SLM FUNDING CORP
424B2, 1997-06-09
ASSET-BACKED SECURITIES
Previous: IRIDIUM LLC, S-1MEF, 1997-06-09
Next: CENTURY ALUMINUM CO, S-8, 1997-06-09





                    SUBJECT TO COMPLETION DATED JUNE 6, 1997
 
PROSPECTUS SUPPLEMENT
(To Prospectus Dated June 6, 1997)
                            $
                         SLM STUDENT LOAN TRUST 1997-2
        $        FLOATING RATE CLASS A-1 STUDENT LOAN-BACKED NOTES
          $      FLOATING RATE CLASS A-2 STUDENT LOAN-BACKED NOTES
           $      FLOATING RATE STUDENT LOAN-BACKED CERTIFICATES
                            SLM FUNDING CORPORATION
                                     Seller
                        SALLIE MAE SERVICING CORPORATION
                                    Servicer
                            ------------------------
 
     The  SLM Student Loan Trust 1997-2 (the "Trust") will issue $
aggregate principal amount of Floating Rate Class A-1 Student Loan-Backed  Notes
(the  "Class A-1 Notes"), $               aggregate principal amount of Floating
Rate Class A-2 Student  Loan-Backed Notes (the "Class  A-2 Notes" and,  together
with  the Class A-1 Notes,  the "Notes") and $              aggregate balance of
Floating Rate Student Loan-Backed Certificates (the "Certificates").
                                                   (Continued on following page)
                            ------------------------
 
THE  CERTIFICATES REPRESENT UNDIVIDED BENEFICIAL  INTERESTS  IN, AND THE  NOTES
 REPRESENT OBLIGATIONS OF, THE TRUST ONLY AND DO NOT REPRESENT INTERESTS  IN
   OR OBLIGATIONS OF, AND ARE NOT GUARANTEED  OR INSURED BY,   THE SELLER,
     STUDENT LOAN MARKETING ASSOCIATION, THE SERVICER OR ANY  AFFILIATE
       THEREOF   OR   BY  THE  UNITED   STATES  OF  AMERICA  OR  ANY
         GOVERNMENTAL  AGENCY.    PROSPECTIVE    INVESTORS   SHOULD
           CONSIDER  THE FACTORS SET FORTH  UNDER "RISK   FACTORS"
            ON PAGE S-15 HEREIN AND ON PAGE 13 OF 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 TO WHICH IT RELATES. ANY REPRESENTATION TO THE
                        CONTRARY IS A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
                                                                     PRICE TO      UNDERWRITING    PROCEEDS TO THE
                                                                    PUBLIC(1)      DISCOUNT(2)      SELLER(1)(3)
<S>                                                                <C>             <C>             <C>
Per Class A-1 Note..............................................              %               %                  %
Per Class A-2 Note..............................................              %               %                  %
Per Certificate.................................................              %               %                  %
Total...........................................................   $               $                $
</TABLE>
 
(1) Plus accrued interest, if any, or return, if any, from June   , 1997.
(2) The  Seller and Sallie Mae have agreed to indemnify the Underwriters against
    certain liabilities, including liabilities under the Securities Act of 1933,
    as amended.
(3) Before deducting estimated expenses of $         payable by the Seller.
                            ------------------------
 
     The Notes and the Certificates offered hereby are offered severally by  the
Underwriters, as specified herein, subject to receipt and acceptance by them and
subject  to their right to reject any order  in whole or in part. It is expected
that the Notes and  Certificates will be ready  for delivery in book-entry  form
only  through the facilities  of The Depository  Trust Company in  New York, New
York on or about June   , 1997 against payment therefor in immediately available
funds and, in the case of the  Notes, also Cedel Bank, societe anonyme, and  the
Euroclear System.
 
BEAR, STEARNS & CO. INC.
         DEUTSCHE MORGAN GRENFELL
                 EDUCATION SECURITIES, INC.
                          GOLDMAN, SACHS & CO.
                                   LEHMAN BROTHERS
                                             MERRILL LYNCH & CO.
                                                       J.P. MORGAN & CO.
                                                   MORGAN STANLEY DEAN WITTER
                                                       PAINEWEBBER INCORPORATED
                                                            SALOMON BROTHERS INC
 
            The date of this Prospectus Supplement is June   , 1997
<PAGE>
(Continued from preceding page)
 
    The  assets of the Trust  will include a pool  of student loans purchased by
Chase Manhattan Bank USA,  National Association, as  eligible lender trustee  on
behalf   of  the  Trust  (the  "Eligible  Lender  Trustee"),  from  SLM  Funding
Corporation (the "seller") (such loans, the "Trust Student Loans"),  collections
and  other  payments with  respect to  the  Trust Student  Loans, and  monies on
deposit in certain trust  accounts to be  established (including the  Collection
Account and the Reserve Account). The Notes will be secured by the assets of the
Trust.  The interests of the Certificateholders in  the assets of the Trust will
be subordinated  to the  interests  of the  Noteholders  therein to  the  extent
described herein.
 
    The  per annum  rate of  interest for each  Accrual Period  will, subject to
certain limitations  described  herein, equal  the  T-Bill Rate  (determined  as
described  herein) plus 0.  % with respect to the Class A-1 Notes and the T-Bill
Rate plus 0.  % with respect to  the Class A-2 Notes. Principal and interest  on
the  Notes will be payable quarterly on or about each January 25, April 25, July
25  and  October  25  of  each  year,  commencing  October  27,  1997  (each,  a
"Distribution  Date"); provided that  no principal payments  with respect to the
Class A-2 Notes will be made until the Class A-1 Notes are paid in full.  Return
on  the Certificates for each Accrual Period  at a rate per annum equal, subject
to certain limitations  described herein, to  the T-Bill  Rate plus 0.   %,  and
distributions  in  respect  of the  Certificate  Balance  will be  made  on each
Distribution Date, provided that no distributions in respect of the  Certificate
Balance will be made until the Notes have been paid in full.
 
    The   final  distribution  date  for  the   Class  A-1  Notes  will  be  the
             Distribution Date. The  final distribution date  for the Class  A-2
Notes  will be the                Distribution Date. The final distribution date
for the Certificates  will be the                   Distribution Date.  However,
payment  in full of the Notes and the Certificates could occur earlier than such
dates as described  herein and  in the Prospectus.  In addition,  the Notes  and
Certificates  will be repaid  (i) on any  Distribution Date on  which the Seller
exercises its option to purchase the  Trust Student Loans, exercisable when  the
aggregate principal balance of the Trust Student Loans is reduced to 10% or less
of  the  Initial Pool  Balance, or  (ii) upon  sale of  any Trust  Student Loans
remaining in  the Trust  as of  the  end of  the Collection  Period  immediately
preceding  the  Trust  Auction  Date  or  thereafter  pursuant  to  the  auction
procedures described herein.
 
    Sallie Mae Servicing Corporation (the "Servicer"), a wholly-owned subsidiary
of Sallie Mae, will service all the Trust Student Loans. The Trust Student Loans
will only include loans  guaranteed by the  Guarantee Agencies described  herein
and  reinsured by the  United States Department  of Education (the "Department")
under the Federal Family Education Loan Program ("FFELP").
 
    THIS PROSPECTUS  SUPPLEMENT  DOES  NOT CONTAIN  ALL  INFORMATION  ABOUT  THE
OFFERING  OF THE NOTES AND THE CERTIFICATES. ADDITIONAL INFORMATION IS CONTAINED
IN THE  PROSPECTUS  AND  PURCHASERS  MUST READ  BOTH  THE  PROSPECTUS  AND  THIS
PROSPECTUS  SUPPLEMENT TO OBTAIN MATERIAL  INFORMATION ABOUT THE OFFERING. SALES
OF THE NOTES AND  THE CERTIFICATES MAY NOT  BE CONSUMMATED UNLESS THE  PURCHASER
HAS RECEIVED BOTH THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT.
 
    The  Underwriters expect  to make  a secondary market  in the  Notes and the
Certificates but have no obligation to do  so. There can be no assurance that  a
secondary  market for the Notes or the  Certificates will develop or, if it does
develop, that it will continue. See "Risk Factors" in the Prospectus.
 
    The Seller has  not authorized  any offer of  Notes or  Certificates to  the
public  in  the  United Kingdom  within  the  meaning of  the  Public  Offers of
Securities Regulations 1995 (the "Regulations"). The Notes and Certificates  may
not  lawfully be  offered or  sold to  persons in  the United  Kingdom except in
circumstances which  do not  result in  an offer  to the  public in  the  United
Kingdom  within the meaning  of the Regulations or  otherwise in compliance with
all applicable provisions of the Regulations.
 
                            ------------------------
 
    CERTAIN PERSONS PARTICIPATING IN THIS OFFERING MAY ENGAGE IN TRANSACTIONS IN
THE UNITED STATES THAT STABILIZE, MAINTAIN OR OTHERWISE AFFECT THE PRICE OF  THE
NOTES   AND   THE  CERTIFICATES,   INCLUDING  OVER-ALLOTMENT,   STABILIZING  AND
SHORT-COVERING TRANSACTIONS IN SUCH SECURITES,  AND THE IMPOSITION OF A  PENALTY
BID,  DURING AND AFTER THE OFFERING. FOR  A DESCRIPTION OF THESE ACTIVITIES, SEE
"UNDERWRITING."
 
                           REPORTS TO SECURITYHOLDERS
 
    Periodic and  annual  reports  concerning  the  Trust  are  required  to  be
delivered  to Securityholders. See "Certain Information regarding the Securities
- -- Reports to Securityholders' in the Prospectus.
 
    Unless and until Definitive Notes or Definitive Certificates are issued, the
reports containing  information concerning  the Student  Loans will  be sent  on
behalf  of the Trust only  to Cede & Co. ("Cede"),  as nominee of The Depository
Trust Company ("DTC") and registered holder  of the Notes and the  Certificates.
See "Certain Information Regarding the Securities -- Book-Entry Registration" in
the Prospectus.
 
    The  Trust  will  file  with the  Securities  and  Exchange  Commission (the
"Commission") such  periodic  reports  as  are  required  under  the  Securities
Exchange  Act  of 1934,  as  amended (the  "Exchange  Act"), and  the  rules and
regulations of the Commission thereunder.
 
                                      S-2
<PAGE>
                                SUMMARY OF TERMS
 
     The  following summary  is qualified  in its  entirety by  reference to the
detailed information appearing  elsewhere in this  Prospectus Supplement and  in
the  Prospectus. Certain  capitalized terms  used in  this Prospectus Supplement
are defined on the pages indicated  in the "Index of Principal Terms"  contained
herein or in the Prospectus.
 
<TABLE>
<S>                                   <C>
Issuer..............................  SLM Student Loan Trust 1997-2 (the "Trust").
Securities Offered..................  Floating  Rate Class A-1 Student Loan-Backed  Notes (the "Class A-1 Notes")
                                        in the aggregate principal amount of $                 and Floating  Rate
                                        Class  A-2 Student Loan-Backed Notes (the "Class A-2 Notes" and, together
                                        with the Class A-1 Notes, the "Notes") in the aggregate principal  amount
                                        of  $                ; and Floating Rate Student Loan-Backed Certificates
                                        (the "Certificates" and,  together with the  Notes, the "Securities")  in
                                        the initial Certificate Balance of $             .
Seller..............................  SLM  Funding  Corporation  (the  "Seller"),  a  wholly-owned  subsidiary of
                                        Student Loan Marketing Association ("Sallie Mae"). Because the Seller  is
                                        not  an institution  eligible to hold  legal title to  the Student Loans,
                                        Chase Manhattan  Bank  USA,  National  Association,  as  eligible  lender
                                        trustee  for the Seller (the "Interim  Trustee") will hold legal title to
                                        the Student Loans on behalf of  the Seller pursuant to a trust  agreement
                                        to be dated as of June 1, 1997 between the Interim Trustee and the Seller
                                        (as  amended  and  supplemented from  time  to time,  the  "Interim Trust
                                        Agreement"). References to the "Seller"  herein mean the Interim  Trustee
                                        for all purposes, where the context so requires, involving the holding or
                                        transferring of legal title to the Trust Student Loans.
Servicer............................  Sallie   Mae  Servicing   Corporation  (the   "Servicer"),  a  wholly-owned
                                        subsidiary of  Sallie Mae  that manages  and operates  Sallie Mae's  loan
                                        servicing  functions.  Under  certain  circumstances,  the  Servicer  may
                                        transfer its obligations as  Servicer. See "Servicing; Administration  --
                                        Certain Matters Regarding the Servicer" in the Prospectus.
Eligible Lender Trustee.............  Chase  Manhattan Bank USA, National Association, as trustee under the Trust
                                        Agreement and holder of legal title to the Trust Student Loans on  behalf
                                        of the Trust (the "Eligible Lender Trustee"). See "Formation of the Trust
                                        -- Eligible Lender Trustee."
Indenture Trustee...................  Bankers  Trust  Company (the  "Indenture  Trustee"), as  trustee  under the
                                        Indenture.
Administrator.......................  Sallie Mae, as administrator (the  "Administrator") on behalf of the  Trust
                                        pursuant to a Master Administration Agreement dated as of May 1, 1997 (as
                                        amended  and supplemented from  time to time,  the "Master Administration
                                        Agreement") between the Administrator and  the Seller and the  Supplement
                                        thereto to be dated as of June   , 1997 (as amended and supplemented from
                                        time  to time,  the "Administration  Agreement Supplement"  and, together
                                        with the  Master  Administration Agreement,  the  "Administration  Agree-
                                        ment")  among  the Administrator,  the  Seller, the  Trust,  the Eligible
                                        Lender Trustee, the  Servicer and  the Indenture  Trustee. Under  certain
                                        circumstances,    Sallie   Mae   may    transfer   its   obligations   as
</TABLE>
 
                                      S-3
<PAGE>
 
<TABLE>
<S>                                   <C>
                                        Administrator.   See   "Servicing;   Administration   --   Administration
                                        Agreement" in the Prospectus.
The Trust...........................  The  Trust will be established under the laws of the State of Delaware as a
                                        Delaware Business Trust under a Trust Agreement to be dated as of June 1,
                                        1997  (as  amended  and  supplemented  from  time  to  time,  the  "Trust
                                        Agreement"),  between  the Seller  and the  Eligible Lender  Trustee. The
                                        activities of the Trust  and the Eligible Lender  Trustee are limited  by
                                        the  terms of the  Trust Agreement to acquiring,  owning and managing the
                                        Trust Student  Loans and  the  other assets  of  the Trust  as  described
                                        herein,  issuing  the  Securities,  making  payments  thereon  and  other
                                        activities related thereto. See "Formation of the Trust."
Assets of the Trust.................  The assets of the Trust will include the following:
  A. Student Loans..................  The Trust Student  Loans will consist  of education loans  to students  and
                                        parents  of students (the "Student Loans")  made under the Federal Family
                                        Education Loan  Program  ("FFELP") and  will  include rights  to  receive
                                        payments  made with respect to such  Trust Student Loans and the proceeds
                                        thereof. On or prior to  June   , 1997  (the "Closing Date"), the  Seller
                                        will  sell Student Loans having an aggregate principal balance (including
                                        interest to be capitalized) of approximately $2,441,522,427 as of June 2,
                                        1997 (the "Cutoff Date"), to the Eligible Lender Trustee on behalf of the
                                        Trust pursuant to a Sale Agreement  to be dated as of  June   , 1997  (as
                                        amended  and supplemented from time to time, the "Sale Agreement"), among
                                        the Seller, the Trust and the Eligible Lender Trustee.
                                      The Trust  Student Loans  were originally  acquired by  Sallie Mae  in  the
                                        ordinary  course of its student loan financing business. All of the Trust
                                        Student Loans are guaranteed as to the payment of principal and  interest
                                        by  the  Guarantee Agencies  described herein  and  are reinsured  by the
                                        United States  Department  of  Education (the  "Department").  The  Trust
                                        Student  Loans will be acquired by the Seller from Sallie Mae pursuant to
                                        the Purchase  Agreement  dated as  of  June     , 1997  (as  amended  and
                                        supplemented  from time  to time,  the "Purchase  Agreement") between the
                                        Seller and Sallie Mae. The Trust Student Loans acquired by the Seller and
                                        sold to the  Trust have  been selected from  the Student  Loans owned  by
                                        Sallie Mae based on the criteria described herein and in the Prospectus.
                                      As  of the  Cutoff Date,  the weighted  average borrower  interest rate per
                                        annum with respect  to the  Trust Student Loans  was approximately  8.20%
                                        (based  on the applicable interest  rates as of the  Cutoff Date) and the
                                        weighted average  remaining  term  to scheduled  maturity  of  the  Trust
                                        Student Loans was approximately 104 months.
                                      "Collection  Period" means  each period of  three calendar  months from and
                                        including the date  next following  the end of  the preceding  Collection
                                        Period  (or,  with respect  to the  first  Collection Period,  the period
                                        beginning on the Cutoff Date and ending on September 30, 1997).
                                      The "Pool Balance" means as of any date the aggregate principal balance  of
                                        the Trust Student Loans on such date (including
</TABLE>
 
                                      S-4
<PAGE>
 
<TABLE>
<S>                                   <C>
                                        accrued  interest thereon to  the extent such interest  is expected to be
                                        capitalized), after giving effect to the following, without  duplication:
                                        (i)  all payments  received by  the Trust  through such  date from  or on
                                        behalf  of  borrowers,   the  Guarantee  Agencies   and  the   Department
                                        (collectively,  "Obligors"),  (ii)  all  Purchase  Amounts  on  Purchased
                                        Student Loans received by the Trust through such date from the Seller  or
                                        the Servicer, (iii) all Liquidation Proceeds and Realized Losses on Trust
                                        Student  Loans liquidated through such date, (iv) the aggregate amount of
                                        certain adjustments to balances  of Trust Student  Loans permitted to  be
                                        effected  by the Servicer under the Servicing Agreement, if any, recorded
                                        through such date, and (v)  the aggregate amount by which  reimbursements
                                        by  Guarantors of the unpaid principal balance of defaulted Trust Student
                                        Loans through such date are reduced from 100% to 98% (or other applicable
                                        percentage) as  required by  the risk  sharing provisions  of the  Higher
                                        Education Act.
B. Collection Account...............  As  described in the  Prospectus, collections received  with respect to the
                                        Trust Student Loans and Interest  Subsidy Payments and Special  Allowance
                                        Payments  in  respect  thereof  are  required  to  be  deposited  in  the
                                        Collection Account. See "Servicing; Administration -- Payments on Student
                                        Loans" in the Prospectus.
                                      Pursuant to the Administration  Agreement, the Administrator will  instruct
                                        the  Indenture Trustee  to withdraw  funds on  deposit in  the Collection
                                        Account and to apply such funds on each Monthly Servicing Payment Date to
                                        the payment of the Primary Servicing Fee and on each Distribution Date to
                                        the following (in the priority  indicated, except as otherwise  described
                                        herein):
                                        (i)the Primary Servicing Fee to the Servicer; (ii) the Administration Fee
                                        and all  overdue  Administration Fees  to  the Administrator;  (iii)  the
                                        Noteholders'  Interest Distribution Amount to the applicable Noteholders;
                                        (iv)  the   Certificateholders'  Return   Distribution  Amount   to   the
                                        Certificateholders; (v) the Noteholders' Principal Distribution Amount to
                                        the  applicable Noteholders; (vi) on each  Distribution Date on and after
                                        which the Notes are  paid in full,  the Certificate Balance  Distribution
                                        Amount  to the Certificateholders; (vii) the amount, if any, necessary to
                                        be deposited in the Reserve Account  to reinstate the balance thereof  to
                                        the  Specified Reserve  Account Balance;  (viii) the  Carryover Servicing
                                        Fee, if any, to the Servicer;  (ix) the Note Interest Carryover, if  any,
                                        to  the Noteholders; (x) the Certificate Return Carryover, if any, to the
                                        Certificateholders; and (xi) any  remaining amounts after application  of
                                        clauses (i) through (x) above to the Reserve Account. See "Description of
                                        the Securities -- Distributions."
C. Reserve Account..................  As described in the Prospectus, the Reserve Account will be established and
                                        maintained  by the Administrator and  will be an asset  of the Trust. The
                                        Trust will make an initial deposit from the net proceeds from the sale of
                                        the Securities  into the  Reserve Account  on the  Closing Date  of  cash
                                        and/or  Eligible Investments equal to $             (the "Reserve Account
                                        Initial Deposit"). The Reserve Account Initial Deposit will be  augmented
                                        on  each Distribution Date by the deposit into the Reserve Account of any
</TABLE>
 
                                      S-5
<PAGE>
 
<TABLE>
<S>                                   <C>
                                        Available Funds for  such Distribution  Date remaining  after making  all
                                        prior  distributions on such date. See  "Description of the Securities --
                                        Distributions."
                                      Amounts in  the Reserve  Account  on any  Distribution Date  (after  giving
                                        effect  to all  distributions to  be made  on such  Distribution Date) in
                                        excess of the  Specified Reserve  Account Balance  for such  Distribution
                                        Date  will, after  payment of  any Note  Principal Shortfall, Certificate
                                        Balance Shortfall, Carryover Servicing  Fee, Note Interest Carryover  and
                                        Certificate  Return Carryover, be released  to the Seller. The "Specified
                                        Reserve Account Balance" with  respect to any  Distribution Date will  be
                                        equal  to the greater of (i)        % of the Pool Balance as of the close
                                        of business on  the last day  of the related  Collection Period and  (ii)
                                        $              , provided that such balance will be subject to adjustment
                                        in certain  circumstances described  herein  and in  no event  will  such
                                        balance  exceed the sum of the  outstanding principal amount of the Notes
                                        and the Certificate Balance. See "Description of the Securities -- Credit
                                        Enhancement -- Reserve Account."
                                      Amounts on  deposit  in the  Reserve  Account  will be  available  on  each
                                        Distribution  Date (and,  with respect to  the Primary  Servicing Fee, on
                                        each Monthly Servicing Payment Date) to cover any shortfalls in  payments
                                        of  the Primary Servicing  Fee, the Administration  Fee, the Noteholders'
                                        Interest  Distribution   Amount   and  the   Certificateholders'   Return
                                        Distribution  Amount for such Distribution Date (and, with respect to the
                                        Primary Servicing Fee,  such Monthly  Servicing Payment  Date) for  which
                                        Available  Funds for  such Distribution  Date (or  such Monthly Servicing
                                        Payment Date) are insufficient to  make such payments and  distributions.
                                        In  addition, amounts on deposit in the Reserve Account will be available
                                        on the Class A-1 Maturity Date and  the Class A-2 Maturity Date to  cover
                                        any  shortfalls in  payments of  the Noteholders'  Principal Distribution
                                        Amount and interest accrued thereon,  and on the final Distribution  Date
                                        upon termination of the Trust to pay the Certificate Balance Distribution
                                        Amount  and return accrued thereon and  any Carryover Servicing Fee, Note
                                        Interest Carryover or Certificate  Return Carryover, for which  Available
                                        Funds  on  any  such date  are  insufficient  to make  such  payments and
                                        distributions. If the market value of securities and cash in the  Reserve
                                        Account  is  on any  Distribution Date  sufficient  to pay  the remaining
                                        principal amount of  and interest  accrued on  the Notes,  to reduce  the
                                        Certificate Balance to zero and to pay any accrued return thereon, and to
                                        pay  any Carryover Servicing Fee,  Note Interest Carryover or Certificate
                                        Return Carryover, such  amount will  be so applied  on such  Distribution
                                        Date.
                                      The  funding and maintenance of the Reserve Account are intended to enhance
                                        the  likelihood  of  payment  to  the  Noteholders  of  the  Noteholders'
                                        Distribution    Amount   and    to   the    Certificateholders   of   the
                                        Certificateholders'  Distribution  Amount.   In  certain   circumstances,
                                        however,  the  Reserve  Account  could  be  depleted  and  shortfalls  in
                                        distributions to the Noteholders or the Certificateholders could result.
</TABLE>
 
                                      S-6
<PAGE>
 
<TABLE>
<S>                                   <C>
D. Transfer and Servicing             Under the Sale Agreement, the Seller  will sell the Trust Student Loans  to
Agreements..........................    the  Trust, with the Eligible Lender Trustee holding legal title thereto.
                                        In addition, pursuant to the Servicing Agreement, the Servicer will agree
                                        with the Trust to  be responsible for  servicing, maintaining custody  of
                                        and  making  collections  on  the Trust  Student  Loans  and  billing and
                                        collecting Program Payments. See "Transfer and Servicing Agreements"  and
                                        "Servicing;  Administration" in the  Prospectus. Breach by  the Seller of
                                        its covenants under the  Sale Agreement with respect  to a Trust  Student
                                        Loan  may result in an obligation of  the Seller to repurchase or substi-
                                        tute Qualified  Substitute  Student Loans  for  such Trust  Student  Loan
                                        and/or  to reimburse  the Trust  for certain  losses resulting  from such
                                        breach. Breach  by the  Servicer  of its  covenants under  the  Servicing
                                        Agreement  with  respect  to  a  Trust  Student  Loan  may  result  in an
                                        obligation of the Servicer to purchase such Trust Student Loan and/or  to
                                        reimburse  the Trust for  certain losses resulting  from such breach. See
                                        "The Trust Student Loan Pool -- Insurance of Student Loans."
                                      The Servicer will receive a Primary Servicing Fee and a Carryover Servicing
                                        Fee (together, the "Servicing Fee"). The "Primary Servicing Fee" for  any
                                        month  is an  amount equal  to (a)  for the  period to  and including the
                                                   ,    Monthly Servicing Payment  Date, 1/12th of  1.17% of  the
                                        outstanding  principal amount of  Trust Student Loans  and (b) thereafter
                                        the lesser  of (i)  the  Unit Amount  and (ii)  1/12th  of 1.17%  of  the
                                        outstanding  principal amount of the Trust Student Loans, in each case as
                                        of the last day  of the preceding calendar  month, plus any such  amounts
                                        from  prior Monthly Servicing Payment Dates that remain unpaid. The "Unit
                                        Amount" for any month is equal to  $4.35 times the number of accounts  in
                                        the  Trust during such  month. The Primary Servicing  Fee will be payable
                                        out of Available Funds and amounts  on deposit in the Reserve Account  on
                                        the  25th day of each month (or, if  any such date is not a business day,
                                        on the next succeeding business day),  commencing July 25, 1997 (each,  a
                                        "Monthly  Servicing Payment Date"). The  "Carryover Servicing Fee" is the
                                        sum of (a) the amount, if any,  as of any Monthly Servicing Payment  Date
                                        after  the             ,      Monthly Servicing Payment Date by which (i)
                                        1/12th of 1.17% of the outstanding principal amount of the Trust  Student
                                        Loans  exceeds (ii) the Unit  Amount, in each case as  of the last day of
                                        the preceding calendar month, (b) the amount of certain increases in  the
                                        costs  incurred  by  the Servicer  described  herein, (c)  the  amount of
                                        certain conversion,  transfer  and  removal  fees  and  (d)  any  amounts
                                        described  in  (a),  (b) and  (c)  above  that remain  unpaid  from prior
                                        Distribution Dates,  together with  interest on  such unpaid  amounts  as
                                        described in the Servicing Agreement. The Carryover Servicing Fee will be
                                        payable  to  the Servicer  on each  succeeding  Distribution Date  out of
                                        Available Funds after payment  on such Distribution  Date of the  Primary
                                        Servicing  Fee,  the  Administration Fee,  the  Noteholders' Distribution
                                        Amount, the Certificateholders' Distribution  Amount, and the amount,  if
                                        any,  necessary to be  deposited in the Reserve  Account to reinstate the
                                        balance  thereof   to  the   Specified  Reserve   Account  Balance.   See
                                        "Description of the Securities -- Servicing Compensation."
</TABLE>
 
                                      S-7
<PAGE>
 
<TABLE>
<S>                                   <C>
The Notes...........................  The  Trust will issue the Notes pursuant to  an Indenture to be dated as of
                                        June 1,  1997  (as  amended  and supplemented  from  time  to  time,  the
                                        "Indenture"),  among the  Indenture Trustee,  the Trust  and the Eligible
                                        Lender Trustee. The Notes will be secured by the assets of the Trust. The
                                        Notes will  be available  for  purchase in  denominations of  $1,000  and
                                        integral multiples thereof and will be available in book-entry form only.
  A. Interest.......................  Each  of the  Class A-1 Notes  and the  Class A-2 Notes  will bear interest
                                        during each Accrual Period at the  respective rates per annum, except  as
                                        described  below  (the "Class  A-1  Rate" or  the  "Class A-2  Rate" and,
                                        collectively, the "Note Rates"), equal  to the daily weighted average  of
                                        the  T-Bill  Rates within  such Accrual  Period (determined  as described
                                        herein) plus 0.      %,  in the case  of the  Class A-1  Notes, and  plus
                                        0.     %, in the case of the  Class A-2 Notes. The Class A-1 Rate and the
                                        Class A-2 Rate will be adjusted weekly on the calendar day following each
                                        auction of  91-day Treasury  Bills, except  that (i)  the Note  Rates  in
                                        effect  from the first day of  each Accrual Period, including the initial
                                        Accrual Period, through the day of the first 91-day Treasury Bill auction
                                        on or after the  first day of  each Accrual Period will  be based on  the
                                        results of the most recent 91-day Treasury Bill auction prior to such day
                                        and  (ii) the Note Rates will be subject to a Lock-In Period of six busi-
                                        ness days  preceding  each Distribution  Date.  See "Description  of  the
                                        Securities -- Determination of T-Bill Rates." Interest on the outstanding
                                        principal  amount  of  the  Notes  will  accrue  from  and  including the
                                        preceding Distribution Date (or in the case of the first Accrual  Period,
                                        the  Closing Date) to but excluding the following Distribution Date (each
                                        an "Accrual Period") and will be payable on the 25th day of each January,
                                        April, July and October, or, if any  such date is not a business day,  on
                                        the next succeeding business day (each a "Distribution Date"), commencing
                                        October 27, 1997, to holders of record of the Class A-1 Notes (the "Class
                                        A-1  Noteholders")  and holders  of record  of the  Class A-2  Notes (the
                                        "Class A-2 Noteholders"  and, together  with Class  A-1 Noteholders,  the
                                        "Noteholders")  as  of  the  close of  business  on  the  day immediately
                                        preceding the Distribution Date (such  day, the "Record Date").  Interest
                                        will  be calculated on the basis of  the actual number of days elapsed in
                                        each Accrual Period divided by 365 (or 366 in the case of a leap year).
                                      Notwithstanding the foregoing, if either  Note Rate, as so determined,  for
                                        any such Accrual Period would be greater than the Student Loan Rate, then
                                        such  Note Rate for such Distribution Date will be the Student Loan Rate.
                                        "Student Loan Rate" has the  meaning set forth herein under  "Description
                                        of the Securities -- The Notes -- Distributions of Interest."
                                      If the Class A-1 Rate  or the Class A-2 Rate  for any Distribution Date is
                                        based on the Student Loan Rate, the excess of (a) the amount of  interest
                                        on  the Class A-1 Notes or the Class  A-2 Notes, as the case may be, that
                                        would have accrued in respect of the related Accrual Period had  interest
                                        been  calculated without  regard to  the Student  Loan Rate  over (b) the
                                        amount of interest on the Class A-1 Notes or the Class A-2 Notes, as  the
                                        case  may be, actually accrued in respect of such Accrual Period based on
                                        the Student
</TABLE>
 
                                      S-8
<PAGE>
 
<TABLE>
<S>                                   <C>
                                        Loan Rate (such  excess, together  with the  unpaid portion  of any  such
                                        excess from prior Distribution Dates (and interest accrued thereon at the
                                        applicable  Note  Rate  without  regard to  the  Student  Loan  Rate), is
                                        collectively referred to as the  "Note Interest Carryover") will be  paid
                                        on  that Distribution Date or on  any subsequent Distribution Date to the
                                        extent funds are allocated and  available therefor out of the  Collection
                                        Account  after making  all required  prior distributions  and deposits on
                                        such date as described herein under "Description of the Securities -- The
                                        Notes  --  Distributions  of  Interest."  Note  Interest  Carryover  will
                                        continue  to be so  payable notwithstanding that  the principal amount of
                                        the applicable class of  Notes has been reduced  to zero. The ratings  of
                                        the  Notes  do not  address the  likelihood  of the  payment of  any Note
                                        Interest Carryover.
B. Principal........................  Principal of the  Notes will  be payable on  each Distribution  Date in  an
                                        amount  equal to the Noteholders'  Principal Distribution Amount for such
                                        Distribution  Date.  The   Noteholders'  Principal  Distribution   Amount
                                        generally  will be  equal to the  Principal Distribution  Amount for such
                                        Distribution Date plus any  Note Principal Shortfall as  of the close  of
                                        the  preceding Distribution Date. The  Principal Distribution Amount will
                                        be equal (i) with respect to the initial Distribution Date, to the amount
                                        by which the sum of the outstanding principal amount of the Notes and the
                                        Certificate  Balance  exceeds   the  Adjusted  Pool   Balance  for   such
                                        Distribution  Date and (ii) with  respect to each subsequent Distribution
                                        Date, to the amount by which the Adjusted Pool Balance for the  preceding
                                        Distribution Date exceeds the Adjusted Pool Balance for such Distribution
                                        Date.   For  this  purpose,  "Adjusted   Pool  Balance"  means,  for  any
                                        Distribution Date, (a)  if the Pool  Balance as  of the last  day of  the
                                        related  Collection  Period  is  greater than  40%  of  the  Initial Pool
                                        Balance, the sum of such Pool  Balance and the Specified Reserve  Account
                                        Balance  for such Distribution Date, or (b) if the Pool Balance as of the
                                        last day of the related Collection Period is less than or equal to 40% of
                                        the Initial  Pool Balance,  such Pool  Balance. See  "Description of  the
                                        Securities -- Distributions."
                                      The  Noteholders'  Principal Distribution  Amount will  be applied  on each
                                        Distribution Date, first, to the principal balance of the Class A-1 Notes
                                        until such principal balance is reduced to zero and then to the principal
                                        balance of the Class A-2 Notes until such principal balance is reduced to
                                        zero.
                                      The outstanding principal amount,  if any, of the  Class A-1 Notes will  be
                                        due  and payable in full  on the                   Distribution Date (the
                                        "Class A-1 Maturity Date"). The outstanding principal amount of the Class
                                        A-2 Notes will be  due  and  payable  in   full  on  the
                                        Distribution  Date (the "Class  A-2 Maturity Date").  However, the actual
                                        maturity of the Class A-1 Notes or the Class A-2 Notes could occur sooner
                                        than  such  dates  as  a  result  of  a  variety  of  factors,  including
                                        prepayments  on the Trust Student Loans and exercise by the Seller of its
                                        option to purchase  remaining Trust  Student Loans or  sale of  remaining
                                        Trust Student Loans on or after the Trust Auction Date as described below
                                        under  "Summary of Terms  -- Optional Purchase" and  "-- Auction of Trust
</TABLE>
 
                                      S-9
<PAGE>
 
<TABLE>
<S>                                   <C>
                                        Assets." See  "Trading  Information  --  Weighted  Average  Life  of  the
                                        Securities" in the Prospectus.
The Certificates....................  Concurrently  with  the issuance  of the  Notes, the  Trust will  issue the
                                        Certificates pursuant  to  the  Trust  Agreement.  Certificates  will  be
                                        available  for  purchase in  a minimum  denomination  of $100,000  and in
                                        integral multiples of $1,000 in excess  thereof and will be available  in
                                        book-entry  form  only. The  Certificates represent  undivided beneficial
                                        interests in  the  Trust.  The initial  Certificate  Balance  will  equal
                                        $            . See "Formation of the Trust -- The Trust."
A. Return on the
   Certificates.....................  Return  on the Certificates will  accrue for each Accrual  Period at a rate
                                        per annum, except as described  below (the "Certificate Rate"), equal  to
                                        the daily weighted average of the T-Bill Rates within such Accrual Period
                                        (determined  as described herein) plus 0.    % and will be distributed on
                                        each Distribution Date. The Certificate  Rate will be adjusted weekly  on
                                        the  calendar day following each auction of 91-day Treasury Bills, except
                                        that (i)  the Certificate  Rate in  effect  from the  first day  of  each
                                        Accrual  Period, including the initial Accrual Period, through the day of
                                        the first 91-day Treasury Bill auction on or after the first day of  each
                                        Accrual  Period will be  based on the  results of the  most recent 91-day
                                        Treasury Bill auction  prior to such  day and (ii)  the Certificate  Rate
                                        will  be subject to a Lock-In Period  of six business days preceding each
                                        Distribution Date. See "Description of the Securities -- Determination of
                                        T-Bill Rates." Return on the Certificates will be calculated on the basis
                                        of the actual number  of days elapsed in  each Accrual Period divided  by
                                        365 (or 366 in the case of a leap year).
                                      Notwithstanding  the foregoing, if the  Certificate Rate, as so determined,
                                        for such Accrual Period would be greater than the Student Loan Rate, then
                                        the Certificate Rate for such Distribution Date will be the Student  Loan
                                        Rate.  If the Certificate Rate for any  Distribution Date is based on the
                                        Student Loan  Rate,  the  excess of  (a)  the  amount of  return  on  the
                                        Certificates that would have accrued in respect of such Accrual Period at
                                        the Certificate Rate without regard to the Student Loan Rate over (b) the
                                        amount  of return on the Certificates actually accrued in respect of such
                                        Accrual Period based on the Student Loan Rate (such excess, together with
                                        the unpaid portion of any such excess from prior Distribution Dates  (and
                                        any  return accrued  thereon calculated  at the  Certificate Rate without
                                        regard to the  Student Loan  Rate), is  referred to  as the  "Certificate
                                        Return  Carryover")  will be  paid on  that Distribution  Date or  on any
                                        subsequent Distribution  Date  to  the extent  funds  are  allocated  and
                                        available  therefor  out  of  the  Collection  Account  after  making all
                                        required prior distributions and deposits on such date as described below
                                        under "Description of  the Securities --  Distributions." The ratings  of
                                        the  Certificates do  not address  the likelihood  of the  payment of any
                                        Certificate Return Carryover.
</TABLE>
 
                                      S-10
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      On each Distribution Date, the Eligible Lender Trustee will distribute  pro
                                        rata  to the holders of  record of Certificates (the "Certificateholders"
                                        and, together  with the  Noteholders, the  "Securityholders") as  of  the
                                        preceding  Record Date return at the  Certificate Rate on the Certificate
                                        Balance on the immediately preceding  Distribution Date (or, in the  case
                                        of the first Distribution Date, on the Closing Date), after giving effect
                                        to   all  distributions  in   respect  of  the   Certificate  Balance  to
                                        Certificateholders on such preceding Distribution Date.
B. Certificate Balance..............  Distributions in respect of  the Certificate Balance will  be made on  each
                                        Distribution  Date on and after which the Notes have been paid in full in
                                        an amount generally equal to the amount of principal paid or, in  certain
                                        cases,  scheduled  to be  paid with  respect to  the Trust  Student Loans
                                        (including  any  realized  losses  thereon).  See  "Description  of   the
                                        Securities -- Distributions."
                                      Distribution  of any remaining Certificate Balance  will be made in full on
                                        the                   Distribution Date (the "Final Distribution  Date").
                                        However,  final  distribution  of  the  Certificate  Balance  could occur
                                        earlier than the  Final Distribution  Date as a  result of  a variety  of
                                        factors, including prepayments on the Trust Student Loans and exercise by
                                        the  Seller of  its option to  purchase remaining Trust  Student Loans or
                                        sale of remaining Trust Student Loans on or after the Trust Auction  Date
                                        as  described below under "Summary of Terms -- Optional Purchase" and "--
                                        Auction of Trust  Assets." See "Trading  Information -- Weighted  Average
                                        Life of the Securities" in the Prospectus.
C.Subordination of the                On  any  Distribution  Date  distributions  in  respect  of  return  on the
   Certificates.....................    Certificates will be subordinated to the payment of interest on the Notes
                                        (other than any Note Interest Carryover) and distributions in respect  of
                                        the  Certificate Balance will be subordinated  to the payment of interest
                                        on the Notes (other  than any Note Interest  Carryover) and principal  of
                                        the  Notes. See  "Description of  the Securities  -- The  Certificates --
                                        Subordination of the Certificates."
Optional Purchase...................  The Seller may purchase or arrange for the purchase of all remaining  Trust
                                        Student  Loans, and thus effect the early retirement of the Notes and the
                                        Certificates, on any Distribution Date on or after which the Pool Balance
                                        is equal to 10% or less of the Initial Pool Balance, at a price equal  to
                                        the aggregate Purchase Amounts for such Trust Student Loans as of the end
                                        of  the  preceding  Collection  Period (but  not  less  than  the Minimum
                                        Purchase Amount  plus any  Note Interest  Carryover and  any  Certificate
                                        Return  Carryover). See "Formation  of the Trusts  -- Termination" in the
                                        Prospectus. The "Initial Pool Balance" will equal the Pool Balance as  of
                                        the Cutoff Date.
Auction of Trust Assets.............  Any  Trust  Student Loans  remaining  in the  Trust as  of  the end  of the
                                        Collection Period immediately preceding the earliest Distribution Date on
                                        which the  Pool Balance  is equal  to 10%  or less  of the  Initial  Pool
                                        Balance  (three business days prior to such Distribution Date, the "Trust
                                        Auction Date") will be offered for  sale by the Indenture Trustee if  the
                                        Seller  has  first waived  its option  to  purchase such  remaining Trust
                                        Student Loans with respect to  such Distribution Date as described  above
                                        under "-- Optional Purchase." The
</TABLE>

                                      S-11
<PAGE>
 
<TABLE>
<S>                                   <C>
                                        Seller  will  be  deemed  to  have waived  its  option  to  purchase such
                                        remaining Trust Student Loans if it  fails to notify the Eligible  Lender
                                        Trustee  and the  Indenture Trustee  of its  exercise thereof  in writing
                                        prior to the  acceptance by the  Indenture Trustee of  a bid to  purchase
                                        such Trust Student Loans. The Seller and its affiliates, including Sallie
                                        Mae  and  the Servicer,  and unrelated  third parties  may offer  bids to
                                        purchase such Trust Student Loans on the Trust Auction Date. If at  least
                                        two  bids are received, the Indenture  Trustee will solicit and resolicit
                                        new bids from all participating bidders until only one bid remains or the
                                        remaining bidders decline  to resubmit bids.  The Indenture Trustee  will
                                        accept  the highest of such remaining bids if it is equal to or in excess
                                        of the higher of the Minimum Purchase Amount and the fair market value of
                                        such Trust  Student  Loans  as  of  the  end  of  the  Collection  Period
                                        immediately  preceding the Trust  Auction Date. If at  least two bids are
                                        not received or the highest bid after the resolicitation process is  com-
                                        pleted is not equal to or in excess of the higher of the Minimum Purchase
                                        Amount  and  the  fair  market  value of  the  Trust  Student  Loans, the
                                        Indenture Trustee will  not consummate such  sale. The Indenture  Trustee
                                        may  consult, and, at  the direction of  the Seller, will  be required to
                                        consult, with  a  financial  advisor, including  an  Underwriter  of  the
                                        Securities or the Administrator, to determine if the fair market value of
                                        the  Trust Student Loans has  been offered. The net  proceeds of any such
                                        sale will  be used  to redeem  any outstanding  Notes and  to retire  any
                                        outstanding Certificates on the related Distribution Date. If the sale is
                                        not  consummated in accordance with  the foregoing, the Indenture Trustee
                                        may, but will not be  under any obligation to,  solicit bids for sale  of
                                        the  Trust Student Loans  with respect to  future Distribution Dates upon
                                        terms similar to those described above, including the Seller's waiver  of
                                        its option to purchase remaining Trust Student Loans with respect to each
                                        such  future Distribution Date. In the  event the Trust Student Loans are
                                        not  sold  in   accordance  with  the   foregoing,  on  each   subsequent
                                        Distribution  Date, if  the amount on  deposit in the  Reserve Account on
                                        such Distribution Date (after giving effect to all withdrawals  therefrom
                                        on such Distribution Date, except withdrawals payable to the Seller other
                                        than  as  a  Certificateholder) is  in  excess of  the  Specified Reserve
                                        Account Balance for such Distribution Date, the Administrator will direct
                                        the Indenture  Trustee  to  distribute  the  amount  of  such  excess  as
                                        accelerated  payments  of principal  on  the Notes  and  distributions in
                                        respect of  the Certificate  Balance. No  assurance can  be given  as  to
                                        whether the Indenture Trustee will be successful in soliciting acceptable
                                        bids to purchase the Trust Student Loans either on the Trust Auction Date
                                        or  with respect  to any  Distribution Date  subsequent thereto. "Minimum
                                        Purchase Amount" means an amount that  would be sufficient to (i)  reduce
                                        the  outstanding principal amount of each class of Notes then outstanding
                                        on  such  Distribution  Date  to  zero,  (ii)  pay  to  Noteholders   the
                                        Noteholders'  Interest Distribution  Amount payable  on such Distribution
                                        Date, (iii) reduce the  Certificate Balance to zero  and (iv) pay to  the
                                        Certificateholders  the Certificate Return Distribution Amount payable on
                                        such Distribution Date. See "Formation  of the Trusts -- Termination"  in
                                        the Prospectus.
</TABLE>

                                      S-12
<PAGE>
 
<TABLE>
<S>                                   <C>
Tax Considerations..................  In  the opinion of  Skadden, Arps, Slate,  Meagher & Flom  LLP, Federal Tax
                                        Counsel, based on its examination  of the relevant documentation, and  in
                                        the  opinion of  Delaware tax  counsel for the  Trust, the  Notes will be
                                        characterized as debt for federal and Delaware state income tax purposes,
                                        although  there   is  no   specific  authority   with  respect   to   the
                                        characterization  for federal and  Delaware state income  tax purposes of
                                        securities having the same terms as the Notes.
                                      In the opinion of Federal Tax Counsel, 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 Trust as  a partnership in which  they are partners. In the
                                        opinion of Delaware tax counsel for the Trust, the same characterizations
                                        would apply for Delaware state income tax purposes as for federal  income
                                        tax  purposes,  and  Noteholders  and  Certificateholders  that  are  not
                                        otherwise subject to Delaware taxation on income will not become  subject
                                        to  Delaware tax as a result of their ownership of Notes or Certificates.
                                        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.
                                      Due  to the method of allocation of Trust income to the Certificateholders,
                                        cash basis holders may, in effect, be required to report income from  the
                                        Certificates  on an accrual  basis. In addition,  because tax allocations
                                        and tax reporting will be done on a uniform basis, but Certificateholders
                                        may be  purchasing  Certificates  at different  times  and  at  different
                                        prices, Certificateholders may be required to report on their tax returns
                                        taxable  income that is greater or less  than the amount reported to them
                                        by the Trust.
                                      See "Certain  Federal  Income  Tax Consequences"  and  "Certain  State  Tax
                                        Consequences" in the Prospectus for additional information concerning the
                                        application  of  federal  tax laws  with  respect  to the  Notes  and the
                                        Certificates.
ERISA Considerations................  The Notes
                                      A fiduciary of any  employee benefit plan  or other retirement  arrangement
                                        subject  to  the  Employee Retirement  Income  Security Act  of  1974, as
                                        amended ("ERISA"), or Section 4975 of the Internal Revenue Code of  1986,
                                        as amended (the "Code") (each, a "Plan") should carefully review with its
                                        legal  advisors whether the  purchase or holding of  the Notes could give
                                        rise to a transaction prohibited or not otherwise permissible under ERISA
                                        or Section 4975 of the Code. See "ERISA Considerations" herein and in the
                                        Prospectus.
                                      Subject to the conditions  set forth in  "ERISA Considerations," the  Notes
                                        may,  in  general, be  purchased by  or  on behalf  of a  Plan (including
                                        without limitation, as applicable, an insurance company general  account)
                                        that  is subject to Title I of ERISA or Section 4975 of the Code only if,
                                        and each fiduciary causing the Notes to  be purchased by or on behalf  of
                                        such  a Plan shall be deemed to  have represented that, an exemption from
                                        the prohibited  transaction  rules applies  such  that the  purchase  and
                                        holding  of the Notes by or on behalf  of such Plan does not and will not
                                        result in a non-exempt prohibited transaction.
</TABLE>
 
                                      S-13
<PAGE>
 
<TABLE>
<S>                                   <C>
                                      The Certificates
                                      The Certificates may not be acquired by, on behalf of, or using the  assets
                                        of  any Plan (including  without limitation, as  applicable, an insurance
                                        company general account) that is subject  to Title I of ERISA or  Section
                                        4975  of the Code, and each purchaser  of Certificates shall be deemed to
                                        have  represented  that  it  is  neither  such  a  Plan,  purchasing  the
                                        Certificates  on behalf of  such a Plan,  nor using the  assets of such a
                                        Plan to purchase any of the Certificates, and to have agreed that if such
                                        Certificates are subsequently deemed to  be Plan assets, it will  dispose
                                        of them.
Rating of the Securities............  It  is a condition to the issuance and sale of the Notes that they be rated
                                        in the  highest investment  rating category  by at  least two  nationally
                                        recognized  rating  agencies  identified in  the  Indenture  (the "Rating
                                        Agencies").  It  is  a  condition  to  the  issuance  and  sale  of   the
                                        Certificates  that they be  rated in one of  the three highest investment
                                        rating categories by the Rating Agencies. The ratings of the Notes do not
                                        address the likelihood of the payment of any Note Interest Carryover  and
                                        the  ratings of  the Certificates  do not  address the  likelihood of the
                                        payment  of  any  Certificate  Return  Carryover.  A  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.
Risk Factors........................  Certain  factors  which  investors  should  consider  prior  to  making  an
                                        investment  in  the Certificates  are set  forth herein  and in  the Pro-
                                        spectus under "Risk Factors."  See "Risk Factors"  in the Prospectus  and
                                        herein.
CUSIP Numbers.......................  Class A-1 Notes: 78442
                                      Class A-2 Notes: 78442
                                      Certificates: 78442
</TABLE>
 
                                      S-14
<PAGE>
                                  RISK FACTORS
 
     The  payment of,  and the  timing of the  payment of,  distributions on the
Notes and the Certificates  are subject to  certain risks. Particular  attention
should  be given  to the  factors described below  and to  those described under
"Risk Factors"  in the  Prospectus, which,  among others,  could materially  and
adversely affect the payment of, and the timing of the payment of, the Notes and
the  Certificates,  and which  could also  materially  and adversely  affect the
market prices of  the Notes and  the Certificates  to an extent  that cannot  be
determined. The items listed below and under "Risk Factors" in the Prospectus do
not include all risks to which such payment is subject.
 
     Certain  Differences Among the Class A-1 Notes, the Class A-2 Notes and the
Certificates. Because  the Class  A-2 Noteholders  will receive  no payments  of
principal   until  the  Class  A-1  Notes  have   been  paid  in  full  and  the
Certificateholders will receive no distributions  in respect of the  Certificate
Balance  until the  Class A-1 Notes  and the Class  A-2 Notes have  been paid in
full, Certificateholders, and to a lesser extent the Class A-2 Noteholders, bear
a greater risk of loss of Certificate Balance or principal, as the case may  be,
than do Class A-1 Noteholders in the event of a shortfall in Available Funds and
amounts on deposit in the Reserve Account.
 
                             FORMATION OF THE TRUST
 
THE TRUST
 
     The  SLM Student Loan Trust  1997-2 will be a  trust newly formed under the
laws of  the  State  of  Delaware  pursuant  to  the  Trust  Agreement  for  the
transactions  described in this Prospectus  Supplement. After its formation, the
Trust will not  engage in  any activity other  than (i)  acquiring, holding  and
managing  the Trust  Student Loans  and the  other assets  of the  Trust and the
proceeds therefrom, (ii) issuing  the Certificates and  the Notes, (iii)  making
payments  thereon  and (iv)  engaging in  other  activities that  are necessary,
suitable or convenient to accomplish the foregoing or are incidental thereto.
 
     The Trust will be initially  capitalized with equity of  $                ,
excluding  amounts deposited in the Reserve Account  by the Trust on the Closing
Date, representing the Certificate  Balance. The equity  of the Trust,  together
with  the proceeds  from the  sale of the  Notes, will  be used  by the Eligible
Lender Trustee  to make  the  Reserve Account  Initial  Deposit in  the  Reserve
Account  and to purchase on behalf of the Trust the Trust Student Loans from the
Seller pursuant to the Sale Agreement. The  Seller will use the net proceeds  it
receives  from the  sale of  the Trust Student  Loans to  pay to  Sallie Mae the
purchase price of the Trust Student  Loans acquired from Sallie Mae pursuant  to
the Purchase Agreement. Upon the consummation of such transactions, the property
of  the Trust will consist of (a) a  pool of Student Loans, legal title to which
is held by the  Eligible Lender Trustee  on behalf of the  Trust, (b) all  funds
collected  in respect thereof on or after the Cutoff Date and (c) all moneys and
investments on deposit in  the Collection Account and  the Reserve Account.  The
Notes  will be secured by the property  of the Trust. The Collection Account and
the Reserve Account will be maintained in the name of the Indenture Trustee  for
the  benefit  of  the  Noteholders  and  the  Certificateholders.  To facilitate
servicing and to minimize administrative  burden and expense, the Servicer  will
be  appointed custodian of  the promissory notes  representing the Trust Student
Loans by the Eligible Lender Trustee.
 
     The Trust's principal offices are in Wilmington, Delaware, in care of Chase
Manhattan Bank USA,  National Association,  as Eligible Lender  Trustee, at  the
address listed herein.
 
                                      S-15
<PAGE>
CAPITALIZATION OF THE TRUST
 
     The  following table illustrates the capitalization  of the Trust as of the
Cutoff Date, as if the  issuance and sale of  the Securities offered hereby  had
taken place on such date:
 
<TABLE>
<S>                                                                                    <C>
Floating Rate Class A-1 Student Loan-Backed Notes...................................   $
Floating Rate Class A-2 Student Loan-Backed Notes...................................
Floating Rate Student Loan-Backed Certificates......................................
                                                                                       ---------------
          Total.....................................................................   $
                                                                                       ===============
                                                                                
</TABLE>
 
ELIGIBLE LENDER TRUSTEE
 
     Chase  Manhattan  Bank USA,  National Association,  is the  Eligible Lender
Trustee for  the Trust  under the  Trust Agreement.  Chase Manhattan  Bank  USA,
National  Association, is a Delaware banking corporation whose principal offices
are located at  802 Delaware  Avenue, Wilmington, Delaware  19801. The  Eligible
Lender  Trustee will acquire on behalf of the Trust legal title to all the Trust
Student Loans acquired  from time to  time pursuant to  the Sale Agreement.  The
Eligible  Lender Trustee  on behalf  of the  Trust has  entered into  a separate
Guarantee Agreement with each  of the Guarantee  Agencies described herein  with
respect to such Trust Student Loans. The Eligible Lender Trustee qualifies as an
eligible lender and the holder of the Trust Student Loans for all purposes under
the  Act and the Guarantee Agreements. Failure  of the Trust Student Loans to be
owned by an eligible lender  would result in the  loss of Program Payments  with
respect  to such  Trust Student  Loans. See  "Appendix A  -- The  Federal Family
Education Loan Program -- Eligible  Lenders, Borrowers and Institutions" in  the
Prospectus.  The  Eligible Lender  Trustee's  liability in  connection  with the
issuance and sale of  the Notes and  the Certificates is  limited solely to  the
express  obligations  of the  Eligible  Lender Trustee  set  forth in  the Trust
Agreement and the Sale Agreement. See "Description of the Securities" herein and
"Transfer and  Servicing Agreements"  in the  Prospectus. Sallie  Mae  maintains
certain banking relations with the Eligible Lender Trustee.
 
                    MANAGEMENT'S DISCUSSION AND ANALYSIS OF
                 FINANCIAL CONDITION AND RESULTS OF OPERATIONS
 
SOURCES OF CAPITAL AND LIQUIDITY
 
     The  Trust's primary  sources of  capital will be  the net  proceeds of the
Securities offered hereby. See "Formation of the Trust -- Capitalization of  the
Trust."
 
     The  Trust's primary sources of liquidity  will be collections with respect
to the Trust Student Loans and amounts on deposit in the Reserve Account.
 
RESULTS OF OPERATIONS
 
     The Trust  will  be  newly  formed and,  accordingly,  has  no  results  of
operations  as of the date of this Prospectus Supplement. Because the Trust does
not have any operating history, there  has not been included in this  Prospectus
Supplement  any historical or pro forma ratio  of earnings to fixed charges. The
earnings on the Trust Student Loans and other assets owned by the Trust and  the
interest  costs of the Notes will determine the Trust's results of operations in
the future. The income  generated from the  Trust's assets will  be used to  pay
operating  costs and expenses of the Trust,  interest and principal on the Notes
and distributions to the  holders of the  Certificates. The principal  operating
expenses  of the Trust are  expected to be, but are  not limited to, the Primary
Servicing Fee, the Administration Fee and the Carryover Servicing Fee, if any.
 
                                      S-16
<PAGE>
                                USE OF PROCEEDS
 
     The Trust will  use the net  proceeds from the  sale of the  Notes and  the
Certificates to make the Reserve Account Initial Deposit to the Reserve Account,
to  make an  initial deposit of  $            to  the Collection  Account and to
purchase the Trust Student Loans from the Seller on the Closing Date pursuant to
the Sale Agreement. The Seller will use such proceeds paid to it by the Trust to
pay to Sallie Mae the  purchase price for the  Trust Student Loans purchased  by
the Seller from Sallie Mae pursuant to the Purchase Agreement.
 
                          THE TRUST STUDENT LOAN POOL
 
     The  pool of Trust Student  Loans will be purchased  from the Seller by the
Eligible Lender Trustee on behalf of the Trust as of the Cutoff Date.
 
     The Trust  Student Loans  were  purchased by  the  Seller from  Sallie  Mae
pursuant to the Purchase Agreement.
 
