker-Dealer submitted a Sell Order that was accepted,
          in whole or in part, or a Bid that was accepted, in whole or in part,
          to instruct such Existing Securityholder's Participant to deliver to
          such Seller's Broker-Dealer (or its Participant) through the
          Depository the principal amount of the Securities to be sold pursuant
          to such Order against payment therefor;

                 (iv) advise each Existing Securityholder on whose behalf such
          Broker-Dealer submitted an Order and each Potential Securityholder on
          whose behalf such Broker-Dealer submitted a Bid of the Security
          Interest Rate for the next Interest Period;

                 (v) advise each Existing Securityholder on whose behalf such
          Broker-Dealer submitted an Order of the next Auction Date; and

                 (vi) advise each Potential Securityholder on whose behalf such
          Broker-Dealer submitted a Bid that was accepted, in whole or in part,
          of the next Auction Date.

          (c) On the basis of the information provided to it pursuant to
paragraph (a) above, each Broker- Dealer that submitted a Bid or Sell Order in
an Auction is required to allocate any funds received by it in connection with
such Auction pursuant to paragraph (b)(ii) above, and any Securities received by
it in connection with such Auction pursuant to paragraph (b)(iii) above, among
the Potential Securityholders, if any, on whose behalf such Broker-Dealer
submitted Bids, the Existing Securityholder, if any, on whose behalf such
Broker-Dealer submitted Bids or Sell Orders in such Auction, and any
Broker-Dealers identified to it by the Auction Agent following such Auction
pursuant to paragraph (a)(v) or (a)(vi) above.

          (d)  On each Auction Date:

                 (i) each Potential Securityholder and Existing Securityholder
          with an Order in the Auction on such Auction Date will instruct its
          Participant as provided in (b)(ii) or (b)(iii) above, as the case may
          be:

                 (ii) each Seller's Broker-Dealer that is not a Participant of
          the Depository will instruct its Participant to deliver such
          Securities through the Depository to a Buyer's Broker-Dealer (or its
          Participant) identified to such Seller's Broker-Dealer pursuant to
          (a)(v) above against payment therefor; and

                 (iii) each Buyer's Broker-Dealer that is not a Participant in
          the Depository will instruct its Participant to pay through the
          Depository to Seller's Broker-Dealer (or its Participant) identified
          following such Auction pursuant to (a)(vi) above the amount necessary
          to purchase the Securities to be purchased pursuant to (b)(ii) above
          against receipt of such Securities.

          (e)  On the Business Day following each Auction Date;

                 (i) each Participant for a Bidder in the Auction on such
          Auction Date referred to in (d)(i) above will instruct the Depository
          to execute the transactions described under (b)(ii) or (b)(iii) above
          for such Auction, and the Depository will execute such transactions;

                 (ii) each Seller's Broker-Dealer or its Participant will
          instruct the Depository to execute the transactions described in
          (d)(ii) above for such Auction, and the Depository will execute such
          transactions; and

                 (iii) each Buyer's Broker-Dealer or its Participant will
          instruct the Depository to execute the transactions described in
          (d)(iii) above for such Auction, and the Depository will execute such
          transactions.

          (f) If an Existing Securityholder selling Securities in an Auction
fails to deliver such Securities (by authorized book-entry), a Broker-Dealer may
deliver to the Potential Securityholder on behalf of which it submitted a Bid
that was accepted a principal amount of Securities that is less than the
principal amount of Securities that otherwise was to be purchased by such
Potential Securityholder. In such event, the principal amount of Securities to
be so delivered will be determined solely by such Broker-Dealer (but only in
Authorized Denominations). Delivery of such lesser principal amount of
Securities will constitute good delivery. Notwithstanding the foregoing terms of
this paragraph (f), any delivery or nondelivery of Securities which will
represent any departure from the results of an Auction, as determined by the
Auction Agent, will be of no effect unless and until the Auction Agent will have
been notified of such delivery or nondelivery in accordance with the provisions
of the Auction Agent Agreement and the Broker-Dealer Agreements. Neither the
Indenture Trustee nor the Auction Agent will have any responsibility or
liability with respect to the failure of a Potential Securityholder, Existing
Securityholder or their Respective Broker- Dealer or Participant to take
delivery of or deliver, as the case may be, the principal amount of the
Securities purchased or sold pursuant to an Auction or otherwise.

<PAGE>

     NO DEALER, SALESMAN OR OTHER INDIVIDUAL HAS BEEN AUTHORIZED TO GIVE ANY
INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER THAN THOSE CONTAINED IN THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS, AND, IF GIVEN OR MADE,
SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE SELLERS, THE MONEY STORE INC. OR THE UNDERWRITER. THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS DO NOT CONSTITUTE AN OFFER
TO SELL OR A SOLICITATION OF AN OFFER TO BUY ANY SECURITIES OTHER THAN THE NOTES
OFFERED HEREBY NOR AN OFFER OF SUCH NOTES TO ANY PERSON IN ANY STATE OR OTHER
JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL. THE DELIVERY OF THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS AT ANY TIME DOES NOT IMPLY
THAT INFORMATION HEREIN IS CORR ECT AS OF ANY TIME SUBSEQUENT TO ITS DATE.