     The  Trust  Student  Loans were  selected  from Sallie  Mae's  portfolio of
Student Loans by employing several criteria,  including, as of the Cutoff  Date,
the  following: each Trust  Student Loan (i)  is guaranteed as  to principal and
interest by  a  Guarantee Agency  pursuant  to  a Guarantee  Agreement  and  the
Guarantee Agency is, in turn, reinsured by the Department in accordance with the
FFELP,  (ii) contains terms in accordance with  those required by the FFELP, the
Guarantee Agreements and other applicable  requirements, (iii) is not more  than
120 days past due as of the Cutoff Date and (iv) did not have a borrower who was
noted  in the related records  of the Servicer as  being currently involved in a
bankruptcy proceeding. No Trust Student Loan as of the Cutoff Date consists of a
Student Loan that was subject to  the Seller's or Sallie Mae's prior  obligation
to sell such loan to a third party.
 
     The  distribution by weighted average interest rate applicable to the Trust
Student Loans on any date following the Cutoff Date may vary significantly  from
that  set  forth  in the  following  tables as  a  result of  variations  in the
effective rates of interest applicable to the Trust Student Loans. Moreover, the
information described below with  respect to the remaining  term to maturity  of
the  Trust Student Loans as  of the Cutoff Date  may vary significantly from the
actual term  to maturity  of any  of  the Trust  Student Loans  as a  result  of
prepayments  or of the granting of deferral and forbearance periods with respect
thereto.
 
                                      S-17
<PAGE>
     Set forth  below  in the  following  tables  is a  description  of  certain
additional characteristics of the Trust Student Loans as of the Cutoff Date:
 
                     COMPOSITION OF THE TRUST STUDENT LOANS
                             AS OF THE CUTOFF DATE
 
<TABLE>
<S>                                                                            <C>
Aggregate Outstanding Principal Balance(1)..................................       $2,441,522,427
Number of Borrowers.........................................................              360,483
Average Outstanding Principal Balance Per Borrower..........................                6,773
Number of Loans.............................................................              846,571
Average Outstanding Principal Balance Per Loan..............................                2,884
Weighted Average Remaining Term to Maturity(2)..............................           104 months
Weighted Average Annual Borrower Interest Rate(3)...........................                8.20%
</TABLE>
 
- ------------------
(1) Includes  principal balance due from Obligors, plus accrued interest thereon
    of $23,753,390 as of the Cutoff Date to be capitalized upon commencement  of
    repayment.
 
(2) Determined  from  the  Cutoff  Date  to  the  stated  maturity  date  of the
    applicable Trust  Student Loan  without  giving effect  to any  deferral  or
    forbearance periods that may be granted in the future. See Appendix A to the
    Prospectus  and  "The  Student  Loan  Pools  --  Sallie  Mae's  Student Loan
    Financing Business" in the Prospectus.
 
(3) Exclusive of  Special  Allowance  Payments.  The  weighted  average  spread,
    including  Special Allowance Payments, to the 91-day or 52-week T-Bill rate,
    as applicable, was 3.04% as of the Cutoff Date and would have been 3.13%  if
    all of the Trust Student Loans were in repayment as of the Cutoff Date.
 
                    DISTRIBUTION OF THE TRUST STUDENT LOANS
                       BY LOAN TYPE AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                                    PERCENT OF
                                                                                    AGGREGATE         POOL BY
                                                                                   OUTSTANDING      OUTSTANDING
                                                                     NUMBER OF      PRINCIPAL        PRINCIPAL
LOAN TYPE                                                              LOANS        BALANCE(1)        BALANCE
- ------------------------------------------------------------------   ---------    --------------    -----------
<S>                                                                  <C>          <C>               <C>
Subsidized Stafford Loans.........................................    616,237     $1,549,891,356        63.5%
Unsubsidized Stafford Loans.......................................    124,860        443,084,122        18.1
SLS Loans.........................................................     38,183        126,457,161         5.2
PLUS Loans........................................................     67,291        322,089,788        13.2
                                                                     ---------    --------------       -----
          Total...................................................    846,571     $2,441,522,427       100.0%
                                                                     ========     ==============       ===== 
</TABLE>
 
- ------------------
(1) Includes  principal balance due from Obligors, plus accrued interest thereon
    of $23,753,390 as of the Cutoff Date to be capitalized upon commencement  of
    repayment.
 
                                      S-18
<PAGE>
                    DISTRIBUTION OF THE TRUST STUDENT LOANS
                BY BORROWER INTEREST RATES AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                                    PERCENT OF
                                                                                    AGGREGATE         POOL BY
                                                                                   OUTSTANDING      OUTSTANDING
                                                                     NUMBER OF      PRINCIPAL        PRINCIPAL
INTEREST RATES(1)                                                      LOANS        BALANCE(2)        BALANCE
- ------------------------------------------------------------------   ---------    --------------    -----------
<S>                                                                  <C>          <C>               <C>
Less than 7.50%...................................................      4,010     $    9,675,418         0.4%
7.50% to 8.49%....................................................    733,970      1,976,955,711        81.0
8.50% to 9.49%....................................................    108,185        454,245,938        18.6
Greater than 9.49%................................................        406            645,360         0.0
                                                                      -------     --------------       -----
          Total...................................................    846,571     $2,441,522,427       100.0%
                                                                      =======     ==============       =====
</TABLE>
 
- ------------------
 
(1) Determined using the interest rates applicable to the Trust Student Loans as
    of the Cutoff Date. However, because certain of the Trust Student Loans bear
    interest  at variable rates  per annum, there  can be no  assurance that the
    foregoing information will remain applicable  to the Trust Student Loans  at
    any  time after the Cutoff  Date. See Appendix A  to the Prospectus and "The
    Student Loan Pools -- Sallie Mae's  Student Loan Financing Business" in  the
    Prospectus.
 
(2) Includes  principal balance due from Obligors, plus accrued interest thereon
    of $23,753,390 as of the Cutoff Date to be capitalized upon commencement  of
    repayment.
 
                    DISTRIBUTION OF THE TRUST STUDENT LOANS
             BY OUTSTANDING PRINCIPAL BALANCE AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                                    PERCENT OF
                                                                                    AGGREGATE         POOL BY
      RANGE OF                                                                     OUTSTANDING      OUTSTANDING
    OUTSTANDING                                                      NUMBER OF      PRINCIPAL        PRINCIPAL
  PRINCIPAL BALANCE                                                  BORROWERS      BALANCE(1)        BALANCE
- ------------------------------------------------------------------   ---------    --------------    -----------
<S>                                                                  <C>          <C>               <C>
Less than $1,000..................................................     16,318     $   13,236,009         0.6%
$ 1,000 to $ 1,999.99.............................................     51,502         76,664,906         3.1
$ 2,000 to $ 2,999.99.............................................     61,853        155,112,553         6.4
$ 3,000 to $ 3,999.99.............................................     37,933        132,506,042         5.4
$ 4,000 to $ 4,999.99.............................................     31,111        139,856,745         5.7
$ 5,000 to $ 5,999.99.............................................     28,452        155,526,475         6.4
$ 6,000 to $ 6,999.99.............................................     22,100        143,157,730         5.9
$ 7,000 to $ 7,999.99.............................................     16,402        122,694,098         5.0
$ 8,000 to $ 8,999.99.............................................     13,322        113,006,506         4.6
$ 9,000 to $ 9,999.99.............................................     11,096        105,366,392         4.3
$10,000 to $10,999.99.............................................      9,762        102,507,114         4.2
$11,000 to $11,999.99.............................................      8,610         98,658,760         4.0
$12,000 to $12,999.99.............................................      6,375         79,542,185         3.3
$13,000 to $13,999.99.............................................      5,412         73,020,115         3.0
$14,000 to $14,999.99.............................................      5,580         80,883,057         3.3
$15,000 and greater...............................................     34,655        849,783,740        34.8
                                                                      -------     --------------       -----
          Total...................................................    360,483     $2,441,522,427       100.0%
                                                                      =======     ==============       ===== 
</TABLE>
 
- ------------------
 
(1) Includes  principal balance due from Obligors, plus accrued interest thereon
    of $23,753,390 as of the Cutoff Date to be capitalized upon commencement  of
    repayment.
 
                                      S-19
<PAGE>
                    DISTRIBUTION OF THE TRUST STUDENT LOANS
                                 BY SCHOOL TYPE
 
<TABLE>
<CAPTION>
                                                                                                    PERCENT OF
                                                                                    AGGREGATE         POOL BY
                                                                                   OUTSTANDING      OUTSTANDING
                                                                     NUMBER OF      PRINCIPAL        PRINCIPAL
     SCHOOL TYPE                                                       LOANS        BALANCE(1)        BALANCE
- ------------------------------------------------------------------   ---------    --------------    -----------
<S>                                                                  <C>          <C>               <C>
4-year Institutions...............................................    638,436     $2,010,775,402        82.4%
2-year Institutions...............................................     95,456        190,667,434         7.8
Proprietary/Vocational............................................    110,930        236,239,974         9.7
Unknown...........................................................      1,749          3,839,617         0.1
                                                                      -------     --------------       -----
          Total...................................................    846,571     $2,441,522,427       100.0%
                                                                      =======     ==============       ===== 
</TABLE>
 
- ------------------
(1) Includes  principal balance due from Obligors, plus accrued interest thereon
    of $23,753,390 as of the Cutoff Date to be capitalized upon commencement  of
    repayment.
 
                    DISTRIBUTION OF THE TRUST STUDENT LOANS
                    BY REMAINING TERM TO SCHEDULED MATURITY
                             AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                                    PERCENT OF
NUMBER OF MONTHS                                                                    AGGREGATE         POOL BY
  REMAINING TO                                                                     OUTSTANDING      OUTSTANDING
   SCHEDULED                                                         NUMBER OF      PRINCIPAL        PRINCIPAL
   MATURITY(1)                                                         LOANS        BALANCE(2)        BALANCE
- ------------------------------------------------------------------   ---------    --------------    -----------
<S>                                                                  <C>          <C>               <C>
0 to 12...........................................................      5,127     $    2,279,684         0.1%
13 to 24..........................................................     31,026         21,887,674         0.9
25 to 36..........................................................     43,043         44,778,021         1.8
37 to 48..........................................................     44,707         60,076,699         2.5
49 to 60..........................................................     49,482         83,361,978         3.4
61 to 72..........................................................     55,597        112,602,615         4.6
73 to 84..........................................................     71,298        162,005,473         6.6
85 to 96..........................................................     82,071        226,917,524         9.3
97 to 108.........................................................    117,520        398,314,875        16.3
109 to 120........................................................    235,318        876,175,191        35.9
121 to 132........................................................     62,439        240,029,757         9.8
133 to 144........................................................     22,090         96,456,138         4.0
145 and Up........................................................     26,853        116,636,798         4.8
                                                                      -------     --------------       -----
          Total...................................................    846,571     $2,441,522,427       100.0%
                                                                      =======     ==============       ===== 
</TABLE>
 
- ------------------
(1) Determined  from  the  Cutoff  Date  to  the  stated  maturity  date  of the
    applicable Trust  Student Loan  without  giving effect  to any  deferral  or
    forbearance periods that may be granted in the future. See Appendix A to the
    Prospectus  and  "The  Student  Loan  Pools  --  Sallie  Mae's  Student Loan
    Financing Business" in the Prospectus.
 
(2) Includes principal balance due from Obligors, plus accrued interest  thereon
    of  $23,753,390 as of the Cutoff Date to be capitalized upon commencement of
    repayment.
 
                                      S-20
<PAGE>
                    DISTRIBUTION OF THE TRUST STUDENT LOANS
            BY CURRENT BORROWER PAYMENT STATUS AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                                    PERCENT OF
                                                                                    AGGREGATE         POOL BY
                                                                                   OUTSTANDING      OUTSTANDING
                                                                     NUMBER OF      PRINCIPAL        PRINCIPAL
CURRENT BORROWER PAYMENT STATUS(1)                                     LOANS        BALANCE(2)        BALANCE
- ------------------------------------------------------------------   ---------    --------------    -----------
<S>                                                                  <C>          <C>               <C>
In-School.........................................................     53,688     $  236,023,676         9.7%
Grace.............................................................     98,261        296,870,311        12.1
Deferral..........................................................     40,365        134,537,916         5.5
Forbearance.......................................................     29,588         98,881,074         4.0
Repayment(3)
  First year in repayment.........................................    217,604        753,527,571        30.9
  Second year in repayment........................................    131,961        407,176,958        16.7
  Third year in repayment.........................................     83,630        214,165,183         8.8
  More than 3 years in repayment..................................    191,474        300,339,738        12.3
                                                                      -------     --------------       -----
          Total...................................................    846,571     $2,441,522,427       100.0%
                                                                      =======     ==============       ===== 
</TABLE>
 
- ------------------
(1) Refers to the status of  the borrower of each Trust  Student Loan as of  the
    Cutoff  Date: such borrower may still be attending school ("In-School"), may
    be in  a  grace  period  after completing  school  and  prior  to  repayment
    commencing   ("Grace"),  may  be  currently  required  to  repay  such  loan
    ("Repayment") or may have  temporarily ceased repaying  such loan through  a
    deferral  ("Deferral") or a forbearance ("Forbearance") period. See Appendix
    A to the Prospectus and "The Student Loan Pools -- Sallie Mae's Student Loan
    Financing Business" in the Prospectus.
 
(2) Includes principal balance due from Obligors, plus accrued interest  thereon
    of  $23,753,390 as of the Cutoff Date to be capitalized upon commencement of
    repayment.
 
(3) The weighted average  number of months  in repayment for  all Trust  Student
    Loans  currently in repayment is  20, calculated as the  term to maturity at
    the commencement  of  repayment  less  the number  of  months  remaining  to
    scheduled maturity as of the Cutoff Date.
 
SCHEDULED WEIGHTED AVERAGE MONTHS REMAINING IN STATUS OF THE TRUST STUDENT LOANS
          BY CURRENT BORROWER PAYMENT STATUS AS OF THE CUTOFF DATE(1)
 
<TABLE>
<CAPTION>
                                                                    SCHEDULED MONTHS REMAINING IN STATUS
                                                         ----------------------------------------------------------
CURRENT BORROWER PAYMENT STATUS                          IN-SCHOOL    GRACE    DEFERRAL    FORBEARANCE    REPAYMENT
- ------------------------------------------------------   ---------    -----    --------    -----------    ---------
<S>                                                      <C>          <C>      <C>         <C>            <C>
In-School.............................................      19.6       6.0         --           --          118.3
Grace.................................................        --       2.0         --           --          114.9
Deferral..............................................        --        --       10.8           --          108.2
Forbearance...........................................        --        --         --          2.1          109.8
Repayment.............................................        --        --         --           --           94.8
</TABLE>
 
- ------------------
(1) Determined without giving effect to any deferral or forbearance periods that
    may  be granted  in the future.  See Appendix  A to the  Prospectus and "The
    Student Loan Pools -- Sallie Mae's  Student Loan Financing Business" in  the
    Prospectus.
 
                                      S-21
<PAGE>
                         GEOGRAPHIC DISTRIBUTION OF THE
                   TRUST STUDENT LOANS AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                                   PERCENT OF
                                                                                  AGGREGATE          POOL BY
                                                                                 OUTSTANDING       OUTSTANDING
                                                                  NUMBER OF       PRINCIPAL         PRINCIPAL
STATE(1)                                                            LOANS         BALANCE(2)         BALANCE
- --------------------------------------------------------------    ---------     --------------     -----------
<S>                                                               <C>           <C>                <C>
Alabama.......................................................       2,546      $    7,229,694          0.3%
Alaska........................................................       1,731           4,520,098          0.2
Arizona.......................................................      19,350          51,451,489          2.1
Arkansas......................................................      10,896          25,522,054          1.0
California....................................................     195,572         602,168,463         24.6
Colorado......................................................       5,976          18,019,951          0.7
Connecticut...................................................       9,420          33,348,028          1.4
Delaware......................................................       3,084           9,916,602          0.4
District of Columbia..........................................       3,659          14,111,577          0.6
Florida.......................................................      26,015          75,497,693          3.1
Georgia.......................................................       6,891          20,744,916          0.8
Hawaii........................................................       3,031           7,908,433          0.3
Idaho.........................................................       2,234           6,268,646          0.3
Illinois......................................................      23,160          74,846,630          3.1
Indiana.......................................................       3,161          10,111,225          0.4
Iowa..........................................................      15,500          33,912,516          1.4
Kansas........................................................      23,973          66,588,403          2.7
Kentucky......................................................       3,542          10,431,975          0.4
Louisiana.....................................................      38,055         100,989,083          4.1
Maine.........................................................         681           2,362,359          0.1
Maryland......................................................      19,443          67,359,000          2.8
Massachusetts.................................................      32,884         103,450,481          4.2
Michigan......................................................       9,693          31,140,501          1.3
Minnesota.....................................................      15,924          38,243,168          1.6
Mississippi...................................................       8,185          21,404,313          0.9
Missouri......................................................      34,454          98,998,097          4.1
Montana.......................................................         857           2,440,394          0.1
Nebraska......................................................       2,224           6,230,887          0.3
Nevada........................................................       5,086          13,391,935          0.5
New Hampshire.................................................       1,607           5,342,256          0.2
New Jersey....................................................      20,083          67,798,900          2.8
New Mexico....................................................       2,409           6,585,705          0.3
New York......................................................      37,943         115,633,142          4.7
North Carolina................................................       8,835          22,368,706          0.9
North Dakota..................................................         495           1,290,599          0.1
Ohio..........................................................      17,708          57,633,205          2.4
Oklahoma......................................................      11,286          31,498,026          1.3
Oregon........................................................      21,682          54,856,059          2.2
Pennsylvania..................................................      27,931          86,622,062          3.5
Rhode Island..................................................         862           2,973,664          0.1
South Carolina................................................       2,605           7,425,386          0.3
South Dakota..................................................         601           1,654,651          0.1
Tennessee.....................................................      12,147          32,435,918          1.3
Texas.........................................................      27,830          84,677,106          3.5
Utah..........................................................       1,493           4,758,706          0.2
Vermont.......................................................         559           1,918,303          0.1
Virginia......................................................      54,579         121,124,344          5.0
</TABLE>
 
                                      S-22
<PAGE>
<TABLE>
<CAPTION>
                                                                                                   PERCENT OF
                                                                                  AGGREGATE          POOL BY
                                                                                 OUTSTANDING       OUTSTANDING
                                                                  NUMBER OF       PRINCIPAL         PRINCIPAL
STATE(1)                                                            LOANS         BALANCE(2)         BALANCE
- --------------------------------------------------------------    ---------     --------------     -----------
<S>                                                               <C>           <C>                <C>
Washington....................................................      32,371      $   80,805,959          3.3%
West Virginia.................................................       8,573          20,747,429          0.8
Wisconsin.....................................................       4,721          12,820,564          0.5
Wyoming.......................................................         674           1,834,080          0.1
Other.........................................................      22,350          60,109,046          2.5
                                                                   -------      --------------        ------
       Total..................................................     846,571      $2,441,522,427        100.0%
                                                                   =======      ==============        ===== 
</TABLE>
 
- ------------------
(1) Based  on the billing addresses of the  borrowers of the Trust Student Loans
    shown on the Servicer's records as of the Cutoff Date.
 
(2) Includes principal balance due from Obligors, plus accrued interest  thereon
    of  $23,753,390 as of the Cutoff Date to be capitalized upon commencement of
    repayment.
 
     Each  of  the  Trust  Student  Loans  provides  or  will  provide  for  the
amortization  of the  outstanding principal balance  of such  Trust Student Loan
over a  series of  regular payments.  Except as  set forth  below, each  regular
payment  consists of an installment of interest which is calculated on the basis
of the outstanding  principal balance  of such  Trust Student  Loan. The  amount
received  is applied first  to interest accrued  to the date  of payment and the
balance of  the payment,  if any,  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, and except as
provided  below,  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 Trust Student Loan.
 
     Sallie Mae makes available to certain borrowers with Student Loans held  by
it  certain payment terms which  may result in the  lengthening of the remaining
term of the Student Loans. For example, not all of the loans owned by Sallie Mae
provide for level payments throughout the  repayment term of the loans.  Certain
Student  Loans provide for  interest payments only  to be made  for a designated
portion of the term  of the loans,  with amortization of  the principal of  such
loans  occurring only when payments increase in  the latter stage of the term of
the loans. Other loans provide for a "graduated phase in" of the amortization of
principal with a greater portion of principal amortization being required in the
latter stages than would  be the case  if amortization were  on a level  payment
basis.  Sallie Mae also  offers an income-sensitive  repayment plan, pursuant to
which repayments are based on the  borrower's income. Under that plan,  ultimate
repayment  may be delayed up to five  years. Borrowers under Trust Student Loans
will continue to  be eligible  for such graduated  payment and  income-sensitive
repayment  plans.  See "The  Student  Loan Pools  --  Sallie Mae's  Student Loan
Financing Business" in the Prospectus.
 
                                      S-23
<PAGE>
     The following table sets  forth certain information  with respect to  Trust
Student  Loans  subject  to  the  repayment  terms  described  in  the preceding
paragraphs.
 
<TABLE>
<CAPTION>
                                                                                          PERCENT OF
                                                                          AGGREGATE         POOL BY
                                                                         OUTSTANDING      OUTSTANDING
                                                           NUMBER OF      PRINCIPAL        PRINCIPAL
LOAN REPAYMENT TERMS                                         LOANS        BALANCE(1)        BALANCE
- --------------------------------------------------------   ---------    --------------    -----------
<S>                                                        <C>          <C>               <C>
Interest Only Period Loans..............................     75,986     $  279,500,336        11.4%
Standard Terms(2).......................................    770,585      2,162,022,091        88.6
                                                            -------     --------------       -----
       Total............................................    846,571     $2,441,522,427       100.0%
                                                            =======     ==============       ===== 
</TABLE>
 
- ------------------
(1) Includes principal balance due from Obligors, plus accrued interest  thereon
    of  $23,753,390  the  Cutoff Date  to  be capitalized  upon  commencement of
    repayment.
 
(2) Consists primarily of level payment loans. Standard Terms also includes, but
    is not limited  to, graduated payment  loans and income-sensitive  repayment
    loans  with an outstanding principal balance representing less than 0.25% of
    the aggregate outstanding principal balance of the pool.
 
     The Servicer at the request of Sallie Mae and on behalf of the Trust may in
the future offer repayment terms similar  to those described above to  borrowers
of  loans in the Trust which are not  entitled to such repayment terms as of the
Cutoff Date. To the extent that such repayment terms are offered to and accepted
by borrowers, the weighted  average life of the  Notes could be lengthened.  See
"Trading  Information  --  Weighted  Average  Life  of  the  Securities"  in the
Prospectus.
 
     The following table sets  forth information with  respect to Trust  Student
Loans regarding date of disbursement.
 
                           DISTRIBUTION OF THE TRUST
                     STUDENT LOANS BY DATE OF DISBURSEMENT
 
<TABLE>
<CAPTION>
                                                                                          PERCENT OF
                                                                          AGGREGATE         POOL BY
                                                                         OUTSTANDING      OUTSTANDING
                                                           NUMBER OF      PRINCIPAL        PRINCIPAL
DISBURSEMENT DATE(1)                                         LOANS        BALANCE(2)        BALANCE
- --------------------------------------------------------   ---------    --------------    -----------
<S>                                                        <C>          <C>               <C>
Pre-October 1, 1993.....................................    373,716     $  794,434,042        32.5%
October 1, 1993 and thereafter..........................    472,855      1,647,088,385        67.5
                                                            -------     --------------       -----
       Total............................................    846,571     $2,441,522,427       100.0%
                                                            =======     ==============       ===== 
</TABLE>
 
- ------------------
(1) Student  Loans disbursed prior to October 1, 1993 are 100% guaranteed by the
    applicable Guarantor, and reinsured against default by the Department up  to
    100%  of the Guarantee Payments. Student Loans disbursed on or after October
    1, 1993  are  98% guaranteed  by  the applicable  Guarantor,  and  reinsured
    against  default by the Department  up to a maximum  of 98% of the Guarantee
    Payments. See "Appendix A  -- The Federal Family  Education Loan Program  --
    Guarantee  Agencies" and "-- Federal  Insurance and Reinsurance of Guarantee
    Agencies" in the Prospectus.
 
(2) Includes principal balance due from Obligors, plus accrued interest  thereon
    of  $23,753,390 as of the Cutoff Date to be capitalized upon commencement of
    repayment.
 
INSURANCE OF STUDENT LOANS; GUARANTORS OF STUDENT LOANS
 
     General.   Each Trust  Student Loan  is  required to  be guaranteed  as  to
principal  and interest  by one  of the  Guarantee Agencies  described below and
reinsured by  the Department  under the  Act and  must be  eligible for  Special
Allowance  Payments and, with  respect to certain  Trust Student Loans, Interest
Subsidy Payments paid by the Department.
 
                                      S-24
<PAGE>
     Guarantee Agencies  for  the Trust  Student  Loans.   The  Eligible  Lender
Trustee  has  entered  into a  separate  Guarantee  Agreement with  each  of the
Guarantee Agencies listed below (each, a "Guarantor") pursuant to which each  of
the Guarantors has agreed to serve as guarantor for certain of the Trust Student
Loans.
 
     Pursuant   to  the   Higher  Education   Amendments  of   1992  (the  "1992
Amendments"), under Section 432(o) of the Act, if the Department has  determined
that  a Guarantee Agency is  unable to meet its  insurance obligations, the loan
holder may  submit claims  directly  to the  Department  and the  Department  is
required  to  pay  the  full  Guarantee  Payment  due  with  respect  thereto in
accordance with  guarantee claim  processing standards  no more  stringent  than
those  of  the Guarantee  Agency. 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  Guarantee
Agency  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.  See
"Appendix  A -- The Federal Family Education Loan Program -- Guarantee Agencies"
and "--  Federal  Insurance  and  Reinsurance  of  Guarantee  Agencies"  in  the
Prospectus.
 
                                      S-25
<PAGE>
     The following table provides information with respect to the portion of the
Trust Student Loans guaranteed by each Guarantor:
 
                           DISTRIBUTION OF THE TRUST
                           STUDENT LOANS BY GUARANTEE
                          AGENCY AS OF THE CUTOFF DATE
 
<TABLE>
<CAPTION>
                                                                                    AGGREGATE       PERCENT OF
                                                                                   OUTSTANDING        POOL BY
                                                                                    PRINCIPAL       OUTSTANDING
                                                                                     BALANCE         PRINCIPAL
                                                                    NUMBER OF        OF LOANS         BALANCE
NAME OF GUARANTEE AGENCY                                              LOANS       GUARANTEED(1)     GUARANTEED
- -----------------------------------------------------------------   ----------    --------------    -----------
<S>                                                                 <C>           <C>               <C>
American Student Assistance Guarantor............................      54,397     $  182,143,998         7.5%
California Student Aid Commission................................     180,556        516,308,923        21.1
Connecticut Student Loan Foundation..............................       9,986         39,854,132         1.6
Educational Credit Management Corporation........................      65,348        136,172,754         5.6
Florida Department of Education Office of Student Financial
  Assistance.....................................................      15,701         40,667,568         1.7
Great Lakes Higher Education Corporation.........................      29,901         75,724,973         3.1
Illinois Student Assistance Commission...........................      18,375         58,195,543         2.4
Iowa College Aid Commission......................................      18,977         38,676,996         1.6
Kentucky Higher Education Assistance Authority...................       2,949          7,739,691         0.3
Louisiana Student Financial Assistance Commission................      26,988         69,354,561         2.8
Michigan Higher Education Assistance Authority...................       6,625         18,686,366         0.8
Missouri Coordinating Board for Higher Education.................      24,015         60,739,582         2.5
New Jersey Higher Education Assistance Authority.................      18,051         54,241,173         2.2
N.Y. State Higher Education Services Corporation.................      35,847         96,080,382         3.9
Northstar Guarantee, Inc.........................................      18,396         84,160,921         3.4
Northwest Education Loan Association.............................      33,882         82,677,743         3.4
Oklahoma State Regents for Higher Education......................      10,533         29,446,974         1.2
Oregon State Scholarship Commission..............................      19,603         45,778,026         1.9
Pennsylvania Higher Education Assistance Agency..................      40,508        113,879,819         4.7
Student Loan Guarantee Foundation of Arkansas, Inc...............      12,542         28,660,268         1.2
Tennessee Student Assistance Corporation.........................      10,966         29,682,498         1.2
Texas Guaranteed Student Loan Corporation........................      18,111         49,295,964         2.0
United Student Aid Funds, Inc....................................     174,314        583,353,572        23.9
                                                                      -------     --------------       -----
       Total.....................................................     846,571     $2,441,522,427       100.0%
                                                                      =======     ==============       ===== 
</TABLE>
 
- ------------------
(1) Includes  principal balance due from Obligors, plus accrued interest thereon
    of $23,753,390 as of the Cutoff Date to be capitalized upon commencement  of
    repayment.
 
                                      S-26
<PAGE>
     Set  forth below is certain historical  information with respect to each of
the Guarantors which guarantees  Trust Student Loans comprising  at least 5%  of
the  Initial  Pool Balance  (the  "Significant Guarantors")(1).  The information
shown for each Significant Guarantor relates to all Student Loans (including but
not limited to Trust Student Loans) guaranteed by such Significant Guarantor:
 
          Guaranty Volume.    The following  table  sets forth  the  approximate
     aggregate  principal amount of federally reinsured Student Loans (excluding
     Consolidation Loans)  that  first  became guaranteed  by  each  Significant
     Guarantor and by all Guarantee Agencies (including but not limited to those
     guaranteeing  Trust Student Loans) in each of the five federal fiscal years
     shown for which information is available:*
 
<TABLE>
<CAPTION>
                                                                  LOANS GUARANTEED
                              -----------------------------------------------------------------------------------------
                                                                 FEDERAL FISCAL YEAR
                              -----------------------------------------------------------------------------------------
NAME OF GUARANTEE AGENCY           1991               1992               1993               1994              1995
- ---------------------------   ---------------    ---------------    ---------------    --------------    --------------
<S>                           <C>                <C>                <C>                <C>               <C>
American Student Assistance
  Guarantor................   $   593,607,561    $   647,002,621    $   729,805,284    $1,099,450,000    $  906,455,000
California Student Aid
  Commission...............     1,099,234,838      1,209,486,636      1,414,080,911     1,912,802,603     1,601,311,100
United Student Aid Funds,
  Inc......................     2,546,031,457      2,864,322,503      3,493,936,722     4,724,261,870     5,040,546,459
Educational Credit
  Management Corporation...       273,106,866        263,233,576        332,868,537       432,702,452       292,603,265
All Guarantee Agencies.....   $13,499,957,869    $14,749,165,049    $17,863,099,282          **                **
</TABLE>
 
- ------------------
 * The information  set forth  in the  table above  has been  obtained from  the
   Department's  Guaranteed Student Loan Programs Data  Books (each, a "DOE Data
   Book") for Fiscal  Years 1991, 1992  and 1993 (with  respect to fiscal  years
   1991  through  1993) and  from the  Significant  Guarantors (with  respect to
   fiscal years  1994 and  1995),  and has  not  been audited  or  independently
   verified  for  accuracy or  completeness  by the  Seller,  Sallie Mae  or the
   Underwriters.
 
** Not available.
 
          Reserve  Ratio.    Each  Significant  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
     Significant   Guarantor  minus  the  original  principal  amount  of  loans
     cancelled, claims paid, loans paid in full and loan guarantees  transferred
     to such Significant Guarantor from other guarantors.
 
- ------------------
(1) The   Trust  Student  Loans  guaranteed  by  Educational  Credit  Management
    Corporation  ("ECMC")  were  guaranteed  by  the  Virginia  State  Education
    Assistance  Authority ("SEAA") until June 30, 1996.  As of July 1, 1996, the
    Department  designated  ECMC  as   guarantor  to  assume  SEAA's   guarantee
    obligations  and to provide future guarantees  of student loans in Virginia.
    Accordingly, the historical information presented in the tables below is for
    SEAA.
    
                                      S-27
<PAGE>
     The following table sets forth  the Significant Guarantors' reserve  ratios
and  the national average reserve ratio for  all guarantors for the five federal
fiscal years shown for which information is available:*
 
<TABLE>
<CAPTION>
                                                                    RESERVE RATIO AS OF CLOSE OF
                                                              ----------------------------------------
                                                                        FEDERAL FISCAL YEAR
                                                              ----------------------------------------
GUARANTORS                                                    1991     1992     1993     1994     1995
- ----------------------------------------------------------    ----     ----     ----     ----     ----
<S>                                                           <C>      <C>      <C>      <C>      <C>
American Student Assistance Guarantor.....................    0.5 %    0.6 %    0.6 %    0.7 %    0.8 %
California Student Aid Commission.........................    2.0      2.5      2.3      2.2      2.3
United Student Aid Funds, Inc.............................    0.1      1.0      1.3      1.2      1.4
Educational Credit Management Corporation.................    0.9      0.9      0.8      1.6      1.4
All Guarantee Agencies....................................    0.8      1.5      1.7      **       **
</TABLE>
 
     -----------------------
      * The information  set  forth in  the  table  above with  respect  to  the
        Significant  Guarantors and the national  average has been obtained from
        the Fiscal Years  1991, 1992 and  1993 DOE Data  Books (with respect  to
        fiscal  years  1991 through  1993) and  from the  Significant Guarantors
        (with respect to fiscal years 1994 and 1995).
 
        The information set  forth in the  table above has  not been audited  or
        independently  verified  for  accuracy or  completeness  by  the Seller,
        Sallie Mae or the Underwriters.
 
     ** Not available.
 
     Recovery Rates.  A 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 the guarantor  by the aggregate  amount of default
claims paid by  the guarantor  during the  applicable federal  fiscal year  with
respect  to borrowers. The table below sets forth the recovery rates for each of
the Significant Guarantors for the five federal fiscal years shown:*
 
<TABLE>
<CAPTION>
                                                                           RECOVERY RATIO
                                                              ----------------------------------------
                                                                        FEDERAL FISCAL YEAR
                                                              ----------------------------------------
GUARANTORS                                                    1991     1992     1993     1994     1995
- ----------------------------------------------------------    ----     ----     ----     ----     ----
<S>                                                           <C>      <C>      <C>      <C>      <C>
American Student Assistance Guarantor.....................    35.6%    36.2%    37.1%    37.2%    36.5%
California Student Aid Commission.........................    17.1     18.4     19.1     22.2     35.6
United Student Aid Funds, Inc.............................    22.2     24.1     26.6     30.3     35.3
Educational Credit Management Corporation.................    **       13.3     18.8     24.2     **
</TABLE>
 
     -----------------------
      * The information set forth in the table above has been obtained from  the
        Significant  Guarantors  and  has  not  been  audited  or  independently
        verified for accuracy or completeness by  the Seller, Sallie Mae or  the
        Underwriters.
     ** Not available.
 
                                      S-28
<PAGE>
     Claims  Rate.   The following  table sets  forth the  claims rates  of each
Significant Guarantor for each of the five federal fiscal years shown:*
 
<TABLE>
<CAPTION>
                                                                            CLAIMS RATE
                                                              ----------------------------------------
                                                                        FEDERAL FISCAL YEAR
                                                              ----------------------------------------
GUARANTORS                                                    1991     1992     1993     1994     1995
- ----------------------------------------------------------    ----     ----     ----     ----     ----
<S>                                                           <C>      <C>      <C>      <C>      <C>
American Student Assistance Guarantor.....................    3.2 %    3.0 %    3.0 %    3.5 %    3.5 %
California Student Aid Commission.........................    8.0      6.6      5.8      4.9      3.6
United Student Aid Funds, Inc.............................    8.41     4.99     6.89     4.99     4.7
Educational Credit Management Corporation.................    5.5      5.7      5.1      3.4      2.2
</TABLE>
 
     -----------------------
      * The information set forth in the table above has been obtained from  the
        Significant  Guarantors  and  has  not  been  audited  or  independently
        verified for accuracy or completeness by  the Seller, Sallie Mae or  the
        Underwriters.
 
     Unless  otherwise  indicated, all  the  above information  relating  to the
Significant Guarantors has been obtained from the Significant Guarantors, is not
guaranteed as  to accuracy  or completeness  by the  Seller, Sallie  Mae or  the
Underwriters  and is  not to  be construed  as a  representation by  the Seller,
Sallie Mae or the Underwriters.
 
     Each of the Guarantee  Agency's guarantee obligations  with respect to  any
Trust  Student Loan is  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
Trust Student Loan being performed in  accordance with the FFELP, the Act,  such
Guarantee  Agency's  rules and  other applicable  requirements, (ii)  the timely
payment to the  Guarantee Agency of  the guarantee fee  payable with respect  to
such  Trust Student Loan, (iii) the timely submission to the Guarantee Agency of
all required pre-claim delinquency  status notifications and  of the claim  with
respect to such Trust Student Loan. Failure to comply with any of the applicable
conditions,  including the foregoing, may result in the refusal of the Guarantee
Agency to honor  its Guarantee  Agreements with  respect to  such Trust  Student
Loan,  in  the denial  of  guarantee coverage  with  respect to  certain accrued
interest amounts with respect thereto or in the loss of certain Interest Subsidy
Payments and Special Allowance Payments with respect thereto.
 
     Prospective investors  should  consult  the  DOE  Data  Books  for  further
information concerning the Guarantors.
 
CURE PERIOD FOR TRUST STUDENT LOANS
 
     Sallie  Mae,  the Seller  or  the Servicer,  as the  case  may be,  will be
obligated to  repurchase  (or purchase  in  the case  of  the Servicer),  or  to
substitute Qualified Substitute Student Loans for, any Trust Student Loan in the
event  of a material breach by such party of certain representations, warranties
or covenants with respect to such Trust Student Loan, following a period  during
which  such breach may be  cured. For purposes of  Trust Student Loans such cure
period will be  120 days, except  that in the  case of certain  representations,
warranties  or covenants, the breach of which  may be cured by the reinstatement
of the Guarantor's guarantee of such  Trust Student Loan, such cure period  will
be 360 days, in each case following the earlier of the date on which such breach
is  discovered and the  date of the  Servicer's receipt of  the Guarantor reject
transmittal form with respect  to such Trust Student  Loan. Such repurchase  (or
purchase  in the case  of the Servicer)  or substitution will  be made not later
than the end of such 120 day period or not later than the 60th day following the
end of such 360 day cure  period, as applicable. Notwithstanding the  foregoing,
if  as of the last  Business Day of any month  the aggregate principal amount of
Trust Student  Loans with  respect to  which  claims have  been filed  with  and
rejected by a Guarantor as a result of a breach by the Seller or the Servicer or
with  respect  to which  the  Servicer determines  that  claims cannot  be filed
pursuant to the Higher Education Act as a result of such a breach exceeds 1%  of
the  Pool  Balance,  the Servicer  and/or  the  Seller, as  applicable,  will be
required to purchase, within 30 days of a written request by the Eligible Lender
Trustee or the Indenture Trustee, affected  Trust Student Loans in an  aggregate
principal  amount such that after such  purchases the aggregate principal amount
of affected  Trust Student  Loans  is less  than 1%  of  the Pool  Balance.  The
 
                                      S-29
<PAGE>
Trust  Student Loans to be purchased by  the Servicer and/or the Seller pursuant
to the preceding sentence will be based on the date of claim rejection, with the
Trust Student Loans  with the  earliest such dates  to be  purchased first.  See
"Servicing;  Administration  --  Servicer  Covenants,"  "Transfer  and Servicing
Agreements -- Sale of Student Loans to the Trust; Representations and Warranties
of the Seller"  and "Transfer and  Servicing Agreements --  Purchase of  Student
Loans  by  the Seller;  Representations  and Warranties  of  Sallie Mae"  in the
Prospectus.
 
CONSOLIDATION OF FEDERAL BENEFIT BILLINGS AND RECEIPTS AND GUARANTOR CLAIMS
WITH OTHER TRUSTS
 
     Due  to  a  Department   policy  limiting  the   granting  of  new   lender
identification  numbers, the Eligible  Lender Trustee will  be allowed under the
Trust Agreement  to permit  trusts, other  than the  Trust, established  by  the
Seller  to securitize Student Loans to  use the Department lender identification
number applicable to  the 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  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 the Trust
with other trusts  may result in  the receipt of  claim payments from  Guarantee
Agencies 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 the Eligible  Lender Trustee as the party  primarily
responsible  to the  Department for  any liabilities  owed to  the Department or
Guarantee Agencies resulting  from the Eligible  Lender Trustee's activities  in
the  FFELP.  As  a result,  if  the Department  or  a Guarantee  Agency  were to
determine that the Eligible Lender Trustee owes a liability to the Department or
such Guarantee Agency on any Student Loan  included in a trust using the  shared
lender  identification number, the Department or  such Guarantee Agency would be
likely to collect  that liability  by offset  against amounts  due the  Eligible
Lender  Trustee under the shared lender identification number, including amounts
owed in connection with the Trust.
 
     In addition, other trusts using the shared lender identification number may
in a given quarter incur consolidation 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 the Eligible Lender Trustee under such lender identification number
for that quarter equalling 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 the  Trust and the trust  agreements for the other
trusts established by the Seller which share the lender identification number to
be used  by the  Trust will  require any  such trust  (including the  Trust)  to
indemnify  the  other  such trusts  against  a  shortfall or  an  offset  by the
Department or a  Guarantee Agency  arising from the  Student Loans  held by  the
Eligible Lender Trustee on such trust's behalf.
 
                                      S-30
<PAGE>
                         DESCRIPTION OF THE SECURITIES
 
GENERAL
 
     The  Notes will be  issued pursuant to  the terms of  the Indenture and the
Certificates will be  issued pursuant to  the terms of  the Trust Agreement,  in
each  case substantially  in the  form filed as  an exhibit  to the Registration
Statement of which this Prospectus Supplement  is a part. The following  summary
describes  certain terms of  the Notes, the Certificates,  the Indenture and the
Trust Agreement. Other terms of the Notes and the Certificates are set forth  in
the   Prospectus.  See   "Description  of   the  Notes,"   "Description  of  the
Certificates"  and  "Certain  Information  Regarding  the  Securities"  in   the
Prospectus.  The summary does not purport to be complete and is qualified in its
entirety by reference  to the  provisions of  the Notes,  the Certificates,  the
Indenture and the Trust Agreement.
 
THE NOTES
 
     Distributions  of Interest.  Interest will  accrue on the principal balance
of the Class A-1 Notes and the Class  A-2 Notes at a rate per annum  (calculated
as  provided  below)  equal  to the  Class  A-1  Rate and  the  Class  A-2 Rate,
respectively. Interest  will  accrue during  each  Accrual Period  and  will  be
payable to the Noteholders quarterly on each Distribution Date. Interest accrued
as  of any Distribution Date but not paid  on such Distribution Date will be due
on the next Distribution Date together with an amount equal to interest on  such
amount  at the applicable  rate per annum specified  above. Interest payments on
the Notes for  any Distribution  Date will  generally be  funded from  Available
Funds  and  amounts  on  deposit  in the  Reserve  Account  remaining  after the
distribution of the Primary  Servicing Fee and the  Administration Fee for  such
Distribution  Date. See "-- Distributions" and  "-- Credit Enhancement." If such
sources are insufficient  to pay the  Noteholders' Interest Distribution  Amount
for  such Distribution Date,  such shortfall will  be allocated pro  rata to the
Class A-1 Noteholders and the Class A-2 Noteholders (based upon the total amount
of interest then due on each class of Notes).
 
     The "Class A-1 Rate" for each Accrual Period will be equal to the lesser of
(a) the daily weighted  average of the T-Bill  Rates within such Accrual  Period
(determined as set forth under "-- Determination of T-Bill Rate") plus 0.__% and
(b) the Student Loan Rate for such Accrual Period. The "Class A-2 Rate" for each
Accrual  Period will be equal to the lesser of (a) the daily weighted average of
the T-Bill Rates within such Accrual  Period (determined as set forth under  "--
Determination of T-Bill Rate") plus 0.__% and (b) the Student Loan Rate for such
Accrual  Period. The weighted average calculations described above will be based
on the actual number of days in such Accrual Period.
 
     The Class A-1 Rate and  the Class A-2 Rate will  be adjusted weekly on  the
calendar  day following each  auction of 91-day Treasury  Bills, except that (i)
the Note Rates in effect  from the first day  of each Accrual Period,  including
the  initial Accrual Period, through  the day of the  first 91-day Treasury Bill
auction on or after the  first day of each Accrual  Period will be based on  the
results  of the most recent  91-day Treasury Bill auction  prior to such day and
(ii) the Note Rates  will be subject  to a Lock-In Period  of six business  days
preceding each Distribution Date. See "-- Determination of T-Bill Rates."
 
     The "Student Loan Rate" for any Accrual Period will be equal to the product
of  (a) the quotient obtained by dividing (i) 365  (or 366 in the case of a leap
year) by (ii) the actual number of  days elapsed in such Accrual Period and  (b)
the  percentage equivalent of a fraction, (i) the numerator of which is equal to
Expected Interest Collections for the related Collection Period less the Primary
Servicing Fee and  the Administration  Fee and any  prior unpaid  Administration
Fees with respect to such Collection Period and (ii) the denominator of which is
the Pool Balance as of the first day of such Collection Period.
 
     "Expected  Interest  Collections"  means, with  respect  to  any Collection
Period, the sum of (i) the amount  of interest accrued, net of amounts  required
to  be paid to the  Department or to be repaid  to Guarantors or borrowers, with
respect to the Trust  Student Loans for such  Collection Period (whether or  not
such  interest is actually paid), (ii) all Interest Subsidy Payments and Special
Allowance Payments pursuant to claims  submitted by the Eligible Lender  Trustee
for  such Collection Period  (whether or not actually  received), net of amounts
required to be paid to the Department, with respect to the Trust Student  Loans,
to  the  extent not  included in  (i)  above, and  (iii) investment  earnings on
amounts held  in  the  Reserve  Account and  the  Collection  Account  for  such
Collection Period and interest on amounts to
 
                                      S-31
<PAGE>
be  remitted by the Administrator to the Collection Account with respect to such
Collection Period prior to the related Distribution Date.
 
     Any Note Interest Carryover that may exist on any Distribution Date will be
payable to  the  Noteholders  on  that  Distribution  Date  and  any  succeeding
Distribution  Dates solely out of the amount of Available Funds remaining in the
Collection Account  on any  such  Distribution Date  after distribution  of  the
Primary  Servicing Fee,  the Administration  Fee, the  Noteholders' Distribution
Amount,  the  Certificateholders'  Distribution  Amount,  the  amount,  if  any,
necessary  to be  deposited into  the Reserve  Account to  reinstate the balance
therein to the  Specified Reserve  Account Balance and  the aggregate  Carryover
Servicing Fee, if any; provided that (except on the final Distribution Date upon
termination  of the Trust) no  amounts on deposit in  the Reserve Account (other
than amounts  in  excess of  the  Specified  Reserve Account  Balance)  will  be
available to pay any such Note Interest Carryover.
 
     Distributions  of  Principal.    Principal payments  will  be  made  to the
Noteholders on  each Distribution  Date  in an  amount  generally equal  to  the
Principal  Distribution Amount for  such Distribution Date,  until the principal
balance of the Notes is  reduced to zero. Principal  payments on the Notes  will
generally  be derived from  Available Funds remaining  after the distribution of
the Primary Servicing  Fee, the  Administration Fee,  the Noteholders'  Interest
Distribution  Amount and the Certificateholders' Return Distribution Amount. See
"--  Distributions",  "--  Credit  Enhancement"  and  "--  The  Certificates  --
Subordination  of the Certificates." If such sources are insufficient to pay the
Noteholders' Principal  Distribution Amount  for  such Distribution  Date,  such
shortfall  will  be  added  to  the  principal  payable  to  the  Noteholders on
subsequent Distribution Dates. Amounts on deposit in the Reserve Account  (other
than  amounts in excess  of the Specified  Reserve Account Balance)  will not be
available to make principal payments on the  Notes except at maturity or on  the
final Distribution Date upon termination of the Trust.
 
     Principal  payments on the Notes will be applied on each Distribution Date,
first, to the  principal balance  of the Class  A-1 Notes  until such  principal
balance  is reduced to zero and thereafter to the principal balance of the Class
A-2 Notes  until  such principal  balance  is  reduced to  zero;  provided  that
following  the  occurrence  of an  Event  of  Default and  the  exercise  by the
Indenture Trustee of  remedies under  the Indenture, principal  payments on  the
Notes  will  be made  pro rata,  without preference  or priority.  The aggregate
outstanding principal amount of the Class A-1  Notes will be due and payable  in
full  on the Class  A-1 Maturity Date  and the Class  A-2 Notes will  be due and
payable in full on  the Class A-2  Maturity Date. The actual  date on which  the
aggregate  outstanding principal and accrued interest  of the Class A-1 Notes or
the Class A-2 Notes are paid may be earlier than the respective maturity  dates,
based on a variety of factors, including those described in the Prospectus under
"Risk  Factors -- Maturity and  Prepayment Assumptions" and "Trading Information
- -- Weighted Average Life of the Securities" in the Prospectus.
 
THE CERTIFICATES
 
     Return  on   Certificates.     Certificateholders  will   be  entitled   to
distributions  of return  on the  Certificate Balance  at the  Certificate Rate.
Return on  the Certificates  will accrue  during each  Accrual Period,  will  be
calculated  as  provided  below  and will  be  distributable  quarterly  on each
Distribution Date. Return on the  Certificates payable on any Distribution  Date
but  not  distributed on  such Distribution  Date  will be  payable on  the next
Distribution Date increased by an amount equal  to return on such amount at  the
Certificate  Rate. Distributions with respect to  return on the Certificates for
any Distribution Date will generally be funded from the portion of the Available
Funds and the  amounts on  deposit in the  Reserve Account  remaining after  the
distribution  of  the  Primary Servicing  Fee,  the Administration  Fee  and the
Noteholders' Interest Distribution  Amount for such  Distribution Date. See  "--
Distributions",   "--  Credit  Enhancement  --  Reserve  Account"  and  "--  The
Certificates -- Subordination of the Certificates."
 
     The "Certificate Rate" for each Accrual Period will be equal to the  lesser
of (a) the daily weighted average of the T-Bill Rates within such Accrual Period
(determined  as set  forth under "--  Determination of T-Bill  Rate") plus 0.__%
based on the actual number  of days in such Accrual  Period and (b) the  Student
Loan  Rate for such Accrual Period. The Certificate Rate will be adjusted weekly
on the calendar day following each auction of 91-day Treasury Bills, except that
(i) the Certificate Rate in  effect from the first  day of each Accrual  Period,
including  the  initial Accrual  Period,  through the  day  of the  first 91-day
 
                                      S-32
<PAGE>
Treasury Bill auction on or after the  first day of each Accrual Period will  be
based  on the results of  the most recent 91-day  Treasury Bill auction prior to
such day and (ii) the  Certificate Rate will be subject  to a Lock-In Period  of
six  business days  preceding each Distribution  Date. See  "-- Determination of
T-Bill Rates."
 
     Any Certificate Return Carryover  that may exist  on any Distribution  Date
will  be payable  to the  Certificateholders on  that Distribution  Date and any
succeeding Distribution  Dates  solely out  of  the amount  of  Available  Funds
remaining  in  the  Collection  Account  on  any  such  Distribution  Date after
distribution  of  the  Primary  Servicing  Fee,  the  Administration  Fee,   the
Noteholders'  Distribution Amount, the  Certificateholders' Distribution Amount,
the amount,  if any,  necessary to  be  deposited into  the Reserve  Account  to
reinstate  the balance  therein to  the Specified  Reserve Account  Balance, the
Carryover Servicing Fee, if any, and any Note Interest Carryover; provided  that
(except on the final Distribution Date upon termination of the Trust) amounts on
deposit  in the Reserve Account  (other than amounts in  excess of the Specified
Reserve Account  Balance) will  not be  available to  pay any  such  Certificate
Return Carryover.
 
     Distributions  in Respect of Certificate  Balance.  Certificateholders will
be entitled to distributions  on each Distribution Date  on and after which  the
Notes  are paid in full in an  amount generally equal to the Certificate Balance
Distribution Amount for such Distribution Date. Distributions in respect of  the
Certificate Balance for such Distribution Date will generally be funded from the
portion  of  Available  Funds and  amounts  on  deposit in  the  Reserve Account
remaining after distribution  of the Primary  Servicing Fee, the  Administration
Fee and the Certificateholders' Return Distribution Amount for such Distribution
Date. Amounts on deposit in the Reserve Account (other than amounts in excess of
the Specified Reserve Account Balance) will not be available to make payments on
the  Certificate Balance except on the  final Distribution Date upon termination
of the  Trust. See  "-- Distributions"  and "--  Credit Enhancement  --  Reserve
Account."
 
     Any  remaining Certificate Balance will be distributed in full on the Final
Distribution Date.  The actual  date  on which  the  final distribution  on  the
Certificates  will  be made  may be  earlier than  the Final  Distribution Date,
however, based on a  variety of factors, including  those described above  under
"Risk  Factors -- Maturity and  Prepayment Assumptions" and "Trading Information
- -- Weighted Average Life of the Securities" in the Prospectus.
 
     Subordination of the Certificates.  On any Distribution Date  distributions
in  respect of return on the Certificates will be subordinated to the payment of
interest on the Notes  and distributions in respect  of the Certificate  Balance
will  be subordinated to  the payment of  interest on the  Notes (other than any
Note Interest  Carryover)  and principal  of  the Notes.  Consequently,  on  any
Distribution Date, Available Funds and amounts on deposit in the Reserve Account
remaining  after payment of the Primary Servicing Fee and the Administration Fee
will be  applied  to  the  payment  of  interest  on  the  Notes  prior  to  any
distribution   thereof  in  respect  of  return   on  the  Certificates  and  no
distributions in  respect of  the Certificate  Balance will  be made  until  the
Distribution  Date  on  or  after  which  the  Notes  have  been  paid  in full.
Notwithstanding the  foregoing,  if  on  any  Distribution  Date  following  all
distributions  to be  made on such  Distribution Date  the outstanding principal
amount of the Notes would be in  excess of the sum of the outstanding  principal
balance  of the Trust Student  Loans and any accrued  but unpaid interest on the
Trust Student Loans as of the last day of the related Collection Period plus the
balance of  the  Reserve  Account  on  such  Distribution  Date  following  such
distributions,  or if an Insolvency Event with respect to the Seller or an Event
of Default  under the  Indenture  has occurred  and  is continuing,  amounts  on
deposit  in the Collection  Account and the  Reserve Account will  be applied on
such Distribution Date to  the payment of  the Noteholders' Distribution  Amount
before  any  amounts  are  applied to  the  payment  of  the Certificateholders'
Distribution Amount.  In addition,  on any  Distribution Date,  Available  Funds
remaining  after  payment  of the  Servicing  Fee, the  Administration  Fee, the
Noteholders' Distribution Amount,  the Certificateholders' Distribution  Amount,
the  amount,  if any,  necessary to  be  deposited into  the Reserve  Account to
reinstate the balance therein to the  Specified Reserve Account Balance and  the
aggregate  Carryover Servicing Fee,  if any, for such  Distribution Date will be
applied to the payment of the Note Interest Carryover prior to any  distribution
thereof  to Certificateholders  to cover  the Certificate  Return Carryover. Any
portion of the Certificateholders' Return Distribution Amount not received on  a
 
                                      S-33
<PAGE>
Distribution  Date in  connection with such  subordination will be  treated as a
Certificate Return Shortfall to be paid on succeeding Distribution Dates.
 
DETERMINATION OF T-BILL RATES
 
     "T-Bill Rate" means, on  any day, the weighted  average per annum  discount
rate  (expressed on a  bond equivalent basis  and applied on  a daily basis) for
direct obligations  of the  United  States with  a  maturity of  thirteen  weeks
("91-day  Treasury Bills") sold at the  most recent 91-day Treasury Bill auction
prior to such date, as reported by  the U.S. Department of the Treasury. In  the
event  that the  results of the  auctions of  91-day Treasury Bills  cease to be
reported as provided  above, or that  no such  auction is held  in a  particular
week, then the T-Bill Rate in effect as a result of the last such publication or
report will remain in effect until such time, if any, as the results of auctions
of  91-day Treasury Bills shall again be reported or such an auction is held, as
the case may  be. The T-Bill  Rate will be  subject to a  Lock-In Period of  six
business days.
 
     "Lock-In  Period" means the period of  days preceding any Distribution Date
during which the Note Rate or Certificate Rate, as applicable, in effect on  the
first  day of  such period will  remain in effect  until the end  of the Accrual
Period related to such Distribution Date.
 
     Accrued interest on either  class of Notes from  and including the  Closing
Date  or the  preceding Distribution Date,  as applicable, to  but excluding the
current Distribution Date is calculated  by multiplying the principal amount  of
such  Notes by an "accrued interest factor." This factor is calculated by adding
the interest rates  applicable to  each day  on which  each such  Note has  been
outstanding  since  the  Closing Date  or  the preceding  Distribution  Date, as
applicable, and  dividing the  sum by  365 (or  by 366  in the  case of  accrued
interest  which is payable on  a Distribution Date in  a leap year) and rounding
the resulting number to nine decimal places.
 
                                      S-34
<PAGE>
     The following table sets forth the accrued interest factors that would have
been applicable to any Note bearing interest at the indicated rates, assuming  a
365-day year:
 
<TABLE>
<CAPTION>
                                                                            ASSUMED
                                                                            INTEREST      ACCRUED
                                                                            RATE ON      INTEREST
                       SETTLEMENT                              DAYS           THE       RECEIVABLE
                          DATE                              OUTSTANDING      NOTES        FACTOR
- ---------------------------------------------------------   -----------     -------     -----------
<S>                                                         <C>             <C>         <C>
  1st....................................................        0          5.50000%    0.000000000
  2nd....................................................        1          5.50000     0.000150685
  3rd....................................................        2          5.50000     0.000301370
  4th....................................................        3          5.50000     0.000452055
  5th*...................................................        4          5.65000     0.000602740
  6th....................................................        5          5.65000     0.000757534
  7th....................................................        6          5.65000     0.000912329
  8th....................................................        7          5.65000     0.001067123
  9th....................................................        8          5.65000     0.001221918
  10th...................................................        9          5.65000     0.001376712
</TABLE>
 
- ------------------
* First  interest rate adjustment (91-day Treasury bills are generally auctioned
  weekly).
 
     The numbers in this table are examples given for information purposes  only
and  are in no way a prediction of interest rates on any Notes. A similar factor
calculated in the same manner is applicable to the return on the Certificates.
 
     Information concerning  the  current  91-day Treasury  Bill  Rate  and  the
accrued  interest factor will  be available by  telephoning the Administrator at
(800) 321-7179 between the hours of 9 a.m. and 4 p.m. Eastern time on any day on
which the Reston, VA office of the  Administrator is open for business and  will
also be available through Telerate Systems Incorporated or Bloomberg L.P.
 
ACCOUNTS
 
     The  Administrator will establish and maintain in the name of the Indenture
Trustee the  Collection  Account and  the  Reserve  Account, on  behalf  of  the
Noteholders and the Certificateholders.
 
     Funds  in the Collection Account and the Reserve Account (collectively, the
"Trust Accounts")  will  be invested  as  provided  in the  Trust  Indenture  in
Eligible   Investments.   "Eligible  Investments"   are  generally   limited  to
investments acceptable  to the  Rating  Agencies as  being consistent  with  the
rating  of the  Notes. Subject to  certain conditions,  Eligible Investments may
include securities or  other obligations  issued by  Sallie Mae,  the Seller  or
their  affiliates or trusts originated by the Seller or its affiliates. Eligible
Investments are limited to obligations or securities that mature not later  than
the  business day immediately  preceding the next Distribution  Date or the next
Monthly Servicing Payment Date (to the extent of the Primary Servicing Fee).
 
SERVICING COMPENSATION
 
     The Servicer will  be entitled to  receive the Servicing  Fee in an  amount
equal  to  the  Primary  Servicing  Fee  and  the  Carryover  Servicing  Fee  as
compensation for performing the  functions as servicer  for the Trust  described
above.  The  Primary Servicing  Fee will  be payable  on each  Monthly Servicing
Payment Date and  will be  paid solely  out of  Available Funds  and amounts  on
deposit in the Reserve Account on such date. The Carryover Servicing Fee will be
payable  to the Servicer on each Distribution  Date out of Available Funds after
payment  on  such  Distribution   Date  of  the   Primary  Servicing  Fee,   the
Administrative     Fee,    the    Noteholders'    Distribution    Amount,    the
Certificateholders' Distribution Amount, and the amount, if any, necessary to be
deposited  in  the  Reserve Account  to  reinstate  the balance  thereof  to the
Specified Reserve Account Balance. The  Carryover Servicing Fee will be  subject
to  increase agreed to by the Administrator, the Eligible Lender Trustee and the
Servicer to the extent  that a demonstrable and  significant increase occurs  in
the  costs incurred  by the  Servicer in providing  the services  to be provided
under the Servicing Agreement, whether due to changes in applicable governmental
regulations, guarantor program requirements or regulations, or postal rates.
 
                                      S-35
<PAGE>
DISTRIBUTIONS
 
     Deposits to Collection Account.  On  or about the third business day  prior
to  each  Distribution Date  (the "Determination  Date"),  the Servicer  and the
Administrator will provide the Indenture  Trustee with certain information  with
respect  to the preceding  Collection Period, including  the amount of Available
Funds received  with  respect to  the  Trust  Student Loans  and  the  aggregate
Purchase  Amount relating to  the Trust Student  Loans to be  repurchased by the
Seller or to be purchased by the Servicer.
 
     Except as provided below, the Servicer will deposit all payments on Student
Loans (from whatever source) and all  proceeds of Student Loans collected by  it
during  each Collection Period  into the Collection  Account within two business
days of receipt thereof. Except as  provided below, the Eligible Lender  Trustee
will  deposit all Interest  Subsidy Payments and  all Special Allowance Payments
with respect to the Student Loans received by it with respect to each Collection
Period into the Collection Account within two business days of receipt  thereof.
However,   for  so  long  as  (i)   the  senior  unsecured  obligations  of  the
Administrator (or  any  affiliate  of the  Administrator  which  guarantees  the
obligations  of the Administrator under  the Administration Agreement) have been
assigned a long-term rating of not less  than "AA-" (or equivalent rating) or  a
short-term  rating of not less than "A-1"  (or equivalent rating) by each of the
Rating Agencies or the remitting by the Servicer and the Eligible Lender Trustee
of the amounts  referred to  above to  the Administrator  will not  result in  a
downgrading  or withdrawal  of any  of the  then current  ratings of  any of the
Securities by any of the Rating Agencies, and (ii) no Administrator Default  has
occurred  and is continuing,  the Servicer and the  Eligible Lender Trustee will
remit the amounts referred to above that would otherwise be deposited by it into
the Collection Account to the Administrator within two business days of  receipt
thereof, and the Administrator will remit such amounts to the Collection Account
on  or before the business day preceding each Monthly Servicing Payment Date (to
the extent of the Primary Servicing Fee  payable on such date) and on or  before
the  business  day  preceding  each  Distribution Date  (to  the  extent  of the
remainder of such amounts), together with interest accrued through the last  day
of  the related Collection  Period on amounts  held by the  Administrator at the
federal funds rate for  each day during such  period less .20%. See  "Servicing;
Administration -- Payments on Student Loans" in the Prospectus.
 
     For  purposes hereof, the  term "Available Funds" means,  with respect to a
Distribution Date or any related Monthly Servicing Payment Date, the sum of  the
following amounts with respect to the related Collection Period (or, in the case
of  a Monthly Servicing  Payment Date, the applicable  portion thereof): (i) all
collections received by the Servicer on  the Trust Student Loans (including  any
Guarantee  Payments received with respect to the  Trust Student Loans but net of
(x) any collections in respect of  principal on the Trust Student Loans  applied
by  the Trust to  repurchase guaranteed loans from  the Guarantors in accordance
with the Guarantee Agreements and (y)  amounts required by the Higher  Education
Act to be paid to the Department or to be repaid to borrowers (whether or not in
the  form of a principal  reduction of the applicable  Trust Student Loan), with
respect to  the  Trust Student  Loans  for  such Collection  Period);  (ii)  any
Interest  Subsidy  Payments  and  Special  Allowance  Payments  received  by the
Servicer or  the Eligible  Lender  Trustee during  such Collection  Period  with
respect  to the Trust  Student Loans; (iii)  all proceeds of  the liquidation of
defaulted  Trust  Student  Loans  ("Liquidated  Student  Loans"),  which  became
Liquidated  Student Loans during  such Collection Period  in accordance with the
Servicer's customary  servicing  procedures, net  of  expenses incurred  by  the
Servicer  in connection with such liquidation and any amounts required by law to
be remitted  to the  borrower  on such  Liquidated Student  Loans  ("Liquidation
Proceeds"), and all recoveries in respect of Liquidated Student Loans which were
written  off in prior Collection Periods  or during such Collection Period; (iv)
the aggregate Purchase Amounts received during such Collection Period for  those
Trust  Student  Loans repurchased  by the  Seller or  purchased by  the Servicer
("Purchased Student Loans"); (v)  the aggregate amounts,  if any, received  from
the   Seller  or  the  Servicer,  as  the  case  may  be,  as  reimbursement  of
non-guaranteed interest amounts, or lost  Interest Subsidy Payments and  Special
Allowance Payments, with respect to the Trust Student Loans pursuant to the Sale
Agreement or the Servicing Agreement, respectively; (vi) amounts received by the
Trust  pursuant  to the  Servicing Agreement  during  such Collection  Period in
respect of yield  or principal  adjustments; and (vii)  Investment Earnings  for
such  Distribution Date  and any interest  remitted by the  Administrator to the
Collection Account prior to such Distribution Date or Monthly Servicing  Payment
Date  as described  in the  preceding paragraph;  provided that  if with respect
 
                                      S-36
<PAGE>
to any Distribution Date there would not be sufficient funds, after  application
of  Available Funds  (as defined above)  and amounts available  from the Reserve
Account, to pay any of  the items specified in  clauses (i) through (vii)  under
"--  Distributions  -- Distributions  from  Collection Account,"  then Available
Funds for such  Distribution Date  will include,  in addition  to the  Available
Funds  (as  defined above),  amounts on  deposit in  the Collection  Account (or
amounts held  by  the  Administrator,  or  which  the  Administrator  reasonably
estimates  to  be held  by the  Administrator, for  deposit into  the Collection
Account) on the Determination Date which would have constituted Available  Funds
for  the Distribution Date  succeeding such Distribution Date,  up to the amount
necessary to  pay  such items,  and  the  Available Funds  for  such  succeeding
Distribution Date will be adjusted accordingly.
 
     Distributions  from Collection Account.   On each Monthly Servicing Payment
Date that  is not  a  Distribution Date,  the  Administrator will  instruct  the
Indenture  Trustee to  pay to  the Servicer the  Primary Servicing  Fee due with
respect to the period from and including the preceding Monthly Servicing Payment
Date from amounts  on deposit in  the Collection Account.  On each  Distribution
Date,  the  Administrator  will  instruct  the  Indenture  Trustee  to  make the
following deposits  and  distributions, in  the  amounts  and in  the  order  of
priority specified below, except as otherwise provided under "Description of the
Securities -- The Certificates -- Subordination of the Certificates" and "-- The
Notes  -- Distributions of Principal", to the extent of the Available Funds with
respect to such Distribution Date:
 
          (i)  to  the  Servicer,  the   Primary  Servicing  Fee  due  on   such
     Distribution Date;
 
          (ii)  to  the  Administrator,  the  Administration  Fee  due  on  such
     Distribution Date and all prior unpaid Administration Fees;
 
          (iii) to  the  Noteholders,  the  Noteholders'  Interest  Distribution
     Amount,  ratably, without preference or priority  of any kind, according to
     the amounts  payable  on the  Notes  in respect  of  Noteholders'  Interest
     Distribution Amount;
 
          (iv)   to   the   Eligible   Lender   Trustee   on   behalf   of   the
     Certificateholders, the Certificateholders' Return Distribution Amount, for
     distribution  by  the  Eligible  Lender  Trustee  pursuant  to  the   Trust
     Agreement,  ratably, without preference or  priority of any kind, according
     to  the   amounts  payable   in  respect   of  Certificateholders'   Return
     Distribution Amount;
 
          (v)   to  the  Class  A-1   Noteholders,  the  Noteholders'  Principal
     Distribution Amount, ratably, without preference  or priority of any  kind,
     according to the amounts payable on the Class A-1 Notes for principal;
 
          (vi)  on each Distribution Date on and after which the Class A-1 Notes
     have been paid  in full,  to the  Class A-2  Noteholders, the  Noteholders'
     Principal  Distribution Amount, ratably, without  preference or priority of
     any kind,  according to  the amounts  payable on  the Class  A-2 Notes  for
     principal;
 
          (vii) on each Distribution Date on and after which the Notes have been
     paid   in  full,  to   the  Eligible  Lender  Trustee   on  behalf  of  the
     Certificateholders,  the  Certificate  Balance  Distribution  Amount,   for
     distribution   by  the  Eligible  Lender  Trustee  pursuant  to  the  Trust
     Agreement, ratably, without preference or  priority of any kind,  according
     to the amounts payable in respect of the Certificate Balance;
 
          (viii)  to  the  Reserve Account,  the  amount, if  any,  necessary to
     reinstate the  balance of  the  Reserve Account  to the  Specified  Reserve
     Account Balance;
 
          (ix)  to the  Servicer, the aggregate  unpaid amount  of the Carryover
     Servicing Fee, if any;
 
          (x) to  the  Noteholders, the  aggregate  unpaid amount  of  the  Note
     Interest  Carryover, if any, ratably, without preference or priority of any
     kind, according to the amounts due and  payable on the Notes in respect  of
     Note Interest Carryover;
 
          (xi)   to   the   Eligible   Lender   Trustee   on   behalf   of   the
     Certificateholders, the aggregate unpaid  amount of the Certificate  Return
     Carryover, if any, for distribution by the Eligible Lender Trustee pursuant
     to the Trust Agreement ratably, without preference or priority of any kind,
     according   to  the  amounts  payable  in  respect  of  Certificate  Return
     Carryover; and
 
                                      S-37
<PAGE>
          (xii) to the Reserve Account, any remaining amounts after  application
     of clauses (i) through (xi).
 
     Notwithstanding the foregoing, in the event the Trust Student Loans are not
sold  on the Trust Auction  Date, on each subsequent  Distribution Date on which
the Pool Balance is  equal to 10% or  less of the Initial  Pool Balance, if  the
amount on deposit in the Reserve Account on such Distribution Date (after giving
effect   to  all  withdrawals  therefrom   on  such  Distribution  Date,  except
withdrawals payable  to the  Seller other  than as  a Certificateholder)  is  in
excess  of the Specified Reserve Account Balance for such Distribution Date, the
Administrator will direct the Indenture Trustee to distribute the amount of such
excess as accelerated payments  of principal on the  Notes and distributions  in
respect of the Certificate Balance.
 
     For purposes hereof, the following terms have the following meanings:
 
     "Certificate  Balance" equals $                as of  the Closing Date and,
thereafter, equals  the initial  Certificate Balance,  reduced by  all  previous
distributions in respect of the Certificate Balance.
 
     "Certificate Balance Distribution Amount" means, on each Distribution Date,
the  excess of  (i) the sum  of (a)  the Principal Distribution  Amount for such
Distribution Date,  (b) the  Note Principal  Shortfall as  of the  close of  the
preceding  Distribution Date and (c) the Certificate Balance Shortfall as of the
close  of  the  preceding  Distribution  Date  over  (ii)  the  Note   Principal
Distribution  Amount for such  Distribution Date; provided  that the Certificate
Balance Distribution Amount will in no event exceed the Certificate Balance.  In
addition,  on  the  Final  Distribution  Date,  the  Certificate  Balance  to be
distributed to the Certificateholders will include the amount required to reduce
the outstanding Certificate Balance to zero.
 
     "Certificate Balance Shortfall" means, as of the close of any  Distribution
Date,  the excess  of (i)  the Certificate  Balance Distribution  Amount on such
Distribution Date over (ii) the amount of distributions made with respect to the
Certificate Balance on such Distribution Date.
 
     "Certificateholders'  Distribution  Amount"  means  with  respect  to   any
Distribution  Date, the Certificateholders' Return  Distribution Amount for such
Distribution Date  plus the  Certificate Balance  Distribution Amount  for  such
Distribution Date.
 
     "Certificateholders' Return Distribution Amount" means, with respect to any
Distribution  Date, the  sum of  (i) return on  the Certificates  accrued at the
Certificate Rate for the related  Accrual Period on the outstanding  Certificate
Balance  on the immediately preceding Distribution  Date, after giving effect to
all distributions to Certificateholders in respect of the Certificate Balance on
such preceding Distribution  Date (or,  in the  case of  the first  Distribution
Date,  on the Closing Date)  and (ii) the Certificate  Return Shortfall for such
Distribution Date;  provided that  the Certificateholders'  Return  Distribution
Amount will not include any Certificate Return Carryover.
 
     "Certificate Return Carryover" means for any Distribution Date on which the
Certificate Rate is based on the Student Loan Rate, the excess of (a) the amount
of return on the Certificates that would have accrued in respect of such Accrual
Period  at the Certificate Rate without regard to the Student Loan Rate over (b)
the amount of  return on the  Certificates actually accrued  in respect of  such
Accrual  Period based on the Student Loan Rate, together with the unpaid portion
of any such excess from prior Distribution Dates and any return accrued  thereon
calculated at the Certificate Rate without regard to the Student Loan Rate.
 
     "Certificate  Return  Shortfall" means,  with  respect to  any Distribution
Date, the excess of  (i) the Certificateholders'  Return Distribution Amount  on
the  preceding  Distribution  Date  over (ii)  the  return  on  the Certificates
actually distributed to  the Certificateholders on  such preceding  Distribution
Date,  plus return on the amount of such excess, to the extent permitted by law,
at the Certificate  Rate from such  preceding Distribution Date  to the  current
Distribution Date.
 
     "Noteholders'  Distribution Amount" means, with respect to any Distribution
Date,  the  sum  of  the  Noteholders'  Interest  Distribution  Amount  and  the
Noteholders' Principal Distribution Amount for such Distribution Date.
 
     "Noteholders'  Interest  Distribution Amount"  means,  with respect  to any
Distribution Date,  the  sum  of (i)  the  amount  of interest  accrued  at  the
respective   Note  Rates  for  the  related  Accrual  Period  on  the  aggregate
outstanding principal  balances of  both  classes of  Notes on  the  immediately
preceding
 
                                      S-38
<PAGE>
Distribution  Date after giving effect to all principal distributions to holders
of Notes on such date  (or, in the case of  the first Distribution Date, on  the
Closing  Date) and (ii) the Note  Interest Shortfall for such Distribution Date;
provided that the Noteholders' Interest Distribution Amount will not include any
Note Interest Carryover.
 
     "Noteholders' Principal  Distribution Amount"  means, with  respect to  any
Distribution  Date, the Principal Distribution Amount for such Distribution Date
plus the Note Principal Shortfall as of the close of the preceding  Distribution
Date;  provided  that the  Noteholders' Principal  Distribution Amount  will not
exceed the outstanding principal balance of  the Notes. In addition, (i) on  the
Class  A-1 Maturity Date, the principal required  to be distributed to Class A-1
Noteholders will include the amount required to reduce the outstanding principal
balance of the Class A-1 Notes to zero and (ii) on the Class A-2 Maturity  Date,
the  principal  required to  be distributed  to the  Class A-2  Noteholders will
include the amount required to reduce  the outstanding principal balance of  the
Class A-2 Notes to zero.
 
     "Note  Interest Carryover"  means, for any  Distribution Date  on which the
Class A-1 Rate  or the Class  A-2 Rate is  based on the  Student Loan Rate,  the
excess  of (a) the  amount of interest on  the Class A-1 Notes  or the Class A-2
Notes, as the case  may be, that  would have accrued in  respect of the  related
Accrual  Period had interest been calculated  without regard to the Student Loan
Rate over (b) the  amount of interest on  the Class A-1 Notes  or the Class  A-2
Notes,  as the case may  be, actually accrued in  respect of such Accrual Period
based on the Student  Loan Rate, together  with the unpaid  portion of any  such
excess  from  prior  Distribution  Dates and  interest  accrued  thereon  at the
applicable Note Rate without regard to the Student Loan Rate.
 
     "Note Interest Shortfall" means, with respect to any Distribution Date, the
excess of (i)  the Noteholders'  Interest Distribution Amount  on the  preceding
Distribution  Date over (ii) the amount  of interest actually distributed to the
Noteholders on such preceding Distribution Date, plus interest on the amount  of
such  excess interest due to the Noteholders, to the extent permitted by law, at
the weighted average interest rate  borne by the Class  A-1 Notes and the  Class
A-2  Notes from  such preceding  Distribution Date  to the  current Distribution
Date.
 
     "Note Principal Shortfall" means, as of the close of any Distribution Date,
the excess  of  (i)  the  Noteholders' Principal  Distribution  Amount  on  such
Distribution  Date over (ii) the amount of principal actually distributed to the
Noteholders on such Distribution Date.
 
     "Principal Distribution  Amount"  means (i)  with  respect to  the  initial
Distribution  Date, the  amount by  which the  sum of  the outstanding principal
amount of  the Notes  and  the Certificate  Balance  exceeds the  Adjusted  Pool
Balance  for such  Distribution Date  and (ii)  with respect  to each subsequent
Distribution Date,  the  amount by  which  the  Adjusted Pool  Balance  for  the
preceding   Distribution  Date  exceeds  the  Adjusted  Pool  Balance  for  such
Distribution Date.  For this  purpose, "Adjusted  Pool Balance"  means, for  any
Distribution  Date, (a) if  the Pool Balance as  of the last  day of the related
Collection Period is greater than  40% of the Initial  Pool Balance, the sum  of
such   Pool  Balance  and  the  Specified   Reserve  Account  Balance  for  such
Distribution Date, or (b) if the Pool Balance as of the last day of the  related
Collection Period is less than or equal to 40% of the Initial Pool Balance, such
Pool Balance.
 
     "Realized  Loss" means the  excess of the  principal balance (including any
interest that had been or had been expected to be capitalized) of any Liquidated
Student Loan over Liquidation Proceeds with respect to such Student Loan to  the
extent  allocable to principal (including any interest that had been or had been
expected to be capitalized).
 
CREDIT ENHANCEMENT
 
     Reserve Account.  Pursuant to the Sale Agreement, the Reserve Account  will
be  created with an initial deposit by the  Trust on the Closing Date of cash or
Eligible Investments in an amount equal to the Reserve Account Initial  Deposit.
The  Reserve Account  will be  augmented on  each Distribution  Date, by deposit
therein of (i) 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 payment  of  the Primary  Servicing  Fee,  the
Administration    Fee,   the   Noteholders'    Distribution   Amount   and   the
Certificateholders' Distribution  Amount, all  for such  Distribution Date,  and
(ii)  any remaining  Available Funds after  application of clause  (i) above and
after payment of any Carryover Servicing Fee, any Note
 
                                      S-39
<PAGE>
Interest Carryover and any Certificate Return Carryover, as of such Distribution
Date.  See  "--   Distributions".  As  described   below,  subject  to   certain
limitations,  amounts on deposit in the Reserve  Account will be released to the
Seller to the extent that the amount  on deposit in the Reserve Account  exceeds
the  Specified Reserve  Account Balance. If  the market value  of securities and
cash in the Reserve Account  is on any Distribution  Date sufficient to pay  the
remaining  principal amount of and interest accrued  on the Notes, to reduce the
Certificate Balance to zero and to pay any accrued return thereon and to pay any
Carryover  Servicing  Fee,  Note   Interest  Carryover  or  Certificate   Return
Carryover, such amount will be so applied on such Distribution Date.
 
     "Specified  Reserve Account Balance" with  respect to any Distribution Date
means the greater of (a)     %  of the Pool Balance as of the close of  business
on  the last day of the related Collection Period and (b) $           , provided
that in no event will such balance  exceed the sum of the outstanding  principal
amount of the Notes and the Certificate Balance.
 
     If  the amount on deposit  in the Reserve Account  on any Distribution Date
(after  giving  effect  to  all  deposits  or  withdrawals  therefrom  on   such
Distribution  Date) is  greater than the  Specified Reserve  Account Balance for
such Distribution Date, subject to  certain limitations, the Administrator  will
instruct  the Indenture  Trustee to distribute  the amount of  the excess, after
payment  of  any  Note  Principal  Shortfall,  Certificate  Balance   Shortfall,
Carryover   Servicing  Fee,  Note  Interest  Carryover  and  Certificate  Return
Carryover, to the Seller.  Upon any distribution to  the Seller of amounts  from
the  Reserve Account,  neither the  Noteholders nor  the Certificateholders will
have any rights in, or claims to, such amounts.
 
     Subject to the  limitation described  in the  preceding paragraph,  amounts
held  from time to time in the Reserve  Account will continue to be held for the
benefit of the Trust. Funds will be  withdrawn from cash in the Reserve  Account
on  any  Distribution  Date (or,  in  the case  of  the payment  of  any Primary
Servicing Fee, on  any Monthly Servicing  Payment Date) to  the extent that  the
amount  of Available Funds on such  Distribution Date (or such Monthly Servicing
Payment Date) is insufficient to pay any  of the items specified in clauses  (i)
through  (iv) under "-- Distributions -- Distributions from Collection Account."
Such funds also  will be  withdrawn at  maturity of the  Notes or  on the  final
Distribution Date upon termination of the Trust to the extent that the amount of
Available  Funds at such time is insufficient  to pay any of the items specified
in clauses (v) through  (vii) and, in  the case of  the final Distribution  Date
upon termination of the Trust, clauses (ix) through (xi) under "-- Distributions
- --  Distributions from  Collection Account."  Such funds  will be  paid from the
Reserve Account  to the  persons and  in  the order  of priority  specified  for
distributions out of the Collection Account in such clauses (i) through (iv) and
clauses (v) through (vii) and clauses (ix) through (xi), as applicable.
 
     The  Reserve  Account  is  intended to  enhance  the  likelihood  of timely
distributions   of   interest   to   the   Noteholders   and   return   to   the
Certificateholders  and to decrease  the likelihood that  the Noteholders or the
Certificateholders will experience  losses. In  certain circumstances,  however,
the  Reserve Account  could be  reduced to zero.  Moreover, except  on the final
Distribution Date  upon termination  of the  Trust, 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 Carryover Servicing  Fees,
Note  Interest Carryover or Certificate Return  Carryover. Amounts on deposit in
the Reserve Account will be available to pay principal on the Notes and interest
accrued thereon at the maturity of the Notes, and to pay the Certificate Balance
and return accrued thereon, the Carryover Servicing Fee, Note Interest Carryover
and Certificate Return Carryover on the final Distribution Date upon termination
of the Trust.
 
     Subordination of the Certificates.  On any Distribution Date  distributions
in  respect of return on the Certificates will be subordinated to the payment of
interest on the Notes  and distributions in respect  of the Certificate  Balance
will  be subordinated to  the payment of  interest on the  Notes (other than any
Note Interest Carryover)  and principal of  the Notes. See  "Description of  the
Securities -- The Certificates -- Subordination of the Certificates".
 
                                      S-40
<PAGE>
ADMINISTRATION FEE
 
     As  compensation  for the  performance  of the  Administrator's obligations
under the Administration Agreement and  the Sale Agreement and as  reimbursement
for  its  expenses related  thereto, the  Administrator will  be entitled  to an
administration fee in an amount equal  to $20,000 per Collection Period  payable
on each Distribution Date (the "Administration Fee").
 
                              ERISA CONSIDERATIONS
 
     The  Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and Section 4975 of the Internal Revenue Code of 1986, as amended (the  "Code"),
impose certain restrictions on (a) employee benefit plans (as defined in Section
3(3) of ERISA), (b) plans described in section 4975(e)(1) of the Code, including
individual retirement accounts or Keogh plans, (c) any entities whose underlying
assets  include plan assets  by reason of  a plan's investment  in such entities
(each of (a), (b) and (c), a "Plan") and (d) persons who have certain  specified
relationships to such Plans ("Parties in Interest" under ERISA and "Disqualified
Persons"  under the Code). Moreover, based on the reasoning of the United States
Supreme Court in John Hancock Life Ins.  Co. v. Harris Trust and Sav. Bank,  114
S.  Ct. 517  (1993), an  insurance company's  general account  may be  deemed to
include assets of the Plans investing in the general account (e.g., through  the
purchase of an annuity contract), and such insurance company might be treated as
a  Party in Interest with respect to a  Plan by virtue of such investment. ERISA
also imposes certain duties on persons  who are fiduciaries of Plans subject  to
ERISA  and prohibits certain transactions between a Plan and Parties in Interest
or Disqualified Persons with respect to such Plans.
 
     The Seller,  the  Servicer,  the Eligible  Lender  Trustee,  the  Indenture
Trustee  and the Administrator may be the  sponsor of or investment advisor with
respect to one or more Plans. Because such parties may receive certain  benefits
in  connection with the sale of the Notes,  the purchase of the Notes using Plan
assets over which any of such  parties has investment authority might be  deemed
to  be a violation of the prohibited transaction rules of ERISA and the Code for
which no exemption may be available. Accordingly, the Notes may not be purchased
using the assets of any  Plan if any of the  Seller, the Servicer, the  Eligible
Lender  Trustee,  the  Indenture  Trustee or  the  Administrator  has investment
authority with respect to such assets.
 
     In addition,  any  Certificateholder,  because of  its  activities  or  the
activities of its respective affiliates, may be deemed to be a Party in Interest
or  Disqualified Person with respect to certain Plans, including but not limited
to Plans sponsored  by such Certificateholder.  If the Notes  are acquired by  a
Plan  with  respect to  which  a Certificateholder  is  a Party  in  Interest or
Disqualified Person, such transaction could be deemed to be a direct or indirect
violation of the prohibited transaction rules of ERISA and the Code unless  such
transaction  were subject to one or  more statutory or administrative exemptions
such as  Prohibited Transaction  Class Exemption  ("PTCE") 90-1,  which  exempts
certain  transactions involving insurance company pooled separate accounts; PTCE
95-60, which exempts  certain transactions involving  insurance company  general
accounts;   PTCE  91-38,  which  exempts  certain  transactions  involving  bank
collective investment  funds; PTCE  84-14,  which exempts  certain  transactions
effected  on behalf of  a Plan by  a "qualified professional  asset manager"; or
PTCE 96-23, which exempts certain transactions  effected on behalf of a Plan  by
certain "in-house" asset managers. It should be noted, however, that even if the
conditions  specified in one or  more of these exemptions  are met, the scope of
relief provided by  these exemptions  may not  necessarily cover  all acts  that
might be construed as prohibited transactions.
 
     Accordingly,  prior to making  an investment in the  Notes, a Plan investor
must determine whether, and each fiduciary causing the Notes to be purchased by,
on behalf of or  using the assets of  a Plan that is  subject to the  prohibited
transaction  rules of  Title I  of ERISA or  Section 4975  of the  Code shall be
deemed to have represented  that, an exemption  from the prohibited  transaction
rules applies such that the use of the assets of such Plan to purchase the Notes
does  not  and  will  not  constitute  a  non-exempt  prohibited  transaction in
violation of Section 406 of  ERISA or Section 4975 of  the Code, which could  be
subject  to a civil penalty  assessed pursuant to Section 502  of ERISA or a tax
imposed under Section 4975 of the Code.
 
                                      S-41
<PAGE>
     In addition, under  a regulation  issued by  the Department  of Labor  (the
"Plan  Asset  Regulation"),  if  a  Plan  makes  an  "equity"  investment  in  a
corporation, partnership, trust or certain other entities, the underlying assets
and properties of such entity will be deemed for purposes of ERISA to be  assets
of  the investing  Plan unless  certain exceptions  set forth  in the regulation
apply. The Plan Asset Regulation defines an "equity interest" as any interest in
an entity  other  than an  instrument  that  is treated  as  indebtedness  under
applicable  local law and which has no substantial equity features. If the Notes
are treated as debt for purposes of the Plan Asset Regulation, the Student Loans
and the other  assets of  the Trust  should not  be deemed  to be  assets of  an
investing  Plan. If, however, the Notes were treated as "equity" for purposes of
the Plan Asset  Regulation, a  Plan purchasing such  Notes could  be treated  as
holding  the Student Loans and the other assets of the Trust. Although there can
be no  assurances  in  this  regard,  it  appears  that  the  Notes,  which  are
denominated as debt, should be treated as debt and not as "equity interests" for
purposes of the Plan Asset Regulation.
 
     It should be noted, however, that because the Certificates represent equity
investments  in the Trust, the Certificates may  not be purchased with assets of
any Plan or any entity (including,  as applicable, an insurance company  general
account)  that is subject to Title I of  ERISA or Section 4975 of the Code whose
underlying assets might be  deemed to include  Plan assets by  reason of such  a
Plan's  investment in such  entity. Accordingly, each  purchaser of Certificates
will be deemed to have  represented that it is  neither such a Plan,  purchasing
the  Certificates on behalf of such a Plan,  nor using the assets of such a Plan
to  purchase  any  of  the  Certificates,  and  to  have  agreed  that  if  such
Certificates are subsequently deemed to be Plan assets, it will dispose of them.
 
     It  should also be noted that the Small Business Job Protection Act of 1996
added new  Section 401(c)  of ERISA  relating to  the status  of the  assets  of
insurance  company general  accounts under ERISA  and Section 4975  of the Code.
Pursuant to Section 401(c), the Department  of Labor is required to issue  final
regulations (the "General Account Regulations") not later than December 31, 1997
with  respect to insurance policies  issued on or before  December 31, 1998 that
are supported by an insurer's  general account. The General Account  Regulations
are  to provide guidance  on which assets  held by the  insurer constitute "plan
assets" for purposes  of the  fiduciary responsibility provisions  of ERISA  and
Section  4975 of the Code. Section 401(c) also provides that, except in the case
of avoidance  of the  General  Account Regulation  and  actions brought  by  the
Secretary  of Labor relating  to certain breaches of  fiduciary duties that also
constitute breaches of state or federal criminal law, until the date that is  18
months  after the General  Account Regulations become  final, no liability under
the fiduciary responsibility and prohibited transaction provisions of ERISA  and
Section  4975 may result on the basis of  a claim that the assets of the general
account of an insurance company constitute the plan assets of any such plan. The
plan asset status of  insurance company separate accounts  is unaffected by  new
Section  401(c) of ERISA, and separate account  assets continue to be treated as
the plan assets of any such plan invested in a separate account.
 
     Prior to  making an  investment in  the Notes,  prospective Plan  investors
should  consult with their legal advisors concerning the impact of ERISA and the
Code and the  potential consequences of  such investment with  respect to  their
specific  circumstances. Moreover, each Plan fiduciary should take into account,
among other considerations, whether the fiduciary has the authority to make  the
investment;  whether the investment constitutes a direct or indirect transaction
with a Party in Interest; the  composition of the Plan's portfolio with  respect
to  diversification by  type of  asset; the  Plan's funding  objectives; the tax
effects of the investment; and whether under the general fiduciary standards  of
investment   procedure  and  diversification  an  investment  in  the  Notes  is
appropriate for the Plan, taking into  account the overall investment policy  of
the Plan and the composition of the Plan's investment portfolio.
 
                                      S-42
<PAGE>
                                  UNDERWRITING
 
     Subject   to  the  terms  and  conditions   set  forth  in  the  respective
Underwriting  Agreements  relating  to  the  Notes  and  the  Certificates  (the
"Underwriting  Agreements"), the Seller has agreed to cause the Trust to sell to
each of the Underwriters named below, and each of the Underwriters has severally
agreed to purchase, the principal amounts of the Notes and the Certificates  set
forth opposite its name below:
 
<TABLE>
<CAPTION>
                                                                 PRINCIPAL          PRINCIPAL        PRINCIPAL
                                                                 AMOUNT OF          AMOUNT OF        AMOUNT OF
                        UNDERWRITER                           CLASS A-1 NOTES    CLASS A-2 NOTES    CERTIFICATES
- -----------------------------------------------------------   ---------------    ---------------    ------------
<S>                                                           <C>                <C>                <C>
Bear, Stearns & Co. Inc....................................   $                   $                 $
Deutsche Morgan Grenfell Inc...............................
Education Securities, Inc..................................
Goldman, Sachs & Co........................................
Lehman Brothers Inc........................................
Merrill Lynch, Pierce, Fenner & Smith Incorporated.........
J.P. Morgan Securities Inc.................................
Morgan Stanley & Co. Incorporated..........................
PaineWebber Incorporated...................................
Salomon Brothers Inc.......................................
                                                              ---------------    ---------------    ------------
       Total...............................................   $                   $                 $
                                                              ===============    ===============    ============
</TABLE>
 
     In  the respective  Underwriting Agreements, the  Underwriters have agreed,
subject to the terms and  conditions set forth therein,  to purchase all of  the
Notes  and Certificates offered hereby  if any of the  Notes or Certificates are
purchased. The Seller  has been advised  by the Underwriters  that they  propose
initially  to  offer  the Securities  to  the  public at  the  respective public
offering prices set forth on the  cover page of this Prospectus Supplement,  and
to  certain dealers at such prices less a concession not  in excess of     % per
Class A-1 Note,        %  per Class A-2 Note and         % per Certificate.  The
Underwriters  may allow and such dealers may reallow to other dealers a discount
not in excess of     %  per Class A-1 Note,     %  per Class A-2 Note and      %
per  Certificate. After the Securities are released  for sale to the public, the
offering prices and other selling terms may be varied by the Underwriters.
 
     Education Securities, Inc. is an affiliate of the Seller and a wholly-owned
subsidiary of Sallie Mae.
 
     The Seller and Sallie Mae have agreed to indemnify the Underwriters against
certain liabilities, including liabilities under the Securities Act of 1933,  as
amended.
 
     The Notes and Certificates are new issues of securities with no established
trading  market.  The  Seller has  been  advised  by the  Underwriters  that the
Underwriters intend to make a market in  the Notes and Certificates but are  not
obligated to do so and may discontinue market making at any time without notice.
No  assurance can  be given as  to the liquidity  of the trading  market for the
Notes and Certificates.
 
     The Trust may, from time to time, invest the funds in the Trust Accounts in
Eligible Investments acquired from the Underwriters.
 
     The closing of the sale of  the Certificates is conditioned on the  closing
of the sale of the Notes and the closing of the sale of the Notes is conditioned
on the closing of the sale of the Certificates.
 
     During and after the offering, the Underwriters may purchase and sell Notes
and  Certificates in the open market in transactions in the United States. These
transactions  may  include  overallotment   and  stabilizing  transactions   and
purchases  to cover short positions created in connection with the offering. The
Underwriters also may impose a penalty bid, whereby selling concessions  allowed
to  broker-dealers in respect of the Notes and Certificates sold in the offering
for their  account  may be  reclaimed  by the  Underwriters  if such  Notes  and
Certificates  are  repurchased by  the Underwriters  in stabilizing  or covering
transactions. These activities may stabilize,  maintain or otherwise affect  the
market  price of the Notes and Certificates,  which may be higher than the price
that might otherwise prevail in the open
 
                                      S-43
<PAGE>
market. These transactions  may be  effected in the  over-the-counter market  or
otherwise, and these activities, if commenced, may be discontinued at any time.
 
     Each  Underwriter has represented and agreed that (a) it has not offered or
sold and will  not offer or  sell any Notes  or Certificates to  persons in  the
United  Kingdom prior  to the expiration  of the  period of six  months from the
issue date of the  Notes and the Certificates  except to persons whose  ordinary
activities  involve  them  in  acquiring,  holding,  managing  or  disposing  of
investments (as principal  or agent)  for the  purposes of  their businesses  or
otherwise  in circumstances which  have not resulted  and will not  result in an
offer to the  public in  the United  Kingdom within  the meaning  of the  Public
Offers  of Securities Regulations 1995; (b) it has complied and will comply with
all applicable provisions  of the Financial  Services Act 1986  with respect  to
anything  done by it in  relation to the Notes and  the Certificates in, from or
otherwise involving the United Kingdom; and (c) it has only issued or passed  on
and will only issue or pass on in the United Kingdom any document received by it
in  connection with the issuance  of the Notes and  the Certificates to a person
who is of a kind described in  article 11(3) of the Financial Services Act  1986
(Investment  Advertisements) (Exemptions) Order 1996 or is a person to whom such
document may otherwise lawfully be issued or passed on.
 
     No action has been or will be taken by the Seller or the Underwriters  that
would  permit a public offering of the Notes and the Certificates in any country
or jurisdiction other than in the  United States, where action for that  purpose
is  required. Accordingly, the Notes and the  Certificates may not be offered or
sold, directly  or  indirectly,  and neither  the  Prospectus,  this  Prospectus
Supplement  nor any circular, prospectus,  form of application, advertisement or
other material may  be distributed in  or from  or published in  any country  or
jurisdiction, except under circumstances that will result in compliance with any
applicable  laws  and  regulations.  Persons into  whose  hands  this Prospectus
Supplement comes are required by the Seller and the Underwriters to comply  with
all  applicable laws  and regulations in  each country or  jurisdiction in which
they purchase, sell or deliver Notes or Certificates or have in their possession
or distribute such Prospectus Supplement, in all cases at their own expense.
 
                                 LEGAL MATTERS
 
     Certain legal matters relating  to the Securities will  be passed upon  for
the  Trust, the Seller, the Servicer and the Administrator by Timothy G. Greene,
Esq., General Counsel of Sallie Mae, as counsel to Sallie Mae, the Servicer  and
the Seller, and by Skadden, Arps, Slate, Meagher & Flom LLP, New York, New York,
as  special counsel to Sallie Mae, the  Servicer and the Seller. Certain federal
income tax and other matters will be passed upon for the Trust by Skadden, Arps,
Slate, Meagher & Flom LLP, New York, New York. Certain Delaware State income tax
matters will be passed upon for the Trust by Richards, Layton & Finger, P.A.  as
Delaware  tax  counsel for  the  Trust. Certain  legal  matters relating  to the
Securities will be passed upon for the Underwriters by Cadwalader, Wickersham  &
Taft, Washington, D.C., and Shearman & Sterling, Washington, D.C.
 
                                      S-44
<PAGE>
                            INDEX OF PRINCIPAL TERMS
 
     Set  forth below  is a list  of the  defined terms used  in this Prospectus
Supplement and the pages  on which the  definitions of such  terms may be  found
herein.
 
<TABLE>
<CAPTION>
                                                                                                         PAGE
                                                                                                      ----------
<S>                                                                                                   <C>
1992 Amendments....................................................................................         S-25
91-day Treasury Bills..............................................................................         S-34
Accrual Period.....................................................................................          S-8
Adjusted Pool Balance..............................................................................    S-9, S-39
Administration Agreement...........................................................................          S-3
Administration Agreement Supplement................................................................          S-3
Administration Fee.................................................................................         S-41
Administrator......................................................................................          S-3
Available Funds....................................................................................         S-36
Carryover Servicing Fee............................................................................          S-7
Cede...............................................................................................          S-2
Certificate Balance................................................................................         S-38
Certificate Balance Distribution Amount............................................................         S-38
Certificate Balance Shortfall......................................................................         S-38
Certificate Rate...................................................................................   S-10, S-32
Certificate Return Carryover.......................................................................   S-10, S-38
Certificate Return Shortfall.......................................................................         S-38
Certificateholders.................................................................................         S-11
Certificateholders' Distribution Amount............................................................         S-38
Certificateholders' Return Distribution Amount.....................................................         S-38
Certificates.......................................................................................     S-1, S-3
Class A-1 Maturity Date............................................................................          S-9
Class A-1 Noteholders..............................................................................          S-8
Class A-1 Notes....................................................................................     S-1, S-3
Class A-1 Rate.....................................................................................    S-8, S-31
Class A-2 Maturity Date............................................................................          S-9
Class A-2 Noteholders..............................................................................          S-8
Class A-2 Notes....................................................................................     S-1, S-3
Class A-2 Rate.....................................................................................    S-8, S-31
Closing Date.......................................................................................          S-4
Code...............................................................................................   S-13, S-41
Collection Period..................................................................................          S-4
Commission.........................................................................................          S-2
Cutoff Date........................................................................................          S-4
Deferral...........................................................................................         S-21
Department.........................................................................................     S-2, S-4
Determination Date.................................................................................         S-36
Disqualified Persons...............................................................................         S-41
Distribution Date..................................................................................          S-2
DOE Data Book......................................................................................         S-27
DTC................................................................................................          S-2
Eligible Investments...............................................................................         S-35
Eligible Lender Trustee............................................................................     S-2, S-3
ERISA..............................................................................................   S-13, S-41
Exhange Act........................................................................................          S-2
Expected Interest Collections......................................................................         S-31
FFELP..............................................................................................          S-4
Final Distribution Date............................................................................         S-11
Forbearance........................................................................................         S-21
Grace..............................................................................................         S-21
Guarantor..........................................................................................         S-25
In-School..........................................................................................         S-21
</TABLE>
 
                                      S-45
<PAGE>
<TABLE>
<CAPTION>
                                                                                                         PAGE
                                                                                                      ----------
Indenture..........................................................................................          S-8
<S>                                                                                                   <C>
Indenture Trustee..................................................................................          S-3
Initial Pool Balance...............................................................................         S-11
Interim Trust Agreement............................................................................          S-3
Interim Trustee....................................................................................          S-3
Liquidated Student Loans...........................................................................         S-36
Liquidation Proceeds...............................................................................         S-36
Lock-In Period.....................................................................................         S-34
Master Administration Agreement....................................................................          S-3
Minimum Purchase Amount............................................................................         S-12
Monthly Servicing Payment Date.....................................................................          S-7
Note Interest Carryover............................................................................    S-9, S-39
Note Interest Shortfall............................................................................         S-39
Note Principal Shortfall...........................................................................         S-39
Note Rates.........................................................................................          S-8
Noteholders........................................................................................          S-8
Noteholders' Distribution Amount...................................................................         S-38
Noteholders' Interest Distribution Amount..........................................................         S-38
Noteholders' Principal Distribution Amount.........................................................         S-39
Notes..............................................................................................     S-1, S-3
Obligors...........................................................................................          S-5
Parties in Interest................................................................................         S-41
Plan...............................................................................................   S-13, S-41
Plan Asset Regulation..............................................................................         S-42
Pool Balance.......................................................................................          S-4
Primary Servicing Fee..............................................................................          S-7
Principal Distribution Amount......................................................................         S-39
PTCE...............................................................................................         S-41
Purchase Agreement.................................................................................          S-4
Purchased Student Loans............................................................................         S-36
Rating Agencies....................................................................................         S-14
Realized Loss......................................................................................         S-39
Record Date........................................................................................          S-8
Repayment..........................................................................................         S-21
Reserve Account....................................................................................          S-5
Reserve Account Initial Deposit....................................................................          S-5
Sale Agreement.....................................................................................          S-4
Sallie Mae.........................................................................................          S-3
Securities.........................................................................................          S-3
Securityholders....................................................................................         S-11
Seller.............................................................................................     S-2, S-3
Servicer...........................................................................................     S-2, S-3
Servicing Fee......................................................................................          S-7
Significant Guarantors.............................................................................         S-27
Specified Reserve Account Balance..................................................................          S-6
Student Loan Rate..................................................................................    S-8, S-31
Student Loans......................................................................................          S-4
T-Bill Rate........................................................................................         S-34
Trust..............................................................................................     S-1, S-3
Trust Accounts.....................................................................................         S-35
Trust Agreement....................................................................................          S-4
Trust Auction Date.................................................................................         S-11
Trust Student Loans................................................................................          S-2
Underwriting Agreements............................................................................         S-43
Unit Amount........................................................................................          S-7
</TABLE>

                                      S-46

<PAGE>


                                   PROSPECTUS

                          THE SLM STUDENT LOAN TRUSTS
                           STUDENT LOAN-BACKED NOTES
                        STUDENT LOAN-BACKED CERTIFICATES
                            ------------------------
                            SLM FUNDING CORPORATION,
                                     SELLER
                       SALLIE MAE SERVICING CORPORATION,
                                    SERVICER
                            ------------------------
 
    The  Student  Loan-Backed Notes  (the "Notes")  and the  Student Loan-Backed
Certificates (the "Certificates" and, together with the Notes, the "Securities")
described herein  may be  sold from  time  to time  in one  or more  series,  in
amounts,  at prices and on terms to be determined  at the time of sale and to be
set forth in a supplement to  this Prospectus (a "Prospectus Supplement").  Each
series of Securities, which will include one or more classes of Notes and one or
more  classes  of Certificates,  will be  issued by  a trust  to be  formed with
respect to such series (each, a "Trust"). Each Trust will be formed pursuant  to
a  Trust Agreement to be entered into between SLM Funding Corporation, as seller
(the "Seller"),  and  the  Eligible  Lender Trustee  specified  in  the  related
Prospectus  Supplement (each,  an "Eligible  Lender Trustee").  The Seller  is a
wholly-owned subsidiary  of  the  Student Loan  Marketing  Association  ("Sallie
Mae").  The  Notes of  each series  will be  issued and  secured pursuant  to an
Indenture between the Trust and the  Indenture Trustee specified in the  related
Prospectus   Supplement  (each,  an  "Indenture  Trustee")  and  will  represent
indebtedness of the related Trust. The  Certificates of a series will  represent
fractional  undivided beneficial interests in the related Trust. The property of
each Trust will include education loans  to students and/or parents of  students
(the  "Student Loans"), certain  monies due or received  thereunder on and after
the applicable Cutoff Date  set forth in the  related Prospectus Supplement  and
certain  other property, all  as described herein and  in the related Prospectus
Supplement. Sallie  Mae  Servicing  Corporation, a  wholly-owned  subsidiary  of
Sallie Mae, will be the servicer (the "Servicer") for each Trust.
 
    Each class of Securities of any series will represent the right to receive a
specified  amount of payments  of principal and interest  received in respect of
the related Trust Student Loans,  at the rates, on the  dates and in the  manner
described  herein and  in the related  Prospectus Supplement. The  right of each
class of Securities  to receive  payments may be  senior or  subordinate to  the
rights of one or more of the other classes of such series and may be subordinate
to  certain expenses  of the related  Trust. Distributions on  Certificates of a
series may be subordinated in priority to  payments due on the related Notes  to
the  extent described herein and in  the related Prospectus Supplement. A series
may include one or more classes of (i)  Notes which differ as to the timing  and
priority  of payment,  interest rate  or amount  of distributions  in respect of
principal or interest  or both,  and (ii) Certificates  which differ  as to  the
timing and priority of distributions in respect of the Certificate Balance of or
return  on the Certificates or both. The rate of payment in respect of principal
of the Notes  and distributions  in respect of  the Certificate  Balance of  any
class  will depend on the priority of payment of such class, the rate and timing
of payments (including,  but not  limited to,  prepayments, guarantee  payments,
liquidations  and  repurchases)  on, and  the  occurrence of  any  deferments or
forbearances with respect to, the related Trust Student Loans.
 
    THE NOTES OF A GIVEN SERIES  REPRESENT OBLIGATIONS OF, AND THE  CERTIFICATES
OF  SUCH SERIES REPRESENT  UNDIVIDED BENEFICIAL INTERESTS  IN, THE RELATED TRUST
ONLY AND DO NOT REPRESENT OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED
OR INSURED BY, THE STUDENT LOAN MARKETING ASSOCIATION, SLM FUNDING  CORPORATION,
SALLIE  MAE SERVICING  CORPORATION, OR  ANY AFFILIATE  THEREOF OR  BY THE UNITED
STATES OF  AMERICA  OR ANY  GOVERNMENTAL  AGENCY. PROSPECTIVE  INVESTORS  SHOULD
CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS" ON PAGE 13 HEREIN AND IN THE
RELATED PROSPECTUS SUPPLEMENT.
 
    THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND
EXCHANGE  COMMISSION OR ANY  STATE SECURITIES COMMISSION  NOR HAS THE SECURITIES
AND EXCHANGE  COMMISSION OR  ANY  STATE SECURITIES  COMMISSION PASSED  UPON  THE
ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A
CRIMINAL OFFENSE.
 
    Retain this Prospectus for future reference. This Prospectus may not be used
to  consummate  sales  of  Securities offered  hereby  unless  accompanied  by a
Prospectus Supplement.
                            ------------------------
 
                  The date of this Prospectus is June 6, 1997
<PAGE>
                             AVAILABLE INFORMATION
 
     The  Seller, as originator of each Trust, has filed with the Securities and
Exchange Commission (the "Commission")  a Registration Statement (together  with
all  amendments and  exhibits thereto,  the "Registration  Statement") under the
Securities Act of 1933, as amended  (the "Securities Act"), with respect to  the
Securities offered hereby. This Prospectus, which forms part of the Registration
Statement,  does not contain all the  information contained therein. For further
information, reference  is  made to  the  Registration Statement  which  may  be
inspected  and  copied  at the  public  reference facilities  maintained  by the
Commission at  450  Fifth Street,  N.W.,  Washington,  D.C. 20459;  and  at  the
Commission's regional offices at Seven World Trade Center, Suite 1300, New York,
New  York  10048  and Citicorp  Center,  500  West Madison  Street,  Suite 1400,
Chicago, Illinois  60661-2511.  Copies  of the  Registration  Statement  may  be
obtained  from  the Public  Reference  Section of  the  Commission at  450 Fifth
Street, N.W.,  Washington, D.C.  20549, at  prescribed rates.  In addition,  the
Registration  Statement may be accessed  electronically at the Commission's site
on the world wide web located at http:
// www.sec.gov.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
     All documents filed by the Seller, as originator of any Trust, pursuant  to
Section  13(a), 13(c), 14 and  15(d) of the Securities  Exchange Act of 1934, as
amended, subsequent to the date of this Prospectus and prior to the  termination
of  the  offering  of the  Securities  shall  be deemed  to  be  incorporated by
reference in this Prospectus.  Any statement contained herein  or in a  document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be  modified or superseded for purposes of  this Prospectus to the extent that a
statement contained herein or in any  subsequently filed document which also  is
to  be incorporated by  reference herein modifies  or supersedes such statement.
Any such statement so modified or superseded  shall not be deemed, except as  so
modified or superseded, to constitute a part of this Prospectus.
 
     The  Seller  will  provide without  charge  to each  person,  including any
beneficial owner of Securities, to whom a copy of this Prospectus is  delivered,
on  the written or oral request of any such  person, a copy of any or all of the
documents incorporated  herein  or  in  any  related  Prospectus  Supplement  by
reference,  except  the exhibits  to such  documents  (unless such  exhibits are
specifically incorporated by  reference in  such documents).  Requests for  such
copies  should be directed to SLM Funding  Corporation, in care of Corporate and
Investor Relations, Student  Loan Marketing Association,  1050 Thomas  Jefferson
Street, N.W., Washington, D.C. 20007 (Telephone: (202) 333-8000).
 
                             PROSPECTUS SUPPLEMENT
 
     The  information contained in this Prospectus generally describes the terms
applicable to the Notes and the Certificates  to be issued from time to time  by
the  Trusts.  The Prospectus  Supplement relating  to each  series of  Notes and
Certificates will contain additional information with respect to such Notes  and
Certificates  together  with  a  description  of  any  terms  of  such  Notes or
Certificates that are in addition to those described herein.
 
                           REPORTS TO SECURITYHOLDERS
 
     Periodic and  annual  reports concerning  the  Trusts are  required  to  be
forwarded  to the  holders of  Securities (the  "Securityholders"). See "Certain
Information Regarding the Securities -- Reports to Securityholders."
 
                                       2
<PAGE>
                              SUMMARY INFORMATION
 
     The  following summary  is qualified  in its  entirety by  reference to the
detailed information appearing elsewhere in this Prospectus and by reference  to
the  information with respect to  the Securities of any  series contained in the
related Prospectus Supplement to  be prepared and  delivered in connection  with
the  offering  of  such  Securities.  Certain  capitalized  terms  used  in this
Prospectus are defined elsewhere herein on the pages indicated in the "Index  of
Principal Terms."
 
ISSUER..........................................................................
                                  With respect to each series of Securities, the
                                  trust   to  be  formed  pursuant  to  a  Trust
                                  Agreement (as  amended and  supplemented  from
                                  time   to  time,  each  a  "Trust  Agreement")
                                  between the  Seller  and the  Eligible  Lender
                                  Trustee  for  such Trust  (the "Trust"  or the
                                  "Issuer"). See "Formation of the Trusts."
 
SELLER..........................................................................
                                  SLM  Funding  Corporation  (the  "Seller"),  a
                                  wholly-owned   subsidiary   of   Student  Loan
                                  Marketing Association ("Sallie Mae"). See "The
                                  Seller."  Because   the  Seller   is  not   an
                                  institution  eligible to  hold legal  title to
                                  the Student Loans, an eligible lender  trustee
                                  for   the  Seller  specified  in  the  related
                                  Prospectus Supplement (the "Interim  Trustee")
                                  will  hold legal title to the Student Loans on
                                  behalf of  the  Seller  pursuant  to  a  Trust
                                  Agreement  between the Interim Trustee and the
                                  Seller (as amended and supplemented from  time
                                  to  time, each, an "Interim Trust Agreement").
                                  References to  the  "Seller" herein  mean  the
                                  Interim  Trustee for  all purposes,  where the
                                  context so requires, involving the holding  or
                                  transferring  of  legal title  to  the Student
                                  Loans owned by the  related Trust (the  "Trust
                                  Student Loans").
 
SERVICER........................................................................
                                  Sallie    Mae    Servicing    Corporation,   a
                                  wholly-owned subsidiary  of  Sallie  Mae  that
                                  manages   and   operates  Sallie   Mae's  loan
                                  servicing functions  (the  "Servicer").  Under
                                  certain  circumstances  described  herein, the
                                  Servicer  may  transfer  its  obligations   as
                                  Servicer.  See  "Servicing;  Administration --
                                  Certain Matters Regarding the Servicer."
 
ELIGIBLE LENDER TRUSTEE.........................................................
                                  With respect to each series of Securities, the
                                  Eligible  Lender  Trustee  specified  in   the
                                  related   Prospectus   Supplement   (each,  an
                                  "Eligible Lender Trustee"). See "Formation  of
                                  the Trusts -- Eligible Lender Trustee."
 
INDENTURE TRUSTEE...............................................................
                                  With respect to each series of Securities, the
                                  Indenture  Trustee  specified  in  the related
                                  Prospectus  Supplement  (each,  an  "Indenture
                                  Trustee").  See "Description  of the  Notes --
                                  The Indenture -- The Indenture Trustee."
 
ADMINISTRATOR...................................................................
                                  Sallie  Mae,   as   administrator   (in   such
                                  capacity,  the "Administrator"). Under certain
                                  circumstances described herein, Sallie Mae may
                                  transfer its obligations as Administrator. See
                                  "Sallie Mae" and "Servicing; Administration --
                                  Administration Agreement."
 
THE NOTES.......................................................................
                                  Each series of Securities will include one  or
                                  more  classes of  Notes, which  will be issued
                                  pursuant to an Indenture between the Trust and
                                  the  related  Indenture   Trustee  (each,   as
                                  amended and supplemented from time to time, an
                                  "Indenture").  Such class or  classes of Notes
                                  may be offered publicly
 
                                       3
<PAGE>
                                  or privately, in each case as specified in the
                                  related Prospectus Supplement.
 
                                  The Notes will  be available  for purchase  in
                                  denominations of $1,000 and integral multiples
                                  thereof  and will  be available  in book-entry
                                  form only,  or  as  provided  in  the  related
                                  Prospectus  Supplement.  The holders  of Notes
                                  (the "Noteholders") in book-entry form will be
                                  able to receive Definitive  Notes only in  the
                                  limited  circumstances described  herein or in
                                  the   related   Prospectus   Supplement.   See
                                  "Certain  Information Regarding the Securities
                                  -- Book-Entry Registration" and "-- Definitive
                                  Securities."
 
                                  Each  class  of  Notes  will  have  a   stated
                                  principal  amount and will  bear interest at a
                                  specified rate or rates (with respect to  each
                                  class  of Notes,  the "Note Rate"),  or as set
                                  forth in  the related  Prospectus  Supplement.
                                  Each  class of Notes may have a different Note
                                  Rate, which may be a  fixed, a variable or  an
                                  adjustable  Note Rate,  or any  combination of
                                  the   foregoing.   The   related    Prospectus
                                  Supplement will specify the Note Rate for each
                                  class  of Notes, or the method for determining
                                  the Note Rate. See  "Description of the  Notes
                                  -- Principal and Interest on the Notes."
 
                                  With  respect to a series that includes two or
                                  more classes  of  Notes, (i)  each  class  may
                                  differ  as  to  the  timing  and  priority  of
                                  payments, seniority,  Note Rate  or amount  of
                                  payments  of  principal or  interest,  or (ii)
                                  payments of principal  or interest  as to  any
                                  such  class or classes may  or may not be made
                                  upon the occurrence of specified events.
 