                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT
                                                                          PAGE

Terms of the Series 199_-_ Notes............................................S-3
Previously Issued Securities................................................S-8
Underwriting................................................................S-9
Risk Factors................................................................
Pennsylvania Higher Education Assistance Agency.............................
Description of the Securities...............................................
Description of the Transfer and Servicing Agreements........................
Certain Tax Consequences....................................................
ERISA Considerations........................................................
Legal Matters...............................................................
Rating......................................................................
Index of Principal Terms....................................................


Annex A-Certain Characteristics of the Financed
  Student Loans..................................   A-1
Annex B-Certain Information Relating to the
  Guarantors.....................................   B-1

                                   PROSPECTUS

Prospectus Supplement............................    iv
Available Information............................    iv
Reports to Securityholders.......................    iv
Incorporation of Certain Documents of
  Reference......................................     v
Summary of Terms.................................     1
Risk Factors.....................................    29
Formation of Trust...............................    37
Use of Proceeds..................................    38
The Sellers and the Money Store..................    38
Servicers........................................
The Student Loan Financing Business..............    39
The Financed Student Loan Pool...................    57
Description of the Securities....................    63
Description of the Transfer and Servicing
  Agreements.....................................    74
Certain Legal Aspects of the Financed Student
  Loans..........................................    96
Certain Tax Consequences.........................    98
ERISA Considerations.............................   105
Plan of Distribution.............................   106
Legal Matters....................................   106
Experts..........................................   107
Financial Information............................   107
Rating...........................................   107
Index of Principal Terms.........................   108

Appendix IC  Auction Procedures
Appendix IIC Settlement Procedures


                                 $-------------


                          TRANS-WORLD INSURANCE COMPANY
                                  D/B/A EDUCAID
                                    (SELLER)

                                 CLASSNOTES INC.
                                    (SELLER)

                              THE MONEY STORE INC.
                                (REPRESENTATIVE)


                                 [NAME OF TRUST]


                               ASSET BACKED NOTES
                              (Issuable in Series)


                              PROSPECTUS SUPPLEMENT


<PAGE>

                                   BLANK PAGE

<PAGE>


     NO DEALER, SALESMAN OR OTHER $265,000,000 INDIVIDUAL HAS BEEN AUTHORIZED TO
GIVE ANY INFORMATION OR TO MAKE ANY REPRESENTATIONS OTHER [MONEY STORE LOGO]
THAN THOSE CONTAINED IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING
PROSPECTUS, AND, CLASSNOTES TRUST 1997-I IF GIVEN OR MADE, SUCH INFORMATION OR
REPRESENTATIONS MUST NOT BE RELIED UPON AS ASSET BACKED NOTES HAVING BEEN
AUTHORIZED BY THE SERIES 1997-2 SELLERS, THE MONEY STORE INC. OR THE
UNDERWRITERS. THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS DO NOT
$150,000,000 LIBOR RATE CONSTITUTE AN OFFER TO SELL OR CLASS A-4 NOTES A
SOLICITATION OF AN OFFER TO $ 57,500,000 AUCTION RATE CLASS BUY ANY SECURITIES
OTHER THAN A-5 NOTES THE NOTES OFFERED HEREBY NOR AN $ 57,500,000 AUCTION RATE
CLASS OFFER OF SUCH NOTES TO ANY A-6 NOTES PERSON IN ANY STATE OR OTHER
JURISDICTION IN WHICH SUCH OFFER WOULD BE UNLAWFUL. THE DELIVERY OF THIS
PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS AT ANY TIME DOES NOT IMPLY
THAT INFORMATION HEREIN IS CORRECT AS OF ANY TIME ______________________________
SUBSEQUENT TO ITS DATE. ______________________________

                                                   PAGE

             TABLE OF CONTENTS
           PROSPECTUS SUPPLEMENT

Summary of Terms of the Series
1997-2 Notes .....................................    S-3
Risk Factors......................................    S-_
The Sellers and The Money Store                       S-_
Servicers.........................................    S-_
Description of the Securities                         S-_
Description of the Transfer and                          
Servicing Agreements..............................    S-_
Description of the Surety Bonds                       S-_
Certain Tax Consequences..........................    S-_
Erisa Considerations..............................    S-_
Experts...........................................    S-_
Legal Matters.....................................    S-_
Underwriting .....................................    S-_
Index of Principal Terms..........................    S-_
Annex A - Certain
Characteristics of
  the Financed Student Loans                          A-1
Annex B - Certain Information Relating
  to the Guarantors...............................    B-1

                       PROSPECTUS

Prospectus Supplement.............................      4
Available Information.............................      4
Reports to Securityholders........................      4
Incorporation of Certain
Documents of Reference............................      5
Summary of Terms .................................      6
Risk Factors .....................................     30
Formation of the Trusts ..........................     38
Use of Proceeds ..................................     39
The Sellers and the Money Store                        39
The Servicers ....................................     40
The Student Loan Financing
Business .........................................     40
The Financed Student Loan Pool                         57
Description of the Securities                          63
Description of the Transfer and
Servicing Agreements .............................     76
Certain Legal Aspects of the
Financed Student Loans ...........................     92
Certain Tax Consequences .........................     95
ERISA Considerations .............................    100
Plan of Distribution..............................    101
Legal Matters ....................................    102
Experts ..........................................    102
Financial Information ............................    102
Rating............................................    102
Index of Principal Terms .........................    103

Appendix I - Auction Procedures
Appendix II - Settlement
Procedures

<PAGE>
                     SALOMON SMITH BARNEY     
              FIRST UNION CAPITAL MARKETS CORP

                      December 19, 1997       
                                              


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