                                  If  the   Seller  exercises   its  option   to
                                  purchase,  or arrange for the purchase of, the
                                  Trust Student Loans, or if such Trust  Student
                                  Loans  are sold on or  after the related Trust
                                  Auction  Date,  in  the  manner  and  on   the
                                  respective   terms  and  conditions  described
                                  under   "Formation    of   the    Trusts    --
                                  Termination,"  the  outstanding Notes  will be
                                  redeemed  as   set   forth  in   the   related
                                  Prospectus Supplement.
 
THE CERTIFICATES................................................................
                                  Each  series of Securities will include one or
                                  more classes  of  Certificates which  will  be
                                  issued   pursuant   to   the   related   Trust
                                  Agreement.   Such   class   or   classes    of
                                  Certificates   may  be   offered  publicly  or
                                  privately or may  be retained in  part by  the
                                  Seller,  in  each  case  as  specified  in the
                                  related Prospectus Supplement.
 
                                  Except for the Certificates of a given  series
                                  held  by  the  Seller,  Certificates  will  be
                                  available   for   purchase   in   a    minimum
                                  denomination   of  $100,000  and  in  integral
                                  multiples of $1,000 in excess thereof and will
                                  be available in  book-entry form  only, or  as
                                  set    forth   in   the   related   Prospectus
                                  Supplement. The holders  of Certificates  (the
                                  "Certificateholders")  in book entry form will
                                  be able  to  receive  Definitive  Certificates
                                  only  in  the limited  circumstances described
                                  herein   or   in   the   related    Prospectus
 
                                       4
<PAGE>
                                  Supplement. See "Certain Information Regarding
                                  the Securities -- Book-Entry Registration" and
                                  "-- Definitive Securities."
 
                                  Each  class of Certificates will have a stated
                                  Certificate Balance specified  in the  related
                                  Prospectus    Supplement   (the   "Certificate
                                  Balance") and  will  yield a  return  on  such
                                  Certificate  Balance at a specified rate (with
                                  respect to  each  class of  Certificates,  the
                                  "Certificate  Rate"), or  as set  forth in the
                                  related Prospectus Supplement.  Each class  of
                                  Certificates  may have a different Certificate
                                  Rate, which may be a  fixed, a variable or  an
                                  adjustable    Certificate    Rate,    or   any
                                  combination  of  the  foregoing.  The  related
                                  Prospectus   Supplement   will   specify   the
                                  Certificate   Rate   for    each   class    of
                                  Certificates or the method for determining the
                                  Certificate Rate.
 
                                  With  respect to a series that includes two or
                                  more classes of  Certificates, (i) each  class
                                  may  differ  as  to  timing  and  priority  of
                                  distributions,   seniority,   allocations   of
                                  losses,  Certificate Rate  or distributions in
                                  respect of  the Certificate  Balance, or  (ii)
                                  distributions  of amounts in  reduction of the
                                  Certificate Balance as  to any  such class  or
                                  classes  may  or  may  not  be  made  upon the
                                  occurrence   of    specified    events.    See
                                  "Description    of    the    Certificates   --
                                  Distributions in  Respect of  the  Certificate
                                  Balance of the Certificates."
 
                                  To   the  extent  specified   in  the  related
                                  Prospectus   Supplement,   distributions    in
                                  respect    of   the    Certificates   may   be
                                  subordinated  in   priority  of   payment   to
                                  payments  of  principal  and  interest  on the
                                  Notes.
 
                                  If  the   Seller  exercises   its  option   to
                                  purchase,  or arrange for the purchase of, the
                                  Trust Student Loans, or if such Trust  Student
                                  Loans  are sold on or  after the related Trust
                                  Auction  Date,  in  the  manner  and  on   the
                                  respective   terms  and  conditions  described
                                  under   "Formation    of   the    Trusts    --
                                  Termination,"  Certificateholders will receive
                                  a distribution in  respect of the  Certificate
                                  Balance as specified in the related Prospectus
                                  Supplement.
 
ASSETS OF THE TRUST.............................................................
                                  The  assets of each Trust  will include a pool
                                  of Student Loans  consisting of (i)  education
                                  loans  to students and/or  parents of students
                                  ("Student  Loans")  made  under  the   Federal
                                  Family Education Loan Program ("FFELP") and/or
                                  (ii)   if   so  specified   in   a  Prospectus
                                  Supplement, other Student Loans not made under
                                  the   FFELP   ("Non-FFELP   Loans").    Unless
                                  otherwise  specified herein or  in the related
                                  Prospectus Supplement, "Student Loans"  refers
                                  to  Student  Loans made  under the  FFELP (the
                                  "FFELP Loans"). Such  assets, in either  case,
                                  will  include rights to  receive payments made
                                  with respect  to such  Student Loans  and  the
                                  proceeds  thereof. On or  prior to the Closing
                                  Date  specified  in  the  related   Prospectus
                                  Supplement with respect to a Trust (a "Closing
                                  Date"),  the  Seller will  sell  Student Loans
                                  having   an   aggregate   principal    balance
                                  specified in the related Prospectus Supplement
                                  as  of the  date specified  therein (a "Cutoff
                                  Date"), to  the  Eligible  Lender  Trustee  on
 
                                       5
<PAGE>
                                  behalf   of  the  Trust  pursuant  to  a  Sale
                                  Agreement (as  amended and  supplemented  from
                                  time  to time, a  "Sale Agreement"), among the
                                  Seller, the  related  Trust  and  the  related
                                  Eligible  Lender  Trustee.  The  Student Loans
                                  will be purchased  by the  Seller from  Sallie
                                  Mae  pursuant  to  a  Purchase  Agreement  (as
                                  amended and supplemented from time to time,  a
                                  "Purchase  Agreement") between  the Seller and
                                  Sallie Mae providing for  such purchase on  or
                                  before  the  Closing  Date with  respect  to a
                                  Trust. The property  of each  Trust will  also
                                  include  amounts on  deposit in  certain trust
                                  accounts,  including  the  related  Collection
                                  Account,  any Reserve Account, any Pre-Funding
                                  Account and  any other  account identified  in
                                  the   applicable  Prospectus  Supplement.  See
                                  "Formation of the Trusts -- The Trusts."
 
                                  The Student Loans  sold to the  Trust will  be
                                  selected  from Student  Loans owned  by Sallie
                                  Mae  based  on   criteria  specified  in   the
                                  applicable  Purchase  Agreement  and described
                                  herein   and   in   the   related   Prospectus
                                  Supplement.
 
                                  Each  Student Loan sold  to any Trust, subject
                                  to compliance  with specific  origination  and
                                  servicing procedures prescribed by federal and
                                  guarantee  agency  regulations,  will  be 100%
                                  guaranteed (or  98%  with respect  to  Student
                                  Loans  disbursed on and after October 1, 1993)
                                  as to the payment of principal and interest by
                                  either a state or private non-profit guarantee
                                  agency (each,  a  "Guarantee Agency"),  or  as
                                  provided in the related Prospectus Supplement.
                                  Each Guarantee Agency will be reinsured by the
                                  Department of Education (the "Department") for
                                  80%  to 100% of claims  paid by such Guarantee
                                  Agency  ("Guarantee  Payments")  for  a  given
                                  federal  fiscal year for loans disbursed prior
                                  to October  1,  1993 and  for  78% to  98%  of
                                  claims  paid for  loans disbursed  on or after
                                  October  1,  1993,  depending  on  its  claims
                                  experience.  The percentage of the claims paid
                                  by a Guarantee Agency  which is reinsured  may
                                  be  changed in the  future by legislation. See
                                  "Appendix A  -- The  Federal Family  Education
                                  Loan  Program --  Guarantee Agencies"  and "--
                                  Federal Insurance and Reinsurance of Guarantee
                                  Agencies."
 
                                  A Trust  may  also include  among  its  assets
                                  agreements  with counterparties  providing for
                                  interest rate  swaps, caps  and other  similar
                                  financial contracts with the terms and subject
                                  to  the  conditions specified  in  the related
                                  Prospectus Supplement.
 
COLLECTION ACCOUNT..............................................................
                                  With respect to each Trust, the  Administrator
                                  will   establish  and  maintain  one  or  more
                                  accounts, in the name of the Indenture Trustee
                                  on  behalf  of  the  related  Noteholders  and
                                  Certificateholders,  into  which  all payments
                                  made on or with  respect to the related  Trust
                                  Student   Loans   will   be   deposited   (the
                                  "Collection Account"). The Collection  Account
                                  will   initially   be  established   with  the
                                  applicable  Indenture  Trustee.  The  uses  to
                                  which  the funds in the Collection Account can
                                  be  applied   and   the  conditions   to   the
                                  application of such funds will be set forth in
                                  the Prospectus Supplement.
 
                                       6
<PAGE>
PRE-FUNDING ACCOUNT.............................................................
                                  To   the  extent  described   in  the  related
                                  Prospectus Supplement,  a portion  of the  net
                                  proceeds of sale of the Notes and Certificates
                                  may,  during  the  period  set  forth  in such
                                  Prospectus Supplement (the "Funding  Period"),
                                  be  deposited in an  account (the "Pre-Funding
                                  Account") which will be maintained in the name
                                  of the relevant Indenture Trustee and will  be
                                  an  asset of the  applicable Trust. The amount
                                  (the "Pre-Funding Amount") to be deposited  in
                                  the Pre-Funding Account, the uses to which the
                                  funds   in  the  Pre-Funding  Account  may  be
                                  applied and the conditions to the  application
                                  of  such  funds  will  be  set  forth  in  the
                                  Prospectus Supplement. Any Pre-Funding  Amount
                                  remaining  at  the end  of the  Funding Period
                                  will be  distributed to  Securityholders as  a
                                  payment  of  principal  of Notes  and/or  as a
                                  distribution   in   respect   of   Certificate
                                  Balance.    See   "Transfer    and   Servicing
                                  Agreements -- Additional Fundings."
 
CREDIT AND CASH FLOW ENHANCEMENT................................................
                                  If and to the extent specified in the  related
                                  Prospectus  Supplement,  credit  or  cash flow
                                  enhancement with  respect to  a Trust  or  any
                                  class or classes of Securities may include any
                                  one or more of the following: subordination of
                                  one  or  more other  classes of  Securities, a
                                  Reserve Account,  a cash  collateral  account,
                                  overcollateralization,   letters   of  credit,
                                  credit or liquidity facilities, surety  bonds,
                                  guaranteed  investment  contracts,  repurchase
                                  obligations, other agreements with respect  to
                                  third  party payments  or other  support, cash
                                  deposits or  other arrangements.  Any form  of
                                  credit  or  cash  flow  enhancement  may  have
                                  certain  limitations   and   exclusions   from
                                  coverage  thereunder, which  will be described
                                  in  the  related  Prospectus  Supplement.  See
                                  "Certain  Information Regarding the Securities
                                  -- Credit and Cash Flow Enhancements."
 
RESERVE ACCOUNT.................................................................
                                  An  account  in  the   name  of  the   related
                                  Indenture Trustee (the "Reserve Account") will
                                  be   established   and   maintained   by   the
                                  Administrator and  will  be an  asset  of  the
                                  applicable  Trust.  The  Reserve  Account will
                                  initially be established  with the  applicable
                                  Indenture  Trustee. To the extent specified in
                                  the related  Prospectus  Supplement,  (i)  the
                                  Seller  will make an  initial deposit into the
                                  Reserve Account on the  Closing Date having  a
                                  value  equal  to the  amount specified  in the
                                  Prospectus Supplement  (the  "Reserve  Account
                                  Initial Deposit") and (ii) the Reserve Account
                                  Initial Deposit will be supplemented up to any
                                  maximum   amount  specified   in  the  related
                                  Prospectus Supplement (the "Specified  Reserve
                                  Account Balance") on each Distribution Date by
                                  the  deposit into  the Reserve  Account of any
                                  remaining Available Funds  (as defined in  the
                                  related   Prospectus   Supplement)   for  such
                                  Distribution  Date  after  giving  effect   to
                                  distributions  on such  Distribution Date. See
                                  "Description  of  the  Securities  --   Credit
                                  Enhancement"   in   the   related   Prospectus
                                  Supplement.
 
                                  Amounts  in  the   Reserve  Account  will   be
                                  available  to cover shortfalls  in amounts due
                                  to the holders of those classes of  Securities
                                  specified in the related Prospectus Supplement
                                  in  the  manner  and  under  the circumstances
                                  specified  therein.  The  related   Prospectus
                                  Supplement  will  also  specify  to  whom  and
 
                                       7
<PAGE>
                                  the  manner  and  circumstances  under   which
                                  amounts  on  deposit  in  the  Reserve Account
                                  (after giving  effect  to all  other  required
                                  distributions  to  be made  by  the applicable
                                  Trust) in  excess  of  the  Specified  Reserve
                                  Account Balance will be distributed.
 
PURCHASE AGREEMENTS.............................................................
                                  With  respect to  each Trust,  the Seller will
                                  acquire the related  Trust Student Loans  from
                                  Sallie  Mae pursuant to  a Purchase Agreement.
                                  The rights and  benefits of  the Seller  under
                                  the Purchase Agreement will be assigned by the
                                  Seller  to the related Eligible Lender Trustee
                                  on behalf of the Trust and will be assigned by
                                  the  Trust   to  the   Indenture  Trustee   as
                                  collateral   for  the  Notes  of  the  related
                                  series.   See    "Transfer    and    Servicing
                                  Agreements."
 
SALE AGREEMENTS.................................................................
                                  With  respect to  each Trust,  the Seller will
                                  sell the related Trust  Student Loans to  such
                                  Trust  pursuant to a  Sale Agreement, with the
                                  related Eligible Lender Trustee holding  legal
                                  title thereto. The rights and benefits of such
                                  Trust  and Eligible  Lender Trustee  under the
                                  Sale  Agreement  will   be  assigned  to   the
                                  Indenture  Trustee as collateral for the Notes
                                  of  the  related  series.  See  "Transfer  and
                                  Servicing Agreements."
 
SERVICING AGREEMENTS............................................................
                                  The  Servicer  will  enter  into  a  Servicing
                                  Agreement  (a   "Servicing  Agreement")   with
                                  respect  to  the Student  Loans in  each Trust
                                  with such Trust,  the related Eligible  Lender
                                  Trustee,  the  Administrator  and  the related
                                  Indenture Trustee. See "Servicing."
 
                                  The Servicer will agree with each Trust to  be
                                  responsible  for  servicing  and  managing and
                                  maintaining  the   custody  of,   and   making
                                  collections   on,   the   Student   Loans  and
                                  preparing and filing  with the Department  and
                                  the    applicable    Guarantee    Agency   all
                                  appropriate claim  forms and  other  documents
                                  and  filings on behalf  of the Eligible Lender
                                  Trustee in order to claim the Interest Subsidy
                                  Payments,  Special   Allowance  Payments   and
                                  Guarantee  Payments  (such  terms collectively
                                  referred to herein  as "Program Payments")  in
                                  respect of the Student Loans entitled thereto.
                                  The   Servicer  will  be  entitled  to  a  fee
                                  specified in the related Prospectus Supplement
                                  (the "Servicing Fee").
 
ADMINISTRATION AGREEMENT........................................................
                                  Sallie Mae, as Administrator, has entered into
                                  a Master Administration Agreement, dated as of
                                  May  1,  1997   (the  "Master   Administration
                                  Agreement")  with  the Seller  and  will enter
                                  into a Supplement thereto with each Trust, the
                                  related Eligible Lender  Trustee, the  Seller,
                                  the Servicer and the related Indenture Trustee
                                  pursuant  to  which Sallie  Mae will  agree to
                                  undertake certain  administrative duties  with
                                  respect to each Trust (each, an
                                  "Administration   Agreement  Supplement"  and,
                                  together  with   the   Master   Administration
                                  Agreement,  the  "Administration  Agreement").
                                  Sallie Mae  will  be  entitled to  a  fee  for
                                  acting   as  Administrator  specified  in  the
                                  related Prospectus Supplement (the
                                  "Administration   Fee").    See    "Servicing;
                                  Administration -- Administration Agreement."
 
                                       8
<PAGE>
REPRESENTATIONS AND WARRANTIES OF THE SELLER....................................
                                  The Seller will be obligated under the related
                                  Sale  Agreement to repurchase from the related
                                  Trust,  or  substitute  Qualified   Substitute
                                  Student  Loans  for, any  Student Loan  if the
                                  interest of the Trust is materially  adversely
                                  affected by a breach of certain
                                  representations  or  warranties  made  by  the
                                  Seller with respect to  such Student Loan,  if
                                  the  breach has not been cured within the cure
                                  period specified in the applicable  Prospectus
                                  Supplement.   "Qualified   Substitute  Student
                                  Loans" means Student Loans that comply, as  of
                                  the  date  of  substitution, with  all  of the
                                  representations and  warranties  made  by  the
                                  Seller  in the related  Sale Agreement and are
                                  substantially similar on an aggregate basis to
                                  the Student  Loans for  which they  are  being
                                  substituted  with  respect  to  the  following
                                  characteristics: (1)  principal  balance,  (2)
                                  status  (i.e.,  in-school,  grace,  deferment,
                                  forbearance or  repayment), (3)  program  type
                                  (i.e.,   Unsubsidized   Stafford,   Subsidized
                                  Stafford,   PLUS,   SLS,   Consolidation    or
                                  non-FFELP), (4) school type, (5) total return,
                                  and  (6)  remaining  term  to  maturity.  Such
                                  purchase or substitution  will be  made as  of
                                  the  first day following the  end of such cure
                                  period that is  the last day  of a  Collection
                                  Period   or  as  set   forth  in  the  related
                                  Prospectus  Supplement.  In  addition,  unless
                                  otherwise  specified in the related Prospectus
                                  Supplement, the  Seller will  be obligated  to
                                  reimburse   the  related  Trust  for  (i)  the
                                  shortfall, if any, between the Purchase Amount
                                  of any Qualified Substitute Student Loans  and
                                  the  Purchase Amount of the Trust Student Loan
                                  for which  the  Qualified  Substitute  Student
                                  Loans  are  being  substituted,  and  (ii) any
                                  accrued interest amounts not guaranteed by (or
                                  required to be refunded to) a Guarantee Agency
                                  and/or  any  Interest   Subsidy  Payments   or
                                  Special  Allowance  Payments not  paid  by (or
                                  required to  be  refunded to)  the  Department
                                  with  respect  to a  Trust  Student Loan  as a
                                  result   of   a   breach   of   the   Seller's
                                  representations and warranties with respect to
                                  such  Trust  Student Loan.  See  "Transfer and
                                  Servicing Agreements -- Sale of Student  Loans
                                  to  the Trust;  Representations and Warranties
                                  of the Seller."
 
REPRESENTATIONS AND WARRANTIES OF SALLIE MAE....................................
                                  Pursuant to  each Purchase  Agreement,  Sallie
                                  Mae  will  make  certain  representations  and
                                  warranties to the Seller  with respect to  the
                                  Student Loans sold by Sallie Mae to the Seller
                                  pursuant  to  such  Purchase  Agreement.  Such
                                  representations and warranties will  generally
                                  be  to the same  effect as the representations
                                  and warranties  made  by  the  Seller  to  the
                                  related  Trust  with  respect  to  the Student
                                  Loans  sold  by  the  Seller  to  such   Trust
                                  pursuant  to  the Sale  Agreement.  Sallie Mae
                                  will be obligated  under the related  Purchase
                                  Agreement  to repurchase  from the  Seller, or
                                  substitute Qualified Substitute Student  Loans
                                  for,   any  Student  Loan  if  the  Seller  is
                                  obligated to repurchase  (or substitute)  such
                                  Student   Loan  from  the   related  Trust  as
                                  described above. In addition, unless otherwise
                                  specified   in    the    related    Prospectus
                                  Supplement,  Sallie Mae  will be  obligated to
                                  reimburse the Seller for (i) the shortfall, if
                                  any,  between  the  Purchase  Amount  of   any
                                  Qualified  Substitute  Student  Loans  and the
                                  Purchase   Amount   of   the   Trust   Student
 
                                       9
<PAGE>
                                  Loan   for  which   the  Qualified  Substitute
                                  Student Loans are being substituted, and  (ii)
                                  any accrued interest amounts not guaranteed by
                                  (or  required to  be refunded  to) a Guarantee
                                  Agency and/or any Interest Subsidy Payments or
                                  Special Allowance  Payments  not paid  by  (or
                                  required  to  be refunded  to)  the Department
                                  with respect  to a  Trust  Student Loan  as  a
                                  result   of   a   breach   of   Sallie   Mae's
                                  representations and warranties with respect to
                                  such  Trust   Student  Loan.   See   "Transfer
                                  Agreements -- Purchase of Student Loans by the
                                  Seller;   Representations  and  Warranties  of
                                  Sallie Mae."
 
COVENANTS OF THE SERVICER.......................................................
                                  The  Servicer  will  be  obligated  under  the
                                  related  Servicing Agreement  to purchase from
                                  the related  Trust,  or  substitute  Qualified
                                  Substitute  Student  Loans  for,  any  Student
                                  Loan,  if  the  interest   of  the  Trust   is
                                  materially  adversely affected by  a breach of
                                  any covenant  of the  Servicer (including  the
                                  covenant  to  service  all  Student  Loans  in
                                  accordance with  the  Act, the  rules  of  the
                                  applicable  Guarantee  Agency  and  all  other
                                  applicable laws)  made  by the  Servicer  with
                                  respect   to  such  Student   Loan  (it  being
                                  understood that any  such breach that  relates
                                  to  compliance  with the  requirements  of the
                                  Higher  Education   Act  or   the   applicable
                                  Guarantee Agency but that does not affect such
                                  Guarantee  Agency's  obligation  to  guarantee
                                  payment of a  Trust Student Loan  will not  be
                                  considered to have a material adverse effect),
                                  if  such breach has not  been cured within the
                                  cure  period  specified   in  the   applicable
                                  Prospectus   Supplement,   such   purchase  or
                                  substitution to be  made as of  the first  day
                                  following  the end of such cure period that is
                                  the last day of a Collection Period, or as set
                                  forth in the related Prospectus Supplement. In
                                  addition, unless  otherwise specified  in  the
                                  related  Prospectus  Supplement,  the Servicer
                                  will be obligated to reimburse such Trust  for
                                  (i)   the  shortfall,  if   any,  between  the
                                  Purchase Amount  of any  Qualified  Substitute
                                  Student  Loans and the  Purchase Amount of the
                                  Trust Student  Loan  for which  the  Qualified
                                  Substitute Student Loans are being
                                  substituted,  and  (ii)  any  accrued interest
                                  amounts not guaranteed by  (or required to  be
                                  refunded  to)  a Guarantee  Agency  and/or any
                                  Interest Subsidy Payments or Special Allowance
                                  Payments  not  paid  by  (or  required  to  be
                                  refunded  to) the Department with respect to a
                                  Trust Student Loan as a result of a breach  of
                                  the  Servicer's covenants with respect to such
                                  Trust Student Loan. See "Servicing -- Servicer
                                  Covenants."
 
SERVICING FEE...................................................................
                                  The  Servicer   will   receive  a   fee   (the
                                  "Servicing  Fee") equal to a specified amount,
                                  as  set  forth   in  the  related   Prospectus
                                  Supplement,  together  with  any  other  fees,
                                  expenses and similar charges specified in  the
                                  related Prospectus Supplement, payable monthly
                                  on   the  dates   specified  in   the  related
                                  Prospectus  Supplement   (each,   a   "Monthly
                                  Servicing  Payment  Date"). The  Servicing Fee
                                  and any  portion  of the  Servicing  Fee  that
                                  remains  unpaid from  prior distribution dates
                                  will be paid prior  to any payment in  respect
                                  of  the  related  Securities  (other  than any
                                  portion of the Servicing Fee that is expressly
                                  subordinated to such payments as set forth  in
                                  the
 
                                       10
<PAGE>
                                  related  Prospectus Supplement), to the extent
                                  specified   in    the    related    Prospectus
                                  Supplement.   See   "Servicing   --  Servicing
                                  Compensation" herein and  "Description of  the
                                  Securities  -- Servicing  Compensation" in the
                                  related Prospectus Supplement.
 
ADMINISTRATION FEE..............................................................
                                  The Administrator will receive an
                                  Administration  Fee  equal   to  a   specified
                                  amount, as set forth in the related Prospectus
                                  Supplement,    together    with    any   other
                                  administrative  fees   and   similar   charges
                                  specified    in    the    related   Prospectus
                                  Supplement. The  Administration  Fee  will  be
                                  paid  prior to  any payment in  respect of the
                                  related  Securities,  as   specified  in   the
                                  applicable Prospectus Supplement. See
                                  "Servicing;  Administration  -- Administration
                                  Agreement" herein.
 
OPTIONAL PURCHASE; AUCTION......................................................
                                  At its  option,  the Seller  may  purchase  or
                                  arrange  for  the  purchase  of  all remaining
                                  Trust Student Loans from the related  Eligible
                                  Lender   Trustee,  and  thereby  effect  early
                                  retirement   of   the   related   Notes    and
                                  Certificates,  as of the end of any Collection
                                  Period immediately  preceding  a  Distribution
                                  Date,  if the then outstanding Pool Balance of
                                  the Trust is 10% or  less of the Initial  Pool
                                  Balance   of  such   Trust,  unless  otherwise
                                  specified in  the Prospectus  Supplement.  See
                                  "Formation   of  the  Trusts  --  Termination"
                                  herein.
 
                                  As  provided   in   the   related   Prospectus
                                  Supplement,  any Trust Student Loans remaining
                                  in a Trust  as of  the end  of the  Collection
                                  Period immediately preceding the Trust Auction
                                  Date   specified  in  the  related  Prospectus
                                  Supplement may  be  offered for  sale  by  the
                                  Indenture  Trustee  by  auction  in accordance
                                  with  the  procedure  described  herein.   See
                                  "Formation   of  the  Trusts  --  Termination"
                                  herein.
 
TERMINATION.....................................................................
                                  With respect to each Trust, the obligations of
                                  the Servicer, the  Seller, the  Administrator,
                                  the  related Eligible  Lender Trustee  and the
                                  related Indenture Trustee will terminate  upon
                                  certain   conditions  set  forth  herein.  See
                                  "Formation  of  the  Trusts  --   Termination"
                                  herein.
 
TAX CONSIDERATIONS..............................................................
                                  As  more specifically  set forth  herein, upon
                                  the issuance  of  each series  of  Securities,
                                  Skadden,  Arps, Slate, Meagher  & Flom LLP (or
                                  such other firm as shall be identified in  the
                                  applicable  Prospectus Supplement), as federal
                                  tax counsel to the applicable Trust  ("Federal
                                  Tax  Counsel"), will deliver an opinion to the
                                  effect that, for federal income tax  purposes:
                                  (i)   the  Notes   of  such   series  will  be
                                  characterized as debt and (ii) the Trust  will
                                  not  be characterized as  an association (or a
                                  publicly  traded  partnership)  taxable  as  a
                                  corporation;  and the  firm identified  in the
                                  applicable Prospectus  Supplement as  Delaware
                                  tax  counsel  to  such  Trust  ("Delaware  Tax
                                  Counsel"), will  deliver  an  opinion  to  the
                                  effect  that the  same characterizations would
                                  apply for Delaware income tax purposes as  for
                                  federal   income   tax   purposes,   and  that
                                  Noteholders and  Certificateholders  that  are
                                  not  otherwise subject to Delaware taxation on
                                  income will not become
 
                                       11
<PAGE>
                                  subject to Delaware tax  as a result of  their
                                  ownership  of Notes or Certificates, or as set
                                  forth in the related Prospectus Supplement.
 
                                  Each Noteholder, by the  acceptance of a  Note
                                  of  a given  series, will agree  to treat such
                                  Note as indebtedness, and each
                                  Certificateholder,  by  the  acceptance  of  a
                                  Certificate  of  a given  series  and assuming
                                  that any such Certificates are sold to persons
                                  other than the Seller, will agree to treat the
                                  related Trust as a  partnership in which  such
                                  Certificateholder  is  a  partner  for federal
                                  income tax purposes,  or as set  forth in  the
                                  related Prospectus Supplement.
 
                                  Due  to  the  method  of  allocation  of Trust
                                  income to the  Certificateholders, cash  basis
                                  holders  may, in effect, be required to report
                                  income from  the  Certificates on  an  accrual
                                  basis.  In  addition, because  tax allocations
                                  and tax reporting  will be done  on a  uniform
                                  basis,    but   Certificateholders    may   be
                                  purchasing Certificates at different times and
                                  at different prices, Certificateholders may be
                                  required  to  report  on  their  tax   returns
                                  taxable  income that  is greater  or less than
                                  the amount reported to them by the Trust.
 
                                  See "Certain Federal Income Tax  Consequences"
                                  and   "Certain  State  Tax  Consequences"  for
                                  additional information.
 
ERISA CONSIDERATIONS............................................................
                                  A fiduciary of  any employee  benefit plan  or
                                  other  retirement  arrangement subject  to the
                                  Employee Retirement  Income  Security  Act  of
                                  1974, as amended ("ERISA"), or Section 4975 of
                                  the  Internal Revenue Code of 1986, as amended
                                  (the "Code"), should carefully review with its
                                  legal advisors whether the purchase or holding
                                  of any class of Securities could give rise  to
                                  a  transaction  prohibited  or  not  otherwise
                                  permissible under ERISA or Section 4975 of the
                                  Code. See "ERISA Considerations" herein and in
                                  the related Prospectus Supplement.
 
RATINGS.........................................................................
                                  The rating or ratings applicable to the  Notes
                                  and  the Certificates  of each  series offered
                                  hereby   and   by   the   related   Prospectus
                                  Supplement  will each  be in  one of  the four
                                  highest rating categories, and as set forth in
                                  the   related    Prospectus   Supplement.    A
                                  securities    rating   should   be   evaluated
                                  independently of similar ratings on  different
                                  types  of securities. A securities rating does
                                  not address  the  effects  that  the  rate  of
                                  prepayments  on Student Loans  may have on the
                                  yield  to  investors  in  the  Notes  and  the
                                  Certificates. See "Risk Factors" herein.
 
                                       12
<PAGE>
                                  RISK FACTORS
 
     The  payment of,  and the timing  of the  payment of, the  principal of and
interest on the Notes and distributions in respect of the Certificate Balance of
and return  on  the  Certificates  are  subject  to  certain  risks.  Particular
attention  should be given  to the factors described  below which, among others,
could materially and  adversely affect  the payment of,  and the  timing of  the
payment  of, the Notes and the Certificates, and which could also materially and
adversely affect the market price of the Notes and the Certificates to an extent
that cannot be determined. The  items listed below do  not include all risks  to
which such payment is subject.
 
     Failure   to   Comply   with  Student   Loan   Origination   and  Servicing
Procedures.  The Higher  Education Act of 1965,  as amended (such act,  together
with  all rules and regulations promulgated  thereunder by the Department and/or
the Guarantee Agencies, the "Higher Education Act" or the "Act"), including  the
implementing regulations thereunder, requires lenders and their assignees making
and servicing Student Loans and Guarantee Agencies guaranteeing Student Loans to
follow  specified procedures, including due diligence procedures, to ensure that
the student loans are  properly made and  disbursed to, and  repaid on a  timely
basis  by or  on behalf  of, borrowers. Certain  of those  procedures, which are
specifically set forth in the Act, are summarized herein. See "The Student  Loan
Pools -- The Student Loan Financing Business", "Appendix A -- The Federal Family
Education  Loan  Program" and  "Servicing  -- Servicing  Procedures." Generally,
those procedures require  that a  determination of  whether an  applicant is  an
eligible  borrower under the Act be  made, the borrower's responsibilities under
the loan be explained to him or her, the promissory note evidencing the loan  be
executed  by the  borrower and  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 forbearance
and  credit  the  borrower for  payments  made  thereon. 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 Servicer  has agreed  pursuant to  the related  Servicing Agreement  to
perform  servicing and collection  procedures on behalf  of each Trust. However,
failure to follow  these procedures  or failure of  the original  lender or  any
subsequent holder of any Trust Student Loan (including Sallie Mae or the related
Eligible  Lender Trustee) to  follow procedures relating  to the origination and
servicing of such Trust Student Loans may result in the Department's refusal  to
make  reinsurance payments to the applicable  Guarantee Agency or refusal of the
Department and/or the applicable Guarantee Agency to make Program Payments  with
respect  to such Trust Student  Loans. If a Student  Loan becomes ineligible for
reinsurance by the  Department due to  a failure  by the Servicer  or any  prior
holder  of such  Trust Student  Loan to follow  the required  procedures for the
origination and servicing  of such  Trust Student Loan,  the Guarantee  Agency's
obligation  to make Guarantee Payments with respect  to such Student Loan may be
adversely affected.  Loss of  any Program  Payments could  adversely affect  the
amount  of Available Funds for any Collection  Period and the Trust's ability to
pay principal and interest on the related Notes and distributions in respect  of
the Certificate Balance of and return on the Certificates.
 
     Under  certain circumstances,  each Trust  has the  right, pursuant  to the
related Sale Agreement and the related Servicing Agreement, to cause the  Seller
to  repurchase or  substitute, or  the Servicer  to purchase  or substitute, any
Trust Student Loan, if a breach of the representations, warranties or  covenants
of  the Seller or the Servicer,  as the case may be,  with respect to such Trust
Student Loan has a material adverse effect on the interest of such Trust therein
and such breach  is not cured  within any applicable  cure period. In  addition,
under  certain circumstances each  Trust has the right,  pursuant to the related
Sale Agreement and the related Servicing  Agreement, to cause the Seller or  the
Servicer, as the case may be, to reimburse such Trust for any accrued and unpaid
Program  Payments with respect to a Student Loan  as a result of a breach of the
Seller's representations and warranties or the Servicer's covenants, as the case
may be,  with  respect  to  such  Student  Loan.  See  "Transfer  and  Servicing
Agreements  -- Representations and Warranties" and "Servicing -- Representations
and Warranties" and "-- Servicer Covenants." There can be no assurance, however,
that the Seller or the Servicer will have the financial resources to do so.  The
failure of the Seller or the Servicer to so repurchase or purchase or substitute
a   Student   Loan  or   to   so  reimburse   the   Trust  would   constitute  a
 
                                       13
<PAGE>
breach of the related Sale Agreement or Servicing Agreement, enforceable by  the
related  Eligible  Lender Trustee  on behalf  of  such Trust  or by  the related
Indenture Trustee on behalf of the Noteholders of the related series, but  would
not  constitute an Event of Default under  each Indenture or permit the exercise
of remedies thereunder.
 
     Effective July 1, 1995, the Department adopted new FFELP regulations, which
among other  things,  establish  (i) requirements  governing  contracts  between
holders   of  Student  Loans  and   third-party  servicers,  (ii)  standards  of
administrative and  financial  responsibility  for  third-party  servicers  that
administer  any aspect of a guarantee  agency's or lender's participation in the
FFELP, and (iii) sanctions and liabilities for third-party servicers.
 
     Under these regulations, a third-party  servicer (such as the Servicer)  is
jointly  and severally  liable with  its client  lenders for  liabilities to the
Department arising from the servicer's violation of applicable requirements.  In
addition, if the servicer fails to meet standards of financial responsibility or
administrative  capability included  in the  new regulations,  or violates other
FFELP requirements, the  new regulations  authorize the Department  to fine  the
servicer  and/or  limit,  suspend  or terminate  the  servicer's  eligibility to
contract to service FFELP Loans. The effect of such a limitation or  termination
on  the servicer's  eligibility to  service loans already  on its  system, or to
accept new loans  for servicing  under existing  contracts, is  unclear. If  the
Servicer were fined or held liable by the Department for liabilities arising out
of  its  FFELP  activities  for  the  Trust  or  other  client  lenders,  or its
eligibility were  limited,  suspended or  terminated,  its ability  to  properly
service  the Trust Student Loans and to satisfy its obligation to purchase loans
with respect  to  which  it  had breached  its  representations,  warranties  or
covenants  under the  related Servicing  Agreement could  be adversely affected.
However, in the event of a termination of eligibility, each Servicing  Agreement
will provide for the removal of the Servicer and the appointment of a substitute
servicer.  The Servicer will also agree in  each Servicing Agreement to hold the
related Trust harmless for  liabilities of the related  Trust to the  Department
arising from any violation by the Servicer of applicable requirements.
 
     Variability of Actual Cash Flows; Inability of Related Indenture Trustee to
Liquidate Student Loans.  Amounts received with respect to the Student Loans for
a  particular Collection Period may vary greatly  in both timing and amount from
the payments actually due on the Student Loans as of such Collection Period  for
a  variety  of economic,  social and  other  factors, including  both individual
factors, such as additional periods of deferral or forbearance prior to or after
a borrower's commencement of repayment, and  general factors, such as a  general
economic  downturn which could  increase the amount  of defaulted Student Loans.
Failures by borrowers to  pay timely the principal  and interest on the  Student
Loans  will affect the amount  of Available Funds on  a Distribution Date, which
may reduce the distributions  made to the  Securityholders on such  Distribution
Date.  Moreover, failures by borrowers of  student loans generally to pay timely
the principal  and  interest  due  on such  student  loans  could  obligate  the
respective  Guarantee  Agency to  make payments  thereon, which  could adversely
affect the  solvency  of  the Guarantee  Agency  and  its ability  to  meet  its
guarantee  obligations (including with respect to  the Trust Student Loans) in a
timely manner.  The inability  of any  Guarantee Agency  to meet  its  guarantee
obligations  in  a timely  manner  could reduce  the  distributions made  to the
Securityholders on a Distribution  Date. The effect  of such factors,  including
the  effect on  a Guarantee Agency's  ability to meet  its guarantee obligations
with respect to the Trust Student Loans in a timely manner or a Trust's  ability
to  make distributions with respect to the Securities, is impossible to predict.
See "-- Financial Status of Guarantee Agencies."
 
     If an  Event of  Default occurs  under the  related Indenture,  subject  to
certain  conditions, the  related Indenture  Trustee is  authorized, without the
consent of  the Certificateholders  of the  related series,  to sell  the  Trust
Student  Loans. There can  be no assurance, however,  that the related Indenture
Trustee will be able to find a purchaser for the Trust Student Loans in a timely
manner or that  the market  value of  such Student Loans  will be  equal to  the
outstanding  principal of and accrued interest  on the Notes and the Certificate
Balance of and accrued return on the Certificates.
 
     The Omnibus  Reconciliation  Act of  1993  (the "1993  Act")  made  certain
changes  to  the FFELP  and also  provided  for the  implementation of  a direct
student loan  program ("DSLP")  pursuant  to which  the Department  makes  loans
directly  to  students and  parents, which  program by  statute is  scheduled to
replace at least 60% of the FFELP by the 1998-1999 academic year. These  changes
may adversely
 
                                       14
<PAGE>
affect  the secondary market for Student Loans and may thus adversely affect the
Indenture Trustee's ability to sell the Trust Student Loans upon the  occurrence
of  an Event of Default. If the proceeds of any such sale, together with amounts
then available  in any  Reserve Account  or other  account held  by a  Trust  or
pursuant  to any other credit enhancement  specified as being available therefor
in the related Prospectus  Supplement, do not  exceed the aggregate  outstanding
principal  amount of Notes and accrued  interest thereon, the Noteholders of the
related   series   will   suffer   a   loss.   In   such   circumstances,    the
Certificateholders,   to  the  extent  the   Certificates  of  such  series  are
subordinated to the Notes of such series, will also suffer a loss.  Furthermore,
even  if the  proceeds of  any such  sale were  sufficient to  pay the aggregate
outstanding principal amount of  the Notes and  accrued interest thereon,  there
can  be no assurance  that the Certificates,  to the extent  the Certificates of
such Series are subordinated  to the Notes  of such Series,  would not suffer  a
loss.
 
     Financial Status of Guarantee Agencies.  The Act requires all Student Loans
to  be unsecured. As a  result, the only sources of  security for payment of the
Student Loans are the Guarantee  Agreements between the related Eligible  Lender
Trustee  and the Guarantee Agencies.  Student Loans acquired by  a Trust will be
subject to Guarantee Agreements  with a number  of separate Guarantee  Agencies.
The  Guarantee  Agreements  will  be  several,  not  joint,  obligations  of the
Guarantee Agencies and  no Guarantee Agency  will be obligated  to guarantee  or
otherwise  make payment in respect of  Trust Student Loans guaranteed by another
Guarantee Agency.  A deterioration  in  the financial  status of  the  Guarantee
Agencies  and their ability to honor guarantee  claims with respect to the Trust
Student Loans  could result  in a  failure of  such Guarantee  Agencies to  make
Guarantee  Payments to the  related Eligible Lender Trustee  in a timely manner.
One of the primary  causes of a possible  deterioration in a Guarantee  Agency's
financial status would be an increase in the amount and percentage of defaulting
Student  Loans guaranteed  by a Guarantee  Agency. Another  factor affecting the
Guarantee Agencies"  financial status  is the  1993 reduction  of the  Guarantee
Agencies"  one-time insurance fees charged to students from up to 3% to up to 1%
of the principal amount guaranteed on a student loan. In addition, as of October
1, 1993, the  Act reduced  the level of  debt collections  on defaulted  student
loans the Guarantee Agencies may retain from 30% to 27%. Moreover, to the extent
that  reimbursement claims submitted  by a Guarantee Agency  for any fiscal year
exceed certain specified  levels, the Department's  obligation to reimburse  the
Guarantee Agency for losses will be reduced on a sliding scale from 100% or 98%,
as  applicable, to  a minimum  of 80%  or 78%,  as applicable.  There can  be no
assurance that any Guarantee  Agency will have the  financial resources to  make
all  Guarantee Payments in  a timely manner to  a given Trust  in respect of the
related Trust Student Loans.
 
     Pursuant  to  the   Higher  Education   Amendments  of   1992  (the   "1992
Amendments"),  under Section 432(o) of the Act, if the Department has determined
that a Guarantee Agency  is unable to meet  its insurance obligations, the  loan
holder  may  submit claims  directly  to the  Department  and the  Department is
required to  pay  the  full  Guarantee  Payment  due  with  respect  thereto  in
accordance  with  guarantee claim  processing standards  no more  stringent than
those of  the Guarantee  Agency.  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 make such  a determination with respect  to a Guarantee Agency
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. See "Appendix
A -- The Federal  Family Education Loan Program  -- Guarantee Agencies" and  "--
Federal Insurance and Reinsurance of Guarantee Agencies."
 
     Change  in Law.  There can be no assurance that the Higher Education Act or
other relevant federal or state laws and rules and regulations and the  programs
implemented thereunder will not be amended or modified in the future in a manner
that  will adversely  impact the programs  described in this  Prospectus and the
guaranteed student loans made  thereunder, including the  Student Loans, or  the
Guarantee  Agencies. In  addition, existing  legislation and  future measures to
reduce the federal budget deficit or for other purposes may adversely affect the
amount and  nature of  federal financial  assistance available  with respect  to
these programs. In recent years, federal budget legislation has provided for the
recovery  of  certain  funds held  by  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  Guarantee
Agencies.
 
                                       15
<PAGE>
     The  1993  Act implemented  a  number of  changes  to the  FFELP, including
imposing certain  fees  on  lenders  or holders  of  guaranteed  student  loans,
reducing the interest payable to holders of Consolidation Loans and reducing the
Department's  financial assistance to Guarantee Agencies, including reducing the
percentage of claims the Department will reimburse to the Guarantee Agencies and
reducing the  premiums  and  default collections  that  Guarantee  Agencies  are
entitled  to receive  and/or retain. The  implementation of the  DSLP will cause
reductions in  the  volume  of  FFELP  Loans  that  might  have  otherwise  been
originated  but for  the DSLP.  As these  reductions continue,  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 and may experience other
adverse  business consequences. Such  volume decreases and  cost increases could
affect the ability of Sallie  Mae, the Seller or  the Servicer to satisfy  their
respective  obligations  to  purchase  Student Loans  in  the  event  of certain
breaches of  representations and  warranties in  the Purchase  Agreements or  of
covenants in the Servicing Agreements. See "Transfer and Servicing Agreements --
Purchase  of  Student Loans  by the  Seller;  Representations and  Warranties of
Sallie Mae" and "Servicing  -- Servicer Covenants."  Such volume reductions  and
other changes effected by the 1993 Act may have a material adverse effect on the
revenues  received by the Guarantee Agencies that are available to pay claims on
defaulted Student Loans in a timely manner.
 
     Subordination; Limited  Assets.   To the  extent specified  in the  related
Prospectus  Supplement, distributions in  respect of the  Certificate Balance of
and return on the Certificates  of a series may  be subordinated in priority  of
payment  to interest  and principal  due on  the Notes  of such  series and some
classes of Notes may  be subordinated to others.  Moreover, each Trust will  not
have, nor is it permitted or expected to have, any significant assets or sources
of  funds other than the related Trust Student Loans and, to the extent provided
in the related Prospectus Supplement, a Reserve Account and any other credit  or
cash flow enhancement. The Notes of any series will represent obligations solely
of,  and the  Certificates of  such series  will represent  beneficial interests
solely in, the related Trust and neither the Notes nor the Certificates of  such
series  will be  obligations of  or interests  in, or  insured or  guaranteed by
Sallie Mae, the Seller,  the Servicer, the  applicable Eligible Lender  Trustee,
the  applicable Indenture Trustee  or any other  person or entity. Consequently,
holders of the Securities of any series must rely for repayment upon payments on
the related Trust Student Loans and, if and to the extent available, amounts  on
deposit  in  the Reserve  Account (if  any) and  any other  credit or  cash flow
enhancement, all as specified in the related Prospectus Supplement.
 
     Maturity and Prepayment Assumptions.  All the Student Loans are  prepayable
at  any time without  penalty. For this purpose  the term "prepayments" includes
prepayments in full or in part  (including pursuant to Consolidation Loans)  and
liquidations  due to default (including receipt of Guarantee Payments). The rate
of prepayments on the Student Loans may be influenced by a variety of  economic,
social  and other factors affecting borrowers,  including interest rates and the
availability of alternative financing. In addition, under certain circumstances,
the Seller or the Servicer will  be obligated to purchase or substitute  Student
Loans  from  the  Trust pursuant  to  the  related Sale  Agreement  or Servicing
Agreement, as the  case may  be, as  a result  of breaches  of their  respective
representations, warranties or covenants. See "Transfer and Servicing Agreements
- --  Sale of Student Loans  to the Trust"; "--  Representations and Warranties of
the Seller"  and "Servicing  --  Servicer Covenants."  Moreover, to  the  extent
borrowers  elect  to refinance  Trust  Student Loans  under  Consolidation Loans
through Sallie Mae or another FFELP  lender or through the Department under  the
Federal   Direct  Consolidation  Loan  Program  at  any  time,  Noteholders  and
Certificateholders will,  to  the extent  described  in the  related  Prospectus
Supplement,  collectively receive as a prepayment  of principal on the Notes and
the Certificate Balance of  the Certificates the  aggregate principal amount  of
such  Trust Student Loans. There  can be no assurance  that borrowers with Trust
Student Loans will not seek to obtain Consolidation Loans through Sallie Mae  or
another   FFELP  lender  or  Federal  Direct  Consolidation  Loans  through  the
Department with respect  to such  Trust Student  Loans. Sallie  Mae may  solicit
borrowers  of Trust Student Loans to elect to refinance such Trust Student Loans
with Consolidation Loans from Sallie Mae. See "Appendix A -- The Federal  Family
Education  Loan  Program." In  addition, the  Federal Direct  Consolidation Loan
Program is expected  to provide  borrowers with the  opportunity to  consolidate
outstanding  student  loans  at  interest  rates that  may  be  below,  and upon
income-contingent repayment terms  that some borrowers  may find preferable  to,
those that would
 
                                       16
<PAGE>
be  available under the terms of the  borrowers" existing Student Loans or under
the federal Consolidation  Loan program.  The availability  of such  lower-rate,
income-contingent  loans may increase  the likelihood that  a Trust Student Loan
will be prepaid from  the proceeds of a  Federal Direct Consolidation Loan.  The
volume of existing loans that may be prepaid in this fashion is not determinable
at this time.
 
     If and to the extent provided in the related Prospectus Supplement, a Trust
may  elect to offer  Consolidation Loans to borrowers  with Trust Student Loans.
The making of Consolidation Loans by a Trust could increase the average life  of
the  related Notes  and Certificates and  reduce the effective  yield on Student
Loans included in the Trust.
 
     As discussed  under "Servicing  -- Accounts,"  a portion  of the  funds  on
deposit  in the Reserve  Account may, if  so provided in  the related Prospectus
Supplement, be invested in Eligible  Investments which mature subsequent to  the
next  succeeding  Distribution  Date. Accordingly,  the  amount of  cash  in the
Reserve Account at any time may be less than the balance of the Reserve Account.
If the  amount  required to  be  withdrawn from  the  Reserve Account  to  cover
shortfalls in the amount of funds needed on a Distribution Date to make required
payments to Securityholders exceeds the amount of cash in the Reserve Account, a
temporary  shortfall  in  the  amounts distributed  to  the  Noteholders  or the
Certificateholders could result. This could, in turn, increase the average  life
of the Notes and the Certificates.
 
     Scheduled  payments with respect  to, and maturities  of, the Student Loans
may be extended,  including pursuant  to Grace Periods,  Deferment Periods  and,
under  certain  circumstances,  Forbearance  Periods,  which  may  lengthen  the
remaining term of the Student  Loans and the average life  of the Notes and  the
Certificates.  See "Appendix A -- The Federal Family Education Loan Program." In
addition, Sallie Mae  makes available  to certain borrowers  with Student  Loans
held  by it  certain payment terms  which may  result in the  lengthening of the
remaining term of the Student Loans. For example, not all of the loans owned  by
Sallie Mae provide for level payments throughout the repayment term of the loan.
Pursuant  to  Sallie  Mae's  graduated payment  program,  certain  Student Loans
provide for interest payments only  to be made for  a designated portion of  the
term of the loan, with amortization of the principal of such loan only occurring
when  payments increase in the latter stage of the term of the loan. Other loans
provide for  a "graduated  phase in"  of the  amortization of  principal with  a
greater  portion of principal  amortization being required  in the latter stages
than would be the case if amortization were on a level payment basis. Sallie Mae
also offers an income-sensitive repayment plan, pursuant to which repayments are
based on  the borrower's  income. Under  that plan,  ultimate repayment  may  be
delayed  up  to five  years. Student  Loans  having such  payment terms  will be
included in  the  Trusts to  the  extent  described in  the  related  Prospectus
Supplement.  Borrowers with Trust Student Loans will continue to be eligible for
such graduated payment  and income-sensitive repayment  plans. See "The  Student
Loan Pools -- Sallie Mae's Student Loan Financing Business."
 
     Any  reinvestment  risks resulting  from a  faster  or slower  incidence of
prepayment of Student Loans  will be borne entirely  by the Noteholders and  the
Certificateholders.  See  also "Formation  of  the Trusts  --  Insolvency Event"
regarding the  sale of  the Student  Loans if  an Insolvency  Event occurs  with
respect to the Seller and "Formation of the Trusts -- Termination" regarding the
Servicer's option to purchase the Student Loans.
 
     At  its option, the Seller may purchase  or arrange for the purchase of all
remaining Trust  Student Loans  and other  assets of  a Trust  from the  related
Eligible  Lender Trustee,  and thereby  effect early  retirement of  the related
Notes and  Certificates, as  of the  end of  any Collection  Period  immediately
preceding a Distribution Date, if the then outstanding Pool Balance of the Trust
is  10% or less of  the Initial Pool Balance of  such Trust. In addition, unless
otherwise provided for in the  related Prospectus Supplement, any Trust  Student
Loans  remaining in a Trust  as of the end  of the Collection Period immediately
preceding the Trust Auction Date specified in the related Prospectus  Supplement
will  be offered for sale by the Indenture Trustee by auction in accordance with
the procedure described therein.  See "Formation of  the Trusts --  Termination"
herein. Either such event would result in the early retirement of the Securities
then outstanding and reduce their average lives.
 
                                       17
<PAGE>
     Securityholders  should consider, in the case  of Notes or Certificates, as
the case  may  be,  purchased  at  a discount,  the  risk  that  a  slower  than
anticipated  rate of principal payments on the  Student Loans could result in an
actual yield that is less than the  anticipated yield and, in the case of  Notes
or  Certificates, as the  case may be, purchased  at a premium,  the risk that a
faster than anticipated rate  of principal payments on  the Student Loans  could
result  in an actual yield that is less than the anticipated yield. See "Trading
Information -- Weighted Average Life of the Securities."
 
     Incentive Programs.  Certain incentive programs currently or hereafter made
available by Sallie Mae to borrowers may also be made available by the  Servicer
to  borrowers  with  Trust  Student  Loans.  Any  such  incentive  program  that
effectively reduces borrower  payments or  principal balances  on Trust  Student
Loans  and is not  required by the Act  will be applicable  to the Trust Student
Loans only if and to the extent  that the Servicer receives payment from  Sallie
Mae  in an amount sufficient  to offset such effective  yield reductions. To the
extent that the Servicer makes such  benefits available to borrowers with  Trust
Student  Loans,  the  effect of  such  benefits  may be  faster  amortization of
principal of the affected  Trust Student Loans. See  "The Student Loan Pools  --
Sallie Mae's Student Loan Financing Business -- Incentive Programs."
 
     Risk of Commingling.  With respect to each Trust, except as provided below,
the  Servicer will deposit all payments on the related Trust Student Loans (from
whatever source) and all proceeds of  such Trust Student Loans collected  during
each  Collection Period  into the  Collection Account  of such  Trust within two
business days  of  receipt thereof.  However,  for so  long  as (i)  the  senior
unsecured obligations of the Administrator have been assigned a long-term rating
of not less than "AA-" (or equivalent rating) or a short-term rating of not less
than  "A-1" (or equivalent rating) by each of the Rating Agencies (as defined in
the related Prospectus Supplement,  the "Rating Agencies")  or the remitting  by
the  Servicer of all amounts received with respect to the Trust Student Loans to
the Administrator will not result in a  downgrading or withdrawal of any of  the
then  current ratings  of any  of the  related Securities  by any  of the Rating
Agencies, (ii) no Administrator Default has occurred and is continuing and (iii)
any other condition to making such deposits less frequently than daily as may be
described in the related Prospectus  Supplement is satisfied, the Servicer  will
remit  all  such amounts  within two  business  days of  receipt thereof  to the
Administrator, and the Administrator will  remit all such amounts received  from
the  Servicer to the Collection Account on  or before the business day preceding
each Monthly Servicing  Payment Date (to  the extent of  the Servicing Fee  then
due)  and each  Distribution Date,  as applicable.  The Administrator  will also
deposit the amount received as the Purchase Amount of Student Loans purchased by
the Seller or the Servicer into  the applicable Collection Account on or  before
the  business day  preceding each Distribution  Date. Pending  deposit into such
Collection Account, collections may be invested by the Administrator at its  own
risk  and for  its own  benefit and  will not  be segregated  from funds  of the
Administrator,  or  as   described  in   the  Prospectus   Supplement.  If   the
Administrator  were unable to  remit such funds,  the applicable Securityholders
might incur  a  loss.  To  the  extent  set  forth  in  the  related  Prospectus
Supplement,  the  Administrator  may,  in  order  to  satisfy  the  requirements
described above, obtain a letter of credit or other security for the benefit  of
the  related Trust  to secure timely  remittances of collections  on the related
Trust Student Loans and payment of the aggregate Purchase Amount with respect to
Student Loans purchased by the Seller or the Servicer. As used herein, "business
day" means any day  other than a Saturday,  a Sunday or a  day on which  banking
institutions  or  trust companies  in The  City  of New  York are  authorized or
obligated by law, regulation or executive order to remain closed.
 
     Servicer Default.  In  the event a Servicer  Default occurs, the  Indenture
Trustee  or the  Noteholders with  respect to a  given series  of Securities, as
described under  "Servicing --  Rights upon  Servicer Default,"  may remove  the
Servicer  without  the consent  of the  Eligible  Lender Trustee  or any  of the
Certificateholders with respect to such series,  or as set forth in the  related
Prospectus  Supplement. Moreover, only the  Indenture Trustee or the Noteholders
with respect  to  such  series, and  not  the  Eligible Lender  Trustee  or  the
Certificateholders,  have  the  ability to  remove  the Servicer  if  a Servicer
Default occurs. In the event of the removal of the Servicer and the  appointment
of  a successor servicer,  no assurance can be  given as to (i)  the cost of the
transfer of servicing to such successor,  (ii) the ability of such successor  to
perform the obligations and duties of the Servicer under the Servicing Agreement
or  (iii) servicing fees charged by such successor. In addition, the Noteholders
with respect to such series have the ability, with certain specified exceptions,
to waive defaults by the Servicer, including
 
                                       18
<PAGE>
defaults that  could materially  adversely  affect the  Certificateholders  with
respect to such series. See "Servicing -- Waiver of Past Defaults."
 
     Certain  Legal  Aspects.   The Seller  has taken  steps in  structuring the
transactions contemplated hereby that are intended to ensure that the  voluntary
or  involuntary application  for relief  by Sallie  Mae under  the United States
Bankruptcy Code or other insolvency laws ("Insolvency Laws") will not result  in
consolidation  of the assets and liabilities of  the Seller with those of Sallie
Mae.  These  steps  include   the  creation  of  the   Seller  as  a   separate,
limited-purpose   subsidiary  of  Sallie  Mae   pursuant  to  a  certificate  of
incorporation containing  certain  limitations (including  restrictions  on  the
nature  of the Seller's  business and a  restriction on the  Seller's ability to
commence a voluntary  case or proceeding  under any Insolvency  Law without  the
prior unanimous affirmative vote of all of its directors, including at least one
director  who must  be independent of  the Seller and  its affiliates). However,
there can be no assurance that the activities of the Seller would not result  in
a  court concluding  that the  assets and  liabilities of  the Seller  should be
consolidated with those of Sallie Mae in a proceeding under any Insolvency  Law.
If  a court  were to reach  such a  conclusion or a  filing were  made under any
Insolvency Law by or against the Seller, or if an attempt were made to  litigate
any  of the  foregoing issues,  then delays  in distributions  on the Securities
could occur or reductions in the amounts of such distributions could result. See
"The Seller."
 
     It is  intended by  Sallie Mae  and the  Seller that  the transfer  of  the
Student  Loans by Sallie Mae to the Seller constitute a true sale of the Student
Loans to the Seller. If the transfer  constitutes such a true sale, the  Student
Loans  and the proceeds  thereof would not  be property of  Sallie Mae should it
become the  subject of  any Insolvency  Law subsequent  to the  transfer of  the
Student Loans to the Seller.
 
     Sallie  Mae will  warrant to the  Seller in the  related Purchase Agreement
that the sale of the Student Loans by  Sallie Mae to the Seller is a valid  sale
of the Student Loans by Sallie Mae to the Seller. Notwithstanding the foregoing,
if  Sallie Mae  were to become  subject to an  Insolvency Law and  a creditor or
trustee-in-bankruptcy of  Sallie Mae  or  Sallie Mae  itself  were to  take  the
position  that the  sale of  Student Loans  by Sallie  Mae to  the Seller should
instead be treated as a  pledge of such Student Loans  to secure a borrowing  of
Sallie  Mae, delays in payments  of collections of Student  Loans to the related
Securityholders could occur or (should the court rule in favor of Sallie Mae  or
such  trustee  or creditor)  reductions in  the amounts  of such  payments could
result. If the transfer of Student Loans by Sallie Mae to the Seller is  treated
as  a pledge  instead of a  sale, a  tax or government  lien on  the property of
Sallie Mae arising before the transfer of  such Student Loans to the Seller  may
have priority over such Trust's interest in such Student Loans.
 
     If an Insolvency Event occurs with respect to the Seller, the Trust Student
Loans  will be liquidated  and each Trust  will be terminated  90 days after the
date of  such  Insolvency  Event  or  as  otherwise  specified  in  the  related
Prospectus   Supplement.  The  proceeds  from  any  such  sale,  disposition  or
liquidation of Trust Student Loans will  be treated as collections on the  Trust
Student Loans and deposited in the Collection Account of each such Trust. If the
proceeds  from the  liquidation of  the Trust Student  Loans and  any amounts on
deposit in  the Reserve  Account (if  any) with  respect to  any Trust  and  any
amounts available from any credit enhancement, if any, are not sufficient to pay
the  Notes and/or Certificates of the  related series in full, the distributions
of principal  to Noteholders  and/or Certificate  Balance to  Certificateholders
will be reduced and Noteholders and/or Certificateholders will incur a loss. See
"Servicing -- Insolvency Event."
 
     Numerous federal and state consumer protection laws and related regulations
impose  substantial requirements upon lenders and servicers involved in consumer
finance. Also,  some  state  laws  impose  finance  charge  ceilings  and  other
restrictions  on certain consumer transactions  and require contract disclosures
in addition  to those  required  under federal  law. These  requirements  impose
specific  statutory liability that could affect an assignee's ability to enforce
consumer finance contracts such as the Student Loans. In addition, the  remedies
available  to the  related Indenture Trustee  or the Noteholders  of the related
series upon an Event of Default under the Indenture may not be readily available
or may be limited by applicable state and federal laws.
 
     Book-Entry Registration.    Except as  otherwise  provided in  the  related
Prospectus  Supplement, each class of the Notes  and the Certificates of a given
series (except for the Certificates of a given
 
                                       19
<PAGE>
series purchased by  the Seller) will  be initially represented  by one or  more
certificates registered in the name of Cede & Co. ("Cede"), or any other nominee
for  DTC set  forth in  the related Prospectus  Supplement (Cede,  or such other
nominee, "DTC's  Nominee"), and  will not  be  registered in  the names  of  the
holders  of the Securities  of such series  or their nominees.  Because of this,
unless and until Definitive Securities for such series originally issued in book
entry form are issued, holders of such Securities will not be recognized by  the
applicable  Indenture  Trustee  or  Eligible  Lender  Trustee  as "Noteholders,"
"Certificateholders" or "Securityholders," as the case may be (as such terms are
used herein or in  the related Indenture  and Trust Agreement,  as the case  may
be).  Hence, unless and until Definitive  Securities are issued, holders of such
Securities  will  be  able  to  exercise  the  rights  of  Securityholders  only
indirectly  through  DTC  or,  if  applicable,  Cedel  or  Euroclear  and  their
respective participating organizations. See  "Certain Information Regarding  the
Securities -- Book-Entry Registration" and "-- Definitive Securities."
 
     Limited  Liquidity.  There can be no  assurance that a secondary market for
the Notes or the Certificates will develop or, if it does develop, that it  will
provide a Noteholder or a Certificateholder with liquidity of investment or will
continue  for the life of the Notes  or the Certificates. The related Prospectus
Supplement will  indicate whether  any of  the underwriters  identified  therein
intends  to make  a secondary  market in the  Notes or  the Certificates offered
thereby. No underwriter will be obligated to make any such secondary market.
 
     Rating.  The related Prospectus Supplement will specify any condition  that
the  Notes  and Certificates  offered thereby  be  rated by  one or  more Rating
Agencies. A  security  rating is  not  a recommendation  to  buy, sell  or  hold
securities  and may be revised or withdrawn  at any time by the assigning Rating
Agency. A security  rating of  the Notes or  Certificates does  not address  the
likelihood of prepayment of the Student Loans.
 
                                   SALLIE MAE
 
     Sallie  Mae was chartered  by an Act  of Congress in  1972 as a for-profit,
stockholder-owned  corporation  to  provide  a  national  secondary  market  for
federally  sponsored student loans and as a  source of credit to participants in
the post-secondary education lending  sector. Sallie Mae  also engages in  other
credit,  service and investment operations  related to higher education finance.
The corporation's structure  and the scope  of its business  activities are  set
forth  in Section 439, Part B, Title IV of the Act. These provisions of the Act,
including Sallie Mae's charter, are subject  to legislative change from time  to
time.  See  "The  Student Loan  Pools  --  Sallie Mae's  Student  Loan Financing
Business."
 
     On  September   30,   1996,   the  Student   Loan   Marketing   Association
Reorganization   Act  of  1996  (the   "Privatization  Act")  was  enacted.  The
Privatization Act authorized the creation  of a state-chartered holding  company
(the  "Holding Company") that  can pursue new  business opportunities beyond the
limited scope of Sallie Mae's  restrictive federal charter. The Holding  Company
would  become  the  parent  of  Sallie Mae  pursuant  to  a  reorganization (the
"Reorganization").
 
     A special meeting of shareholders  is expected to be  held in July 1997  at
which  Sallie Mae shareholders  will be asked  to consider and  vote upon, among
other matters,  the Reorganization.  If the  Reorganization is  approved by  the
shareholders  of  Sallie  Mae,  then  Sallie  Mae  will  become  a  wholly-owned
subsidiary of  the Holding  Company and  Sallie Mae's  federal charter  will  be
rescinded  on  or before  September 30,  2008.  Pursuant to  the Reorganization,
Sallie Mae will transfer certain assets, including stock in Sallie Mae Servicing
Corporation, to the Holding Company. As  required by the Privatization Act,  all
Sallie  Mae employees will be  transferred to the Holding  Company or one of its
subsidiaries that is not a  government sponsored enterprise ("GSE"). During  the
wind-down  period,  it is  expected that  Sallie  Mae operations,  including its
obligations as Administrator  for the Trusts,  will be managed  by Sallie  Mae's
non-GSE affiliates.
 
     If  a reorganization pursuant to the Privatization Act does not occur on or
prior to April 1, 1998, the Privatization Act requires that Sallie Mae submit an
alternative wind-down plan to Congress and the Treasury Department by 2007. This
plan would call for the dissolution of Sallie Mae by 2013.
 
     The terms of the Notes and  the Certificates may exceed the projected  date
of  the termination of Sallie Mae's federal charter and its GSE status. Prior to
the termination of Sallie Mae's federal charter
 
                                       20
<PAGE>
(or its  dissolution  if  the  Reorganization is  not  approved),  Sallie  Mae's
obligations   under  the  Transfer  and   Servicing  Agreements,  including  its
obligation to repurchase non-qualifying loans from the Seller under the Purchase
Agreement and  its  obligations  under the  Administration  Agreement,  will  be
transferred  to  an  affiliate  of  Sallie  Mae.  See  "Transfer  and  Servicing
Agreements--Purchase  of  Student  Loans  by  the  Seller;  Representations  and
Warranties   of  Sallie  Mae"   and  "Servicing;  Administration--Administration
Agreement."
 
     Offset Fee.  The 1993 Act imposed on  Sallie Mae an offset fee of 30  basis
points  per annum payable to  the Secretary of Education  (the "Secretary") on a
monthly basis with  respect to  the principal  amount of  certain Student  Loans
acquired  and held by Sallie Mae after  August 10, 1993. The obligation, if any,
to pay the offset fee to the Secretary in respect of any Student Loan sold to  a
Trust  would be solely an obligation of Sallie  Mae and not an obligation of the
Seller, the Trust,  the Eligible Lender  Trustee or the  holder of a  Note or  a
Certificate.
 
     The Department has advised Sallie Mae that the offset fee should be paid by
Sallie  Mae  in accordance  with the  1993 Act  in respect  of any  Student Loan
acquired by Sallie  Mae after  August 10,  1993 even  if Sallie  Mae sells  such
Student  Loan to the Seller  and the Seller sells such  Student Loan to a Trust.
Sallie Mae challenged  the offset  fee's constitutionality  and the  Secretary's
statutory  authority to apply the fee on  loans sold by Sallie Mae in connection
with a securitization by filing suit in the U.S. District Court for the District
of Columbia. On November 16, 1995,  the District Court ruled that the  Secretary
exceeded  his statutory authority by applying the fee to student loans sold to a
trust for the purpose of securitization. The court, however, ruled that the  fee
is  constitutional.  On January  10, 1997,  the  U.S. Court  of Appeals  for the
District of Columbia issued a decision  striking down the interpretation of  the
1993 Act by which the Secretary had sought to apply the fee to securitized loans
and  affirming the  District Court's ruling  as to the  constitutionality of the
fee. Under the Court of Appeals" decision, however, the case was remanded to the
District Court for  remand to the  Secretary. On April  29, 1997, U.S.  District
Court  Judge Stanley Sporkin ordered the Secretary to take final action, by July
31, 1997, with respect  to the application  of the offset fee  to loans sold  by
Sallie  Mae in connection with  a securitization. At this  time, it is uncertain
whether the Secretary will seek to develop a new interpretation of the 1993  Act
in a further attempt to apply the fee to securitized loans, and whether any such
interpretation could withstand legal challenge.
 
                                       21
<PAGE>
                             THE STUDENT LOAN POOLS
 
GENERAL
 
     The Student Loans to be sold by the Seller to an Eligible Lender Trustee on
behalf  of a Trust pursuant  to the related Sale  Agreement will be purchased by
the Seller from Sallie Mae pursuant to the related Purchase Agreement out of the
portfolio of  Student  Loans held  by  Sallie Mae.  The  Student Loans  will  be
required  to meet  several criteria,  including that,  each Student  Loan (i) is
guaranteed as  to  principal  and  interest by  a  Guarantee  Agency  (and  that
Guarantee  Agency is in turn reinsured by  the Department in accordance with the
terms of the  FFELP), (ii) was  originated in accordance  with the FFELP,  (iii)
contains  terms in accordance  with those required by  the FFELP, the applicable
Guarantee Agreements  and  other  applicable requirements,  (iv)  provides  that
periodic  payments must be made  in order to fully  amortize the amount financed
over its term to maturity (exclusive of any deferral or forbearance periods) and
(v) satisfies the other  criteria, if any, set  forth in the related  Prospectus
Supplement.
 
     Legal title to the Student Loans that comprise assets of each Trust will be
held by the related Eligible Lender Trustee, as trustee on behalf of such Trust.
The  Eligible Lender  Trustee will  also enter  into, on  behalf of  such Trust,
Guarantee Agreements with  the Guarantee  Agencies specified  in the  applicable
Prospectus  Supplement  pursuant to  which  each of  the  Student Loans  will be
guaranteed by one of  such Guarantee Agencies. See  "Formation of the Trusts  --
Eligible Lender Trustee."
 
     Information  with respect to each  pool of Student Loans  for a given Trust
will be set forth in the related Prospectus Supplement, including, to the extent
appropriate, the distribution by  loan type, school  type, loan payment  status,
interest  rate basis, remaining  term to maturity and  states of origination and
the portion  of  such  Student  Loans  guaranteed  by  the  specified  Guarantee
Agencies.
 
SALLIE MAE'S STUDENT LOAN FINANCING BUSINESS
 
     As  described below, Sallie  Mae is principally engaged  in the purchase of
student loans insured under federally  sponsored programs ("insured loans")  and
the  making of secured loans ("warehousing  advances") to providers of education
credit. These federally  sponsored programs  were significantly  changed by  the
Higher  Education Amendments of 1992 (the "1992  Act"), which became law on July
23, 1992, and by the Omnibus Budget Reconciliation Act of 1993 (the "1993 Act"),
which became law  on August  10, 1993.  See "Appendix  A --  The Federal  Family
Education Loan Program."
 
     Loan  Purchases.  Sallie  Mae purchases Stafford Loans,  SLS Loans and PLUS
Loans originated under the FFELP, all of which are insured by Guarantee Agencies
and reinsured by the Department. Sallie Mae also originates Consolidation  Loans
and  loans as a lender  of last resort. These  various federal loan programs are
more fully described in Appendix A.  Sallie Mae also purchases Non-FFELP  Loans,
such as loans originated under the Health Education Assistance Program ("HEAL"),
which  are insured directly by the United  States Department of Health and Human
Services, and loans which are privately insured by entities other than Guarantee
Agencies and not reinsured by the Federal government. Unless otherwise specified
in the related Prospectus Supplement, "Student Loans" refers to FFELP Loans.
 
     Sallie Mae purchases insured loans from commercial banks, savings and  loan
associations,  mutual savings  banks, credit  unions, certain  pension funds and
insurance companies, educational institutions,  and state and private  nonprofit
loan originating and secondary market agencies.
 
     Traditionally,  Sallie Mae  has purchased  most loans  just prior  to their
conversion to  repayment  phase  after borrowers  graduate  or  otherwise  leave
school.  However, Sallie Mae also buys "in-school" loans and those in repayment.
Sallie Mae or one of its  servicing agents generally assumes responsibility  for
the servicing of loans after purchase.
 
     In  addition to buying loans on an  immediate basis, Sallie Mae enters into
commitment contracts to  purchase loans over  a specified period  of time.  Most
lenders  using the secondary market for student loans hold loans while borrowers
are  in   school   and  sell   loans   shortly  before   their   conversion   to
 
                                       22
<PAGE>
repayment  status, when servicing costs and risks increase significantly. Sallie
Mae offers  these lenders  commitment contracts,  under which  lenders have  the
right  or,  in  some cases,  the  obligation,  to sell  Sallie  Mae  a specified
principal amount of  loans, at a  price based on  certain loan  characteristics,
over  a specified term,  usually two to three  years. These commitment contracts
generally entail no fee to the lender.
 
     In conjunction with  commitment contracts, Sallie  Mae frequently  provides
the  selling institution  with operational support  in the form  of an automated
loan administration system (PortSS(Registered)), for the lender to use prior  to
loan  sale or in  the form of  loan origination, and  interim servicing provided
through one of Sallie Mae's loan servicing centers (ExportSS(Registered)).  Both
PortSS  and ExportSS provide Sallie  Mae and the lender  with the assurance that
the loans will be administered  by Sallie Mae's computerized servicing  systems.
During  1996,  most of  Sallie Mae's  loan purchases  were effected  pursuant to
purchase commitments,  and more  than half  of that  volume came  from users  of
PortSS and ExportSS.
 
     Servicing.  Prior to the purchase by Sallie Mae of loans from a lender, the
Servicer or a third party servicing agent surveys appropriate loan documents for
compliance  with Department  and Guarantee  Agency requirements.  Once acquired,
loans are serviced through the  Servicer or through third-party servicers  under
contractual  agreements with Sallie Mae. At December 31, 1996, Sallie Mae's Loan
Servicing Centers ("LSCs")  serviced approximately 80  percent of student  loans
owned  by Sallie  Mae. The LSCs  are located in  Florida, Kansas, Massachusetts,
Pennsylvania, Texas and Washington State.  Sallie Mae also employed  third-party
servicers  to  service  approximately  19  percent  of  its  student  loans. The
remaining 1 percent  were serviced by  5 lenders  who, for a  fee, retained  the
servicing of loans sold to Sallie Mae.
 
     The  Department  and the  various  Guarantee Agencies  prescribe  rules and
regulations which govern the servicing  of federally insured loans. These  rules
and regulations include specific procedures for contacting delinquent borrowers,
locating borrowers who can no longer be contacted at their documented address or
telephone  number,  and filing  claims for  reimbursement  on loans  in default.
Payments under a Guarantee Agency's  loan guarantee require strict adherence  to
these stated due diligence and collection procedures.
 
     Regulations require that collection efforts commence within ten days of any
delinquency  and continue for the period of delinquency until the loan is deemed
to be in default status. During the  delinquency period, the holder of the  loan
must diligently attempt to contact the borrower, in writing and by telephone, at
specified intervals. A loan under the FFELP generally is not considered to be in
default until it is 180 days delinquent.
 
     A  Guarantee  Agency may  reject any  claim for  payment under  a Guarantee
Agreement if the specified  due diligence and  collection procedures under  such
Guarantee  Agreement have  not been strictly  followed and documented  or if the
claim is not  timely filed.  Minor errors  in due  diligence may  result in  the
imposition  of interest penalties, rather than a complete loss of the guarantee.
In instances in which a claim for payment under a Guarantee Agreement is  denied
due  to servicing or claim-filing errors,  the guaranteed status of the affected
Student Loans may be reinstated  by following specified procedures ("curing  the
defect").  Interest penalties  are commonly  incurred on  loans that  are cured.
Sallie Mae's recent  experience has been  that approximately 90  percent of  all
rejected  claims  are  cured  within two  years,  either  internally  or through
collection agencies.
 
     Sallie Mae's  internal procedures  support compliance  with Department  and
Guarantee Agency regulations and reporting requirements and provide high quality
service  to borrowers.  Sallie Mae has  developed a  computerized loan servicing
system, CLASS, which monitors all student loans serviced by the LSCs. The  CLASS
system   identifies  loans  which  require  due  diligence  or  other  servicing
procedures and  disseminates  the necessary  loan  information to  initiate  the
servicing  or collection process. The CLASS system enables Sallie Mae to service
a high volume of loans in a manner consistent with industry requirements. Sallie
Mae also requires  its third-party  servicers to  maintain operating  procedures
which  comply with  applicable Department  and Guarantee  Agency regulations and
reporting requirements  and periodically  reviews  certain operations  for  such
compliance.
 
                                       23
<PAGE>
     Consolidation/Repayment  Programs.   Consolidation  and  repayment programs
made available by Sallie Mae to Student Loan borrowers will continue to be  made
available  to borrowers  with Student Loans  owned by the  Trusts. These options
include a Consolidation Loan refinancing option to borrowers with more than  one
Student  Loan. The  Transfer and  Servicing Agreements  (as defined  herein) may
permit  Sallie  Mae  to  purchase  Student  Loans  from  the  Trust  to   effect
consolidations  at  the request  of borrowers.  See "Appendix  A --  The Federal
Family Education Loan Program --  The Consolidation Loan Program." In  addition,
Sallie Mae offers certain borrowers with Student Loans held by it loan repayment
terms  which do not  provide for level  payments over the  repayment term of the
loan.
 
     For example, pursuant to Sallie Mae's graduated repayment program,  certain
Student  Loans provide  for an "interest  only" period. During  such period, the
borrower is required to make payment of accrued interest only; no payment of the
principal of the loan is required during  such period. At the conclusion of  the
"interest  only" period,  such loan  is required  to be  amortized through level
payments over the remaining term of the loan.
 
     In other cases, Sallie Mae offers certain borrowers a "graduated phased in"
amortization of the principal of the loans. For such loans, a greater portion of
the principal amortization of the  loan is required in  the later stages of  the
loan than would be the case if amortization were on a level payment basis.
 
     Sallie  Mae  also offers  an income-sensitive  repayment plan,  pursuant to
which repayments are based  on the borrower's income.  Under the plan,  ultimate
repayment may be delayed up to five years.
 
     It  cannot be predicted with certainty to what extent borrowers will decide
to participate in the programs described above.
 
     Incentive Programs.   Sallie Mae has  offered, and intends  to continue  to
offer, incentive programs to certain Student Loan borrowers. Three such programs
are  currently made available by Sallie Mae and may apply to Student Loans owned
by the Trusts. Under  the Great RewardsSM program,  which is made available  for
all  Student Loans which enter repayment after July 1993, if a borrower makes 48
consecutive scheduled payments in a timely fashion, the effective interest  rate
charged  to the borrower will be permanently reduced by 2% per annum thereafter.
Pursuant to the  Great ReturnsSM program,  a borrower who  makes 24  consecutive
scheduled  payments  in a  timely fashion  will  be entitled  to a  reduction in
principal of the borrower's Student Loan equal to any amount over $250 that  was
paid  as part of the borrower's origination fee (to the extent such fee does not
exceed 3% of the  principal amount of  the loan). Pursuant  to the Direct  Repay
plan,  borrowers who make student loan payments electronically through automatic
monthly deductions  from a  savings, checking  or NOW  account receive  a  0.25%
effective  interest rate reduction as long as  they continue in the Direct Repay
plan. It cannot be predicted with  certainty the extent to which borrowers  will
decide to participate in these programs.
 
     These  incentive programs currently  or hereafter made  available by Sallie
Mae to borrowers may also  be made available by  the Servicer to borrowers  with
Trust  Student  Loans.  Any  such  incentive  program  that  effectively reduces
borrower payments  or principal  balances  on Trust  Student  Loans and  is  not
required by the Act will be applicable to the Trust Student Loans only if and to
the  extent that  the Servicer  receives payment  from Sallie  Mae in  an amount
sufficient to offset such effective yield reductions.
 
DELINQUENCIES, DEFAULTS, CLAIMS AND NET LOSSES
 
     Certain information pertaining to delinquencies, defaults, guarantee claims
and net losses with  respect to Student Loans  is available in the  Department's
Loan  Programs Data Books  (each a "DOE  Data Book"). There  can be no assurance
that the delinquency,  default, claim  and net loss  experience on  any pool  of
Student  Loans with  respect to  a given  Trust will  be comparable  to any such
information.
 
                                       24
<PAGE>
                                   THE SELLER
 
     The Seller, a wholly-owned  subsidiary of Sallie  Mae, was incorporated  in
the  State of Delaware  on July 25,  1995. The Seller  was organized for limited
purposes,  which  include   purchasing  student  loans   from  Sallie  Mae   and
transferring  such student loans to third  parties and any activities incidental
to and necessary  or convenient  for the  accomplishment of  such purposes.  The
principal executive offices of the Seller are located at 11600 Sallie Mae Drive,
Reston, Virginia 20193. The telephone number of such offices is (703) 810-7130.
 
     The  Seller has  taken steps  in structuring  the transactions contemplated
hereby that are intended to prevent any voluntary or involuntary application for
relief by Sallie Mae under any Insolvency Law from resulting in consolidation of
the assets and liabilities of the Seller  with those of Sallie Mae. These  steps
include  the creation  of the Seller  as a  separate, limited-purpose subsidiary
pursuant to  a  certificate  of  incorporation  containing  certain  limitations
(including restrictions on the nature of the Seller's business and a restriction
on  the Seller's ability  to commence a  voluntary case or  proceeding under any
Insolvency Law without the unanimous affirmative vote of all of its  directors).
However,  there can be no assurance that  the activities of the Seller would not
result in a court concluding that the  assets and the liabilities of the  Seller
should  be  consolidated with  those of  Sallie  Mae in  a proceeding  under any
Insolvency Law.
 
     The Seller  has received  the advice  of its  counsel to  the effect  that,
subject  to certain  facts, assumptions  and qualifications,  it would  not be a
proper exercise by a court of its equitable discretion to disregard the separate
corporate existence of the Seller and to require the consolidation of the assets
and liabilities of the Seller with the  assets and liabilities of Sallie Mae  in
the  event of the application of any  Insolvency Laws to Sallie Mae. Among other
things, it is assumed by counsel that the Seller will follow certain  procedures
in  the  conduct of  its  affairs, including  maintaining  records and  books of
accounts separate  from those  of Sallie  Mae, refraining  from commingling  its
assets with those of Sallie Mae and refraining from holding itself out as having
agreed  to pay, or being liable for, the debts of Sallie Mae. The Seller intends
to follow and  has represented to  such counsel  that it will  follow these  and
other  procedures  related  to  maintaining  its  separate  corporate  identity.
However, there can  be no assurance  that a  court would not  conclude that  the
assets and liabilities of the Seller should be consolidated with those of Sallie
Mae. If a court were to reach such a conclusion, or a filing were made under any
Insolvency  Law by or against the Seller, or if an attempt were made to litigate
any of  the foregoing  issues, delays  in  distributions on  the Notes  and  the
Certificates  could occur  or reductions  in the  amounts of  such distributions
could result.
 
     It is  intended by  Sallie Mae  and the  Seller that  the transfer  of  the
Student  Loans  by  Sallie  Mae  to the  Seller  under  the  Purchase Agreements
constitute a "true sale"  of the Student  Loans to the  Seller. If the  transfer
constitutes such a "true sale," the Student Loans and the proceeds thereof would
not be property of Sallie Mae should Sallie Mae become subject to any Insolvency
Law subsequent to the transfer of the Student Loans to the Seller.
 
     It  will be a condition  to the issuance of Securities  by a Trust that the
Seller receives the  advice of counsel  to the effect  that, subject to  certain
facts,  assumptions and qualifications,  in the event Sallie  Mae were to become
the subject of a proceeding under any Insolvency Law subsequent to the  transfer
of  Student Loans to the Seller pursuant  to the related Purchase Agreement, the
transfer of the  Student Loans  by Sallie  Mae to  the Seller  pursuant to  such
Purchase  Agreement would be characterized as a "true sale" of the Student Loans
by Sallie Mae to the Seller and the Student Loans and the proceeds thereof would
not be property of Sallie Mae under such Insolvency Law.
 
     The Seller will  also represent and  warrant to each  Trust in the  related
Sale  Agreement that the sale  of the applicable Student  Loans by the Seller to
the Eligible Lender  Trustee on behalf  of such Trust  is a valid  sale of  such
Student  Loans. In  addition, the Seller,  the Eligible Lender  Trustee and such
Trust will treat the conveyance by the Seller of the applicable Student Loans as
a sale of such  Student Loans by  the Seller to the  Eligible Lender Trustee  on
behalf  of such Trust and  the Seller and Sallie Mae  will take all actions that
are required such that the Eligible Lender Trustee will be treated as the  legal
owner  of such Student Loans. Notwithstanding  the foregoing, if the Seller were
to become a debtor in a
 
                                       25
<PAGE>
bankruptcy case and a creditor or trustee  in bankruptcy of such debtor or  such
debtor  itself were to take  the position that the sale  of Student Loans by the
Seller to a Trust should instead be treated as a pledge of such Student Loans to
secure a borrowing  of such debtor,  then delays in  payments of collections  of
such  Student Loans could occur  or (should the court rule  in favor of any such
trustee, debtor or  creditor) reductions in  the amount of  such payments  could
result.  If the transfer of  Student Loans by the  Seller to the Eligible Lender
Trustee on behalf of a Trust is treated as a pledge instead of a sale, a tax  or
government  lien on the  property of the  Seller arising before  the transfer of
Student Loans to the Eligible  Lender Trustee on behalf  of such Trust may  have
priority  over such Eligible Lender Trustee's interest in such Student Loans. If
the conveyance by  the Seller of  the Student Loans  is treated as  a sale,  the
Student  Loans would not be  a part of the  Seller's bankruptcy estate and would
not be available to the Seller's creditors.
 
                            FORMATION OF THE TRUSTS
 
THE TRUSTS
 
     With respect to  each series  of Securities,  the Seller  will establish  a
separate  Trust pursuant  to the  related Trust  Agreement for  the transactions
described herein and in the related Prospectus Supplement. The property of  each
Trust  will consist of (a) a pool of Student Loans, legal title to which will be
held by the related  Eligible Lender Trustee  on behalf of  each Trust, (b)  all
funds  collected or  to be collected  in respect thereof  (including any Program
Payments with respect thereto) on or  after the applicable Cutoff Date, (c)  all
moneys  and  investments  on  deposit in  the  Collection  Account,  any Reserve
Account, any  Pre-Funding Account  and  any other  trust accounts,  (d)  certain
rights  under the related Transfer and Servicing Agreements, including the right
of the Seller  to cause  Sallie Mae  or the Servicer  to repurchase  from it  or
substitute  Student  Loans  in  certain  events, (e)  any  credit  or  cash flow
enhancement that may  be obtained  for the  benefit of  holders of  one or  more
classes  of the related  Securities, and (f) certain  rights under the Guarantee
Agreements with Guarantee  Agencies. To  the extent provided  in the  applicable
Prospectus  Supplement, the Notes will be  collateralized by the property of the
related Trust. To facilitate servicing and to minimize administrative burden and
expense,  the  Servicer   will  retain  possession   of  the  promissory   notes
representing  the  Student  Loans and  the  other documents  related  thereto as
custodian for each Trust and the related Eligible Lender Trustee.
 
     The principal offices of each Trust and the related Eligible Lender Trustee
will be specified in the applicable Prospectus Supplement.
 
ELIGIBLE LENDER TRUSTEE
 
     The Eligible Lender Trustee for each Trust will be specified in the related
Prospectus Supplement.  The Eligible  Lender Trustee  on behalf  of the  related
Trust  will acquire legal title to all  the related Trust Student Loans acquired
by the  Trust pursuant  to the  related Sale  Agreement and  will enter  into  a
Guarantee  Agreement with  each of the  Guarantee Agencies with  respect to such
Student Loans. Each Eligible Lender Trustee  will qualify as an eligible  lender
and  the owner and  holder of the  related Trust Student  Loans for all purposes
under the Act and the Guarantee Agreements.  Failure of the Student Loans to  be
owned  by an eligible lender would result  in the loss of any Guarantee Payments
from any  Guarantee Agency  and  any federal  assistance  with respect  to  such
Student  Loans. See "Appendix A -- The  Federal Family Education Loan Program --
Eligible Lenders,  Borrowers and  Institutions" and  "-- Federal  Insurance  and
Reinsurance  of Guarantee Agencies."  An Eligible Lender  Trustee's liability in
connection with  the issuance  and sale  of the  Notes and  the Certificates  is
limited  solely to  the express obligations  of the Eligible  Lender Trustee set
forth in the related Trust Agreement, Sale Agreement and Servicing Agreement. An
Eligible  Lender  Trustee  may   resign  at  any  time,   in  which  event   the
Administrator,  or  its  successor, will  be  obligated to  appoint  a successor
trustee. The  Administrator of  a  Trust may  also  remove the  Eligible  Lender
Trustee  if the Eligible Lender Trustee ceases to be or is likely to cease to be
eligible to  continue  as  Eligible  Lender  Trustee  under  the  related  Trust
Agreement  or  if  the  Eligible  Lender  Trustee  becomes  insolvent.  In  such
circumstances, the  Administrator  will  be obligated  to  appoint  a  successor
trustee.   Any  resignation  or  removal  of  an  Eligible  Lender  Trustee  and
appointment
 
                                       26
<PAGE>
of a  successor  trustee will  not  become  effective until  acceptance  of  the
appointment by the successor trustee.
 
INSOLVENCY EVENT
 
     If an Insolvency Event occurs with respect to the Seller, the Trust Student
Loans  will be liquidated  and each Trust  will be terminated  90 days after the
date of  such  Insolvency  Event,  or as  otherwise  specified  in  the  related
Prospectus Supplement. Promptly after the occurrence of an Insolvency Event with
respect  to the Seller, notice thereof is  required to be given such Noteholders
and Certificateholders, provided that any  failure to give such required  notice
will  not prevent or delay  termination of such Trust.  Upon termination of such
Trust, the related  Eligible Lender  Trustee will direct  the related  Indenture
Trustee promptly to sell the assets of the Trust (other than the Trust Accounts)
in  a commercially reasonable  manner and on  commercially reasonable terms. The
proceeds from any  such sale, disposition  or liquidation of  the Student  Loans
will  be treated as collections thereon  and deposited in the related Collection
Account. If  the proceeds  from the  liquidation of  the Student  Loans and  any
amounts  on deposit in the Reserve Account (if any) and any other credit or cash
flow enhancement  specified  in  the  related  Prospectus  Supplement  as  being
available therefor are not sufficient to pay the Notes and the Certificates of a
related  series in  full, the amount  of principal returned  to such Noteholders
and/or Certificate Balance to such  Certificateholders will be reduced and  some
or all of such Noteholders and such Certificateholders will incur a loss.
 
     Each  Trust Agreement will provide that the related Eligible Lender Trustee
does not  have  the power  to  commence  a voluntary  proceeding  in  bankruptcy
relating   to  such   Trust  without  the   unanimous  prior   approval  of  all
Certificateholders (excluding the Seller) of the related series and the delivery
to such Eligible Lender Trustee by all Certificateholders (excluding the Seller)
of a certificate certifying that such Certificateholder reasonably believes that
the related Trust is insolvent.
 
PAYMENT OF NOTES
 
     Upon the payment in full of all outstanding Notes of a given series and the
satisfaction and discharge of the related Indenture, the Eligible Lender Trustee
will  succeed  to   all  the   rights  of   the  Indenture   Trustee,  and   the
Certificateholders  of  such  series  will  succeed to  all  the  rights  of the
Noteholders of such series,  under the related Sale  Agreement, or as  otherwise
provided therein.
 
SELLER LIABILITY
 
     Under  each Trust Agreement,  the Seller will  agree to act  as the general
partner of the related Trust and to  be liable directly to an injured party  for
the  entire amount of any losses, claims,  damages or liabilities (other than in
respect of amounts payable  by the Trust on  the related Notes or  Certificates)
arising  out of or based  on the arrangement created  by such Trust Agreement as
though such arrangement created a partnership under the Delaware Revised Uniform
Limited Partnership Act in which the Seller was a general partner.
 
TERMINATION
 
     With respect to each  Trust, the obligations of  the Servicer, the  Seller,
the Administrator, the related Eligible Lender Trustee and the related Indenture
Trustee  pursuant to the  related Transfer and  Servicing Agreements (as defined
below) will terminate  upon (i) the  maturity or other  liquidation of the  last
related  Trust  Student Loan  and the  disposition of  any amount  received upon
liquidation of any such remaining Trust Student Loan and (ii) the payment to the
Noteholders and  the Certificateholders  of the  related series  of all  amounts
required to be paid to them pursuant to such Transfer and Servicing Agreements.
 
     The  Seller will be permitted at its  option to repurchase from, or arrange
for the purchase from, the related Eligible Lender Trustee, as of the end of any
Collection Period  immediately  preceding  a  Distribution  Date,  if  the  then
outstanding  Pool Balance is 10% or less of the Initial Pool Balance (as defined
in the related Prospectus Supplement), all remaining related Trust Student Loans
at a price
 
                                       27
<PAGE>
equal to the aggregate Purchase Amounts  thereof (but not less than the  minimum
purchase amount specified in the related Prospectus Supplement) as of the end of
such  Collection Period, which amounts will be  used to retire the related Notes
and Certificates concurrently therewith, as set forth in the related  Prospectus
Supplement.  Upon termination  of a Trust,  any remaining assets  of such Trust,
after  giving   effect   to  any   final   distributions  to   Noteholders   and
Certificateholders  of the  related series, will  be transferred  to the related
Reserve Account and any assets credited  to the related Reserve Account will  be
transferred to the Seller.
 
     If  so provided  in the  related Prospectus  Supplement, any  Trust Student
Loans remaining in the Trust as of the end of the Collection Period  immediately
preceding  the Trust Auction Date specified in the related Prospectus Supplement
will be offered for sale by the Indenture Trustee in accordance with the auction
procedures set  forth in  the  related Prospectus  Supplement. Sallie  Mae,  its
affiliates,  the Seller, the Servicer and unrelated third parties may offer bids
to purchase such Trust Student Loans  on such Trust Auction Date, provided  that
the  Seller or any of its affiliates may  offer bids only if the Pool Balance as
of the Trust Auction Date is equal to 10% or less of the Initial Pool Balance.
 
                                       28
<PAGE>
                       TRANSFER AND SERVICING AGREEMENTS
 
GENERAL
 
     The  following  is  a summary  of  certain  terms of  each  Sale Agreement,
pursuant to which the related Eligible Lender Trustee on behalf of a Trust  will
purchase  Student Loans from the Seller, and each Purchase Agreement pursuant to
which the Seller will acquire the Student  Loans from Sallie Mae. Forms of  each
Sale  Agreement  and  Purchase Agreement  have  been  filed as  exhibits  to the
Registration Statement of which this Prospectus is a part. However, the  summary
does not purport to be complete and is qualified in its entirety by reference to
all  of the provisions of  the Sale Agreements and  the Purchase Agreements. The
Purchase Agreements,  the  Sale Agreements,  the  Servicing Agreements  and  the
Administration  Agreements  are collectively  referred to  as the  "Transfer and
Servicing Agreements."
 
PURCHASE OF STUDENT LOANS BY THE SELLER; REPRESENTATIONS AND WARRANTIES
OF SALLIE MAE
 
     On the  Closing Date  specified with  respect  to any  given Trust  in  the
related  Prospectus Supplement, Sallie  Mae will sell and  assign to the Seller,
without recourse, its entire interest in the related Trust Student Loans and all
collections received and to be received  with respect thereto for the period  on
and  after the Cutoff Date  pursuant to a Purchase  Agreement. Each Student Loan
will be  identified  in schedules  appearing  as  an exhibit  to  such  Purchase
Agreement.
 
     In  each Purchase Agreement,  Sallie Mae will  make certain representations
and warranties with respect to the Student Loans to the Seller, including, among
other things, that (i) each  Student Loan, on the  date on which transferred  to
the  Seller, 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 Student Loans is
true and correct as of the Cutoff Date, (iii) each Student Loan, at the time  it
was  acquired by Sallie Mae, complied and,  at the Closing Date, complies in all
material  respects  with  applicable  federal  and  state  laws  and  applicable
restrictions imposed by the FFELP or under any Guarantee Agreement and (iv) each
Student  Loan, on the date on which  transferred to the Seller, is guaranteed by
the applicable Guarantee Agency.
 
     Following the discovery by or notice to Sallie Mae of a breach of any  such
representation  or warranty Sallie Mae made with  respect to any Student Loan in
the Purchase Agreement that has a  materially adverse effect on the interest  of
the  Seller  in  such Student  Loan,  unless  such breach  is  cured  within the
applicable cure period  specified in the  related Prospectus Supplement,  Sallie
Mae  will repurchase such Student  Loan from the Seller at  a price equal to the
amount required to prepay  in full such purchased  Student Loan under the  terms
thereof  including  all  accrued  interest  thereon  with  respect  thereto (the
"Purchase Amount"), or as provided in the related Prospectus Supplement, and the
related Trust's  interest in  any  such purchased  Trust  Student Loan  will  be
assigned  to  Sallie Mae  or its  designee. As  to any  such Trust  Student Loan
required to be purchased by Sallie Mae as provided above, rather than repurchase
such Trust Student  Loan, Sallie  Mae may,  in its  sole discretion,  substitute
Qualified  Substitute Student  Loans for such  Trust Student  Loan. In addition,
unless otherwise specified in the related Prospectus Supplement, Sallie Mae will
be obligated to (a) reimburse the Seller for the shortfall, if any, between  the
Purchase  Amount  of any  Qualified Substitute  Student  Loans and  the Purchase
Amount of the  Trust Student Loan  for which such  Qualified Substitute  Student
Loans   are  being  substituted  as  a  result  of  a  breach  of  Sallie  Mae's
representations and warranties with respect to  such Trust Student Loan and  (b)
reimburse  the Seller  for any  accrued interest  amounts not  guaranteed by (or
required to  be refunded  to) a  Guarantee Agency  and/or any  Interest  Subsidy
Payments  or Special Allowance Payments not paid  by (or required to be refunded
to) the Department with respect to a Trust Student Loan as a result of a  breach
of  any  such  representation or  warranty  of  Sallie Mae.  The  repurchase (or
substitution) and reimbursement  obligations of Sallie  Mae will constitute  the
sole  remedy available to the Seller for  any such uncured breach, provided that
the information with respect to the Trust Student Loans listed on the applicable
bill of sale may be  adjusted in the ordinary  course of business subsequent  to
the  date of such  bill of sale and  to the extent  that the aggregate principal
 
                                       29
<PAGE>
balance of such Trust Student Loans is less than the aggregate principal balance
stated on such bill of sale, Sallie  Mae will remit such amount to the  Eligible
Lender   Trustee  on  behalf   of  the  Seller.   Sallie  Mae's  repurchase  (or
substitution) and reimbursement obligations are contractual obligations pursuant
to a Purchase Agreement that may be enforced against Sallie Mae, but the  breach
of such obligations will not constitute an Event of Default under the Indenture.
 
SALE OF STUDENT LOANS TO THE TRUST; REPRESENTATIONS AND WARRANTIES OF THE SELLER
 
     On  the  Closing Date  specified with  respect  to any  given Trust  in the
related Prospectus Supplement, the  Seller will sell and  assign to the  related
Eligible  Lender Trustee on  behalf of such Trust,  without recourse, its entire
interest in the Student Loans acquired by the Seller from Sallie Mae pursuant to
the Purchase Agreement  and all  collections received  and to  be received  with
respect thereto for the period on and after the Cutoff Date pursuant to the Sale
Agreement.  Each Student  Loan will be  identified in schedules  appearing as an
exhibit to such Sale Agreement. Each Eligible Lender Trustee will,  concurrently
with  such sale  and assignment, execute,  authenticate and  deliver the related
Certificates and Notes. The net proceeds  received from the sale of the  related
Notes and Certificates will be applied to the purchase of the Student Loans from
the Seller.
 
     In  each Sale Agreement,  the Seller will  make certain representations and
warranties with  respect to  the Student  Loans  to the  related Trust  for  the
benefit  of  the  Certificateholders  and the  Noteholders  of  a  given series,
including, among other things, that (i) each Student Loan, on the date on  which
transferred  to such 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
Student Loans is  true and correct  as of  the Cutoff Date,  (iii) each  Student
Loan,  at the time it was acquired,  complied and, at the Closing Date, complies
in all  material respects  with applicable  federal and  state laws  (including,
without  limitation, the  Act, consumer credit,  truth in  lending, equal credit
opportunity and  disclosure laws)  and applicable  restrictions imposed  by  the
FFELP or under any Guarantee Agreement and (iv) each Student Loan on the date on
which  transferred  to the  Seller, is  guaranteed  by the  applicable Guarantee
Agency.
 
     Following the discovery by or notice to the Seller of a breach of any  such
representation  or warranty of the Seller made  with respect to any Student Loan
in the Sale Agreement  or the Purchase Agreement  that has a materially  adverse
effect  on the interest  of the related  Trust in such  Student Loan, the Seller
will, unless such breach is cured within the applicable cure period specified in
the related Prospectus Supplement, repurchase such Student Loan from the related
Eligible Lender Trustee, as of the first day following the end of the applicable
cure period that is the last day of a Collection Period, at a price equal to the
Purchase Amount, or as set forth  in the related Prospectus Supplement, and  the
related  Trust's  interest in  any  such purchased  Trust  Student Loan  will be
assigned to  the Seller  or its  designee. As  to any  such Trust  Student  Loan
required to be purchased by the Seller as provided above, rather than repurchase
such  Trust Student  Loan, the  Seller may,  in its  sole discretion, substitute
Qualified Substitute Student  Loans for  such Trust Student  Loan. In  addition,
unless otherwise specified in the related Prospectus Supplement, the Seller will
be  obligated to  (a) reimburse  the related  Trust for  the shortfall,  if any,
between the Purchase Amount  of any Qualified Substitute  Student Loans and  the
Purchase  Amount of the  Trust Student Loan for  which such Qualified Substitute
Student Loans are  being substituted as  a result  of a breach  of the  Seller's
representations  and warranties with respect to  such Trust Student Loan and (b)
reimburse the related Trust for any  accrued interest amounts not guaranteed  by
(or  required to be refunded to) a  Guarantee Agency and/or any Interest Subsidy
Payments or Special Allowance Payments not  paid by (or required to be  refunded
to)  the Department with respect to a Trust Student Loan as a result of a breach
of any  such  representation or  warranty  of  the Seller.  The  repurchase  (or
substitution)  and reimbursement obligations  of the Seller  will constitute the
sole remedy available to or on behalf of a Trust, the related Certificateholders
and the  related Noteholders  for any  such uncured  breach, provided  that  the
information  with respect  to the Trust  Student Loans listed  on the applicable
bill of sale may be  adjusted in the ordinary  course of business subsequent  to
the  date of such  bill of sale and  to the extent  that the aggregate principal
balance of such Trust Student Loans is less than the aggregate principal balance
stated on such bill of sale, the Seller will, or will cause Sallie Mae under the
Purchase Agreement to, remit such amount to the Eligible
 
                                       30
<PAGE>
Lender Trustee.  The Seller's  repurchase  (or substitution)  and  reimbursement
obligations are contractual obligations pursuant to a Sale Agreement that may be
enforced  against the  Seller, but  the breach of  which will  not constitute an
Event of Default under the Indenture.
 
CUSTODIAN OF PROMISSORY NOTES
 
     To assure uniform quality in servicing and to reduce administrative  costs,
the  Servicer will be  appointed custodian of  the promissory notes representing
the Student Loans and any other related documents by the related Eligible Lender
Trustee on behalf of  each Trust. The Seller's  and the Servicer's records  will
reflect the sale and assignment by Sallie Mae of the Student Loans to the Seller
and the subsequent sale and assignment by the Seller of the Student Loans to the
related Eligible Lender Trustee on behalf of the related Trust.
 
ADDITIONAL FUNDINGS
 
     The  related  Prospectus  Supplement will  indicate  whether  a Pre-Funding
Account will be established with respect  to a Trust. The Prospectus  Supplement
will  also indicate (i) the amount to be deposited in the Pre-Funding Account on
the related Closing  Date, (ii)  the length of  the related  Funding Period  and
(iii)  the uses to which the funds in the Pre-Funding Account can be applied and
the conditions  to the  application of  such  funds for  such purposes.  If  the
Pre-Funding  Amount  has not  been reduced  to zero  by the  end of  the Funding
Period, the  Noteholders  and/or  Certificateholders will  receive  any  amounts
remaining in the Pre-Funding Account as a payment of principal.
 
AMENDMENTS TO TRANSFER AND SERVICING AGREEMENTS
 
     Each of the Transfer and Servicing Agreements may be amended by the parties
thereto,  without the consent of  the related Noteholders or Certificateholders,
for the  purpose of  adding  any provisions  to or  changing  in any  manner  or
eliminating  any of the provisions of  such Transfer and Servicing Agreements or
of modifying in any manner the rights of such Noteholders or Certificateholders;
provided that such action  will not, in the  opinion of counsel satisfactory  to
the  related  Indenture  Trustee  and Eligible  Lender  Trustee,  materially and
adversely affect the interest of any such Noteholder or Certificateholder, or as
set forth  in  the related  Prospectus  Supplement.  Each of  the  Transfer  and
Servicing  Agreements may also be amended  by the Seller, the Administrator, the
Servicer, the related Eligible Lender Trustee and the related Indenture Trustee,
as applicable,  with  the consent  of  the  Noteholders of  the  related  series
evidencing  at  least a  majority in  principal  amount of  such series  and the
holders of Certificates (including any Certificates owned by the Seller) of  the
related series evidencing at least a majority of the Certificate Balance of such
series  for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions of  such Transfer and Servicing Agreements  or
of modifying in any manner the rights of such Noteholders or Certificateholders;
provided  that no  such amendment  may reduce  the aforesaid  percentage of such
Notes or  Certificates which  are required  to consent  to any  such  amendment,
without   the  consent  of  the  holders  of  all  such  outstanding  Notes  and
Certificates, or as set forth in the related Prospectus Supplement.
 
                           SERVICING; ADMINISTRATION
 
GENERAL
 
     The following is  a summary of  certain terms of  each Servicing  Agreement
pursuant  to  which  the  Servicer  will  service  the  Student  Loans  and  the
Administration Agreement  pursuant to  which  the Administrator  will  undertake
certain  administrative duties  with respect to  a Trust and  the Student Loans.
Forms of the Servicing  Agreement and the  Master Administration Agreement  have
been filed as exhibits to the Registration Statement of which this Prospectus is
a part. However, the summary does not purport to be complete and is qualified in
its  entirety by reference to all provisions of the Servicing Agreements and the
Administration Agreement.
 
                                       31
<PAGE>
ACCOUNTS
 
     With respect to each Trust,  the Administrator will establish and  maintain
or  cause  to  be  established  or  maintained,  initially  with  the applicable
Indenture Trustee, one or more accounts, in the name of the Indenture Trustee on
behalf of  the  related  Noteholders  and  Certificateholders,  into  which  all
payments  made on  or with respect  to the  related Trust Student  Loans will be
deposited (collectively, the  "Collection Account").  Any other  accounts to  be
established  with respect to a Trust,  including any Pre-Funding Account and any
Reserve Account, will be described in the related Prospectus Supplement.
 
     For any  series  of  Securities,  funds  in  the  Collection  Account,  any
Pre-Funding  Account, any Reserve  Account and any  other accounts identified as
such in the related Prospectus  Supplement (collectively, the "Trust  Accounts")
will  be  invested as  provided in  the applicable  Trust Indenture  in Eligible
Investments in accordance with instructions received by the applicable Indenture
Trustee from the Administrator.
 
     "Eligible Investments" are generally limited to investments which would not
result in the downgrading or withdrawal of  any rating of any of the  Securities
by  any Rating Agency. Eligible  Investments will be required  to mature on such
dates or in such manner as are set forth in the related Prospectus Supplement. A
portion of such Eligible  Investments may be permitted  to mature subsequent  to
the  next succeeding Distribution Date if  so provided in the related Prospectus
Supplement. In such case such Eligible Investments would not be sold to meet any
shortfall in amounts required to be  withdrawn from the Reserve Account on  such
Distribution Date. Accordingly, the amount of cash in the Reserve Account at any
time may be less than the balance of the Reserve Account. If the amount required
to  be withdrawn from any Reserve Account  to cover shortfalls in collections on
the  related  Trust  Student  Loans  (as  provided  in  the  related  Prospectus
Supplement)  exceeds  the amount  of cash  in the  Reserve Account,  a temporary
shortfall  in   the  amounts   distributed  to   the  related   Noteholders   or
Certificateholders could result, which could, in turn, increase the average life
of  the Notes or the  Certificates of such series.  Investment earnings on funds
deposited  in  the  Trust  Accounts,  net  of  losses  and  investment  expenses
(collectively,  "Investment  Earnings"),  will be  deposited  in  the Collection
Account on each Distribution Date and will be treated as collections of interest
on the related Trust Student  Loans, or as set  forth in the related  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 either (A)
a long-term unsecured  debt rating acceptable  to the Rating  Agencies or (B)  a
short-term  unsecured debt rating or certificate of deposit rating acceptable to
the Rating Agencies and (ii) whose  deposits are insured by the Federal  Deposit
Insurance Corporation.
 
SERVICING PROCEDURES
 
     Pursuant  to each Servicing Agreement, the  Servicer will agree to service,
and perform  all other  related tasks  with respect  to, all  the Student  Loans
acquired  from time to  time on behalf  of each Trust.  The Servicer is required
pursuant to the related Servicing Agreement  to perform all services and  duties
customary   to  the  servicing  of   Student  Loans  (including  all  collection
practices), and to do so with the same standard of care as the Servicer uses  to
service  student loans owned by Sallie Mae  and in compliance with all standards
and procedures provided for in the  Act, the Guarantee Agreements and all  other
applicable federal and state laws.
 
     Without  limiting the foregoing, the duties of the Servicer with respect to
each Trust under the  related Servicing Agreement include,  but are not  limited
to,  the following:  collecting and depositing  into the  Collection Account all
payments with respect  to the  Student Loans, including  claiming and  obtaining
 
                                       32
<PAGE>
any  Program  Payments  with  respect  thereto,  responding  to  inquiries  from
borrowers on the Student  Loans, attempting to  collect delinquent payments  and
sending  out  statements  and payment  coupons  to borrowers.  In  addition, the
Servicer will  keep ongoing  records  with respect  to  such Student  Loans  and
collections  thereon  and  will  furnish periodic  statements  to  the Indenture
Trustee, the Eligible  Lender Trustee  and the Securityholders  with respect  to
such  information, in accordance with the  Servicer's customary practices and as
otherwise required in the related Servicing Agreement.
 
PAYMENTS ON STUDENT LOANS
 
     With respect to  each Trust, except  as provided below,  the Servicer  will
deposit all payments on Student Loans (from whatever source) and all proceeds of
Student  Loans collected  by it during  each collection period  specified in the
related Prospectus Supplement  (each, a  "Collection Period")  into the  related
Collection Account within two business days of receipt thereof.
 
     However,  for  so  long as  (i)  the  senior unsecured  obligations  of the
Administrator (or  any  affiliate  of the  Administrator  which  guarantees  the
obligations  of the Administrator under  the Administration Agreement) have been
assigned a long-term rating of not less  than "AA-" (or equivalent rating) or  a
short-term  rating of not less than "A-1"  (or equivalent rating) by each of the
Rating Agencies or the remitting by the  Servicer of the amounts referred to  in
the preceding paragraph to the Administrator will not result in a downgrading or
withdrawal  of any of the then current  ratings of any of the related Securities
by any of the Rating Agencies, (ii) no Administrator Default has occurred and is
continuing and (iii)  each other  condition to making  deposits less  frequently
than  daily  as  may  be  set forth  in  the  related  Prospectus  Supplement is
satisfied, the Servicer will remit such amounts to the Administrator within  two
business  days of receipt thereof, and the Administrator will not be required to
deposit the amounts referred to in  the preceding paragraph into the  Collection
Account  until on  or before the  business day preceding  each Monthly Servicing
Payment Date (to the extent of the Servicing Fee then due) and each Distribution
Date,  as  applicable.  To  the  extent  provided  in  the  related   Prospectus
Supplement,  pending  deposit into  the Collection  Account, collections  may be
invested by the Administrator at its own risk and for its own benefit, and  will
not  be segregated  from funds of  the Administrator. If  the Administrator were
unable to remit  such collections, Securityholders  might incur a  loss. To  the
extent set forth in the related Prospectus Supplement, the Administrator may, in
order  to satisfy the requirements described above, obtain a letter of credit or
other security for the benefit of the related Trust to secure timely remittances
of collections on the related Trust  Student Loans and payment of the  aggregate
Purchase  Amount  with respect  to Student  Loans repurchased  by the  Seller or
purchased by the Servicer.  The Seller and the  Servicer will pay the  aggregate
Purchase  Amount of Student Loans repurchased by  the Seller or purchased by the
Servicer to the Administrator  and the Administrator  will deposit such  amounts
into  the  Collection  Account on  or  before  the business  day  preceding each
Distribution Date.
 
SERVICER COVENANTS
 
     With respect  to  each  Trust,  in the  related  Servicing  Agreement,  the
Servicer  will covenant that:  (a) it will  duly satisfy all  obligations on its
part to be fulfilled under or in connection with the Student Loans, maintain  in
effect  all qualifications  required in order  to service the  Student Loans and
comply in all material respects with all requirements of law in connection  with
servicing  the Student  Loans, the  failure to  comply with  which would  have a
materially adverse effect on the interest of the related Trust; (b) it will  not
permit  any rescission or cancellation of a  Student Loan except as ordered by a
court of competent jurisdiction  or other government  authority or as  otherwise
consented  to by the  related Eligible Lender Trustee  and the related Indenture
Trustee, provided that the Servicer may  write off any delinquent Trust  Student
Loan if the remaining balance of the borrower's account is less than $50; (c) it
will  do nothing to impair the rights  of the related Certificateholders and the
related Noteholders  in the  Student  Loans; and  (d)  it will  not  reschedule,
revise,  defer  or otherwise  compromise  with respect  to  payments due  on any
Student Loan  except  pursuant to  any  applicable interest  only,  deferral  or
forbearance  periods or otherwise  in accordance with  all applicable standards,
guidelines and requirements with respect to  the servicing of the Trust  Student
Loans.
 
                                       33
<PAGE>
     Under  the terms of each Servicing Agreement, if the Servicer discovers, or
receives written notice, that any covenant  of the Servicer set forth above  has
not  been complied with in all material  respects and noncompliance has not been
cured within  the applicable  cure period  specified in  the related  Prospectus
Supplement  and has a materially  adverse effect on the  interest of the related
Trust  (it  being  understood  that  any  such  noncompliance  that  relates  to
compliance  with the requirements of the  Higher Education Act or the applicable
Guarantee Agency but that does not affect such Guarantee Agency's obligation  to
guarantee  payment of  a Trust  Student Loan  will not  be considered  to have a
material adverse effect), the Servicer will purchase such Trust Student Loan  as
of the first day following the end of such cure period that is the last day of a
Collection  Period, or as set  forth in the related  Prospectus Supplement, at a
price equal to the unpaid principal amount  of such Trust Student Loan plus  any
accrued interest calculated using the applicable percentage that would have been
insured  pursuant to Section 428(b)(1)(G) of the Higher Education Act (currently
either 98% or  100%) plus  any Interest  Subsidy Payments  or Special  Allowance
Payments not paid by (or required to be refunded to) the Department with respect
to  a Trust Student  Loan as a  result of a  breach of any  such covenant of the
Servicer, or as set forth in the related Prospectus Supplement, and the  related
Trust's  interest in any such  purchased Trust Student Loan  will be assigned to
the Servicer or its designee. As to  any such Trust Student Loan required to  be
purchased  by the  Servicer as provided  above, rather than  purchase such Trust
Student Loan, the  Servicer may,  in its sole  discretion, substitute  Qualified
Substitute  Student  Loans  for such  Trust  Student Loan.  In  addition, unless
otherwise specified in the related  Prospectus Supplement, the Servicer will  be
obligated  to (a) reimburse the related Trust for the shortfall, if any, between
the Purchase Amount of any Qualified  Substitute Student Loans and the  Purchase
Amount  of the  Trust Student Loan  for which such  Qualified Substitute Student
Loans are being  substituted as  a result  of a breach  of any  covenant of  the
Servicer  with respect to such Trust Student  Loan and (b) reimburse the related
Trust for any  accrued interest  amounts not guaranteed  by (or  required to  be
refunded  to) a Guarantee Agency and/or any Interest Subsidy Payments or Special
Allowance Payments not paid  by (or required to  be refunded to) the  Department
with  respect  to a  Trust Student  Loan as  a result  of a  breach of  any such
covenant of the Servicer.
 
SERVICING COMPENSATION
 
     With respect to  any Trust, the  Servicer will be  entitled to receive  the
Servicing  Fee for each  Collection Period in  an amount equal  to the specified
amount as set  forth in  the related  Prospectus Supplement,  together with  any
other administrative fees, expenses and similar charges specified in the related
Prospectus  Supplement. As set  forth in the  related Prospectus Supplement, the
Servicing Fee may be comprised of a  specified percentage per annum of the  Pool
Balance (as defined in the related Prospectus Supplement) or a unit amount based
on the number of accounts (including certain activity or event related fees) the
Trust  as  of the  time  set forth  in the  related  Prospectus Supplement  or a
combination thereof or  any other  formulation, plus  certain specified  amounts
payable  to  the Servicer  for  certain tasks  performed  by the  Servicer  in a
Collection Period. The Servicing Fee for any Collection Period may be subject to
a maximum monthly  amount specified  in the related  Prospectus Supplement.  The
Servicing  Fee  (together with  any portion  of the  Servicing Fee  that remains
unpaid from prior  Distribution Dates),  will be paid  prior to  any payment  in
respect  of the  related Securities, to  the extent specified  in the applicable
Prospectus Supplement.
 
     The Servicing Fee will compensate the Servicer for performing the functions
of a third party servicer of student loans, including collecting and posting all
payments,  responding  to   inquiries  of  borrowers   on  the  Student   Loans,
investigating   delinquencies,  pursuing,  filing  and  collecting  any  Program
Payments,  accounting  for  collections   and  furnishing  monthly  and   annual
statements  to  the  Applicable  Trustees  with  respect  to  distributions. The
Servicing Fee also  will reimburse  the Servicer for  certain taxes,  accounting
fees,  outside auditor fees,  data processing costs and  other costs incurred in
connection with administering the Student Loans.
 
                                       34
<PAGE>
NET DEPOSITS
 
     As an administrative convenience, unless the Servicer is required to  remit
collections  daily to the Collection Account (see "-- Payments on Student Loans"
above), the  Administrator  will  be  permitted  to  make  the  deposit  to  the
Collection  Account of collections and aggregate  Purchase Amounts for any Trust
for or  with  respect  to the  related  Collection  Period net  of  payments  of
Servicing  Fees  and Administration  Fees for  such Trust  with respect  to such
Collection Period to  the extent  described in the  Prospectus Supplement.  With
respect  to any such Collection Period, the Administrator may cause to be made a
single, net transfer of such amounts  to the Collection Account on the  business
day  preceding the related  Distribution Date. The  Administrator, however, will
account to the Indenture Trustee,  the Eligible Lender Trustee, the  Noteholders
and  the  Certificateholders with  respect  to such  Trust  as if  all deposits,
distributions and transfers were made individually.
 
EVIDENCE AS TO COMPLIANCE
 
     Each Administration  Agreement  will provide  that  a firm  of  independent
public  accountants  will furnish  to the  related  Trust and  Indenture Trustee
annually a report (based on the examination of certain documents and records and
on such  accounting and  auditing procedures  considered appropriate  under  the
circumstances)  attesting to  the assertion  of the  Servicer's management about
compliance by the Servicer during the  preceding twelve months (or, in the  case
of the first such certificate, the period from the applicable Closing Date) with
the  terms of such Administration Agreement and the related Servicing Agreement,
including all statutory provisions incorporated therein.
 
     Each Administration Agreement will also provide for delivery to the related
Trust and Indenture Trustee,  concurrently with the delivery  of each report  of
compliance  referred to  above, of  a certificate  signed by  an officer  of the
Servicer stating  that,  to  his  knowledge,  the  Servicer  has  fulfilled  its
obligations  under  such  Administration  Agreement  and  the  related Servicing
Agreement throughout the preceding twelve months  (or, in the case of the  first
such  certificate, the period from the applicable Closing Date) or, if there has
been a material default  in the fulfillment of  any such obligation,  describing
each such default. The Servicer has agreed to give the related Indenture Trustee
and  Eligible  Lender Trustee  notice of  certain  Servicer Defaults  under such
Servicing Agreement.
 
     Copies of such reports and certificates may be obtained by  Securityholders
by a request in writing addressed to the applicable Trustee.
 
                                       35
<PAGE>
CERTAIN MATTERS REGARDING THE SERVICER
 
     The  Servicing Agreements will provide that  the Servicer is an independent
contractor and that, except for the services to be performed as set forth in the
Servicing Agreement, the Servicer does  not hold itself out  as an agent of  the
Trusts.
 
     Each  Servicing Agreement will provide that,  except as provided below, the
Servicer may not resign from its obligations and duties as Servicer  thereunder,
except upon determination that the performance of such duties by the Servicer 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 servicing obligations and duties of the Servicer under the Servicing
Agreement.  Notwithstanding  the foregoing,  the Servicer  will be  permitted to
resign as Servicer in connection with any sale or transfer of substantially  all
of  its student loan servicing operations relating to the Student Loans owned by
the Trusts provided that (i) the successor to the Servicer with respect to  such
operations  expressly assumes in writing all  of the obligations of the Servicer
under the Servicing Agreements, (ii) such  sale or transfer and such  assumption
comply  with the  requirements of the  Servicing Agreement and  (iii) the Rating
Agencies confirm  that such  resignation and  assumption will  not result  in  a
downgrading  or a  withdrawal of  the ratings then  applicable to  the Notes and
Certificates of the Trusts outstanding at the time.
 
     The  Trust  Student  Loans  will  be  serviced  by  Sallie  Mae   Servicing
Corporation,  a wholly-owned subsidiary of Sallie Mae. The Servicer may delegate
or subcontract  its  obligations  and  duties  as  Servicer  under  a  Servicing
Agreement  to any person provided that  no such delegation or subcontracting may
relieve the Servicer of liability under such Servicing Agreement.
 
     Each Servicing Agreement will further provide that neither the Servicer nor
any of its directors, officers, employees or agents will be under any  liability
to the related Trust or the related Noteholders or Certificateholders for taking
any  action or  for refraining  from taking any  action pursuant  to the related
Servicing Agreement, or for errors in judgment; provided that the Servicer  will
not  be protected against its obligation to  purchase Student Loans from a Trust
as required in the related Servicing Agreement,  to pay to the Trust the  amount
of  any Program Payment which a Guarantee  Agency or the Servicer refuses to pay
(or requires the  Trust to refund)  as a  result of the  Servicer's actions,  or
against  any  liability that  would otherwise  be imposed  by reason  of willful
misfeasance, bad faith or negligence in the performance of the Servicer's duties
thereunder or by  reason of  reckless disregard  of its  obligations and  duties
thereunder. In addition, each Servicing Agreement will provide that the Servicer
is  under no obligation to appear in, prosecute or defend any legal action where
it is not named as a party.
 
     Under the circumstances specified in  each Servicing Agreement, any  entity
into  which the Servicer may be merged  or consolidated, or any entity resulting
from any merger or consolidation to which the Servicer is a party, or any entity
succeeding to the business of the Servicer, which corporation or other entity in
each of the foregoing cases assumes the obligations of the Servicer, will be the
successor of the Servicer  under such Servicing  Agreement. Consistent with  the
Privatization  Act,  it  is  contemplated  that,  in  the  event  Sallie  Mae is
privatized, it will  be converted  into a  wholly-owned subsidiary  of a  newly-
formed  holding company and the stock  of any previously created subsidiaries of
Sallie Mae, such as the Servicer, would be transferred to the holding company.
 
SERVICER DEFAULT
 
     "Servicer Default" under each Servicing  Agreement will consist of (i)  any
failure  by the Servicer  to deposit in  any of the  Trust Accounts any required
payment, which failure continues unremedied for five business days after written
notice from such  Indenture Trustee or  the related Eligible  Lender Trustee  is
received  by the Servicer; (ii)  any failure by the  Servicer duly to observe or
perform in any material  respect any other term,  covenant or agreement in  such
Servicing Agreement which failure materially and adversely affects the rights of
Noteholders  or  Certificateholders of  the related  series and  which continues
unremedied for 60 days after the giving of written notice of such failure (1) to
the Servicer by the  related Indenture Trustee, Eligible  Lender Trustee or  the
Administrator  or (2) to the  Servicer and to the  related Indenture Trustee and
Eligible Lender  Trustee by  holders of  Notes or  Certificates of  the  related
series,  as applicable, evidencing not less than 25% in principal amount of such
outstanding
 
                                       36
<PAGE>
Notes or  25%  of  the  Certificate Balance  of  such  outstanding  Certificates
(including  any Certificates  owned by the  Seller); (iii) the  occurrence of an
Insolvency Event  with respect  to the  Servicer; and  (iv) any  failure by  the
Servicer  to  comply  with  any  requirements  under  the  Higher  Education Act
resulting in a loss  of its eligibility as  a third-party servicer.  "Insolvency
Event"  means,  with  respect  to  any  Person,  certain  events  of bankruptcy,
insolvency, readjustment  of  debt, marshalling  of  assets and  liabilities  or
similar  proceedings with  respect to  such Person  and certain  actions by such
Person  indicating  its  insolvency,   reorganization  pursuant  to   bankruptcy
proceedings  or inability to pay its obligations, or as set forth in the related
Prospectus Supplement.
 
     A Servicer  Default described  in clause  (ii) of  the preceding  paragraph
shall  not include  any failure  of the  Servicer to  service a  Student Loan in
accordance with  the Act  so long  as the  Servicer is  in compliance  with  its
obligations  set  forth in  the Servicing  Agreement  to purchase  any adversely
affected Student  Loan  for the  Purchase  Amount  and in  compliance  with  its
obligation  set forth in the Servicing Agreement  to pay to the applicable Trust
the amount of  any Program Payments  which a Guarantee  Agency or the  Secretary
refuses  to pay (or requires the applicable Trust  to refund) as a result of the
Servicer's actions.
 
RIGHTS UPON SERVICER DEFAULT
 
     As  long  as  a  Servicer  Default  under  a  Servicing  Agreement  remains
unremedied,  the related Indenture Trustee or  Noteholders of the related series
evidencing not less than 25% in stated amount of such then outstanding Notes may
terminate all the rights  and obligations of the  Servicer under such  Servicing
Agreement,  whereupon a  successor servicer  appointed by  the related Indenture
Trustee  or   such  Indenture   Trustee   itself  will   succeed  to   all   the
responsibilities,  duties and liabilities  of the Servicer  under such Servicing
Agreement and  will  be  entitled to  similar  compensation  arrangements.  Such
compensation  may not be greater than the servicing compensation to the Servicer
under such Servicing Agreement, unless  such compensation arrangements will  not
result  in a  downgrading or withdrawal  of the  then ratings of  such Notes and
Certificates by any  Rating Agency, or  as set forth  in the related  Prospectus
Supplement.  If,  however, a  bankruptcy trustee  or  similar official  has been
appointed for the Servicer, and no Servicer Default other than such  appointment
has  occurred,  such trustee  or official  may  have the  power to  prevent such
Indenture Trustee or  such Noteholders from  effecting such a  transfer. In  the
event  that such  Indenture Trustee  is unwilling  or unable  to so  act, it may
appoint, or petition a court of competent jurisdiction for the appointment of, a
successor whose regular business includes the servicing of student loans. In the
event a Servicer  Default occurs and  is continuing, such  Indenture Trustee  or
such  Noteholders,  as described  above, may  remove  the Servicer,  without the
consent of the related Eligible Lender Trustee or any of the  Certificateholders
of  the related series. Moreover, only the Indenture Trustee or the Noteholders,
and not the  Eligible Lender Trustee  or the Certificateholders,  will have  the
ability to remove the Servicer if a Servicer Default occurs and is continuing.
 
WAIVER OF PAST DEFAULTS
 
     With  respect to each Trust, the Noteholders evidencing at least a majority
in  principal  amount  of  the  then  outstanding  Notes  (or  the  holders   of
Certificates  evidencing not less than a majority of the outstanding Certificate
Balance, in the case of any Servicer Default which does not adversely affect the
Indenture Trustee or the  Noteholders) of the related  series may, on behalf  of
all  such Noteholders and Certificateholders, waive  any default by the Servicer
in the performance of its obligations under the related Servicing Agreement  and
its  consequences,  except  a default  in  making  any required  deposits  to or
payments from  any of  the  Trust Accounts  in  accordance with  such  Servicing
Agreement, or as set forth in the related Prospectus Supplement. Therefore, such
Noteholders  have the ability, except  as noted above, to  waive defaults by the
Servicer which  could materially  adversely affect  such Certificateholders.  No
such  waiver will  impair such  Noteholders' or  Certificateholders' rights with
respect to subsequent defaults.
 
                                       37
<PAGE>
ADMINISTRATION AGREEMENT
 
     Sallie Mae, in its capacity as  Administrator, has entered into the  Master
Administration  Agreement and,  with respect to  each Trust, will  enter into an
Administration Agreement Supplement  with each Trust,  the Seller, the  Servicer
and  the related Eligible Lender Trustee and Indenture Trustee pursuant to which
the Administrator will  agree, to the  extent provided therein,  to provide  the
notices  and to perform other administrative obligations required by the related
Indenture, Trust  Agreement  and Sale  Agreement.  Such services  shall  include
undertakings   (i)  to  direct  the  Indenture  Trustee  to  make  the  required
distributions from the Trust Accounts on each Monthly Servicing Payment Date and
each Distribution Date, (ii)  to prepare (based on  periodic data received  from
the Servicer) and provide quarterly 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,  the Trust Agreement  and the Sale  Agreement, or as
provided in a Prospectus Supplement. As compensation for the performance of  the
Administrator's obligations under the applicable Administration Agreement and as
reimbursement  for  its  expenses  related thereto,  the  Administrator  will be
entitled to  the  Administration Fee  as  specified in  the  related  Prospectus
Supplement.  The  Administration Agreement  provides that,  except as  set forth
below,  Sallie  Mae  may  not  resign   from  its  obligations  and  duties   as
Administrator   thereunder,   except  upon   determination  that   Sallie  Mae's
performance of such  duties is no  longer permissible under  applicable law.  No
such  resignation  will become  effective  until a  successor  administrator has
assumed Sallie Mae's obligations and duties under the Administration Agreement.
 
     The Administration Agreement  further provides that  Sallie Mae may  assign
its  obligations and duties as Administrator thereunder to an affiliate provided
that the  Rating Agencies  confirm that  such assignment  will not  result in  a
downgrading  or a withdrawal of the ratings then applicable to the Notes and the
Certificates of the Trusts outstanding at such time. See "Sallie Mae."
 
ADMINISTRATOR DEFAULT
 
     "Administrator Default" under the Administration Agreement consists of  (i)
(A)  in  the event  that  daily deposits  into  the Collection  Account  are not
required, any failure by the Administrator to deliver to the relevant  Indenture
Trustee  for deposit  in any of  the Trust  Accounts any required  payment on or
before the  business  day  prior  to  any  Monthly  Servicing  Payment  Date  or
Distribution  Date, as  applicable, or (B)  any failure by  the Administrator to
direct the relevant Indenture  Trustee to make  any required distributions  from
any  of  the  Trust  Accounts  on any  Monthly  Servicing  Payment  Date  or any
Distribution Date, which failure in case  of either clause (A) or (B)  continues
unremedied  for  five business  days after  written  notice from  such Indenture
Trustee or the Eligible Lender Trustee is received by the Administrator or after
discovery by the Administrator;  (ii) any failure by  the Administrator duly  to
observe or perform in any material respect any other term, covenant or agreement
in  the Administration Agreement or  related agreements which failure materially
and adversely affects the rights of Noteholders or Certificateholders and  which
continues  unremedied for  60 days  after the giving  of written  notice of such
failure (1) to the Administrator by the Indenture Trustee or the Eligible Lender
Trustee or (2)  to the  Administrator, 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 25% of  the
Certificate  Balance (including any Certificates owned by the Seller); and (iii)
certain events of  bankruptcy, insolvency readjustment  or 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 ADMINISTRATOR DEFAULT
 
     As long  as an  Administrator Default  under the  Administration  Agreement
remains unremedied, the relevant Indenture Trustee or Noteholders evidencing not
less  than 25% in principal amount of  then outstanding Notes under the relevant
Indenture may  terminate all  the rights  and obligations  of the  Administrator
under  the Master  Administration Agreement whereupon  a successor administrator
 
                                       38
<PAGE>
appointed by the Indenture Trustee or the Indenture Trustee will succeed to  all
the  responsibilities,  duties and  liabilities of  the Administrator  under the
Administration Agreement and (except in the case of the Indenture Trustee)  will
be entitled to similar compensation arrangements, or as set forth in the related
Prospectus Supplement. If, however, a bankruptcy trustee or similar official has
been  appointed for the  Administrator, and no  Administrator Default other than
such appointment has occurred,  such trustee or official  may have the power  to
prevent the Indenture Trustee or the Noteholders from effecting such a transfer.
In  the event that the  relevant 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 or
administration of student loans.  The relevant Indenture  Trustee may make  such
arrangements  for compensation to be paid, which in no event may be greater than
the compensation to the Administrator under the Administration Agreement  unless
such compensation arrangements will not result in a downgrading of the Notes and
the  Certificates by  any Rating Agency.  In the event  an Administrator Default
occurs and  is  continuing,  the  relevant Indenture  Trustee  or  the  relevant
Noteholders,  as  described  above,  may remove  the  Administrator  without the
consent  of  the  relevant  Eligible  Lender  Trustee  or  any  of  the  related
Certificateholders.  Moreover,  only  the  relevant  Indenture  Trustee  or  the
relevant Noteholders, and not the related Eligible Lender Trustee or the related
Certificateholders,  has  the  ability  to  remove  the  Administrator,  if   an
Administrator Default occurs and is continuing.
 
STATEMENTS TO INDENTURE TRUSTEE AND TRUST
 
     Prior  to each Distribution Date with respect to each series of Securities,
the Administrator will prepare and provide to the related Indenture Trustee  and
the  related Eligible Lender Trustee as of the close of business on the last day
of the preceding Collection Period a statement, which will include, among  other
things, the following information (and any other information so specified in the
related  Administration Agreement) with respect to such Distribution Date or the
preceding Collection Period as to the Notes and the Certificates of such series,
to the extent applicable:
 
          (i) the amount of  distributions in respect of  the principal of  each
     class  of  the Notes  and  in respect  of  the Certificate  Balance  of the
     Certificates;
 
          (ii) the amount of distributions  allocable to interest on each  class
     of  the Notes and return  on each class of  the Certificates, together with
     the rates applicable thereto;
 
          (iii) the Pool Balance as of the close of business on the last day  of
     the preceding Collection Period;
 
          (iv)  the outstanding  principal amount and  the Note  Pool Factor for
     each class of  the Notes and  the Certificate Balance  and the  Certificate
     Pool  Factor for  each class  of the  Certificates as  of such Distribution
     Date, each after giving effect to  payments allocated to principal of  each
     class  of Notes  and distributions  in respect  of the  Certificate Balance
     reported under clause (i) above;
 
          (v) the amount of the Servicing Fee and the Administration Fee paid to
     the Servicer  and the  Administrator, respectively,  with respect  to  such
     Collection Period;
 
          (vi) the Note Rate, if available, for the next period for any class of
     Notes and the Certificate Rate for any class of Certificates of such series
     with variable or adjustable rates;
 
          (vii)  the amount of  the aggregate realized losses,  if any, for such
     Collection Period;
 
          (viii) the  amount  of any  Note  Interest Shortfall,  Note  Principal
     Shortfall,  Certificate Return Shortfall  and Certificate Balance Shortfall
     (each as defined  in the related  Prospectus Supplement), if  any, in  each
     case  as applicable  to each  class of Securities,  and the  change in such
     amounts from the preceding statement;
 
          (ix) the amount of  any Carryover Servicing Fee  paid to the  Servicer
     with respect to such Collection Period;
 
                                       39
<PAGE>
          (x)  the amount of any Note  Interest Carryover and Certificate Return
     Carryover (each as defined in  the related Prospectus Supplement), if  any,
     in  each case as applicable to each  class of Securities, and the change in
     such amounts from the preceding statement;
 
          (xi) the aggregate Purchase Amounts  for Trust Student Loans, if  any,
     that  were repurchased by the Seller or  purchased by the Servicer from the
     Trust in such Collection Period;
 
          (xii) the balance of Trust Student  Loans that are delinquent in  each
     delinquency period as of the end of such Collection Period; and
 
          (xiii)   the  balance  of  the  Reserve   Account  (if  any)  on  such
     Distribution  Date,  after  giving  effect  to  changes  therein  on   such
     Distribution Date.
 
     Each  amount set forth pursuant to  subclauses (i), (ii), (v), (viii), (ix)
and (x) with  respect to the  Notes or the  Certificates of any  series will  be
expressed as a dollar amount per $1,000 of the initial principal balance of such
Notes or the initial Certificate Balance of such Certificates, as applicable.
 
EVIDENCE AS TO COMPLIANCE
 
     The  Administration Agreement  provides that  a firm  of independent public
accountants will furnish to the related  Trust and Indenture Trustee annually  a
report  (based on the examination  of certain documents and  records and on such
accounting  and   auditing   procedures   considered   appropriate   under   the
circumstances)  attesting  to the  assertion  of the  Administrator's management
about compliance by the Administrator during the preceding twelve months (or, in
the case of the first such  certificate, the period from the applicable  Closing
Date) with the terms of the Administration Agreement with respect to such Trust,
including all statutory provisions incorporated therein.
 
     The  Administration  Agreement also  provides for  delivery to  the related
Trust and Indenture Trustee,  concurrently with the delivery  of each report  of
compliance  referred to  above, of  a certificate  signed by  an officer  of the
Administrator stating that,  to his knowledge,  the Administrator has  fulfilled
its  obligations  under the  Administration  Agreement throughout  the preceding
twelve months (or, in the  case of the first  such certificate, the period  from
the  applicable Closing Date)  or, if there  has been a  material default in the
fulfillment  of  any  such  obligation,   describing  each  such  default.   The
Administrator  has agreed  to give  the related  Indenture Trustee  and Eligible
Lender Trustee notice of certain Administrator Defaults under the Administration
Agreement.
 
     Copies of such reports and certificates may be obtained by  Securityholders
by a request in writing addressed to the applicable Trustee.
 
                              TRADING INFORMATION
 
WEIGHTED AVERAGE LIFE OF THE SECURITIES
 
     The  weighted average life of the Notes  and the Certificates of any series
will generally be influenced by the rate at which the principal balances of  the
related  Trust  Student Loans  are paid,  which payment  may be  in the  form of
scheduled amortization or prepayments. For this purpose, the term  "prepayments"
includes  prepayments in  full or in  part (including  pursuant to Consolidation
Loans and Federal Direct Consolidation Loans),  as a result of refinancings,  or
borrower  default, death, disability or bankruptcy and subsequent liquidation or
collection of Guarantee Payments with respect thereto and as a result of Student
Loans being  repurchased  by  the Seller  or  the  Servicer as  required  or  as
permitted by the Sale Agreements or the Servicing Agreements. All of the Student
Loans  are prepayable at any  time without penalty to  the borrower. The rate of
prepayment of Student Loans is influenced  by a variety of economic, social  and
other  factors, including  as described below  and in  the applicable Prospectus
Supplement. In general,  the rate  of prepayments may  tend to  increase to  the
extent that alternative financing becomes available at prevailing interest rates
which  fall significantly  below the  interest rates  applicable to  the Student
Loans. Borrowers  may refinance  their Student  Loans under  the FFELP  or  DSLP
through   Consolidation  Loans  offered  by  FFELP  lenders  or  Federal  Direct
Consolidation Loans
 
                                       40
<PAGE>
offered  by  the   Department.  In  addition,   the  Servicing  Agreements   may
specifically  provide that  Sallie Mae  may solicit  borrowers of  Trust Student
Loans to elect to refinance such  Trust Student Loans with Consolidation  Loans.
Although  it is  impossible to  predict the  rate of  prepayment as  a result of
Consolidation Loans, the terms prescribed by the Act for Consolidation Loans may
be attractive for  certain borrowers. If  requested by a  borrower with a  Trust
Student  Loan, the Servicer will, under  certain circumstances, on behalf of the
related Trust, sell  the borrower's Student  Loan to another  lender which  will
continue to hold the remaining Student Loans of such borrower in order to permit
unified   billing  of  the  borrower's   account.  In  addition,  under  certain
circumstances, the Seller will be obligated  to repurchase Student Loans from  a
given  Trust pursuant to the  related Sale Agreement as  a result of breaches of
representations and warranties and  the Servicer will  be obligated to  purchase
Student  Loans from such Trust pursuant to  the related Servicing Agreement as a
result of  breaches by  the Servicer  of certain  covenants. See  "Transfer  and
Servicing  Agreements -- Sale of Student Loans to the Trust; Representations and
Warranties of  the  Seller" and  "Servicing  -- Servicer  Covenants."  See  also
"Formation  of the  Trusts --  Termination" regarding  the Servicer's  option to
purchase the  Student  Loans  from  a given  Trust  and  "--  Insolvency  Event"
regarding  the sale of the Student Loans  if an Insolvency Event with respect to
the Seller occurs.
 
     On the other hand, scheduled payments  with respect to, and maturities  of,
the  Student  Loans may  be extended,  including  pursuant to  applicable grace,
deferral and forbearance periods. In addition,  certain of the terms of  payment
offered to Student Loan borrowers by Sallie Mae may have the effect of extending
the  rate of payment of  principal of the Notes  and distributions in respect of
the Certificate Balance  of the  Certificates. As discussed  under "The  Student
Loan  Pools -- Sallie Mae's Student  Loan Financing Business," Sallie Mae offers
certain borrowers loan payment terms which provide for an "interest only" period
in which case no required payments of the principal of the loan are required  or
"graduated  phased in" amortization of the principal of the loan in which case a
greater portion of  the principal amortization  of the loan  is required in  the
later  stages of the loan than would be the case if amortization were on a level
payment basis.  Sallie  Mae  also offers  an  income-sensitive  repayment  plan,
pursuant to which repayments are based on the borrower's income. Under the plan,
ultimate repayment may be delayed up to five years. To the extent that borrowers
with  Trust Student Loans are  offered and elect such  payment terms, payment of
the  principal  of  the  related  Notes  and  the  Certificate  Balance  of  the
Certificates  could be affected.  If and to  the extent provided  in the related
Prospectus Supplement,  a  Trust  may  elect to  offer  Consolidation  Loans  to
borrowers  with  Trust Student  Loans  and other  Student  Loans. The  making of
Consolidation Loans by a  Trust could increase the  average life of the  related
Notes  and Certificates and reduce the effective yield on Student Loans included
in the Trust.
 
     The Servicing  Agreements will  provide that,  subject to  compliance  with
certain  conditions,  the Servicer  will offer,  at the  request of  Sallie Mae,
certain incentive  payment  programs or  repayment  term programs  currently  or
hereafter  made available by Sallie Mae,  to borrowers with Trust Student Loans.
To the extent  that such  benefits are made  available to  borrowers with  Trust
Student  Loans,  the  effect of  such  benefits  may be  faster  amortization of
principal of the affected  Trust Student Loans. See  "The Student Loan Pools  --
Sallie Mae's Student Loan Financing Business -- Incentive Programs."
 
     The  rate  of  payment  of  principal of  and  interest  on  the  Notes and
distributions in  respect  of the  Certificate  Balance  of and  return  on  the
Certificates  may also  be affected  by the  rate of  defaults on  Trust Student
Loans, or  on Student  Loans generally,  which  may affect  the ability  of  the
Guarantee  Agencies to  make Guarantee  Payments with  respect to  Trust Student
Loans in a timely manner.
 
     In light of the above considerations, there  can be no assurance as to  the
amount of principal payments to be made on the Notes or distributions in respect
of   the  Certificate  Balance  of  Certificates  of  a  given  series  on  each
Distribution Date, since  such amount  will depend, in  part, on  the amount  of
principal  collected on the related pool  of Student Loans during the applicable
Collection Period.  Any reinvestment  risks resulting  from a  faster or  slower
incidence  of  prepayment  of  Student  Loans  will  be  borne  entirely  by the
Noteholders and the Certificateholders of a given series. The related Prospectus
Supplement may  set forth  certain additional  information with  respect to  the
maturity  and  prepayment considerations  applicable to  the particular  pool of
Student Loans and the related series of Securities.
 
                                       41
<PAGE>
POOL FACTORS AND TRADING INFORMATION
 
     Each of the "Note Pool Factor" for each class of Notes and the "Certificate
Pool Factor" for each class  of Certificates (each, a  "Pool Factor") will be  a
seven-digit   decimal  which  the  Administrator  will  compute  prior  to  each
Distribution Date indicating the remaining outstanding principal balance of such
class  of  Notes  or  the  remaining  Certificate  Balance  for  such  class  of
Certificates, respectively, as of that Distribution Date (after giving effect to
distributions  to  be made  on such  Distribution  Date), as  a fraction  of the
initial outstanding principal balance of such class of the Notes or the  initial
Certificate  Balance, for  such class  of Certificates,  respectively. Each Pool
Factor will  be  1.0000000 as  of  the Closing  Date,  or as  specified  in  the
applicable  Prospectus  Supplement,  and  thereafter  will  decline  to  reflect
reductions in the outstanding principal balance of the applicable class of Notes
or  reductions  of  the   Certificate  Balance  of   the  applicable  class   of
Certificates,  as  applicable.  A  Securityholder's  portion  of  the  aggregate
outstanding principal balance of the related class of Notes or of the  aggregate
outstanding  Certificate  Balance  for  the related  class  of  Certificates, as
applicable, will  be  the product  of  (i)  the original  denomination  of  that
Securityholder's Note or Certificate and (ii) the applicable Pool Factor.
 
     With  respect to each Trust, the Securityholders will receive reports on or
about each Distribution  Date concerning  the Payments received  on the  related
Trust  Student  Loans, the  Pool  Balance (as  such  is defined  in  the related
Prospectus Supplement,  the  "Pool Balance"),  the  applicable Pool  Factor  and
various  other items of information,  or as set forth  in the related Prospectus
Supplement. Securityholders of record during any calendar year will be furnished
information for tax reporting purposes not later than the latest date  permitted
by  law.  See  "Certain  Information  Regarding  the  Securities  --  Reports to
Securityholders."
 
                                       42
<PAGE>
                            DESCRIPTION OF THE NOTES
 
GENERAL
 
     With  respect to each Trust, one or more classes of Notes of a given series
will be issued pursuant to the terms of  an Indenture, a form of which has  been
filed  as an exhibit to the Registration Statement of which this Prospectus is a
part. The  following  summary describes  certain  terms  of the  Notes  and  the
Indenture.
 
     Each  class of  Notes will  each initially  be represented  by one  or more
Notes, in each case registered in the name of the nominee of DTC (together  with
any  successor depository selected by the  Servicer, the "Depository") except as
set forth below, or as set forth in the related Prospectus Supplement. The Notes
will be available for purchase in denominations of $1,000 and integral multiples
thereof in  book-entry form  only, or  as set  forth in  the related  Prospectus
Supplement. The Seller has been informed by DTC that DTC's nominee will be Cede,
unless  another  nominee  is  specified in  the  related  Prospectus Supplement.
Accordingly, such nominee is expected to be the holder of record of the Notes of
each class in  book entry  form. Unless and  until Definitive  Notes are  issued
under  the limited circumstances  described herein or  in the related Prospectus
Supplement, no  Noteholder of  Notes  in book-entry  form  will be  entitled  to
receive a physical certificate representing a Note. All references herein and in
the  related  Prospectus  Supplement  to  actions  by  Noteholders  of  Notes in
book-entry form  refer  to actions  taken  by  DTC upon  instructions  from  its
participating  organizations (the  "Participants") and all  references herein to
distributions, notices,  reports  and  statements to  Noteholders  of  Notes  in
book-entry  form refer to distributions, notices,  reports and statements to DTC
or its nominee, as the registered holder of  the Notes, as the case may be,  for
distribution  to Noteholders  in accordance  with DTC's  procedures with respect
thereto.  See  "Certain  Information  Regarding  the  Securities  --  Book-Entry
Registration" and "-- Definitive Securities."
 
PRINCIPAL AND INTEREST ON THE NOTES
 
     The  timing and priority of payment, seniority, allocations of losses, Note
Rate and amount of or method  of determining payments of principal and  interest
on  each class  of Notes  of a  given series  will be  described in  the related
Prospectus Supplement. The  right of holders  of any class  of Notes to  receive
payments of principal and interest may be senior or subordinate to the rights of
holders  of any other class or classes of  Notes of such series, as described in
the related Prospectus  Supplement. Payments of  interest on the  Notes of  such
series  will be made prior to payments of  principal thereon, or as set forth in
the related Prospectus Supplement. Each class of Notes may have a different Note
Rate, which may be a fixed, variable or adjustable Note Rate or any  combination
of  the foregoing. The related Prospectus  Supplement will specify the Note Rate
for each class of  Notes of a  given series or the  method for determining  such
Note  Rate. See also "Certain Information Regarding the Securities -- Fixed Rate
Securities" and "-- Floating Rate Securities." One or more classes of Notes of a
series may be redeemable in whole  or in part under the circumstances  specified
in  the related Prospectus  Supplement, including as a  result of the Servicer's
exercising its option to purchase the related Trust Student Loans.
 
     Under certain circumstances, the amount  available for such payments  could
be  less than the  amount of interest payable  on the Notes on  any of the dates
specified  for  payments   in  the  related   Prospectus  Supplement  (each,   a
"Distribution  Date"), in which case each  class of Noteholders will receive its
ratable share (based upon the aggregate amount of interest due to such class  of
Noteholders)  of the aggregate amount available  to be distributed in respect of
interest on the  Notes of such  series. See "Certain  Information Regarding  the
Securities -- Distributions" and "-- Credit and Cash Flow Enhancement."
 
     In  the case  of a series  of Notes which  includes two or  more classes of
Notes, the sequential order and priority of payment in respect of principal  and
interest,  and any  schedule or  formula or  other provisions  applicable to the
determination thereof,  of each  such class  will be  set forth  in the  related
 
                                       43
<PAGE>
Prospectus  Supplement. Payments  in respect  of principal  and interest  of any
class of Notes will  be made on a  pro rata basis among  all the Noteholders  of
such class.
 
THE INDENTURE
 
     General.    Notes of  any  Trust will  be issued  under  and secured  by an
Indenture entered into by  such Trust, the related  Eligible Lender Trustee  and
the  related Indenture Trustee. The  following is a summary  of certain terms of
each Indenture, a form of which has been filed as an exhibit to the Registration
Statement of which  this Prospectus  is a part.  However, the  summary does  not
purport  to be  complete and is  qualified in  its entirety by  reference to all
provisions of the Indenture.
 
     Modification of Indenture.  With respect to each Trust, with the consent of
the holders of a majority  of the outstanding Notes  of the related series,  the
Indenture  Trustee and  the Eligible Lender  Trustee may  execute a supplemental
indenture to  add  provisions to,  or  change in  any  manner or  eliminate  any
provisions  of, the Indenture with respect to the Notes, or to modify (except as
provided below) in any manner the rights of the related Noteholders.
 
     Without the consent of  the holder of each  such outstanding Note  affected
thereby,  no  supplemental  indenture  will  (i)  change  the  due  date  of any
installment of principal of or interest on any such Note or reduce the principal
amount thereof, the interest rate specified thereon or the redemption price with
respect thereto or change  the provisions of the  related Indenture relating  to
the  application of collections  on, or the  proceeds of the  sale of, the Trust
Student Loans 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  such Note or any
interest thereon is  payable, (ii) impair  the right to  institute suit for  the
enforcement  of certain provisions  of the related  Indenture regarding payment,
(iii) reduce the percentage of the aggregate amount of the outstanding Notes  of
such  series,  the consent  of the  holders of  which is  required for  any such
supplemental indenture or the  consent of the holders  of which is required  for
any  waiver of compliance with certain provisions of the related Indenture or of
certain defaults  thereunder and  their  consequences as  provided for  in  such
Indenture,  (iv)  modify  or  alter  the  provisions  of  the  related Indenture
regarding the voting of  Notes held by  the applicable Trust,  the Seller or  an
affiliate  of  either  of  them,  (v) reduce  the  percentage  of  the aggregate
outstanding amount  of  such Notes,  the  consent of  the  holders of  which  is
required  to  direct  the  related  Eligible Lender  Trustee  on  behalf  of the
applicable Trust to sell or liquidate the Student Loans if the proceeds of  such
sale  would be insufficient to  pay the principal amount  and accrued but unpaid
interest on the outstanding Notes of such series, (vi) modify the provisions  of
the  related  Indenture which  specify the  applicable percentages  of aggregate
principal amount of Notes necessary to take specified actions except to increase
any such percentage or to specify  additional such provisions, (vii) modify  any
of  the provisions  of the  related Indenture  in such  manner as  to affect the
calculation of the amount  of any payment  of interest or  principal due on  any
Note  on any Distribution Date or to affect the rights of the Noteholders to the
benefit of any provisions  for the mandatory redemption  of the Notes  contained
therein,  or (viii)  permit the creation  of any lien  ranking prior to  or on a
parity with  the lien  of  the related  Indenture with  respect  to any  of  the
collateral  for the Notes  of such series  or, except as  otherwise permitted or
contemplated in such Indenture, terminate the lien of such Indenture on any such
collateral or deprive the  holder of any  Note of the  security afforded by  the
lien  of such Indenture,  or as set  forth in the  related Prospectus Supplement
with respect to a series of Notes.
 
     The applicable Trust and the related Indenture Trustee may also enter  into
supplemental  indentures, without obtaining  the consent of  Noteholders of such
series, for the purpose of adding any provisions to or changing in any manner or
eliminating any of the  provisions of the related  Indenture or of modifying  in
any  manner the rights of Noteholders of such series so long as such action will
not, in the opinion of counsel satisfactory to the applicable Indenture Trustee,
adversely affect in any material respect the interest of any Noteholder of  such
series.
 
     Events of Default; Rights Upon Event of Default.  With respect to the Notes
of  a  given series,  an "Event  of  Default" under  the related  Indenture will
consist of the following: (i)  a default for five business  days or more in  the
payment of any interest on any such Note after the same becomes due and payable;
(ii)  a default in the payment  of the principal of any  such Note when the same
becomes due and
 
                                       44
<PAGE>
payable at maturity;  (iii) a default  in the observance  or performance of  any
covenant  or agreement of the applicable Trust made in the related Indenture, or
any representation  or warranty  made by  the applicable  Trust in  the  related
Indenture  or in  any certificate  delivered pursuant  thereto or  in connection
therewith having been incorrect in a material respect when made, such default or
breach having a material  adverse effect on  the holders of  the Notes and  such
default  or breach not having been cured within thirty days after notice thereof
is given to such Trust by the applicable Indenture Trustee or to such Trust  and
the  applicable Indenture Trustee  by the holders  of at least  25% in principal
amount of the Notes of  such series then outstanding  or (iv) certain events  of
bankruptcy,  insolvency, receivership  or liquidation of  such Trust,  or as set
forth in the  related Prospectus  Supplement. However, the  amount of  principal
required  to  be distributed  to Noteholders  of such  series under  the related
Indenture on  any  Distribution  Date  will  generally  be  limited  to  amounts
available  after payment of all prior  obligations of such Trust. Therefore, the
failure to pay principal on  a class of Notes generally  will not result in  the
occurrence  of any Event of Default  until the final scheduled Distribution Date
for such class of Notes, or as set forth in the related Prospectus Supplement.
 
     If an Event of Default should occur  and be continuing with respect to  the
Notes  of any series, the related Indenture  Trustee or holders of a majority in
principal amount of  such Notes then  outstanding may declare  the principal  of
such  Notes  to be  immediately  due and  payable.  Such declaration  may, under
certain circumstances, be rescinded  by the holders of  a majority in  principal
amount of such Notes then outstanding, or as set forth in the related Prospectus
Supplement.
 
     If  the  Notes of  any  series have  been declared  to  be due  and payable
following an  Event  of Default  with  respect thereto,  the  related  Indenture
Trustee  may, in its discretion,  (i) exercise remedies as  a secured party with
respect to the property, including the Trust Student Loans, subject to the  lien
of  the Indenture (the "Indenture Trust  Estate"), (ii) sell the Indenture Trust
Estate and/or (iii) elect to have  the related Eligible Lender Trustee  maintain
ownership  of the  Trust Student  Loans and  continue to  apply collections with
respect to  the Trust  Student Loans  as if  there had  been no  declaration  of
acceleration.  However, the related Indenture Trustee is prohibited from selling
the Indenture Trust Estate following an  Event of Default, other than a  default
in  the payment  of any  principal or  a default  for five  days or  more in the
payment of any interest on any Note  with respect to any series, unless (i)  the
holders of all such outstanding Notes consent to such sale, (ii) the proceeds of
such  sale  are sufficient  to  pay in  full the  principal  of and  the accrued
interest on such outstanding Notes at the date of such sale or (iii) the related
Indenture Trustee determines that the collections on the Indenture Trust  Estate
would  not be sufficient on an ongoing basis  to make all payments on such Notes
as such payments would have become due if such obligations had not been declared
due and payable, and  the related Indenture Trustee  obtains the consent of  the
holders  of  66  2/3% of  the  aggregate  principal amount  of  such  Notes then
outstanding, or as set forth in  the related Prospectus Supplement. Such a  sale
also  would require  the consent  of the  holders of  a majority  in Certificate
Balance unless the proceeds of such a  sale would be sufficient to discharge  in
full all amounts then due and unpaid on the Certificates.
 
     Subject  to  the provisions  of the  applicable  Indenture relating  to the
duties of the related Indenture Trustee, if an Event of Default should occur and
be continuing with respect to a  series of Notes, the related Indenture  Trustee
will  be under no obligation  to exercise any of the  rights or powers under the
applicable Indenture at the request or direction  of any of the holders of  such
Notes,  if such Indenture Trustee reasonably  believes it will not be adequately
indemnified against the costs, expenses and liabilities which might be  incurred
by   it  in  complying  with  such  request.  Subject  to  such  provisions  for
indemnification and certain limitations contained in the related Indenture,  the
holders  of a majority in  principal amount of the  outstanding Notes of a given
series will have the right  to direct the time,  method and place of  conducting
any proceeding or any remedy available to such Indenture Trustee and the holders
of a majority in principal amount of such Notes then outstanding may, in certain
cases,  waive any default with respect thereto,  except a default in the payment
of principal or interest or a default  in respect of a covenant or provision  of
the  applicable Indenture that cannot be  modified without the waiver or consent
of all the holders of such outstanding Notes.
 
     No holder of  Notes of  any series  will have  the right  to institute  any
proceeding  with  respect  to  the related  Indenture,  unless  (i)  such holder
previously   has   given   to   the   applicable   Indenture   Trustee   written
 
                                       45
<PAGE>
notice  of a continuing Event of Default, (ii)  the holders of not less than 25%
in principal amount  of such outstanding  Notes have requested  in writing  that
such  Indenture Trustee institute  such proceeding in its  own name as Indenture
Trustee, (iii)  such  holder or  holders  have offered  such  Indenture  Trustee
reasonable  indemnity, (iv) such Indenture Trustee has for 60 days after receipt
of notice failed to institute such proceeding and (v) no direction  inconsistent
with  such written request has been given  to such Indenture Trustee during such
60-day period  by  the  holders  of  a majority  in  principal  amount  of  such
outstanding Notes, or as set forth in the related Prospectus Supplement.
 
     In  addition,  each  Indenture  Trustee and  the  related  Noteholders will
covenant that they will not at  any time institute against the applicable  Trust
any  bankruptcy, reorganization or  other proceeding under  any federal or state
bankruptcy or similar law.
 
     With respect to any  Trust, none of the  related Indenture Trustee,  Sallie
Mae,  the Seller, the Administrator, 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, be liable for the
payment of the principal of  or interest on the Notes  or for the agreements  of
the Trust contained in the Indenture.
 
     Certain  Covenants.  Each Indenture will provide that the related Trust may
not consolidate  with or  merge into  any other  entity, unless  (i) the  entity
formed  by or surviving such consolidation or merger is organized under the laws
of the United States, any  state or the District  of Columbia, (ii) such  entity
expressly assumes such Trust's obligation to make due and punctual payments upon
the  Notes of  the related  series and  the performance  or observance  of every
agreement and  covenant of  such Trust  under the  related Indenture,  (iii)  no
default  will have occurred  and be continuing immediately  after such merger or
consolidation, (iv) such Trust has been advised that the rating of the Notes and
the Certificates of the related series would not be reduced or withdrawn by  the
Rating  Agencies as a result of such  merger or consolidation and (v) such Trust
has received  an opinion  of Federal  Tax Counsel  and counsel  with respect  to
certain  Delaware state  tax matters  to the  effect that  such consolidation or
merger would have no material adverse federal or Delaware state tax  consequence
to such Trust or to any Certificateholder or Noteholder of the related series.
 
     Each  Trust will not, among other things, (i) except as expressly permitted
by the applicable Indenture, the applicable Transfer and Servicing Agreements or
certain  related  documents  (collectively,  the  "Related  Documents"),   sell,
transfer, exchange or otherwise dispose of any of the assets of such Trust, (ii)
claim  any  credit on  or make  any  deduction from  the principal  and interest
payable in  respect of  the Notes  of  the related  series (other  than  amounts
withheld under the Code or applicable state law) or assert any claim against any
present or former holder of such Notes because of the payment of taxes levied or
assessed upon such Trust, (iii) except as contemplated by the Related Documents,
dissolve  or  liquidate  in  whole  or in  part,  (iv)  permit  the  validity or
effectiveness of the applicable Indenture to be impaired or permit any person to
be released from any covenants or  obligations with respect to such Notes  under
the  applicable Indenture  except as may  be expressly permitted  thereby or (v)
permit any lien,  charge, excise,  claim, security interest,  mortgage or  other
encumbrance  to be created on or extend to or otherwise arise upon or burden the
assets of the Trust or any part thereof, or any interest therein or the proceeds
thereof, except as expressly permitted by the Related Documents.
 
     No Trust  may engage  in any  activity other  than as  specified under  the
section of the related Prospectus Supplement entitled "Formation of the Trust --
The Trust." No Trust will incur, assume or guarantee any indebtedness other than
indebtedness  incurred  pursuant  to  the  Notes of  a  related  series  and the
applicable Indenture or otherwise in accordance with the Related Documents.
 
     Annual Compliance Statement.  Each Trust will be required to file  annually
with  the related Indenture Trustee a written statement as to the fulfillment of
its obligations under the related Indenture.
 
     Indenture Trustee's Annual Report.  Each Indenture Trustee will be required
to mail each year to all related  Noteholders a brief report relating to,  among
other  things, any changes  to its eligibility and  qualification to continue as
such  Indenture   Trustee   under   the  applicable   Indenture,   any   amounts
 
                                       46
<PAGE>
advanced  by it under the Indenture, the amount, interest rate and maturity date
of certain indebtedness owing by such Trust to the applicable Indenture  Trustee
in  its  individual capacity,  the  property and  funds  physically held  by the
applicable Indenture Trustee as such and any action taken by it that  materially
affects the related Notes and that has not been previously reported.
 
     Satisfaction  and Discharge of Indenture.   An Indenture will be discharged
with respect to the collateral securing  the related Notes upon the delivery  to
the  related  Indenture Trustee  for  cancellation of  all  such Notes  or, with
certain  limitations,  upon  deposit  with  such  Indenture  Trustee  of   funds
sufficient for the payment in full of all such Notes.
 
     The Indenture Trustee.  The Indenture Trustee for a series of Notes will be
specified  in the related  Prospectus Supplement. The  Indenture Trustee for any
series may resign at any time, in  which event the Eligible Lender Trustee  will
be  obligated  to appoint  a successor  Indenture Trustee  for such  series. The
Eligible Lender Trustee may also remove  any such Indenture Trustee that  ceases
to  be  eligible to  continue as  such under  the related  Indenture or  if such
Indenture Trustee becomes insolvent. In such circumstances, the Eligible  Lender
Trustee  will be  obligated to  appoint a  successor trustee  for the applicable
series of Notes.  Any resignation or  removal of the  Indenture Trustee for  any
series of Notes does not become effective until appointment of and acceptance of
the appointment by a successor trustee for such series.
 
                                       47
<PAGE>
                        DESCRIPTION OF THE CERTIFICATES
 
GENERAL
 
     With  respect to each Trust, one or more classes of Certificates of a given
series will be  issued pursuant to  the terms of  a Trust Agreement,  a form  of
which  has been filed as an exhibit  to the Registration Statement of which this
Prospectus is  a part.  Such class  or classes  of Certificates  may be  offered
publicly,  privately or may be retained by the Seller, in each case as specified
in the related  Prospectus Supplement. The  following summary describes  certain
terms  of the Certificates and the Trust Agreement. The summary does not purport
to be  complete  and is  qualified  in its  entirety  by reference  to  all  the
provisions  of the Certificates  and the Trust Agreement.  See "Formation of the
Trusts."
 
     The Certificates will be available for purchase in minimum denominations of
$100,000 and integral multiples of $1,000  in excess thereof in book-entry  form
only,  or as set forth in the related Prospectus Supplement. The Seller has been
informed by  DTC that  DTC's nominee  will be  Cede, unless  another nominee  is
specified  in the  related Prospectus  Supplement. Accordingly,  such nominee is
expected to  be the  holder  of record  of the  Certificates  of any  series  in
book-entry  form that are  not held by  the Seller. Unless  and until Definitive
Certificates are issued under the  limited circumstances described herein or  in
the  related Prospectus Supplement, no Certificateholder (other than the Seller)
of Certificates  in book-entry  form  will be  entitled  to receive  a  physical
certificate representing a Certificate. All references herein and in the related
Prospectus  Supplement to actions by Certificateholders of Certificates in book-
entry form refer to actions taken by DTC upon instructions from the Participants
and  all  references  herein  and  in  the  related  Prospectus  Supplement   to
distributions,   notices,  reports  and   statements  to  Certificateholders  of
Certificates in book-entry  form refer  to distributions,  notices, reports  and
statement  to DTC or its nominee, as  the registered holder of the Certificates,
as the case may  be, for distribution to  Certificateholders in accordance  with
DTC's  procedures with respect  thereto. See "Certain  Information Regarding the
Securities  --  Book-Entry   Registration"  and   "--  Definitive   Securities."
Certificates  of a given  series owned by  the Seller or  its affiliates will be
entitled  to  equal  and  proportionate  benefits  under  the  applicable  Trust
Agreement,  except that such  Certificates will be deemed  not to be outstanding
for the purpose of  disapproving the termination of  the related Trust upon  the
occurrence  of an Insolvency Event with respect to the Seller as described under
"Formation of the Trusts -- Insolvency Event"),  or as set forth in the  related
Prospectus Supplement.
 
DISTRIBUTIONS IN RESPECT OF THE CERTIFICATE BALANCE OF THE CERTIFICATES
 
     The timing and priority of distributions, seniority, allocations of losses,
Certificate Rate and amount of or method of determining distributions in respect
of  the Certificate Balance of each class of Certificates of a given series will
be described in the  related Prospectus Supplement.  Distributions of return  on
such  Certificates will be made on each Distribution Date and will be made prior
to distributions in  respect of  the Certificate Balance  of such  Certificates.
Each  class of Certificates may have a  different Certificate Rate, which may be
fixed, variable or adjustable or any  combination of the foregoing. The  related
Prospectus  Supplement  will  specify the  Certificate  Rate for  each  class of
Certificates of a given  series or the method  for determining such  Certificate
Rate.  See  also "Certain  Information Regarding  the  Securities --  Fixed Rate
Securities" and "-- Floating Rate Securities." Unless otherwise provided in  the
related Prospectus Supplement, distributions in respect of the Certificates of a
given  series may  be subordinate to  payments in  respect of the  Notes of such
series  as  more   fully  described  in   the  related  Prospectus   Supplement.
Distributions   in  reduction  of  the  Certificate  Balance  of  any  class  of
Certificates will be made on a  pro rata basis among all the  Certificateholders
of such class.
 
     In  the case of a series of Certificates which includes two or more classes
of Certificates, the timing, sequential order, priority of payment or amount  of
distributions  in  reduction of  the Certificate  Balance,  and any  schedule or
formula or other  provisions applicable  to the determination  thereof, of  each
such class shall be as set forth in the related Prospectus Supplement.
 
                                       48
<PAGE>
                  CERTAIN INFORMATION REGARDING THE SECURITIES
 
FIXED RATE SECURITIES
 
     Each  class of Securities  may bear interest  or yield a  return at a fixed
rate per annum ("Fixed Rate Securities") or at a variable or adjustable rate per
annum ("Floating Rate  Securities"), as more  fully described below  and in  the
applicable  Prospectus Supplement. Each class of Fixed Rate Securities will bear
interest or yield a return at the applicable per annum Note Rate or  Certificate
Rate, as the case may be, specified in the applicable Prospectus Supplement. See
"Description  of  the  Notes  --  Principal  and  Interest  on  the  Notes"  and
"Description of the Certificates -- Distributions in Respect of the  Certificate
Balance of the Certificates."
 
FLOATING RATE SECURITIES
 
     Each class of Floating Rate Securities will bear interest or yield a return
for  each  applicable "Reset  Period"  or "Accrual  Period"  (as such  terms are
defined in the related Prospectus Supplement with respect to a class of Floating
Rate Securities) at a  rate per annum  determined by reference  to a rate  basis
(the "Base Rate"), plus or minus the Spread, if any, or multiplied by the Spread
Multiplier,  if  any,  in  each  case as  specified  in  the  related Prospectus
Supplement. The "Spread" is the number  of basis points (one basis point  equals
one one-hundredth of a percentage point) that may be specified in the applicable
Prospectus  Supplement  as  being  applicable to  such  class,  and  the "Spread
Multiplier" is the percentage that may be specified in the applicable Prospectus
Supplement as being applicable to such class.
 
     The applicable Prospectus Supplement will designate a Base Rate for a given
Floating Rate Security based on London Interbank Offered Rates, commercial paper
rates,  Federal  funds  rates,   U.S.  Government  treasury  securities   rates,
negotiable  certificates of deposit rates or another  rate or rates as set forth
in such Prospectus Supplement.
 
     As  specified  in  the  applicable  Prospectus  Supplement,  Floating  Rate
Securities  of a given class  may also have either or  both of the following (in
each case expressed as a rate per annum): (i) a maximum limitation, or  ceiling,
on  the Note  Rate or the  Certificate Rate  during any Reset  Period or Accrual
Period and  (ii)  a minimum  limitation,  or floor,  on  the Note  Rate  or  the
Certificate  Rate during any Reset Period or  Accrual Period. In addition to any
maximum Note Rate or  Certificate Rate that  may be applicable  to any class  of
Floating  Rate Securities, the  Note Rate or Certificate  Rate applicable to any
class of Floating Rate Securities  will in no event  be higher than the  maximum
rate  permitted by applicable law, as the  same may be modified by United States
law of general application.
 
     Each Trust with respect to which  a class of Floating Rate Securities  will
be  issued, will appoint,  and enter into agreements  with, a calculation agent,
which will  be  the Administrator  unless  otherwise specified  in  the  related
Prospectus  Supplement (the  "Calculation Agent"),  to calculate  Note Rates and
Certificate Rates on  each such class  of Floating Rate  Securities issued  with
respect thereto. All determinations of the Note Rate and the Certificate Rate by
the  Calculation Agent will, in the absence of manifest error, be conclusive for
all purposes and binding on the holders  of Floating Rate Securities of a  given
class.  All percentages resulting from  any calculation of the  Note Rate or the
Certificate Rate on a Floating Rate  Security will be rounded, if necessary,  to
the nearest 1/100,000 of 1% (.0000001), with five one-millionths of a percentage
point rounded upward, or as set forth in the related Prospectus Supplement.
 
DISTRIBUTIONS
 
     With  respect to each  series of Securities,  beginning on the Distribution
Date specified in the related Prospectus Supplement, distributions of  principal
and  interest on each class  of Notes and amounts  in respect of the Certificate
Balance of and return on each class of Certificates of such Securities  entitled
thereto  will  be made  by the  applicable  Trustee to  the Noteholders  and the
Certificateholders, as  applicable, of  such  series. The  timing,  calculation,
allocation, order, source, priorities of and
 
                                       49
<PAGE>
requirements for all payments to each class of Noteholders and all distributions
to  each class  of Certificateholders of  such series  will be set  forth in the
related Prospectus Supplement.
 
     With respect to each  Trust, on each Distribution  Date, collections on  or
with  respect to the  related Trust Student  Loans will be  distributed from the
Collection Account to Noteholders and Certificateholders to the extent  provided
in  the related Prospectus Supplement. Credit and cash flow enhancement, such as
a Reserve  Account, will  be available  to cover  any shortfalls  in the  amount
available  for distribution on such date to  the extent specified in the related
Prospectus Supplement.  As  more  fully  described  in  the  related  Prospectus
Supplement,  distributions in  respect of the  principal amount of  Notes and in
respect of the Certificate Balance of Certificates of a class of a given  series
will  be subordinate to distributions  in respect of interest  or return on such
class, and distributions in respect of the Certificates of such series will,  to
the  extent provided  in the  related Prospectus  Supplement, be  subordinate to
payments in respect of the Notes of  such series. With respect to a series  that
includes two or more classes of Certificates, each class may differ as to timing
and  priority of distributions in respect of the Certificate Balance thereof and
return thereon.
 
CREDIT AND CASH FLOW ENHANCEMENT
 
     General.  The amounts and types of credit enhancement arrangements and  the
provider  thereof, if applicable, with respect to  each class of Securities of a
given series, if any, will be set forth in the related Prospectus Supplement. If
and to  the  extent  provided  in  the  related  Prospectus  Supplement,  credit
enhancement  may  be in  the form  of subordination  of one  or more  classes of
Securities, Reserve  Accounts, overcollateralization,  letters of  credit,  cash
collateral  accounts,  financial  insurance,  commitment  agreements,  credit or
liquidity facilities, surety bonds, guaranteed investment contracts,  repurchase
obligations,  other agreements  with respect  to third  party payments  or other
support, cash deposits  or such other  arrangements as may  be described in  the
related  Prospectus  Supplement  or  any  combination  of  two  or  more  of the
foregoing.  If  specified  in  the  applicable  Prospectus  Supplement,   credit
enhancement  for a class  of Securities may  cover one or  more other classes of
Securities of the same series, and credit enhancement for a series of Securities
may cover one or more other series of Securities.
 
     The presence of a  Reserve Account and other  forms of credit or  liquidity
enhancement  for the benefit of any class or series of Securities is intended to
enhance the likelihood of receipt by the Securityholders of such class or series
of the full amount  of distributions due  thereon when due  and to decrease  the
likelihood   that  such  Securityholders  will  experience  losses.  The  credit
enhancement for a  class or  series of  Securities will  not provide  protection
against  all risks of loss and will not guarantee repayment of all distributions
thereon, or as set forth in  the related Prospectus Supplement. If losses  occur
which  exceed the  amount covered  by any  credit enhancement  or which  are not
covered by any credit enhancement, Securityholders  of any class or series  will
bear  their  allocable  share  of  deficiencies,  as  described  in  the related
Prospectus Supplement. In addition, if a form of credit enhancement covers  more
than  one  series of  Securities,  Securityholders of  any  such series  will be
subject to the risk that such credit enhancement will be exhausted by the claims
of Securityholders of other series.
 
     Reserve Account.   If  so provided  in the  related Prospectus  Supplement,
pursuant  to  the related  Sale Agreement,  the  Administrator will  establish a
Reserve Account for a series or class of Securities, as specified in the related
Prospectus Supplement which  will be maintained  in the name  of the  applicable
Indenture  Trustee. The Reserve Account will be  funded by an initial deposit by
the Trust on the Closing Date in the amount set forth in the related  Prospectus
Supplement.  As  further described  in  the related  Prospectus  Supplement, the
amount on deposit in the Reserve  Account may be increased on each  Distribution
Date  thereafter up to the Specified Reserve  Account Balance (as defined in the
related Prospectus  Supplement) by  the deposit  therein of  the amount  of  any
collections   on  the  related  Trust  Student  Loans  remaining  on  each  such
Distribution  Date  after  the  payment  of  all  other  required  payments  and
distributions  on such date. The related Prospectus Supplement will describe the
circumstances and manner in which distributions  may be made out of the  Reserve
Account, either to holders of the Securities covered thereby or to the Seller.
 
                                       50
<PAGE>
BOOK-ENTRY REGISTRATION
 
     Securityholders  of Securities in book-entry form may hold their Securities
through DTC (in the United States) or Cedel or Euroclear (in Europe) if they are
participants of  such systems,  or indirectly  through organizations  which  are
participants in such systems.
 
     Cede  & Co.,  as nominee for  DTC, will hold  one or more  global Notes and
Certificates. Cedel and Euroclear will hold omnibus positions on behalf of their
participants through customers' securities  accounts in Cedel's and  Euroclear's
names on the books of their respective Depositaries which in turn will hold such
positions  in customers' securities  accounts in the  Depositaries' names on the
books of DTC.  Select entities  (referred to  as common  depositaries) will,  if
applicable,  act as depositary for Cedel  and Euroclear (in such capacities, the
"Depositaries"). Transfers between DTC participants  will occur in the  ordinary
way  in  accordance with  DTC rules.  Transfers  between Cedel  Participants and
Euroclear Participants will occur in the  ordinary way in accordance with  their
applicable rules and operating procedures.
 
     Cross-market  transfers  between  persons  holding  directly  or indirectly
through DTC,  on the  one hand,  and  directly or  indirectly through  Cedel  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  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 participant 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. For
additional information  regarding clearance  and settlement  procedures for  the
Securities,  see  Appendix B  hereto  and for  information  with respect  to tax
documentation procedures relating to the  Securities, see Appendix B hereto  and
"Certain Federal Income Tax Consequences -- Foreign Holders."
 
     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, or
as  set forth in the related Prospectus Supplement. In addition, Securityholders
will receive all distributions from the related Indenture Trustee or the related
Eligible Lender  Trustee,  as  applicable (the  "Applicable  Trustee"),  through
Participants   and   Indirect   Participants.   Under   a   book-entry   format,
Securityholders may experience some  delay in their  receipt of payments,  since
such  payments will be forwarded by the Applicable Trustee to DTC's Nominee. DTC
will forward
 
                                       51
<PAGE>
such payments  to  its  Participants,  which thereafter  will  forward  them  to
Indirect  Participants or Securityholders. Except for the Seller with respect to
any series  of Securities,  it is  anticipated that  the only  "Securityholder,"
"Certificateholder" and "Noteholder" will be DTC's Nominee. Securityholders will
not    be   recognized   by   the   Applicable   Trustee   as   Noteholders   or
Certificateholders, as such  terms are  used in  each Indenture  and each  Trust
Agreement,  respectively, and Securityholders will  be permitted to exercise the
rights of Securityholders only indirectly through DTC and its Participants.
 
     Under the rules, regulations and procedures creating and affecting DTC  and
its  operations (the "Rules"),  DTC is required to  make book-entry transfers of
Securities among  Participants on  whose  behalf it  acts  with respect  to  the
Securities  and to receive and transmit  distributions of amounts payable 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  act only 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 has advised the  Seller that it  will take any  action permitted to  be
taken  by  a Securityholder  under the  related Indenture  or the  related Trust
Agreement, as the case may be, only at the direction of one or more Participants
to whose accounts with DTC the Securities are credited. DTC may take conflicting
actions with  respect to  other  undivided interests  to  the extent  that  such
actions  are  taken  on  behalf  of  Participants  whose  holdings  include such
undivided interests.
 
     Except as required  by law,  neither the Administrator  nor the  Applicable
Trustee  will have any  liability for any  aspect of the  records relating to or
payments made on  account of  beneficial ownership interests  of the  Securities
held  by DTC's Nominee, or for maintaining, supervising or reviewing any records
relating to such beneficial ownership interests.
 
     Cedel Bank, societe  anonyme ("Cedel")  is incorporated under  the laws  of
Luxembourg  as  a  professional  depositary.  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 numerous currencies, including United States dollars. Cedel
provides to  its 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 depositary, 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 the  Underwriters. 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 be  settled  in  numerous
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  System  S.C.,  a  Belgian  cooperative  corporation  (the
"Cooperative").
 
                                       52
<PAGE>
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 the  Underwriters.
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 Securities 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.
See "Certain  Federal  Income Tax  Consequences."  The Cedel  or  the  Euroclear
Operator,  as the case may be, will take  any other action permitted to be taken
by a Securityholder  under the  Agreement 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 Securities 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.
 
DEFINITIVE SECURITIES
 
     Except with respect to the Certificates of a given series that may be  held
by  the Seller, the Notes  and the Certificates of  a given series originally in
book-entry  form  will  be  issued   in  fully  registered,  certificated   form
("Definitive   Notes"   and   "Definitive   Certificates",   respectively,   and
collectively referred to  herein as "Definitive  Securities") to Noteholders  or
Certificateholders  or  their respective  nominees, rather  than  to DTC  or its
nominee, only if (i) the related Administrator advises the Applicable Trustee in
writing that  DTC  is  no longer  willing  or  able to  discharge  properly  its
responsibilities   as  depository  with  respect   to  the  Securities  and  the
Administrator is unable to  locate a 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   beneficial  interests  aggregating   a
majority  of the  outstanding principal amount  of the Notes  or the outstanding
Certificate Balance of  the Certificates,  as the case  may be,  of such  series
advise  the Applicable Trustee through DTC in writing that the continuation of a
book-entry system through  DTC (or  a successor  thereto) with  respect to  such
Notes  or Certificates is no longer in the  best interest of the holders of such
Securities, or as set forth in the related Prospectus Supplement.
 
     Upon the occurrence  of any  event described in  the immediately  preceding
paragraph,  the Applicable  Trustee will  be required  to notify  all applicable
Securityholders of a given  series through Participants  of the availability  of
Definitive  Securities.  Upon  surrender  by DTC  of  the  definitive securities
 
                                       53
<PAGE>
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  amounts  payable  on  such  Definitive  Securities  will
thereafter  be made by the Applicable  Trustee in accordance with the procedures
set forth in the related Indenture or  the related Trust Agreement, as the  case
may  be,  directly  to  holders  of Definitive  Securities  in  whose  names the
Definitive Securities were registered at the close of business on the applicable
Record Date specified for such Securities in the related Prospectus  Supplement.
Such distributions will be made by check mailed to the address of such holder as
it  appears  on the  register maintained  by the  Applicable Trustee.  The final
payment on  any  such Definitive  Security,  however,  will be  made  only  upon
presentation  and surrender of such Definitive  Security at the office or agency
specified in the notice of final distribution to applicable Securityholders.
 
     Definitive Securities will be transferable and exchangeable at the  offices
of  the Applicable  Trustee or  of a  registrar named  in a  notice delivered to
holders of Definitive  Securities. No  service charge  will be  imposed for  any
registration  of transfer  or exchange, but  the Applicable  Trustee may require
payment of  a sum  sufficient to  cover  any tax  or other  governmental  charge
imposed in connection therewith.
 
LIST OF SECURITYHOLDERS
 
     Three  or more holders of the Notes of any series or one or more holders of
such Notes evidencing not less than  25% of the aggregate outstanding  principal
balance  of such Notes may, by written request to the related Indenture Trustee,
obtain access  to the  list  of all  Noteholders  maintained by  such  Indenture
Trustee  for the purpose of communicating with other Noteholders with respect to
their rights under the related Indenture or  such Notes, or as set forth in  the
related  Prospectus Supplement. Such  Indenture Trustee may  elect not to afford
the requesting Noteholders  access to the  list of Noteholders  if it agrees  to
mail  the desired communication  or proxy, on  behalf and at  the expense of the
requesting Noteholders, to all Noteholders of such series.
 
     Three or more Certificateholders of such  series or one or more holders  of
such  Certificates evidencing  not less than  25% of the  Certificate Balance of
such Certificates  may,  by  written  request to  the  related  Eligible  Lender
Trustee,  obtain access to the list of all Certificateholders for the purpose of
communicating with other Certificateholders with  respect to their rights  under
the  related Trust Agreement or under such  Certificates, or as set forth in the
related Prospectus Supplement.
 
REPORTS TO SECURITYHOLDERS
 
     With respect to each series of  Securities, on each Distribution Date,  the
Applicable  Trustee will provide to Securityholders  of record as of the related
Record Date a statement setting forth  substantially the same information as  is
required to be provided on the periodic report provided to the related Indenture
Trustee  and  the related  Trust described  under "Servicing;  Administration --
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 each Trust, the Applicable Trustee
will mail  to each  person who  at  any time  during such  calendar year  was  a
Securityholder  with respect to  such Trust and received  any payment thereon, a
statement  containing   certain   information   for   the   purposes   of   such
Securityholder's preparation of federal income tax returns. See "Certain Federal
Income Tax Consequences."
 
                   CERTAIN LEGAL ASPECTS OF THE STUDENT LOANS
 
TRANSFER OF STUDENT LOANS
 
     Sallie  Mae intends  that the transfer  of the  Student Loans by  it to the
Seller, and the Seller intends that the  transfer of the Student Loans by it  to
the  related Eligible Lender Trustee on behalf  of each Trust, will constitute a
valid sale and assignment of such Student Loans. Notwithstanding the  foregoing,
if  the transfer  of the Student  Loans by Sallie  Mae to the  Seller and/or the
transfer of the Student Loans by the
 
                                       54
<PAGE>
Seller to the Eligible Lender Trustee on behalf of each Trust is deemed to be an
assignment of collateral as  security, then a security  interest in the  Student
Loans  may,  pursuant  to the  provisions  of  20 U.S.C.  sec.  1087-2(d)(3), be
perfected by, among other things, the filing of notice of such security interest
in the manner  provided by the  applicable Uniform Commercial  Code ("UCC")  for
perfection   of  security  interests  in  accounts.  A  financing  statement  or
statements naming Sallie Mae as  debtor will be filed  under the UCC to  protect
the  interest of  the Seller  in the event  that the  transfer by  Sallie Mae is
deemed to be an assignment of collateral as security, and a financing  statement
or statements naming the Seller as debtor will be filed under the UCC to protect
the  interest of the Eligible  Lender Trustee in the  event that the transfer by
the Seller is deemed to be an assignment of collateral as security.
 
     If the transfer  of the  Student Loans  is deemed  to be  an assignment  as
security  for the benefit  of the Seller  or a Trust,  there are certain limited
circumstances in which prior  or subsequent transferees  of Student Loans  could
have  an interest in such Student Loans  with priority over the related Eligible
Lender Trustee's interest. A tax or other government lien on property of  Sallie
Mae  or the Seller arising prior to the time a Student Loan comes into existence
may also have priority over the interest  of the Seller or the related  Eligible
Lender  Trustee in such  Student Loan. Under the  related Purchase Agreement and
Sale Agreement, however, Sallie Mae or  the Seller, as applicable, will  warrant
that it has transferred the Student Loans to the Seller and the related Eligible
Lender  Trustee on behalf  of a Trust  free and clear  of the lien  of any third
party. In addition, each of Sallie Mae and the Seller will covenant that it will
not sell, pledge, assign, transfer or grant any lien on any Student Loan (or any
interest therein)  other than  to  the Seller  or  the related  Eligible  Lender
Trustee on behalf of a Trust, respectively, except as provided below.
 
     Pursuant  to each Servicing Agreement, the  Servicer as custodian on behalf
of the related Trust  will have custody of  the promissory notes evidencing  the
Student  Loans following the sale of the Student Loans to Seller and the related
Eligible Lender Trustee.  Although the  records of  Sallie Mae,  the Seller  and
Servicer  will be marked  to indicate the  sale and although  Sallie Mae and the
Seller will cause  UCC financing  statements to  be filed  with the  appropriate
authorities,  the Student  Loans will not  be physically  segregated, stamped or
otherwise marked  to indicate  that such  Student Loans  have been  sold to  the
Seller  and  to  such  Eligible  Lender  Trustee.  If,  through  inadvertence or
otherwise, any  of  such Student  Loans  were sold  to  another party  that  (i)
purchased  such Student Loans in the ordinary  course of its business, (ii) took
possession of such Student Loans, and  (iii) acquired the Student Loans for  new
value  and without  actual knowledge  of the  related Eligible  Lender Trustee's
interest, then such  purchaser would acquire  an interest in  the Student  Loans
superior  to the  interest of  the Seller and  the Eligible  Lender Trustee. See
"Transfer and  Servicing Agreements  --  Sale of  Student  Loans to  the  Trust;
Representations and Warranties of the Seller."
 
     With  respect to each Trust,  in the event of  a Servicer Default resulting
solely from  certain events  of insolvency  or bankruptcy  that may  occur  with
respect  to the Servicer, a court,  conservator, receiver or liquidator may have
the power to prevent either the related Indenture Trustee or Noteholders of  the
related  series from appointing  a successor Servicer.  See "Servicing -- Rights
Upon Servicer Default."
 
CONSUMER PROTECTION LAWS
 
     Numerous federal and state consumer protection laws and related regulations
impose substantial requirements upon lenders and servicers involved in  consumer
finance.  Also, unless preempted by federal  law, 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, the Seller or a Trust
may  be liable for certain violations of  consumer protection laws that apply to
the Student Loans, either as  assignee from Sallie Mae or  the Seller or as  the
party  directly responsible  for obligations arising  after the  transfer. For a
discussion of  a Trust's  rights if  the Student  Loans were  not originated  or
serviced  in  compliance  in all  material  respects with  applicable  laws, see
"Transfer and  Servicing Agreements  --  Sale of  Student  Loans to  the  Trust;
Representations  and  Warranties  of  the  Seller"  and  "Servicing  -- Servicer
Covenants."
 
                                       55
<PAGE>
LOAN ORIGINATION AND SERVICING PROCEDURES APPLICABLE TO STUDENT LOANS
 
     The  Act,  including  the  implementing  regulations  thereunder,   imposes
specified  requirements with respect to  originating and servicing student loans
such  as  the  Student  Loans.  Generally,  those  procedures  require  that   a
determination  of whether an applicant is  an eligible borrower under applicable
standards  (including  financial   need  analysis)  be   made,  the   borrower's
responsibilities  under the loan be explained to him or her, the promissory note
evidencing the loan be executed by the borrower and then that the loan  proceeds
be  disbursed in a specified  manner by the lender. After  the loan is made, the
lender must establish  repayment terms  with the  borrower, properly  administer
deferrals  and forbearance and credit the borrower for payments made thereon. If
a borrower becomes delinquent in repaying a loan, a lender or a servicing  agent
must perform certain collection procedures (primarily telephone calls and demand
letters)  which vary depending upon the length of time a loan is delinquent. The
Servicer has  agreed pursuant  to  the related  Servicing Agreement  to  perform
collection  and servicing  procedures on behalf  of the  related Trust. However,
failure to follow these procedures or failure of the Seller to follow procedures
relating to  the  origination of  the  Student  Loans could  result  in  adverse
consequences.  Any such failure could result in the Department's refusal to make
reinsurance payments  to  the Guarantee  Agencies  or the  Department's  or  the
Guarantee  Agencies' refusal  to make  Program Payments  to the  Eligible Lender
Trustee with respect to such Student Loans. Failure of the Guarantee Agencies to
receive reinsurance  payments from  the Department  could adversely  affect  the
Guarantee  Agencies' ability or  legal obligation to  make Guarantee Payments to
the related Eligible Lender Trustee with respect to such Student Loans.
 
     Loss of any  such Program  Payments could  adversely affect  the amount  of
Available  Funds on any Distribution Date and the related Trust's ability to pay
principal and  interest  on  the  Notes  of  the  related  series  and  to  make
distributions  in  respect  of the  Certificates  of the  related  series. Under
certain circumstances, the related Trust has the right, pursuant to the  related
Sale  Agreement and the related Servicing Agreement,  to cause the Seller or the
Servicer to  purchase  or  substitute any  Student  Loan,  if a  breach  of  the
representations,  warranties or covenants of the  Seller or the Servicer, as the
case may be, with respect to such Student Loan has a material adverse effect  on
the  interest of the Trust therein where  such breach would result in nonpayment
of Program Payments  and such  breach is not  cured within  any applicable  cure
period.  See "Transfer and Servicing Agreements --  Sale of Student Loans to the
Trust; Representations and Warranties of the Seller" and "Servicing --  Servicer
Covenants."  The  failure  of the  Seller  or  the Servicer  to  so  purchase or
substitute a  Student  Loan  would  constitute a  breach  of  the  related  Sale
Agreement  or related Servicing  Agreement, enforceable by  the related Eligible
Lender Trustee  on behalf  of the  related  Trust or  by the  related  Indenture
Trustee  on  behalf of  the Noteholders  of  the related  series, but  would not
constitute an Event of Default under the Indenture.
 
STUDENT LOANS GENERALLY NOT SUBJECT TO DISCHARGE IN BANKRUPTCY
 
     Student Loans are generally not  dischargeable by a borrower in  bankruptcy
pursuant  to the U.S. Bankruptcy Code, unless (a) such Student Loan first became
due before seven years (exclusive of any applicable suspension of the  repayment
period)  before  the date  of the  bankruptcy  or (b)  excepting such  debt from
discharge will  impose  an  undue  hardship  on  the  debtor  and  the  debtor's
dependents.
 
                                       56
<PAGE>
                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES
 
     The   following  is  a  general  summary  of  certain  federal  income  tax
consequences of the  purchase, ownership and  disposition of the  Notes and  the
Certificates.  The  summary does  not purport  to deal  with federal  income tax
consequences applicable  to all  categories of  holders, some  of which  may  be
subject  to special rules. For example, it does not discuss the tax treatment of
Noteholders  or  Certificateholders  that  are  insurance  companies,  regulated
investment  companies or dealers in securities.  Moreover, there are no cases or
Internal Revenue Service rulings on similar transactions involving both debt and
equity interests issued by a trust with terms similar to those of the Notes  and
the  Certificates. As a  result, the Internal Revenue  Service may disagree with
all or  a part  of the  discussion  below. Prospective  investors are  urged  to
consult their own tax advisors in determining the federal, state, local, foreign
and  any  other  tax  consequences  to  them  of  the  purchase,  ownership  and
disposition of the Notes and the Certificates.
 
     The following  summary is  based upon  current provisions  of the  Internal
Revenue  Code  of  1986,  as  amended  (the  "Code"),  the  Treasury regulations
promulgated thereunder  and  judicial or  ruling  authority, all  of  which  are
subject  to change, which change may be retroactive. Each Trust will be provided
with an opinion  of Federal  Tax Counsel  regarding certain  federal income  tax
matters  discussed below.  An opinion  of Federal  Tax Counsel,  however, is not
binding on the Internal Revenue Service or  the courts. No ruling on any of  the
issues  discussed below  will be sought  from the Internal  Revenue Service. For
purposes of  the following  summary, references  to the  Trust, the  Notes,  the
Certificates  and related terms, parties and documents shall be deemed to refer,
unless otherwise specified herein, to each Trust and the Notes, Certificates and
related terms, parties and documents applicable to such Trust.
 
TAX CHARACTERIZATION OF THE TRUST
 
     Unless otherwise  specified  in  the related  Prospectus  Supplement,  with
respect to each series, Federal Tax Counsel will deliver its opinion at closing,
subject  to  the  assumptions  and  qualifications  therein,  and  based  on any
representations referenced therein, that the Trust will not be classified as  an
association  (or  publicly  traded  partnership) taxable  as  a  corporation for
federal income tax purposes.  The opinion will be  based on the assumption  that
the  terms of the Trust Agreement for  such series and related documents will be
complied with, on certain representations, and on counsel's conclusions that (1)
the Trust will have certain characteristics and will affirmatively elect not  to
be  characterized  as  an  association  taxable as  a  corporation  and  (2) the
structure of the Trust will exempt it from the rule that certain publicly traded
partnerships are taxable as corporations.
 
     If a Trust were taxable as  a corporation for federal income tax  purposes,
the  Trust would  be subject to  corporate income  tax on its  taxable income. A
Trust's taxable income would  include all its income  on the Student Loans,  and
should  be reduced  by its  interest expense  on the  Notes. Any  such corporate
income tax would materially reduce cash available to make payments on the  Notes
and  distributions on the  Certificates, and Certificateholders  could be liable
for any such tax that is unpaid by the Trust.
 
TAX CONSEQUENCES TO HOLDERS OF THE NOTES
 
     Treatment of the Notes as Indebtedness.  Unless otherwise specified in  the
related  Prospectus Supplement,  the Seller will  agree, and  the Noteholders of
each series will agree by their purchase  of Notes of such series, to treat  the
Notes as debt for federal income tax purposes. Unless otherwise specified in the
related  Prospectus Supplement, Federal  Tax Counsel will  deliver an opinion to
the Trust at closing that  the Notes of such series  will be classified as  debt
for  federal income  tax purposes. The  discussion below assumes  that the Notes
will be characterized as debt.
 
     Stated Interest.  Stated interest on the Notes will be taxable as  ordinary
income  for federal income  tax purposes when received  or accrued in accordance
with the method of  tax accounting of  the beneficial owner of  a Note (a  "Note
Owner").
 
     Original Issue Discount.  The discussion below assumes that all payments on
the  Notes of a  series are denominated  in U.S. dollars,  and that the interest
formula for the Notes of a series meets the
 
                                       57
<PAGE>
requirements for  "qualified stated  interest" under  Treasury regulations  (the
"OID  Regulations") relating to  original issue discount  ("OID"), except as set
forth below. If these conditions are not  satisfied with respect to a series  of
Notes,  additional  tax  considerations  with  respect  to  such  Notes  will be
disclosed in the applicable Prospectus Supplement.
 
     A Note will  be treated  as issued  with OID if  the excess  of the  Note's
"stated  redemption price at maturity" over its  issue price equals or exceeds a
de minimis amount  equal to 1/4  of 1  percent of the  Note's stated  redemption
price  at maturity multiplied by  the number of years  (based on the anticipated
weighted average life  of the  Notes of the  same series,  calculated using  the
prepayment  assumption used in  pricing the Notes  (the "Prepayment Assumption")
and weighing each payment by reference to the number of full years elapsed  from
the closing date prior to the anticipated date of such payment) to its maturity.
Generally,  the issue price of a  Note of a series should  be the first price at
which a substantial amount of the Notes included in the issue of which the  Note
is  a part  is sold  to other  than placement  agents, underwriters,  brokers or
wholesalers. The stated redemption price  at maturity of a  Note of a series  is
generally  equal to all  payments on a  Note, other than  payments of "qualified
stated interest." Qualified  stated interest payments  are interest payments  on
the  Notes that are unconditionally payable at  least annually at a single fixed
rate (or certain variable rates) applied to the outstanding principal amount  of
the  obligation. Assuming that interest is qualified stated interest, the stated
redemption price is  generally expected  to equal  the principal  amount of  the
Note.  Any de minimis OID  must be included in  income as principal payments are
received on the  Notes in the  proportion that  each such payment  bears to  the
original principal balance of the Note.
 
     If  the Notes are treated as issued with OID, a Note Owner will be required
to include OID in income before the receipt of cash attributable to such  income
using  a constant yield method. The amount of OID generally includible in income
is the sum of  the daily portions  of OID with  respect to a  Note for each  day
during  the taxable year or portion of the  taxable year in which the Note Owner
holds the Note. Special provisions apply  to debt instruments on which  payments
may  be accelerated due to prepayments  of other obligations securing those debt
instruments. Under  these  provisions,  the  computation of  OID  on  such  debt
instruments  must  be  determined by  taking  into account  both  the Prepayment
Assumption used  in  pricing  the  debt instrument  and  the  actual  prepayment
experience.  As a result of  these special provisions, the  amount of OID on the
Notes issued with OID that  will accrue in any  given accrual period may  either
increase  or decrease  depending upon  the actual  prepayment rate.  Note Owners
should consult their own tax advisors regarding  the impact of the OID rules  in
the event that Notes are issued with OID.
 
     The adjusted issue price of a Note is the sum of its issue price plus prior
accruals of OID, reduced by the total payments made with respect to such Note in
all prior periods, other than "qualified stated interest" payments.
 
     Market  Discount.   The Notes,  whether or  not issued  with original issue
discount, will be subject to the "market discount rules" of section 1276 of  the
Code.  In general, these rules provide that if the Note Owner purchases the Note
at a market discount (that  is, a discount from  its stated redemption price  at
maturity  or, if  the Notes  were issued  with OID,  adjusted issue  price) that
exceeds a de minimis amount specified in the Code and thereafter (a)  recognizes
gain  upon a disposition, or  (b) receives payments of  principal, the lesser of
(i) such gain or principal payment, or (ii) the accrued market discount, will be
taxed as ordinary  interest income.  Generally, market discount  accrues in  the
ratio  of stated  interest allocable to  the relevant  period to the  sum of the
interest for such  period plus  the remaining  interest as  of the  end of  such
period,  or in the case of  a Note issued with OID,  in the ratio of OID accrued
for the relevant period to the sum of  the OID accrued for such period plus  the
remaining  OID as of the end of such period. A Note Owner may elect, however, to
determine accrued market discount under the constant yield method.
 
     Limitations imposed by the Code which are intended to match deductions with
the taxation  of  income  may  defer deductions  for  interest  on  indebtedness
incurred  or continued, or short-sale expenses  incurred, to purchase or carry a
Note with accrued  market discount.  A Note Owner  may elect  to include  market
discount  in gross income  as it accrues and,  if such Note  Owner makes such an
 
                                       58
<PAGE>
election, is exempt from  this rule. Any  such election will  apply to all  debt
instruments  acquired by  the taxpayer on  or after  the first day  of the first
taxable year  to which  such election  applies.  The adjusted  basis of  a  Note
subject  to such election will be  increased to reflect market discount included
in gross income, thereby reducing any gain  or increasing any loss on a sale  or
taxable disposition.
 
     Short-Term  Obligations.  Under the Code, special rules apply to notes that
have a maturity  of one year  or less from  their date of  original issue.  Such
notes  are treated as issued with "acquisition discount" which is calculated and
included in income under principles similar  to those governing OID except  that
"acquisition  discount" is equal to the excess  of all payments of principal and
interest on such  Notes over  their issue price.  In general,  an individual  or
other  cash basis holder  of a short-term  obligation is not  required to accrue
acquisition discount for federal income tax purposes unless it elects to do  so.
Accrual  basis  and  certain  other  Note  Owners,  including  banks,  regulated
investment companies, dealers in  securities and cash basis  Note Owners who  so
elect, are required to accrue acquisition discount on short-term notes on either
a  straight  line  basis  or  under a  constant  yield  method  (based  on daily
compounding), at the election of  the Note Owners. In the  case of a Note  Owner
not  required  and  not  electing  to  include  acquisition  discount  in income
currently, any gain  realized on the  sale or  retirement of such  Note will  be
ordinary  income to the extent of the acquisition discount accrued on a straight
line basis (unless an election is made to accrue the acquisition discount  under
the  constant yield method) through the date  of sale or retirement. Note Owners
who are  not  required  and do  not  elect  to accrue  acquisition  discount  on
short-term Notes will be required to defer deductions for interest on borrowings
allocable  to short-term  obligations in  an amount  not exceeding  the deferred
income until the deferred income is realized.
 
     Election to Treat All  Interest as Original Issue  Discount.  A Note  Owner
may  elect to include in gross income all  interest that accrues on a Note using
the constant yield method described above  under the heading "-- Original  Issue
Discount,"  with modifications described  below. For purposes  of this election,
interest  includes  stated  interest,  acquisition  discount,  OID,  de  minimis
original  issue  discount,  market  discount,  de  minimis  market  discount and
unstated interest, as adjusted by any amortizable bond premium (described  below
under "-- Amortizable Bond Premium") or acquisition premium.
 
     In  applying the constant yield method to a Note with respect to which this
election has been  made, the issue  price of  the Note will  equal the  adjusted
basis  of the electing Note Owner in the Note immediately after its acquisition,
the issue date of the Note will be  the date of its acquisition by the  electing
Note Owner, and no payments on the Note will be treated as payments of qualified
stated  interest.  This election  will  generally apply  only  to the  Note with
respect to which it is  made and may not be  revoked without the consent of  the
Internal  Revenue Service. Note Owners should  consult their own tax advisers as
to the effect in their circumstances of making this election.
 
     Amortizable Bond Premium.  In general, if a Note Owner purchases a note  at
a  premium (that is, an amount in excess of the amount payable upon the maturity
thereof), such Note Owner  will be considered to  have purchased such Note  with
"amortizable  bond premium" equal to the amount  of such excess. Such Note Owner
may elect to amortize such bond premium as an offset to interest income and  not
as  a separate deduction item  as it accrues under  a constant yield method over
the remaining term of the Note. Such Note Owner's tax basis in the Note will  be
reduced  by the amount  of the amortized  bond premium. Any  such election shall
apply to all debt instruments (other  than instruments the interest on which  is
excludible  from gross income)  held by the  Note Owner at  the beginning of the
first taxable year for which the election applies or thereafter acquired and  is
irrevocable without the consent of the Internal Revenue Service. Bond premium on
a  Note held by  a Note Owner  who does not  elect to amortize  the premium will
decrease the gain or increase the  loss otherwise recognized on the  disposition
of the Note.
 
     Disposition  of Notes.  The adjusted tax basis  of a Note Owner will be its
cost, increased by the  amount of any OID,  market discount and gain  previously
included  in income with respect  to the Note, and reduced  by the amount of any
payments on the Note  that is not  qualified stated interest  and the amount  of
bond  premium previously amortized with  respect to the Note.  A Note Owner will
generally recognize gain or loss  on the sale or retirement  of a Note equal  to
the difference between the amount
 
                                       59
<PAGE>
realized  on the sale or retirement and the  tax basis of the Note. Such gain or
loss will be capital gain or loss (except to the extent attributable to  accrued
but  unpaid interest or as  described above under "--  Market Discount," and, in
the event of a prepayment  or redemption, any not yet  accrued OID) and will  be
long-term capital gain or loss if the Note was held for more than one year.
 
WAIVERS AND AMENDMENTS
 
     An  Indenture for a series may permit the  Note Owners to waive an event of
default or rescind  an acceleration of  the Notes in  some circumstances upon  a
vote  of the requisite percentage of Note Owners. Any such waiver or rescission,
or any amendment of the terms of the Notes, could be treated for federal  income
tax  purposes as a  constructive exchange by a  Note Owner of  the Notes for new
notes, upon which gain or loss would be recognized.
 
INFORMATION REPORTING AND BACKUP WITHHOLDING
 
     The Indenture Trustee will be required  to report annually to the  Internal
Revenue  Service, and  to each Note  Owner, the  amount of interest  paid on the
Notes (and  the amount  withheld for  federal  income taxes,  if any)  for  each
calendar  year, except  as to  exempt recipients  (generally, corporations, tax-
exempt organizations, qualified  pension and  profit-sharing trusts,  individual
retirement accounts, or nonresident aliens who provide certification as to their
status).  Each Note  Owner (other than  Note Owners  who are not  subject to the
reporting requirements) will be required to provide, under penalties of perjury,
a certificate  containing  the  Note  Owner's  name,  address,  correct  federal
taxpayer  identification number (which includes a  social security number) and a
statement that  the  Holder is  not  subject  to backup  withholding.  Should  a
non-exempt  Note Owner fail to provide  the required certification or should the
Internal Revenue Service  notify the Indenture  Trustee or the  Issuer that  the
Note  Owner has provided an incorrect  federal taxpayer identification number or
is otherwise  subject  to backup  withholding,  the Indenture  Trustee  will  be
required  to withhold (or  cause to be  withheld) 31% of  the interest otherwise
payable to  the Note  Owner, and  remit  the withheld  amounts to  the  Internal
Revenue  Service  as  a  credit  against the  Note  Owner's  federal  income tax
liability.
 
TAX CONSEQUENCES TO FOREIGN INVESTORS
 
     The following information describes the  U.S. federal income tax  treatment
of  investors that  are not  U.S. persons (each,  a "Foreign  Person"). The term
"Foreign Person" means any person  other than (i) a  citizen or resident of  the
United  States, (ii) a corporation, partnership  or other entity organized in or
under the laws  of the  United States or  any political  subdivision thereof  or
(iii)  an estate  the income  of which  is includible  in gross  income for U.S.
federal income  tax  purposes,  regardless  of its  source,  or  a  trust  whose
administration  is subject to  the primary supervision of  a United States court
and which has one or  more United States fiduciaries  who have the authority  to
control all substantial decisions of the trust.
 
          (a)  Interest  paid  or  accrued  to  a  Foreign  Person  that  is not
     effectively connected with the  conduct of a trade  or business within  the
     United   States  by  the  Foreign  Person,  will  generally  be  considered
     "portfolio interest" and  generally will  not be subject  to United  States
     federal  income tax and withholding tax, as  long as the Foreign Person (i)
     is not actually or constructively a "10 percent shareholder" of the  Issuer
     or a "controlled foreign corporation" with respect to which the Issuer is a
     "related  person"  within the  meaning of  the Code,  and (ii)  provides an
     appropriate statement, signed under  penalties of perjury, certifying  that
     the holder is a Foreign Person and providing that Foreign Person's name and
     address. If the information provided in this statement changes, the Foreign
     Person  must so inform the Indenture Trustee 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  such interest  were not  portfolio
     interest,  then it  would be  subject to  United States  federal income and
     withholding tax  at a  rate  of 30  percent  unless reduced  or  eliminated
     pursuant to an applicable income tax treaty.
 
                                       60
<PAGE>
          (b) Any capital gain realized on the sale 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 Person is not present in the United States for 183 days or more
     in the taxable year and certain other requirements are met.
 
          (c) 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,  the holder (although exempt from  the
     withholding  tax  previously  discussed if  a  duly executed  Form  4224 is
     furnished) 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 percent 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.
 
POSSIBLE ALTERNATIVE TREATMENTS OF THE NOTES
 
     If, contrary to the  opinion of Federal Tax  Counsel, the Internal  Revenue
Service  successfully asserted  that one or  more of  the classes of  Notes of a
series did not represent debt for  federal income tax purposes, the Notes  might
be  treated as equity interests in the Trust  of that series. If so treated, the
Trust might be taxable as a corporation with the adverse consequences  described
above  (and the  taxable corporation  would not  be able  to reduce  its taxable
income by deductions for interest  expense on Notes recharacterized as  equity).
Alternatively,  the Trust might be treated as a publicly traded partnership that
would not be taxable as a  corporation because it would meet certain  qualifying
income  tests. Nonetheless, treatment of the Notes as equity interests in such a
publicly traded  partnership  could have  adverse  tax consequences  to  certain
holders.  For example,  all or  a portion  of the  income accrued  by tax-exempt
entities (including pension funds) would be "unrelated business taxable income,"
income to foreign holders might  be subject to U.S  federal income tax and  U.S.
federal  income tax return  filing and withholding  requirements, and individual
holders might be subject to limitations on their ability to deduct their  shares
of Trust expenses including losses.
 
TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES
 
     Treatment  of a Trust as  a Partnership.  The  Seller and the Servicer will
agree, and the Certificateholders  of a series will  agree by their purchase  of
Certificates, unless otherwise specified in the related Supplement, to treat the
Trust  of that series as a partnership  for purposes of federal and state income
tax and any other tax measured in whole or in part by income, with the assets of
the partnership  being  the  assets held  by  the  Trust, the  partners  of  the
partnership  being the Certificateholders (including  the Seller in its capacity
as recipient of distributions from  the Trust) and the  Notes being debt of  the
partnership.  The proper characterization of the arrangement involving the Trust
of a series, the Seller and the Servicer is not clear, however, because there is
no authority on transactions closely comparable to that contemplated herein.  It
is  possible that the Certificates could be considered debt of the Seller or the
Trust because the Certificates have certain features characteristic of debt. The
following discussion assumes that the Certificates represent equity interests in
a partnership.
 
     Partnership Taxation.   As a partnership,  a Trust will  not be subject  to
federal income tax. Rather, each Certificateholder will be required to take into
account  separately  such holder's  allocable  share of  income,  gains, losses,
deductions and credits of the Trust (as described below). A Trust's income  will
consist  primarily of interest and finance charges  earned on or with respect to
the Student Loans  (including appropriate adjustments  for market discount,  OID
and  bond premium) and any gain upon collection or disposition of Student Loans.
A Trust's deductions will consist primarily of interest accruing with respect to
the Notes, servicing and other fees and losses or deductions upon collection  or
disposition of Student Loans.
 
                                       61
<PAGE>
     The  tax  items  of  a  partnership are  allocable  among  the  partners in
accordance with the  Code, Treasury Department  regulations and the  partnership
agreement (here, the Trust Agreement and related documents). The Trust Agreement
will  provide that the  Certificateholders generally will  be allocated items of
gross income of the Trust for each month equal to the sum of (i) the product  of
the  Certificate Rate and the Certificate Balance for such month, (ii) an amount
equivalent to return that accrues during such month on amounts previously due on
the Certificates but not yet distributed, (iii) any Trust income attributable to
discount on the Student Loans that corresponds to any excess of the  Certificate
Balance  over their initial issue price,  (iv) prepayment premium payable to the
Certificateholders for such month and (v) any other amounts of income payable to
the Certificateholders for such month. Losses and deductions generally will  not
be  allocated  to  the  Certificateholders except  to  the  extent  the Servicer
determines that  the  Certificateholders are  reasonably  expected to  bear  the
economic  burden  of  such losses  or  deductions. If  a  Certificateholder were
allocated items of loss and deduction  that are characterized as capital  losses
(including  losses recognized upon the sale,  extension, revision or, in certain
circumstances, default  of  a Student  Loan),  such losses  would  generally  be
deductible  by such Certificateholder only  against capital gain income (whether
from the Trust or other sources). In addition, individual Certificateholders are
generally subject  to  limitations on  their  ability to  deduct  "miscellaneous
itemized  deductions" of the Trust, which include fees paid to the Servicer (but
do  not   include  interest   expense  on   the  Notes).   Finally,   individual
Certificateholders  may  be subject  to other  limitations  on their  ability to
deduct  losses  and  other  deductions,  including  limitations  applicable   to
investment  interest, and should  consult their own  tax advisors regarding such
limitations. As  a  consequence of  the  above described  limitations  regarding
deduction of losses and other Trust items, a Certificateholder could be required
to  report taxable  income that  is greater  than the  Certificateholder's gross
income less losses and deductions.
 
     Under the method of allocation  described above, Certificateholders may  be
allocated  income  equal to  the entire  Certificate Rate  plus the  other items
described above, even though  the Trust might not  have sufficient cash to  make
current  cash distributions  of such amounts.  Thus, cash basis  holders will in
effect be required to report income  from the Certificates on an accrual  basis.
If  a Certificateholder is allocated income in excess of cash distributions, the
Certificateholder's basis in the Certificates will be increased by the amount of
such excess, which  will reduce any  gain or increase  any loss upon  a sale  or
other  disposition of the Certificates, as described below under "-- Disposition
of Certificates." It is  believed that this method  of allocation will be  valid
under  applicable Treasury Department regulations,  although no assurance can be
given that the Internal  Revenue Service would not  require a greater amount  of
income  to  be allocated  to Certificateholders.  It is  also possible  that the
Internal Revenue Service would require a Trust to allocate to Certificateholders
net income  (instead of  gross income)  equal to  the foregoing  amounts,  which
allocations  would comprise items  of gross income and  losses and deductions of
the Trust.  If a  Trust were  to allocate  net income  to Certificateholders,  a
Certificateholder's  taxable  income  could  exceed  the  amount  of  net income
allocated because  of limitations  on the  deductibility of  capital losses  and
"miscellaneous itemized deductions" described above.
 
     As  an alternative  to the  foregoing, the  Internal Revenue  Service might
treat Certificateholders as receiving guaranteed payments from a Trust, in which
event the  payments would  be treated  as ordinary  income but  not as  interest
income.  The Seller is  authorized to adjust the  allocations described above to
reflect the economic income, gain  or loss to the Certificateholders  (including
the Seller) or as otherwise required by the Code.
 
     A  portion of the taxable income allocated to a Certificateholder that is a
pension, profit  sharing or  employee benefit  plan or  other tax-exempt  entity
(including  an individual  retirement account)  will be  treated as  income from
"debt financed property," which generally will be taxable as unrelated  business
taxable income.
 
     The  Eligible Lender Trustee intends to  make all tax calculations relating
to income and allocations  to Certificateholders on an  aggregate basis. If  the
Internal  Revenue  Service  were  to  require  that  such  calculations  be made
separately for each  Trust Student Loan,  the Trust might  be required to  incur
 
                                       62
<PAGE>
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 Student Loans may have been
issued (or may  be issued) with  OID. In the  event that such  OID exceeds a  de
minimis amount, a Trust of a series would have OID income. As indicated above, a
portion of such OID income may be allocated to the Certificateholders.
 
     Moreover, the purchase price paid by a Trust for the Student Loans acquired
by such Trust may be greater or less than the remaining principal balance of the
Student  Loan at the time  of purchase. If so, the  Student Loans will have been
acquired at a premium or discount, as the case may be. (As indicated above,  the
Trust will make this calculation on an aggregate basis, but might be required to
recompute  it on a loan by loan basis.)  If the Trust acquires the Student Loans
at a  market discount  or premium,  the Trust  will elect  to include  any  such
discount in income currently as it accrues over the life of the Student Loans or
to  offset any  such premium  currently against  interest income  on the Student
Loans. As indicated above, a portion  of such market discount income or  premium
deduction may be allocated to Certificateholders.
 
     Distributions to Certificateholders.  Certificateholders generally will not
recognize  gain  or  loss  with  respect  to  distributions  from  the  Trust. A
Certificateholder will recognize  gain, however,  to the extent  that any  money
distributed  exceeds the Certificateholder's adjusted  basis in the Certificates
(as described below under "--  Disposition of Certificates") immediately  before
the  distribution. A Certificateholder  will recognize loss  upon termination of
the Trust or termination of the  Certificateholder's interest in a Trust if  the
Trust only distributes money to the Certificateholder and the amount distributed
is  less than  the Certificateholder's adjusted  basis in  the Certificates. Any
gain  or  loss  generally  will  be  long-term  capital  gain  or  loss  if  the
Certificateholder's holding period of the Certificates is more than one year.
 
     Section  708 Termination.   Under  Section 708  of the  Code, a  Trust of a
series will be deemed to terminate for  federal income tax purposes if within  a
12-month  period there is a sale or exchange  of 50 percent or more of the total
interest in the capital and profits of  the Trust. If such a termination  occurs
with  respect to a Trust, such Trust will be deemed under the Code to contribute
all of  its assets  and liabilities  to a  new Trust  that is  a partnership  in
exchange  for  an interest  in  such new  Trust,  and to  immediately thereafter
terminate  and   distribute   such   interest   in  the   new   Trust   to   the
Certificateholders in proportion to their respective interests in the terminated
Trust.  Such deemed termination  of a Trust  generally should not  result in any
material adverse tax  consequences to Certificateholders  (although such  deemed
termination  may  accelerate  the  recognition  of  income  from  the  Trust for
Certificateholders whose  taxable year  is different  than the  Trust's  taxable
year).
 
     Disposition  of  Certificates.    A  Certificateholder  who  disposes  of a
Certificate generally will  recognize gain  or loss in  an amount  equal to  the
difference  between the amount realized and the Certificateholder's tax basis in
the Certificates. The gain or  loss generally will be  capital gain or loss  and
will  be long-term capital gain  or loss if the holding  period is more than one
year. A Certificateholder's tax basis in a Certificate generally will equal  the
holder's  cost increased  by the holder's  share of Trust  income (includible in
income) and  decreased  by  any  distributions received  with  respect  to  such
Certificate.  In addition, both the tax basis in the Certificates and the amount
realized on  a  sale of  a  Certificate would  include  the holder's  share  (as
determined  under applicable Treasury  Department regulations) 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 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).
 
     Allocations Between Transferors  and Transferees.   In  general, a  Trust's
taxable  income  and losses  will  be determined  monthly  and tax  items  for a
particular calendar month  will be apportioned  among the Certificateholders  in
proportion to the principal amount of Certificates owned by them as of the close
of  the last day of the month. As a result, a holder purchasing Certificates may
be allocated tax
 
                                       63
<PAGE>
items (which  will affect  its  tax liability  and  tax basis)  attributable  to
periods before the holder acquired the Certificates.
 
     The  use of  such a  monthly convention  may not  be permitted  by existing
regulations. If  a  monthly  convention  is not  allowed  (or  only  applies  to
transfers  of less than all of the Certificateholder'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 the  method  permitted  by  future
regulations.
 
     Section  754 Election.   In  the event  that a  Certificateholder sells its
Certificates at a profit (or loss), the purchasing Certificateholder will have a
higher (or lower) basis in  the Certificates 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 were to file an election under  Section
754 of the Code. In order to avoid the administrative complexities that would be
involved  in keeping the accounting records  necessary if a Section 754 election
is made, as well as potentially onerous information reporting requirements,  the
Trust  will not make such election. As  a result, subsequent purchasers might be
allocated a greater or lesser amount  of Trust income than would be  appropriate
based on their own purchase price for Certificates.
 
     Administrative Matters.  The Eligible Lender Trustee is required to keep or
cause  to be kept complete  and accurate books of the  Trust. Such books will be
maintained for financial reporting and tax purposes on an accrual basis and  the
fiscal  year of a Trust  will be the calendar  year. The Eligible Lender Trustee
will file a  partnership information return  (IRS Form 1065)  with the  Internal
Revenue  Service  for  each  fiscal  year of  the  Trust  and  will  report each
Certificateholder's allocable  share of  items of  Trust income  and expense  to
Certificateholders  and the Internal Revenue Service  on Schedule K-1. The Trust
will provide the Schedule K-1 information  to nominees that fail to provide  the
Trust  with the information statement described  below and such nominees will be
required  to  forward  such  information   to  the  beneficial  owners  of   the
Certificates.  Generally,  Certificateholders  must file  tax  returns  that are
consistent with  the information  return filed  by the  Trust or  be subject  to
penalties unless the holder discloses the inconsistencies.
 
     Under  Section 6031 of  the Code, any  person that holds  Certificates as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing  certain information  about 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,  international  organization  or wholly-owned
agency or instrumentality of either of the foregoing and (z) certain information
about Certificates  that were  held, bought  or sold  on behalf  of such  person
throughout  the year. In addition, brokers  and financial institutions that hold
Certificates through a  nominee are required  to furnish directly  to the  Trust
information  about themselves  and their  ownership of  Certificates. A clearing
agency registered  under Section  17A of  the Exchange  Act 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 Seller will  be designated as  the tax matters  partner in the  related
Trust  Agreement  and,  as  such,  will  be  responsible  for  representing  the
Certificateholders in any dispute  with the Internal  Revenue Service. 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 the Trust  by the appropriate  taxing authorities could
result in an  adjustment of  the returns  of the  Certificateholders and,  under
certain  circumstances,  a Certificateholder  may  be precluded  from separately
litigating a proposed adjustment to the items of the Trust. An adjustment  could
also  result in  an audit  of a  Certificateholder's returns  and adjustments of
items not related to the income and losses of a Trust.
 
                                       64
<PAGE>
     Tax Consequences to Foreign Certificateholders.  No regulations,  published
rulings  or judicial decisions exist that  discuss the characterization for U.S.
federal  withholding  tax  purposes  with  respect  to  non-U.S.  persons  of  a
partnership  with activities substantially  the same as  the Trust. Accordingly,
the Trustee intends to withhold tax in the maximum amount that could be required
under different interpretations of the applicable Code provisions.
 
     If the Trust were considered  to be engaged in a  trade or business in  the
United  States for such purposes,  the income of the  Trust allocable to Foreign
Persons would be  subject to U.S.  federal withholding tax  pursuant to  Section
1446 of the Code at a rate of 35% for persons taxable as a corporation and 39.6%
for  all other Foreign Persons. Also,  in such case, a Foreign Certificateholder
that is a corporation may be subject  to the branch profits tax under the  Code,
currently  equal to 30  percent (unless it  qualifies for a  lower rate under an
applicable tax treaty) of its  "effectively connected earnings and profits"  for
the  taxable year, as adjusted for certain items, to the extent such amounts are
deemed not  to be  timely reinvested  and maintained  in certain  U.S.  business
assets.  If a  beneficial owner  of the  Certificates is  a Foreign  Person, the
withholding agent will  withhold an  amount at least  equal to  the amount  that
would  be required to be withheld  if it were engaged in  a trade or business in
the  United  States  in  order  to  protect  the  Trust  from  possible  adverse
consequences   of  a  failure  to  withhold.  Subsequent  adoption  of  Treasury
regulations or the issuance of  other administrative pronouncements may  require
the  Trust to change its  withholding procedures. Each Foreign Certificateholder
might be  required to  file a  U.S. individual  or corporate  income tax  return
(including in the case of a corporation, the branch profits tax) on its share of
the Trust's income.
 
     Each Foreign Certificateholder must obtain a taxpayer identification number
from  the IRS  and submit that  number to the  withholding agent on  Form W-8 in
order  to  assure  appropriate  crediting  of  any  taxes  withheld.  A  Foreign
Certificateholder  may be entitled to file with  the IRS a claim for refund with
respect to  taxes withheld  pursuant to  Section 1446  of the  Code, taking  the
position  that no  taxes were due  because the Trust  was not engaged  in a U.S.
trade  or  business.  However,  interest   payments  made  (or  accrued)  to   a
Certificateholder  who is  a Foreign Person  may be characterized  as other than
"portfolio interest." As a  result, even if  the Trust is  not considered to  be
engaged in a U.S. trade or business, Foreign Certificateholders that do not hold
their  Certificates in connection with the conduct of a trade or business within
the United States will likely be subject to withholding tax pursuant to  Section
1441  or 1442 of the Code at a rate  of 30 percent on the gross amount allocated
to such Certificateholders, unless such  rate is reduced or eliminated  pursuant
to an applicable treaty. Consequently, if a holder of a Certificate is a Foreign
Person  and does  not provide appropriate  certification that it  is entitled to
reduced or eliminated withholding  pursuant to an applicable  treaty or that  it
holds  its Certificates in  connection with its  conduct of a  trade or business
within the United  States, the withholding  agent will withhold  from the  gross
amount  of income of the Trust allocated to Foreign Certificateholders at a rate
of 30% (to the extent  such amount exceeds the  amount withheld pursuant to  the
preceding  paragraph)  in  order  to protect  the  Trust  from  possible adverse
consequences of  a  failure  to  withhold.  A  Foreign  Certificateholder  would
generally  be entitled  to file with  the IRS  a refund claim  for such withheld
taxes, taking the position  that the interest  was portfolio interest.  However,
the  IRS may disagree and no assurance can be given as to the appropriate amount
of tax liability. Finally, if the interest, gain or income on a Certificate held
by a Foreign Certificateholder  is effectively connected with  the conduct of  a
trade  or business  in the United  States by the  Foreign Certificateholder, the
Foreign Certificateholder  (although exempt  from  withholding tax  pursuant  to
Section  1441 or Section 1442, as previously  discussed, if a duly executed Form
4224 (or successor form) is furnished) generally will be subject to U.S. federal
income tax on the interest, gain or  income at regular federal income tax  rates
(including  potential application of the branch  profits tax as discussed in the
immediately preceding paragraph).
 
     As a result  of the  foregoing, the  Certificates generally  should not  be
purchased by Foreign Persons.
 
     Backup  Withholding.   Proceeds from  the sale  of the  Certificate will be
subject  to  a   "backup"  withholding   tax  of   31%  if,   in  general,   the
Certificateholder   is  a  U.S.   person  and  fails   to  comply  with  certain
identification procedures, unless the  Certificateholder is an exempt  recipient
under applicable provisions of the Code.
 
                                       65
<PAGE>
                         CERTAIN STATE TAX CONSEQUENCES
 
     The  above discussion does  not otherwise address the  tax treatment of the
related  Trust  or  the  Notes,   the  Certificates,  the  Noteholders  or   the
Certificateholders  of  any  series  under  any state  or  local  tax  laws. The
activities of the Servicer in servicing  and collecting the Trust Student  Loans
will  take place at each of the locations at which the Servicer's operations are
conducted and,  therefore, different  tax regimes  apply to  the Trust  and  the
Securityholders.  Prospective investors are urged to  consult with their own tax
advisors regarding the  state and local  tax treatment of  the related Trust  as
well  as any state and local tax consequences to them of purchasing, holding and
disposing of the Notes and the Certificates of any series.
 
                                     * * *
 
     THE FEDERAL AND  STATE TAX  DISCUSSIONS SET  FORTH ABOVE  ARE INCLUDED  FOR
GENERAL INFORMATION ONLY AND MAY NOT BE APPLICABLE DEPENDING UPON A NOTEHOLDER'S
OR  CERTIFICATEHOLDER'S PARTICULAR TAX  SITUATION. PROSPECTIVE PURCHASERS SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO  THE TAX CONSEQUENCES TO THEM OF  THE
PURCHASE, OWNERSHIP AND DISPOSITION OF NOTES AND CERTIFICATES, INCLUDING THE TAX
CONSEQUENCES  UNDER STATE,  LOCAL, FOREIGN AND  OTHER TAX LAWS  AND THE POSSIBLE
EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.
 
                              ERISA CONSIDERATIONS
 
     The Employee Retirement Income Security Act of 1974, as amended  ("ERISA"),
and  Section 4975 of the Internal Revenue Code of 1986, as amended (the "Code"),
impose certain restrictions on (a) employee benefit plans (as defined in Section
3(3) of ERISA), (b) plans described in section 4975(e)(1) of the Code, including
individual retirement accounts or Keogh plans, (c) any entities whose underlying
assets include plan  assets by reason  of a plan's  investment in such  entities
(each  of (a), (b) and (c), a "Plan") and (d) persons who have certain specified
relationships to such Plans ("Parties in Interest" under ERISA and "Disqualified
Persons" under the Code). Moreover, based on the reasoning of the United  States
Supreme  Court in John Hancock Life Ins. Co.  v. Harris Trust and Sav. Bank, 114
S. Ct.  517 (1993),  an insurance  company's general  account may  be deemed  to
include  assets of the Plans investing in the general account (e.g., through the
purchase of an annuity contract), and the insurance company might be treated  as
a  Party in Interest with respect to a  Plan by virtue of such investment. ERISA
also imposes certain duties on persons  who are fiduciaries of Plans subject  to
ERISA  and prohibits certain transactions between a Plan and Parties in Interest
or Disqualified Persons with respect to such Plans.
 
     A fiduciary of any  Plan should carefully review  with its legal and  other
advisors  whether the purchase or holding of the Securities could give rise to a
transaction prohibited or otherwise impermissible  under ERISA or the Code,  and
should  refer  to "ERISA  Considerations" in  the related  Prospectus Supplement
regarding any  restrictions on  the purchase  and/or holding  of the  Securities
offered thereby.
 
     Certain  employee benefit plans, such as  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 the  prohibited transaction provisions  of ERISA  and
Section  4975 of the Code. Accordingly, assets of such plans may, subject to the
provisions of any  other applicable federal  and state law,  be invested in  the
Securities  of any series  without regard to  the ERISA considerations described
herein. It should be noted,  however, that any such  plan that is qualified  and
exempt  from taxation under Sections 401(a) and 501(a) of the Code is subject to
the prohibited transaction rules set forth in Section 503 of the Code.
 
                                       66
<PAGE>
                                USE OF PROCEEDS
 
     The net proceeds  from the sale  of Securities  of a given  series will  be
applied  by the applicable Trust to purchase  the related Trust Student Loans on
the Closing Date from the Seller and to make any Reserve Account Initial Deposit
into the Reserve Account and/or to make any deposit to any Pre-Funding  Account,
or  as set forth in the related  Prospectus Supplement. The Seller will use such
net proceeds paid to  it with respect  to any such Trust  to acquire any  credit
enhancement,  if  so  specified in  the  related Prospectus  Supplement,  and to
purchase the Student  Loans from  Sallie Mae  pursuant to  the related  Purchase
Agreement.
 
                              PLAN OF DISTRIBUTION
 
     On  the terms  and conditions set  forth in an  underwriting agreement with
respect to  the Notes  of a  given  series and  an underwriting  agreement  with
respect  to  the Certificates  of such  series (collectively,  the "Underwriting
Agreements"), the Seller will agree  to cause the related  Trust to sell to  the
underwriters named therein and in the related Prospectus Supplement, and each of
such underwriters will severally agree to purchase, the principal amount of each
class  of Notes  and the  Certificate Balance of  each class  of Certificates or
portion thereof, as the case may be, of the related series set forth therein and
in the related Prospectus Supplement.
 
     In each of the Underwriting Agreements with respect to any given series  of
Securities,  the  several  underwriters will  agree,  subject to  the  terms and
conditions set forth therein, to purchase all the Notes and Certificates, as the
case may  be, described  therein which  are offered  hereby and  by the  related
Prospectus Supplement if any of such Notes and Certificates, as the case may be,
are purchased.
 
     Each  Prospectus Supplement  will either (i)  set forth the  price at which
each class of Notes and Certificates, as the case may be, being offered  thereby
will be offered to the public and any concessions that may be offered to certain
dealers  participating in  the offering of  such Notes and  Certificates, as the
case may be, or  (ii) specify that  the related Notes  and Certificates, as  the
case  may be, are to be resold by the underwriters in negotiated transactions at
varying prices to  be determined at  the time  of such sale.  After the  initial
public  offering of any  such Notes and  Certificates, as the  case may be, such
public offering prices and such concessions may be changed.
 
     Each Underwriting Agreement  will provide  that the Seller  and Sallie  Mae
will  indemnify the  underwriters against  certain civil  liabilities, including
liabilities under  the Securities  Act, or  contribute to  payments the  several
underwriters may be required to make in respect thereof.
 
     Each  Trust may, from time to time,  invest the funds in its Trust Accounts
in Eligible Investments acquired from such underwriters.
 
     Pursuant to each  of the Underwriting  Agreements with respect  to a  given
series of Securities, the closing of the sale of any class of Securities subject
to  either thereof will be  conditioned on the closing of  the sale of all other
such classes subject to either thereof.
 
     The place and time of delivery for the Securities in respect of which  this
Prospectus is delivered will be set forth in the related Prospectus Supplement.
 
                                 LEGAL MATTERS
 
     Certain  legal matters  relating to  the Securities  of any  series will be
passed  upon  for  the  related  Trust,   the  Seller,  the  Servicer  and   the
Administrator  by Timothy  G. Greene, Esq.,  General Counsel of  Sallie Mae, and
Skadden, Arps, Slate, Meagher & Flom LLP, New York, New York, special counsel to
Sallie Mae and the Seller, and for the underwriters for such series by the  firm
identified  in  the related  Prospectus Supplement.  Certain federal  income and
other matters will be passed on for each Trust by Skadden, Arps, Slate,  Meagher
&  Flom LLP. Certain Delaware State tax matters will be passed on for each Trust
by the firm identified in the related Prospectus Supplement.
 
                                       67
<PAGE>
                                                                      APPENDIX A
 
                   THE FEDERAL FAMILY EDUCATION LOAN PROGRAM
 
GENERAL
 
     The   Federal  Family  Education  Loan   Program  ("FFELP")  (formerly  the
Guaranteed Student Loan Program (the  "Guaranteed Student Loan Program"))  under
Title  IV of the Higher Education Act provides  for loans to be made to students
or parents of dependent students enrolled in eligible institutions to finance  a
portion  of the costs of  attending school. If a  borrower defaults on a Student
Loan (as described herein), becomes totally or permanently disabled, dies, files
for bankruptcy or attends a  school that closes prior  to the student earning  a
degree,  or  if the  applicable  educational institution  falsely  certifies the
borrower's eligibility for a Student Loan (collectively, "insurance  triggers"),
the  holder of the loan (which must be an eligible lender) may file a claim with
the applicable  Guarantee  Agency. Provided  that  the loan  has  been  properly
originated  and serviced, the Guarantee Agency pays  the holder all or a portion
of the unpaid principal balance on the loans as well as accrued interest. See  "
- --  Guarantee  Agencies." Origination  and  servicing requirements,  as  well as
procedures to  cure deficiencies,  are  established by  the Department  and  the
Guarantee Agencies.
 
     Under  the FFELP,  payment of  principal and  interest with  respect to the
Student Loans  is guaranteed  upon occurrence  of an  insurance trigger  by  the
applicable  Guarantee  Agency  and  reinsured by  the  Department.  As described
herein, the Guarantee Agencies are  entitled, subject to certain conditions,  to
be  reimbursed by the Department for all or a portion of Guarantee Payments they
make pursuant  to a  program of  federal reinsurance  under the  Act. See  "  --
Federal  Insurance  and Reinsurance  of  Guarantee Agencies."  In  addition, the
related Eligible Lender Trustee, as an "eligible lender" and the "holder" of the
Trust Student Loans under the Act on  behalf of a Trust, is entitled to  receive
from  the  Department  certain  interest  subsidy  payments  ("Interest  Subsidy
Payments") and special  allowance payments ("Special  Allowance Payments")  with
respect to certain Student Loans as described herein.
 
     Guarantee  Agencies enter  into reinsurance  agreements with  the Secretary
pursuant to which the Secretary agrees to reimburse the Guarantee Agency for all
or a portion of the amount expended by the Guarantee Agency in discharge of  its
guarantee obligation with respect to default claims provided the loans have been
properly  originated  and  serviced.  Except for  claims  resulting  from death,
disability or bankruptcy  of a borrower,  in which case  the Secretary pays  the
Guarantee Agency the full amount of the claim, the amount of reinsurance depends
on  the default experience of  the Guarantee Agency. See  " -- Federal Insurance
and Reinsurance of Guarantee Agencies."
 
     In the event of a shortfall between  the amounts of claims paid to  holders
of  defaulted  loans  and  reinsurance  payments  from  the  federal government,
Guarantee Agencies pay the claims from their reserves. These reserves come  from
four  principal  sources:  insurance  premiums  they  charge  on  Student  Loans
(currently up to 1% of loan principal), administrative cost allowances from  the
Department  (payment  of which  is currently  discretionary on  the part  of the
Department), debt  collection activities  (generally, the  Guarantee Agency  may
retain 27% of its collections on defaulted student loans), and investment income
from reserve funds. Claims which a Guarantee Agency is financially unable to pay
will  be paid by the  Secretary or transferred to  a financially sound Guarantee
Agency, if the Secretary  makes the necessary  determination that the  Guarantee
Agency is so financially unable to pay.
 
     Several  types of guaranteed  student loans are  currently authorized under
the  Act:  (i)  loans  to  students  who  pass  certain  financial  need   tests
("Subsidized  Stafford  Loans"); (ii)  loans  to students  who  do not  pass the
Stafford need tests or who need additional loans to supplement their  Subsidized
Stafford  Loans  ("Unsubsidized  Stafford  Loans"); (iii)  loans  to  parents of
students ("PLUS Loans") who are dependents and whose need exceeds the  financing
available from Unsubsidized Stafford Loans and/or Subsidized Stafford Loans; and
(iv)  loans to  consolidate the  borrower's obligations  under various federally
authorized student loan  programs into  a single  loan ("Consolidation  Loans").
Prior  to July 1, 1994 the Act also permitted loans to graduate and professional
students   and   independent   undergraduate   students   and,   under   certain
circumstances, dependent undergraduate students who
 
                                      A-1
<PAGE>
needed   additional  loans   to  supplement  their   Subsidized  Stafford  Loans
("Supplemental Loans to Students" or "SLS Loans").
 
     The FFELP is  subject to  statutory and  regulatory revision  from time  to
time. The most recent revisions are contained in the Higher Education Amendments
of  1992 (the "1992 Amendments"), the  Omnibus Budget Reconciliation Act of 1993
(the "1993 Act") and  the "Higher Education Technical  Amendments of 1993"  (the
"Technical  Amendments").  As  part  of  the 1992  Amendments  the  name  of the
Guaranteed Student Loan Program was changed to the FFELP. The 1993 Act  contains
significant  changes  to the  FFELP  and creates  a  direct loan  program funded
directly by the  U.S. Department of  Treasury (each loan  under such program,  a
"Federal Direct Student Loan").
 
     Following  enactment of the 1992  Amendments, Subsidized Stafford Loans and
Unsubsidized Stafford Loans, PLUS Loans  and Consolidation Loans are  officially
referred  to as "Federal Stafford Loans," "Federal Unsubsidized Stafford Loans,"
"Federal PLUS Loans" and "Federal Consolidation Loans," respectively.
 
     The description  and  summaries  of  the  Act,  the  FFELP,  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. The Act  is
codified  at  20  U.S.C. sec.  1071  et  seq., and  the  regulations promulgated
thereunder can be found at  34 C.F.R. Part 682. There  can be no assurance  that
future  amendments or modifications will not  materially change any of the terms
or provisions of the  programs described in this  Prospectus or of the  statutes
and  regulations implementing  these programs.  See "Risk  Factors --  Change in
Law."
 
LEGISLATIVE AND ADMINISTRATIVE MATTERS
 
     The Act  was amended  by  enactment of  the  1992 Amendments,  the  general
provisions  of which  became effective  on July  23, 1992  and which  extend the
principal provisions of  the FFELP  to September  30, 1998  (or in  the case  of
borrowers who have received loans prior to that date, September 30, 2002, except
that  authority to make Consolidation Loans  expires on September 30, 1998). The
Technical Amendments became effective on December 20, 1993.
 
     The 1993 Act, effective on August 10, 1993, implements a number of  changes
to  the federal guaranteed student loan  programs, including imposing on lenders
or holders of  guaranteed student loans  certain fees, providing  for 2%  lender
risk  sharing, reducing  reimbursement payments to  Guarantee Agencies, reducing
interest rates and Special  Allowance Payments for  certain loans, reducing  the
interest   payable  to  holders   of  Consolidation  Loans   and  affecting  the
Department's financial assistance to  Guarantee Agencies, including by  reducing
the  percentage of claims  the Department will  reimburse Guarantee Agencies and
reducing more substantially the premiums and default collections that  Guarantee
Agencies  are entitled to  receive and/or retain.  In addition, such legislation
also contemplates replacement of at least 60% of the federal guaranteed  student
loan  programs with  direct lending  by the  Department by  the 1998-99 Academic
Year.
 
     The transition from the federal guaranteed student loan programs to the new
direct lending program has resulted in  increasing reductions since 1993 in  the
volume  of FFELP  Loans made  under the  existing programs.  As these reductions
occur, 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 Student Loans  or to purchase  Student Loans in  the
event  of  certain  breaches of  its  representations and  warranties  under the
Servicing Agreements  or  of  its  covenants  as  Servicer.  See  "Transfer  and
Servicing Agreements -- Purchase of Student Loans by the Seller; Representations
and  Warranties  of  Sallie  Mae"  and  "Servicing;  Administration  -- Servicer
Covenants." Such volume reductions  and other changes effected  by the 1993  Act
could also reduce revenues received by the Guarantee Agencies that are available
to  pay claims  on defaulted  Student Loans  in a  timely manner  and have other
adverse economic consequences to the Guarantee Agencies and their ability to pay
claims. Finally,  the  level  of  competition  currently  in  existence  in  the
secondary  market for loans  made under the existing  programs could be reduced,
resulting in  fewer potential  buyers  of the  Student  Loans and  lower  prices
available in the secondary market for those loans, and the liquidity provided by
such market may be impaired.
 
                                      A-2
<PAGE>
ELIGIBLE LENDERS, BORROWERS AND INSTITUTIONS
 
     Lenders  eligible  to  make and/or  hold  loans under  the  FFELP generally
include banks,  savings and  loan associations,  credit unions,  pension  funds,
insurance  companies  and,  under  certain  conditions,  schools  and  guarantee
agencies.  Sallie  Mae  is  an  eligible  lender  for  the  purpose  of   making
Consolidation Loans, acting as a lender of last resort and holding FFELP Loans.
 
     A  FFELP  Loan  may  be  made only  to  qualified  borrowers.  Generally, a
qualified borrower is an individual or the  parent of an individual who (a)  has
been  accepted for  enrollment or  is enrolled  and is  maintaining satisfactory
progress at an  eligible institution,  (b) is carrying  or will  carry at  least
one-half  of the normal full-time academic workload  for the course of study the
student is pursuing, as determined by such institution, (c) has agreed to notify
promptly the  holder  of the  loan  of any  address  change and  (d)  meets  the
application "need" requirements for the particular loan program. Each loan is to
be evidenced by an unsecured promissory note signed by the qualified borrower.
 
     Eligible   Institutions   are   post-secondary  schools   which   meet  the
requirements  set  forth  in  the  Act.  They  include  institutions  of  higher
education,  proprietary  institutions  of  higher  education  and post-secondary
vocational institutions.
 
FINANCIAL NEED ANALYSIS
 
     Student Loans may generally be made  in amounts, subject to certain  limits
and  conditions, to cover the student's estimated costs of attendance, including
tuition  and  fees,  books,  supplies,   room  and  board,  transportation   and
miscellaneous  personal  expenses  (as  determined  by  the  institution).  Each
borrower must undergo a need analysis,  which requires the borrower to submit  a
need  analysis  form  to a  multiple  data  entry processor  which  forwards the
information to the  federal central processor.  The central processor  evaluates
the  parents'  and student's  financial condition  under federal  guidelines and
calculates the  amount  that  the  student and/or  the  family  is  expected  to
contribute  towards the student's cost of education (the "family contribution").
After receiving information  on the  family contribution,  the institution  then
subtracts  the family contribution from its  cost of attendance to determine the
student's eligibility for grants, Subsidized Stafford Loans and work assistance.
The difference between (a) the sum of (i) the amount of grants, (ii) the  amount
earned through work assistance and (iii) the amount of Subsidized Stafford Loans
for  which the  borrower is  eligible, and (b)  the student's  estimated cost of
attendance (the  "Unmet Need")  may be  borrowed through  Unsubsidized  Stafford
Loans.  Parents may  finance the  family contribution  amount through  their own
resources or through PLUS Loans.
 
SPECIAL ALLOWANCE PAYMENTS
 
     The Act provides for quarterly Special Allowance Payments to be made by the
Department to holders of  Student Loans to the  extent necessary to ensure  that
such holder receives at least a specified market interest rate of return on such
loans.  The  rates for  Special Allowance  Payments are  based on  formulas that
differ according to the type of loans, the date the loan was originally made  or
insured  and the type of funds used to  finance such a loan. A Special Allowance
Payment is  made for  each of  the 3-month  periods ending  March 31,  June  30,
September  30, and December 31. The Special Allowance Payment equals the average
unpaid principal balance (including interest permitted to be capitalized) of all
eligible loans held by such holder during such period multiplied by the  special
allowance  percentage.  The  special  allowance percentage  is  computed  by (i)
determining the average of  the bond equivalent rates  of 91-day Treasury  bills
auctioned  for  such 3-month  period, (ii)  subtracting the  applicable borrower
interest rate  on such  loan  from such  average,  (iii) adding  the  applicable
Special  Allowance Margin (as set forth  below) to the resultant percentage, and
(iv) dividing the resultant percentage by 4.
 
                                      A-3
<PAGE>
 
<TABLE>
<CAPTION>
        DATE OF DISBURSEMENT                              SPECIAL ALLOWANCE MARGIN
- ------------------------------------  -----------------------------------------------------------------
<S>                                   <C>
Prior to 10/17/86...................  3.50%
10/17/86 - 9/30/92..................  3.25%
10/1/92 - 6/30/95...................  3.10%
7/1/95 - 6/30/98....................  2.50% (Subsidized and Unsubsidized Stafford Loans, in school,
                                      grace or deferment) 3.10% (Subsidized and Unsubsidized Stafford
                                      Loans, in repayment and all other loans)
</TABLE>
 
    Special Allowance Payments are available on variable rate PLUS Loans and SLS
Loans as described below under "PLUS and SLS Loan Programs" only if the variable
rate,  which is reset annually based on the 52-week  Treasury Bill, would exceed
the applicable maximum rate.
 
ORIGINATION FEES
 
     The eligible lender charges borrowers an origination fee on Subsidized  and
Unsubsidized  Stafford Loans and PLUS Loans equal to 3% of the principal balance
of each  loan. The  amount of  the origination  fee may  be deducted  from  each
disbursement  pursuant to a loan on a pro rata basis. No origination fee is paid
on Consolidation Loans.
 
     Lenders must refund  all origination  fees attributable  to a  disbursement
that  was returned to the lender by the school or repaid or not delivered within
120 days  of  the  disbursement.  Such origination  fees  must  be  refunded  by
crediting the borrower's loan balance with the applicable lender.
 
STAFFORD LOANS
 
     The  Act provides  for (i) federal  insurance or  reinsurance of Subsidized
Stafford Loans made by  eligible lenders to  qualified borrowers, (ii)  Interest
Subsidy Payments on certain eligible Subsidized Stafford Loans to be paid by the
Department  to holders  of the  loans in  lieu of  the borrower  making interest
payments, and  (iii)  Special  Allowance  Payments  representing  an  additional
subsidy  paid by the  Department to the holders  of eligible Subsidized Stafford
Loans (collectively referred to herein as "Federal Assistance").
 
     Subsidized Stafford Loans are loans under the FFELP that may be made, based
on need, only to post-secondary students  accepted or enrolled in good  standing
at  an  eligible  institution who  are  carrying  at least  one-half  the normal
full-time course load at such institution.  The Act limits the amount a  student
can borrow in any academic year and the amount he or she can have outstanding in
the  aggregate. The  following chart  sets forth  the current  and historic loan
limits.
 
                                      A-4
<PAGE>
                              MAXIMUM LOAN AMOUNTS
 
                         FEDERAL STAFFORD LOAN PROGRAM
 
<TABLE>
<CAPTION>
                                                                        ALL STUDENTS     INDEPENDENT STUDENTS(1)
                                                                       --------------    ------------------------
                                                                        BASE AMOUNT       ADDITIONAL
                                                         SUBSIDIZED    SUBSIDIZED AND    UNSUBSIDIZED
                                                           ON OR        UNSUBSIDIZED      ONLY ON OR
                                           SUBSIDIZED      AFTER        ON OR AFTER         AFTER         TOTAL
       BORROWER'S ACADEMIC LEVEL           PRE-1/1/87      1/1/87        7/7/93(2)        7/1/94(3)       AMOUNT
- ----------------------------------------   ----------    ----------    --------------    ------------    --------
<S>                                        <C>           <C>           <C>               <C>             <C>
UNDERGRADUATE (PER YEAR)
  1st year..............................    $  2,500      $  2,625        $  2,625         $  4,000      $  6,625
  2nd year..............................    $  2,500      $  2,625        $  3,500         $  4,000      $  7,500
  3rd year and above....................    $  2,500      $  4,000        $  5,500         $  5,000      $ 10,500
GRADUATE (PER YEAR).....................    $  5,000      $  7,500        $  8,500         $ 10,000      $ 18,500
AGGREGATE LIMIT
  Undergraduate.........................    $ 12,500      $ 17,250        $ 23,000         $ 23,000      $ 46,000
  Graduate (including undergraduate)....    $ 25,000      $ 54,750        $ 65,500         $ 73,000      $138,500
</TABLE>
 
- ------------------
(1) The loan limits  are inclusive of  both Federal Stafford  Loans and  Federal
    Direct Student Loans.
(2) These  amounts  represent  the combined  maximum  loan amount  per  year for
    Subsidized and Unsubsidized Stafford Loans. Accordingly, the maximum  amount
    that  a  student may  borrow under  an Unsubsidized  Loan is  the difference
    between the combined maximum loan amount and the amount the student received
    in the form of a Subsidized Loan.
(3) Independent  undergraduate  students,  graduate  students  or   professional
    students  may  borrow  these  additional  amounts.  In  addition,  dependent
    undergraduate students may also receive these additional loan amounts if the
    parents of  such students  are  unable to  provide the  family  contribution
    amount  and it  is unlikely  that the student's  parents will  qualify for a
    Federal PLUS Loan.
 
     The interest rate  paid by the  borrower on a  Subsidized Stafford Loan  is
dependent  on the date the promissory note  evidencing the loan is signed by the
borrower except for  loans made prior  to October 1,  1992, whose interest  rate
depends on any outstanding borrowings of that borrower as of such date. The rate
for  variable rate Subsidized Stafford Loans  applicable for any 12-month period
beginning on July 1 and ending on June 30, is determined on the preceding June 1
and is equal to the lesser of (a) the applicable Maximum Rate or (b) the sum  of
(i)  the bond equivalent  rate of 91-day  Treasury bills auctioned  at the final
auction held prior to such June 1 and (ii) the applicable Interest Rate Margin.
 
                                      A-5
<PAGE>
                           SUBSIDIZED STAFFORD LOANS
 
<TABLE>
<CAPTION>
  DATE OF DISBURSEMENT                     BORROWER RATE          MAXIMUM RATE       INTEREST RATE MARGIN
- -------------------------------------   --------------------    -----------------    --------------------
<S>                                     <C>                     <C>                  <C>
09/13/83 - 06/30/88..................   8%                      8%                   N/A
07/01/88 - 09/30/92..................   8% for 48 months;       8% for 48 months,    3.25%
                                        thereafter,             then 10%
                                        91-Day Treasury +
                                        Interest Rate Margin
10/01/92 - 06/30/94..................   91-Day Treasury +       9%                   3.10%
                                        Interest Rate Margin
07/01/94 - 06/30/95..................   91-Day Treasury +       8.25%                3.10%
                                        Interest Rate Margin
07/01/95 - 06/30/98..................   91-Day Treasury +       8.25%                2.50% (in school,
                                        Interest Rate Margin                         grace or deferment);
                                                                                     3.10% (in repayment)
</TABLE>
 
     The Technical Amendments  provide that,  for fixed  rate loans  made on  or
after July 23, 1992 and for certain loans made to new borrowers on or after July
1,  1988, the lender must have converted by January 1, 1995 the interest rate on
such loans to  an annual interest  rate adjusted each  July 1 equal  to (1)  for
certain  loans made between July 1, 1988  and July 23, 1992, the 91-day Treasury
bill rate at the final auction prior to the preceding June 1 plus 3.25% and  (2)
for  loans made on or after July 23,  1992, the 91-day Treasury bill rate at the
final auction prior to the preceding June  1 plus 3.10%, in each case capped  at
the applicable interest rate for such loan existing prior to the conversion. The
variable  interest rate  does not  apply to  loans made  prior to  July 23, 1992
during the first 48 months of repayment.
 
     Holders of  Subsidized  Stafford  Loans are  eligible  to  receive  Special
Allowance  Payments.  The  Department  is  responsible  for  paying  interest on
Subsidized Stafford Loans while  the borrower is a  qualified student, during  a
Grace Period or during certain Deferment Periods. The Department makes quarterly
Interest  Subsidy  Payments to  the owner  of Subsidized  Stafford Loans  in the
amount of  interest  accruing  on  the  unpaid  balance  thereof  prior  to  the
commencement of repayment or during any Deferment Periods. The Act provides that
the  owner of  an eligible Subsidized  Stafford Loan  shall be deemed  to have a
contractual right against the United States to receive Interest Subsidy Payments
and Special Allowance  Payments in  accordance with its  provisions. Receipt  of
Interest  Subsidy  Payments and  Special  Allowance Payments  is  conditioned on
compliance with the requirements  of the Act and  continued eligibility of  such
loan  for federal  reinsurance. Such  eligibility may  be lost,  however, if the
loans are not held by an eligible lender, in accordance with the requirements of
the Act  and the  applicable  guarantee agreements.  See "--  Eligible  Lenders,
Borrowers  and Institutions";  "Risk Factors --  Failure to  Comply with Student
Loan Origination and Servicing Procedures"; "Formation of the Trusts -- Eligible
Lender Trustee" and "Servicing -- Servicing Procedures."
 
     Interest Subsidy  Payments and  Special  Allowance Payments  are  generally
received  within 45 days to 60 days after  the end of any given calendar quarter
(provided that the applicable claim form is properly filed with the Department),
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."  The Servicer  has  agreed to  prepare  and file  with  the
Department  all such claims forms and any other required documents or filings on
behalf of each  Eligible Lender Trustee  as owner of  the related Trust  Student
Loans  on behalf  of each  Trust. The  Servicer has  also agreed  to assist each
Eligible Lender  Trustee in  monitoring, pursuing  and obtaining  such  Interest
Subsidy  Payments and Special  Allowance Payments, if any,  with respect to such
Student Loans.  Except  under  certain  conditions  described  herein,  Interest
Subsidy Payments and Special Allowance Payments will be remitted with respect to
such  Student Loans within two business days  of receipt thereof by the Servicer
to the related  Collection Account, or  as set forth  in the related  Prospectus
Supplement.
 
     Repayment  of  principal  on  a Subsidized  or  Unsubsidized  Stafford Loan
typically does not  commence while a  student remains a  qualified student,  but
generally  begins upon expiration  of the applicable  Grace Period, as described
below. Any borrower may voluntarily prepay  without premium or penalty any  loan
and  in connection therewith may waive any  Grace Period or Deferment Period. In
general, each loan must  be scheduled for  repayment over a  period of not  more
than ten years after the
 
                                      A-6
<PAGE>
commencement of repayment. The Act currently requires minimum annual payments of
$600  including principal and interest, unless the borrower and the lender agree
to lesser payments. As of July 1, 1995, lenders are required to offer  borrowers
a  choice among  standard, graduated  and income-sensitive  repayment schedules.
These repayment options must be offered to all new borrowers who enter repayment
on or after July 1,  1995. If a borrower fails  to elect a particular  repayment
schedule  or  fails to  submit the  documentation necessary  for the  option the
borrower chooses, the standard repayment schedule will be used.
 
     Repayment of principal on a  Subsidized or Unsubsidized Stafford Loan  must
generally commence following a period of (a) not less than 9 months or more than
12  months (with respect to  loans for which the  applicable interest rate is 7%
per annum) and (b) not more than 6  months (with respect to loans for which  the
applicable  interest rate is 9% per annum or 8% per annum and for loans to first
time borrowers on or after July 1, 1988) after the borrower ceases to pursue  at
least  a half-time course  of study (a "Grace  Period"). However, during certain
other periods (each, a "Deferment Period") and subject to certain conditions, no
principal repayments  need  be made,  including  periods when  the  student  has
returned  to an eligible educational  institution on a full  time (or in certain
cases half time) basis or is  pursuing studies pursuant to an approved  graduate
fellowship  program, or when  the student is a  member of the  Armed Forces or a
volunteer under the  Peace Corps Act  or the Domestic  Volunteer Service Act  of
1973, or when the borrower is temporarily or totally disabled, or periods during
which  the borrower may defer principal  payments because of temporary financial
hardship. For new borrowers to whom loans  are first disbursed on or after  July
1,  1993, payment  of principal may  be deferred  only while the  Borrower is at
least a half-time student or is in an approved graduate fellowship program or is
enrolled in a rehabilitation program, or when the borrower is seeking but unable
to find full-time employment, or when for any reason the lender determines  that
payment  of principal will cause the borrower  economic hardship: in the case of
unemployment or  economic  hardship  the  deferment  is  subject  to  a  maximum
deferment period of three years. The 1992 Amendments also require forbearance of
loans  in certain circumstances and permit forbearance of loans in certain other
circumstances (each such period, a "Forbearance Period").
 
     The Unsubsidized Stafford Loan program created under the 1992 Amendments is
designed for borrowers who do not qualify for Subsidized Stafford Loans and  for
independent,  graduate and professional  students whose Unmet  Need exceeds what
they  can  borrow  under  the  Subsidized  Stafford  Loan  program.  The   basic
requirements  for Unsubsidized Stafford Loans are  essentially the same as those
for  the  Subsidized  Stafford  Loans,  including  with  respect  to  provisions
governing  the interest rate,  the annual loan limits  and the Special Allowance
Payments. The terms of the Unsubsidized Stafford Loans, however, differ in  some
respects.  Specifically, the federal  government does not  make Interest Subsidy
Payments on Unsubsidized Stafford Loans.
 
     The borrower must either pay interest on a periodic basis beginning 60 days
after the time  the loan is  disbursed or capitalize  the interest that  accrues
until  repayment begins. Effective  July 1, 1994,  the maximum insurance premium
was set  at 1%.  Subject to  the  same loan  limits established  for  Subsidized
Stafford  Loans, the student may borrow up to the amount of such student's Unmet
Need. Lenders are authorized to make Unsubsidized Stafford Loans applicable  for
periods of enrollment beginning on or after October 1, 1992.
 
PLUS AND SLS LOAN PROGRAMS
 
     The  Act also provides for the PLUS  Program. The Act authorizes PLUS Loans
to be made to  parents of eligible dependent  students. The 1993 Act  eliminated
the SLS Program after July 1, 1994.
 
     The  PLUS program permits parents of dependent students to borrow an amount
equal to each student's  Unmet Need. Under the  former SLS program,  independent
graduate  or professional students and  certain dependent undergraduate students
were permitted to borrow subject to the same loan limitations.
 
     The first payment of principal and interest  is due within 60 days of  full
disbursement  of the  loan except for  borrowers eligible for  deferment who may
defer principal and  interest payments  while eligible  for deferment;  deferred
interest  is then capitalized periodically or at the end of the deferment period
under specific arrangements with the borrower. The maximum repayment term is  10
years. PLUS and SLS loans carry no in-school interest subsidy.
 
                                      A-7
<PAGE>
     The interest rate determination for a PLUS or SLS loan is dependent on when
the  loan  was originally  made or  disbursed. Some  PLUS or  SLS loans  carry a
variable rate. The rate varies annually for 12-month periods beginning on July 1
and ending on June 30. The variable  rate is determined on the preceding June  1
and  is equal to the lesser of (a) the applicable Maximum Rate or (b) the sum of
(i) the bond equivalent  rate of 52-week Treasury  bills auctioned at the  final
auction  held prior to such June 1, and (ii) the applicable Interest Rate Margin
as set forth below.
 
     A holder of a  PLUS or SLS  loan is eligible  to receive Special  Allowance
Payments  during  any  such 12-month  period  if (a)  the  sum of  (i)  the bond
equivalent rate of 52-week  Treasury bills auctioned at  the final auction  held
prior  to such June 1 and (ii) the  Interest Rate Margin exceeds (b) the Maximum
Rate.
 
                                 PLUS/SLS LOANS
 
<TABLE>
<CAPTION>
              DATE OF DISBURSEMENT                    BORROWER RATE       MAXIMUM RATE    INTEREST RATE MARGIN
- -------------------------------------------------   ------------------    ------------    --------------------
<S>                                                 <C>                   <C>             <C>
Prior to 10/01/81................................   9%                    9%                   N/A
10/01/81 - 10/30/82..............................   14%                   14%                  N/A
11/01/82 - 06/30/87..............................   12%                   12%                  N/A
07/01/87 - 09/30/92..............................   52-Week Treasury +    12%                 3.25%
                                                    Interest Rate
                                                    Margin
10/01/92 - 06/30/94..............................   52-Week Treasury +    PLUS 10%            3.10%
                                                    Interest Rate          SLS 11%
                                                    Margin
After 06/30/94...................................   52-Week Treasury +    9%                  3.10%
  (SLS repealed 07/01/94)                           Interest Rate
                                                    Margin
</TABLE>
 
THE CONSOLIDATION LOAN PROGRAM
 
     The Act authorizes a program under which certain borrowers may  consolidate
their  various Student Loans into Consolidation  Loans which will be insured and
reinsured to the same  extent as other  loans made under  the FFELP. Under  this
program, a lender may make a Consolidation Loan only if, among other things, (a)
such  lender  holds one  of  the borrower's  outstanding  Student Loans  that is
selected for  consolidation, or  (b) the  borrower has  unsuccessfully sought  a
Consolidation   Loan  from  the  holders  of  the  Student  Loans  selected  for
consolidation.
 
     Consolidation Loans are  made in  an amount sufficient  to pay  outstanding
principal  and accrued unpaid interest  and late charges on  all FFELP loans, as
well as loans  made pursuant  to various  other federal  student loan  programs,
which  were selected  by the  borrower for  consolidation. The  unpaid principal
balance of a Consolidation Loan made prior  to July 1, 1994 bears interest at  a
rate not less than 9%. The interest rate on a Consolidation Loan made after July
1,  1994 is  equal to the  weighted average of  the interest rates  on the loans
selected for consolidation,  rounded upward  to the nearest  whole percent.  The
holder  of a Consolidation  Loan made on or  after October 1,  1993 must pay the
Secretary a  monthly rebate  fee calculated  on an  annual basis  equal to  1.05
percent of the principal plus accrued unpaid interest on any such loan.
 
     The  repayment term  under a Consolidation  Loan varies  depending upon the
aggregate amount of the loans being  consolidated. In no case may the  repayment
term  exceed  30  years.  A  Consolidated  Loan  is  evidenced  by  an unsecured
promissory note and entitles  the borrower to  prepay the loan,  in whole or  in
part, without penalty.
 
GUARANTEE AGENCIES
 
     The  Act authorizes Guarantee  Agencies to support  education financing and
credit needs  of  students at  post-secondary  schools. Under  various  programs
throughout  the United States,  Guarantee Agencies insure  and sometimes service
and hold guaranteed student loans. The  Guarantee Agencies are reinsured by  the
federal  government for 80%  to 100% of  claims paid, depending  on their claims
experience for loans disbursed prior  to October 1, 1993 and  for 78% to 98%  of
claims  paid for loans  disbursed on or  after October 1,  1993. See "-- Federal
Insurance and Reinsurance of Guarantee Agencies."
 
                                      A-8
<PAGE>
     Guarantee Agencies may collect a one-time insurance fee of up to 1% of  the
principal  amount of each loan, other  than Consolidation Loans, that the agency
guarantees.
 
     The Guarantee  Agencies generally  guarantee loans  for students  attending
institutions  in  their particular  state or  region or  for residents  of their
particular state or region that are attending schools in another state.  Certain
Guarantee  Agencies have been  designated as the Guarantee  Agency for more than
one state. Some Guarantee  Agencies contract with  other entities to  administer
their guarantee agency program.
 
     Each  Student Loan to be sold to an  Eligible Lender Trustee on behalf of a
Trust will be  guaranteed as  to principal and  interest by  a Guarantee  Agency
pursuant  to  a  Guarantee  Agreement  between  such  Guarantee  Agency  and the
applicable Eligible  Lender Trustee.  The applicable  Prospectus Supplement  for
each Trust will identify each related Guarantee Agency and the amount of related
Trust Student Loans it is guaranteeing for such Trust.
 
FEDERAL INSURANCE AND REINSURANCE OF GUARANTEE AGENCIES
 
     A  Student Loan is considered to be in default for purposes of the Act when
the borrower fails to make  an installment payment when  due, or to comply  with
other terms of the loan, and if the failure persists for 180 days in the case of
a  loan repayable in monthly installments or for  240 days in the case of a loan
repayable in less frequent installments.
 
     If the loan  is guaranteed by  a Guarantee Agency,  the eligible lender  is
reimbursed  by the Guaranty Agency for 100% (98% for loans first disbursed on or
after October 1, 1993) of the unpaid principal balance of the loan plus  accrued
unpaid  interest  on any  loan  defaulted so  long  as the  eligible  lender has
properly originated and serviced such  loan. Under certain circumstances a  loan
deemed ineligible for reimbursement may be restored to eligibility.
 
     Under the Act, the Department enters into a reinsurance agreement with each
Guarantee  Agency, which  provides for  federal reinsurance  of amounts  paid to
eligible lenders  by  the Guarantee  Agency  with respect  to  defaulted  loans.
Pursuant  to such  agreements, the  Department agrees  to reimburse  a Guarantee
Agency for 100%  of the amounts  expended in connection  with a claim  resulting
from  the death, bankruptcy or total and permanent disability of a borrower, the
death of a  student whose parent  is the borrower  of a PLUS  Loan or claims  by
borrowers  who received loans on or after January  1, 1986 and who are unable to
complete the  programs in  which they  are  enrolled due  to school  closure  or
borrowers  whose  borrowing eligibility  was falsely  certified by  the eligible
institution; such claims are  not included in  calculating a Guarantee  Agency's
"claims  experience" for federal  reinsurance purposes, as  set forth below. The
Department is  also  required  to  repay  the unpaid  balance  of  any  loan  if
collection  is stayed under the Bankruptcy Code and is authorized to acquire the
loans of  borrowers  who  are  at  high risk  of  default  and  who  request  an
alternative repayment option from the Department.
 
     With  respect to FFELP loans in default,  the Department is required to pay
the applicable Guarantee Agency a certain percentage ("Reinsurance Rate") of the
amount such agency  paid pursuant to  default claims  filed by the  lender on  a
reinsured  loan.  The level  of such  Reinsurance Rate  is subject  to specified
reductions when  the  total reinsurance  claims  paid  by the  Department  to  a
Guarantee  Agency during  a fiscal  year equals or  exceeds 5%  of the aggregate
original principal amount of FFELP loans  guaranteed by such agency that are  in
repayment  on the last day of the  prior fiscal year. Accordingly, the amount of
the  reinsurance  payment  received  by  the  Guarantee  Agency  may  vary.  The
Reinsurance Rates are set forth in the following table.
 
<TABLE>
<CAPTION>
       GUARANTEE AGENCY'S
      CLAIMS EXPERIENCE(1)                            APPLICABLE REINSURANCE RATE(2)
- ---------------------------------  --------------------------------------------------------------------
<S>                                <C>
0% up to 5%......................  98% (100% for loans disbursed before Oct. 1, 1993)
5% up to 9%......................  88% (90% for loans disbursed before Oct. 1, 1993)
9% and over......................  78% (80% for loans disbursed before Oct. 1, 1993)
</TABLE>
 
- ------------------
(1) The  claims experience is not cumulative.  Rather, the claims experience for
    any given Guarantee Agency is determined  solely on the basis of claims  for
    any  one federal fiscal year compared  with the original principal amount of
    loans in repayment at the beginning of that year.
(2) Within  each  fiscal  year,  the  applicable  Reinsurance  Rate  steps  down
    incrementally  with respect to claims made  only after the claims experience
    thresholds are reached.
 
                                      A-9
<PAGE>
         The  1992  Amendments   addressed   industry  concerns   regarding  the
Department's  commitment to providing  support in the event of Guarantee  Agency
failures.  Pursuant to the 1992 Amendments,  Guarantee  Agencies are required to
maintain  specified reserve fund levels.  Such levels are defined as 0.5% of the
total attributable  amount of all outstanding loans guaranteed by the agency for
the fiscal year of the agency that begins in 1993,  0.7% for the agency's fiscal
year beginning in 1994,  0.9% for the agency's fiscal year beginning in 1995 and
1.1% for the agency's  fiscal year beginning on or after January 1, 1996. If (i)
the  Guarantee  Agency  fails to achieve  the minimum  reserve  level in any two
consecutive  years,  (ii) the  Guarantee  Agency's  federal  reimbursements  are
reduced  to 80  percent  (or 78  percent  after  October  1,  1993) or (iii) the
Department  determines  the  Guarantee  Agency's   administrative  or  financial
condition jeopardizes its continued ability to perform its responsibilities, the
Department  must  require  the  Guarantee  Agency  to  submit  and  implement  a
management  plan to address the  deficiencies.  The Department may terminate the
Guarantee Agency's  agreements with the Department if the Guarantee Agency fails
to submit the required plan, or fails to improve its administrative or financial
condition substantially, or if the Department determines the Guarantee Agency is
in danger of financial collapse.  In such event, the Department is authorized to
undertake specified actions to assure the continued payment of claims, including
making advances to Guarantee  Agencies to cover  immediate cash needs,  transfer
guarantees  to another  Guarantee  Agency,  or  transfer  of  guarantees  to the
Department itself.
 
     The  Act provides that, subject to compliance  with the Act, the full faith
and credit of the United States is pledged to the payment of federal reinsurance
claims. It  further  provides that  Guarantee  Agencies  are deemed  to  have  a
contractual right against the United States to receive reinsurance in accordance
with  its  provisions. In  addition,  the 1992  Amendments  provide that  if the
Department determines that a  Guarantee Agency is unable  to meet its  insurance
obligations,  holders  of  loans may  submit  insurance claims  directly  to the
Department until such time as the obligations are transferred to a new Guarantee
Agency capable of meeting such obligations or until a successor Guarantee Agency
assumes such obligations. There  can be no assurance  that the Department  would
under any given circumstances assume such obligation to assure satisfaction of a
guarantee  obligation  by  exercising  its right  to  terminate  a reimbursement
agreement with  a  Guarantee Agency  or  by  making a  determination  that  such
Guarantee Agency is unable to meet its guarantee obligations.
 
     Lastly,  the 1993 Act provides the Secretary with broad authority to manage
the finances and  affairs of Guarantee  Agencies. In general,  the Act  provides
that agency reserve funds are federal property and may be taken by the Secretary
if he determines such action is in the best interests of the loan program. Also,
the  Secretary has broad authority to terminate a Guarantee Agency's reinsurance
agreement with the Department.
 
                                      A-10
<PAGE>
                                                                      APPENDIX B
 
         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES
 
     Except  in certain limited circumstances,  the Securities will be available
only in  book-entry form  (the  "Global Securities").  Investors in  the  Global
Securities  may hold such Global Securities through The Depository Trust Company
("DTC") or, if  applicable, 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.
 
     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 Securities will be  effected on a delivery-against-payment
basis through  the  respective  depositaries  of  Cedel  and  Euroclear  and  as
participants in DTC.
 
     Non-U.S.  holders of Global Securities will be exempt from U.S. withholding
taxes,  provided  that  such  holders  meet  certain  requirements  and  deliver
appropriate U.S. tax documents to the securities clearing organizations or their
participants.
 
INITIAL SETTLEMENT
 
     All Global Securities will be held in book-entry form by DTC in the name of
Cede & Co. as nominee of DTC. Investors' interests in the Global Securities will
be  represented through financial institutions acting  on their behalf as direct
and indirect participants  in DTC. As  a result, Cedel  and Euroclear will  hold
positions on behalf of their participants through their respective depositaries,
which in turn will hold such positions in accounts as participants of DTC.
 
     Investors  electing to hold their Global Securities through DTC will follow
the settlement practices applicable to U.S. corporate debt obligations. Investor
securities custody accounts will be credited with their holdings against payment
in same-day funds on the settlement date.
 
     Investors electing  to  hold  their  Global  Securities  through  Cedel  or
Euroclear   accounts  will  follow  the   settlement  procedures  applicable  to
conventional eurobonds, except that there  will be no temporary global  security
and no "lock-up" or restricted period. Global Securities will be credited to the
securities  custody accounts on the settlement  date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
     Since the purchase  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 ensure that settlement can be made on the desired  value
date.
 
     Trading  between DTC  participants.   Secondary market  trading between DTC
participants will be settled using  the procedures applicable to U.S.  corporate
debt issues in same-day funds.
 
     Trading  between  Cedel and/or  Euroclear  participants.   Secondary market
trading between Cedel participants and/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  participant at  least one
business  day  prior  to  settlement.  Cedel  or  Euroclear  will  instruct  the
respective  depositary to receive the Global Securities against payment. Payment
will include interest accrued  on the Global Securities  from and including  the
last coupon payment date to and excluding the settlement date. Payment will then
be  made by the  respective depositary to the  DTC participant's account against
delivery of the Global
 
                                      B-1
<PAGE>
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  Global Securities credit  will appear  the next day
(European time) and the cash debit will  be back-valued to, and the interest  on
the  Global Securities  will accrue  from, the  value date  (which would  be the
preceding day  when settlement  occurred  in New  York).  If settlement  is  not
completed  on the  intended value  date (i.e.,  the trade  fails), the  Cedel or
Euroclear cash debit will be valued instead as of the actual settlement date.
 
     Cedel participants and Euroclear participants  will need to make  available
to the respective clearing systems the funds necessary to process same-day funds
settlement.  The  most direct  means of  doing  so is  to preposition  funds for
settlement, either from cash on hand or  exiting 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, participants can elect not to preposition funds and allow that credit line
to be drawn upon to finance settlement. Under this procedure, Cedel participants
or Euroclear  participants purchasing  Global Securities  would incur  overdraft
charges  for  one  day, assuming  they  cleared  the overdraft  when  the Global
Securities were  credited to  their accounts.  However, interest  on the  Global
Securities  would  accrue from  the  value date.  Therefore,  in many  cases the
investment income on the Global Securities earned during that one-day period may
substantially reduce or offset  the amount of  such overdraft charges,  although
this result will depend on each 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 depositary  for the benefit  of Cedel  participants or Euroclear
participants. The  sale proceeds  will be  available to  the DTC  seller on  the
settlement  date. Thus, to  the DTC participant  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  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
depositary,  to a DTC participant. The seller will send instructions to Cedel or
Euroclear through a participant at least  one business day prior to  settlement.
In  this case,  Cedel or  Euroclear will  instruct the  respective depositary to
deliver the Securities to the DTC participant's account against payment. Payment
will include interest accrued  on the Global Securities  from and including  the
last  coupon payment date to and excluding the settlement date. 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 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 or  Euroclear  participant have  a  line  of credit  with  its  respective
clearing  system and elect to be in debit in anticipation of receipt of the sale
proceeds in  its  account,  the back-valuation  will  extinguish  any  overdraft
charges 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  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:
 
          1.  borrowing  through  Cedel  or Euroclear  for  one  day  (until the
     purchase side of  the day trade  is reflected in  their Cedel or  Euroclear
     accounts) in accordance with the clearing system's customary procedures;
 
          2.  borrowing the Global Securities in the U.S. from a DTC participant
     no later than  one day  prior to settlement,  which would  give the  Global
     Securities  sufficient time  to be  reflected in  their Cedel  or Euroclear
     account in order to settle the sale side of the trade; or
 
                                      B-2
<PAGE>
          3. staggering the value dates for the buy and sell sides of the  trade
     so  that the  value date for  the purchase  from the DTC  participant is at
     least one day prior to the value date for the sale to the Cedel participant
     or Euroclear participant.
 
           CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS
 
     A holder of Global Securities holding securities through Cedel or Euroclear
(or through DTC if the holder has  an address outside the U.S.) will be  subject
to  the 30% U.S. withholding tax that  generally applies to payments of interest
(including original  interest  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 holder  takes one of  the following  steps to obtain  an exemption  or
reduced tax rate:
 
     Exemption  for  non-U.S.  person (Form  W-8).   Non-U.S.  persons  that are
beneficial owners can obtain  a complete exemption from  the withholding tax  by
filing a signed Form W-8 (Certificate of Foreign Status).
 
     If  the information shown on Form W-8 changes, a new Form W-8 must be filed
within 30 days of such change.
 
     Exemption for  non-U.S. persons  with  effectively connected  income  (Form
4224).   A non-U.S. person, including a non-U.S. corporation or bank with a U.S.
branch, for which the interest income is effectively connected with its  conduct
of  a trade or business  in the United States, can  obtain an exemption from the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively Connected with  the Conduct  of a Trade  or Business  in the  United
States).
 
     Exemption or reduced rate for non-U.S. persons resident in treaty countries
(Form  1001).  Non-U.S. persons that are beneficial owners residing in a country
that has a tax treaty with the United States can obtain an exemption or  reduced
tax  rate  (depending  on the  treaty  terms)  by filing  Form  1001 (Ownership,
Exemption or  Reduced Rate  Certificate).  If the  treaty  provides only  for  a
reduced  rate, withholding  tax will  be imposed at  that rate  unless the filer
alternatively files Form W-8. Form 1001 may be filed by the beneficial owner  or
his agent.
 
     Exemption  for U.S. persons (Form W-9).  U.S. persons can obtain a complete
exemption from  the withholding  tax by  filing Form  W-9 (Payer's  Request  for
Taxpayer Identification Number and Certification).
 
     U.S.  Federal Income Tax  Reporting Procedure.   The Global Security holder
or, in  the case  of a  Form 1001  or a  Form 4224  filer, his  agent, files  by
submitting  the  appropriate form  to  the person  through  which he  holds (the
clearing agency, in the  case of persons  holding directly on  the books of  the
clearing  agency). Form S-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 or (iii) an estate the income
of which  is  includible  in  gross  income  for  United  States  tax  purposes,
regardless  of its  source, or  a trust whose  administration is  subject to the
primary supervision of a United  States court and which  has one or more  United
States  fiduciaries who have the authority  to control all substantial decisions
of the trust. This summary 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.
 
                                      B-3
<PAGE>
                                                                      APPENDIX C
 
                            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.
 
<TABLE>
<CAPTION>
                                                                                                          PAGE
                                                                                                       ----------
<S>                                                                                                    <C>
1992 Act............................................................................................           22
1992 Amendments.....................................................................................           15
1993 Act............................................................................................       14, 22
Accrual Period......................................................................................           49
Act.................................................................................................           13
Administration Agreement............................................................................            8
Administration Agreement Supplement.................................................................            8
Administration Fee..................................................................................            8
Administrator.......................................................................................            3
Administrator Default...............................................................................           38
Applicable Trustee..................................................................................           51
Base Rate...........................................................................................           49
Business Day........................................................................................           18
Calculation Agent...................................................................................           49
Cede................................................................................................           20
Cedel...............................................................................................           52
Cedel Participants..................................................................................           52
Certificate Balance.................................................................................            5
Certificate Pool Factor.............................................................................           42
Certificate Rate....................................................................................            5
Certificateholders..................................................................................            4
Certificates........................................................................................            1
Closing Date........................................................................................            5
Code................................................................................................   12, 57, 66
Collection Account..................................................................................        6, 32
Collection Period...................................................................................           33
Commission..........................................................................................            2
Cooperative.........................................................................................           52
Cutoff Date.........................................................................................            5
Definitive Certificates.............................................................................           53
Definitive Notes....................................................................................           53
Definitive Securities...............................................................................           53
Delaware Tax Counsel................................................................................           11
Department..........................................................................................            6
Depositaries........................................................................................           51
Depository..........................................................................................           43
Distribution Date...................................................................................           43
DOE Data Book.......................................................................................           24
DSLP................................................................................................           14
DTC's Nominee.......................................................................................           20
Eligible Deposit Account............................................................................           32
Eligible Investments................................................................................           32
Eligible Lender Trustee.............................................................................         1, 3
ERISA...............................................................................................       12, 66
Euroclear...........................................................................................           52
Euroclear Operator..................................................................................           52
</TABLE>
 
                                      C-1
<PAGE>
<TABLE>
<CAPTION>
                                                                                                          PAGE
                                                                                                       ----------
Euroclear Participants..............................................................................           52
<S>                                                                                                    <C>
Event of Default....................................................................................           44
Federal Tax Counsel.................................................................................           11
FFELP...............................................................................................            5
FFELP Loans.........................................................................................            5
Fixed Rate Securities...............................................................................           49
Floating Rate Securities............................................................................           49
Foreign Person......................................................................................           60
Funding Period......................................................................................            7
GSE.................................................................................................           20
Guarantee Agency....................................................................................            6
Guarantee Payments..................................................................................            6
HEAL................................................................................................           22
Higher Education Act................................................................................           13
Holding Company.....................................................................................           20
Indenture...........................................................................................            3
Indenture Trust Estate..............................................................................           45
Indenture Trustee...................................................................................         1, 3
Indirect Participants...............................................................................           51
Insolvency Event....................................................................................           37
Interest Subsidy Payments...........................................................................          A-1
Interim Trust Agreement.............................................................................            3
Interim Trustee.....................................................................................            3
Investment Earnings.................................................................................           32
Issuer..............................................................................................            3
LSCs................................................................................................           23
Master Administration Agreement.....................................................................            8
Monthly Servicing Payment Date......................................................................           10
Non-FFELP Loans.....................................................................................            5
Note Owner..........................................................................................           57
Note Pool Factor....................................................................................           42
Note Rate...........................................................................................            4
Noteholders.........................................................................................            4
Notes...............................................................................................            1
OID.................................................................................................           58
OID Regulations.....................................................................................           58
Participants........................................................................................           43
Plan................................................................................................           66
Pool Balance........................................................................................           42
Pool Factor.........................................................................................           42
Pre-Funding Account.................................................................................            7
Pre-Funding Amount..................................................................................            7
Prepayment Assumption...............................................................................           58
Privatization Act...................................................................................           20
Program Payments....................................................................................            8
Prospectus Supplement...............................................................................            1
Purchase Agreement..................................................................................            6
Purchase Amount.....................................................................................           29
Qualified Substitute Student Loans..................................................................            9
Rating Agencies.....................................................................................           18
Registration Statement..............................................................................            2
Related Documents...................................................................................           46
Reorganization......................................................................................           20
</TABLE>
 
                                      C-2
<PAGE>
<TABLE>
<CAPTION>
                                                                                                          PAGE
                                                                                                       ----------
Reserve Account.....................................................................................            7
<S>                                                                                                    <C>
Reserve Account Initial Deposit.....................................................................            7
Reset Period........................................................................................           49
Rules...............................................................................................           52
Sale Agreement......................................................................................            6
Sallie Mae..........................................................................................         1, 3
Secretary...........................................................................................           21
Securities..........................................................................................            1
Securities Act......................................................................................            2
Securityholders.....................................................................................            2
Seller..............................................................................................         1, 3
Servicer............................................................................................         1, 3
Servicer Default....................................................................................           36
Servicing Agreement.................................................................................            8
Servicing Fee.......................................................................................        8, 10
Special Allowance Payment...........................................................................          A-1
Specified Reserve Account Balance...................................................................            7
Spread..............................................................................................           49
Spread Multiplier...................................................................................           49
Student Loans.......................................................................................         1, 5
Terms and Conditions................................................................................           53
Trust...............................................................................................         1, 3
Trust Accounts......................................................................................           32
Trust Agreement.....................................................................................            3
Trust Student Loans.................................................................................            3
UCC.................................................................................................           55
Underwriting Agreements.............................................................................           67
</TABLE>
 
                                      C-3
<PAGE>

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

      NO  PERSON HAS  BEEN AUTHORIZED  TO GIVE  ANY INFORMATION  OR TO  MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED OR INCORPORATED BY REFERENCE IN  THIS
PROSPECTUS SUPPLEMENT OR THE ACCOMPANYING PROSPECTUS AND, IF GIVEN OR MADE, SUCH
INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED
BY THE SELLER, THE TRUST OR THE UNDERWRITERS. THIS PROSPECTUS SUPPLEMENT AND THE
ACCOMPANYING  PROSPECTUS DO NOT CONSTITUTE AN OFFER OR SOLICITATION BY ANYONE IN
ANY STATE IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED OR IN WHICH  THE
PERSON  MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO ANYONE
TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION. NEITHER THE  DELIVERY
OF  THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS  NOR ANY SALE MADE HEREUNDER OR
THEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE ANY IMPLICATION THAT THERE HAS
BEEN NO CHANGE IN THE AFFAIRS OF THE  SELLER OR THE TRUST SINCE THE DATE  HEREOF
OR  THAT THE INFORMATION CONTAINED  HEREIN OR THEREIN IS  CORRECT AS OF ANY TIME
SUBSEQUENT TO ITS DATE.
 
                               ------------------
 
                               TABLE OF CONTENTS
 
                             PROSPECTUS SUPPLEMENT
 
<TABLE>
<CAPTION>
                                                     PAGE
                                                     -----
<S>                                                  <C>
Reports to Securityholders........................     S-2
Summary of Terms..................................     S-3
Risk Factors......................................    S-15
Formation of the Trust............................    S-15
Management's Discussion and Analysis of Financial
  Condition and Results of Operations.............    S-16
Use of Proceeds...................................    S-17
The Trust Student Loan Pool.......................    S-17
Description of the Securities.....................    S-31
ERISA Considerations..............................    S-41
Underwriting......................................    S-43
Legal Matters.....................................    S-44
Index of Principal Terms..........................    S-45
 
                        PROSPECTUS
 
Available Information.............................       2
Incorporation of Certain Documents by Reference...       2
Prospectus Supplement.............................       2
Reports to Securityholders........................       2
Summary Information...............................       3
Risk Factors......................................      13
Sallie Mae........................................      20
The Student Loan Pools............................      22
The Seller........................................      25
Formation of the Trusts...........................      26
Transfer and Servicing Agreements.................      29
Servicing; Administration.........................      31
Trading Information...............................      40
Description of the Notes..........................      43
Description of the Certificates...................      48
Certain Information Regarding the Securities......      49
Certain Legal Aspects of the Student Loans........      54
Certain Federal Income Tax Consequences...........      57
Certain State Tax Consequences....................      66
ERISA Considerations..............................      66
Use of Proceeds...................................      67
Plan of Distribution..............................      67
Legal Matters.....................................      67
Appendix A: The Federal Family Education Loan
  Program.........................................     A-1
Appendix B: Global Clearance, Settlement and Tax
  Documentation Procedures........................     B-1
Appendix C: Index of Principal Terms..............     C-1
</TABLE>
 
                               ------------------
 
    UNTIL           ,  1997  (NINETY DAYS  AFTER  THE DATE  OF  THIS  PROSPECTUS
SUPPLEMENT),   ALL  DEALERS   EFFECTING  TRANSACTIONS   IN  THE   NOTES  OR  THE
CERTIFICATES, 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  ACTING AS  UNDERWRITERS  TO  DELIVER  A PROSPECTUS
SUPPLEMENT AND  THE  PROSPECTUS  WITH  RESPECT TO  THEIR  UNSOLD  ALLOTMENTS  OR
SUBSCRIPTIONS.

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


<PAGE>

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

                            $
 
                                  SLM STUDENT
                               LOAN TRUST 1997-2
 
                              $
                            FLOATING RATE CLASS A-1
                           STUDENT LOAN-BACKED NOTES
 
                               $
                            FLOATING RATE CLASS A-2
                           STUDENT LOAN-BACKED NOTES
 
                                $
                                 FLOATING RATE
                        STUDENT LOAN-BACKED CERTIFICATES
 
                            SLM FUNDING CORPORATION
                                     SELLER
 
                        SALLIE MAE SERVICING CORPORATION
                                    SERVICER
 
                   ------------------------------------------
                             PROSPECTUS SUPPLEMENT
                   ------------------------------------------
 
                            BEAR, STEARNS & CO. INC.
 
                            DEUTSCHE MORGAN GRENFELL
 
                           EDUCATION SECURITIES, INC.
 
                              GOLDMAN, SACHS & CO.
 
                                LEHMAN BROTHERS
 
                              MERRILL LYNCH & CO.
 
                               J.P. MORGAN & CO.
 
                           MORGAN STANLEY DEAN WITTER
 
                            PAINEWEBBER INCORPORATED
 
                              SALOMON BROTHERS INC
 
================================================================================



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