PROSPECTUS SUPPLEMENT
(To prospectus dated November 21, 2003)

                                 $1,036,000,000


                 STUDENT LOAN ASSET-BACKED NOTES, SERIES 2003-B

             COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-B
                                     ISSUER



COLLEGIATE FUNDING OF DELAWARE, L.L.C.            COLLEGIATE FUNDING MASTER SERVICING, L.L.C.
         SPONSOR                                                    MASTER SERVICER


                                                                Final Maturity Date
                     Original                                     (Quarterly
                     Principal                                   Distribution            Price       Underwriting      Proceeds to
                      Amount              Interest Rate            Date  in)            to Public    Discount           Issuer(1)
- -----------------------------------------------------------------------------------------------------------------------------------
                                                                                                    
  Class A-1 Notes   $249,000,000    3-month LIBOR plus 0.10%     September 30, 2013        100%           0.20%       $248,502,000
  Class A-2 Notes   $250,000,000    3-month LIBOR plus 0.26%       March 29, 2021          100%           0.34%       $249,150,000
  Class A-3 Notes   $ 97,000,000          Auction Rate           December 28, 2043         100%           0.29%        $96,718,700
  Class A-4 Notes   $ 97,000,000          Auction Rate           December 28, 2043         100%           0.29%        $96,718,700
  Class A-5 Notes   $ 97,000,000          Auction Rate           December 28, 2043         100%           0.29%        $96,718,700
  Class A-6 Notes   $ 97,000,000          Auction Rate           December 28, 2043         100%           0.29%        $96,718,700
  Class A-7 Notes   $ 97,000,000          Auction Rate           December 28, 2043         100%           0.29%        $96,718,700
  Class B-1 Notes   $ 26,000,000          Auction Rate           December 28, 2043         100%          0.375%        $25,902,500
  Class B-2 Notes   $ 26,000,000          Auction Rate           December 28, 2043         100%          0.375%        $25,902,500
    Total         $1,036,000,000                                                     $1,036,000,000   $2,949,500    $1,033,050,500





____________________
  (1)       Before deducting expenses estimated to be approximately $1,500,000.

          The notes will be secured by a pool of student loans originated under
the Federal Family Education Loan Program, a cash reserve fund and the other
money and investments pledged to the indenture trustee.

          All of the Class A notes offered pursuant to this prospectus
supplement will be rated Aaa by Moody's Investors Service, Inc. and AAA by
Standard & Poor's Rating Services, a division of The McGraw-Hill Companies, Inc.
The Class B notes offered pursuant to this prospectus supplement will be rated
at least A2 by Moody's Investors Service, Inc. and at least A by Standard &
Poor's Rating Services.

          Neither the Securities and Exchange Commission nor any state
securities commission has approved or disapproved these securities or passed
upon the accuracy or adequacy of this prospectus supplement or the accompanying
prospectus. Any representation to the contrary is a criminal offense.

          You should consider carefully the "Risk Factors" beginning on page
S-13 of this prospectus supplement and on page 1 of the prospectus.

          Application will be made to list the Class A-2 notes on the Irish
Stock Exchange. There can be no assurance that this listing will be obtained.
The issuance and settlement of the notes is not conditioned on the listing of
the Class A-2 notes on the Irish Stock Exchange.

          The underwriters named below are offering the notes subject to
approval of certain legal matters by their counsel. The notes will be delivered
in book entry form only on or about November 25, 2003.

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

BANC OF AMERICA SECURITIES LLC                                JPMORGAN
                                    CITIGROUP
                                November 21, 2003


                                Table of Contents

                              Prospectus Supplement

                                                                          Page

Special Note Regarding Forward Looking Statements...........................ii
Summary of Terms...........................................................S-1
Risk Factors..............................................................S-13
Collegiate Funding Services Education Loan Trust 2003-B...................S-16
The Student Loan Operations of Collegiate Funding Services
Education Loan Trust 2003-B...............................................S-17
Use of Proceeds...........................................................S-21
Acquisition of Student Loans..............................................S-21
Characteristics of the Student Loans......................................S-21
Information Relating to the Guarantee Agencies............................S-29
Description of the Notes..................................................S-37
Credit Enhancement........................................................S-43
LIBOR Derivative Product Agreements.......................................S-44
ERISA Considerations......................................................S-49
Certain Federal Income Tax Considerations.................................S-49
Reports to Noteholders....................................................S-50
Plan of Distribution......................................................S-50
Legal Matters.............................................................S-52

                                   Prospectus
About This Prospectus........................................................i
Summary of the Offering....................................................iii
Risk Factors ................................................................1
Special Note Regarding Forward Looking Statements...........................11
Formation of the Trusts.....................................................11
Collegiate Funding Services, L.L.C..........................................12
The Sponsor.................................................................13
The Administrator...........................................................13
Description of the Notes....................................................14
Security and Sources of Payment for the Notes...............................22
Book-Entry Registration.....................................................26
Additional Notes............................................................30
Summary of the Indenture Provisions.........................................31
Description of Credit Enhancement and Derivative Products...................42
Description of the Federal Family Education Loan Program....................44
Description of the Guarantee Agencies.......................................58
Federal Income Tax Consequences.............................................65
ERISA Considerations........................................................70
Plan of Distribution........................................................71
Legal Matters...............................................................72
Financial Information.......................................................72
Ratings.....................................................................73
Incorporation of Documents by Reference; Where to Find More Information ....73
Glossary of Terms...........................................................74
Appendix I-Global Clearance, Settlement and Tax Documentation Procedures....78


               IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THE
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

          Information about the notes is available in two separate documents
that progressively provide more detail. This prospectus supplement describes the
specific terms of the notes. The accompanying prospectus provides general
information, some of which may not apply to the notes. You are urged to read
both the prospectus and this prospectus supplement in full to obtain information
concerning the notes.

          IF THERE IS A CONFLICT BETWEEN THIS PROSPECTUS SUPPLEMENT AND THE
ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE INFORMATION IN THIS PROSPECTUS
SUPPLEMENT.

          Cross-references are included in this prospectus supplement and the
accompanying prospectus to captions in the materials where you can find further
discussions about related topics. The table of contents on the preceding page
provides the pages on which these captions are located.

          Some of the terms used in this prospectus supplement and the
accompanying prospectus are defined under the caption "Glossary of Terms"
beginning on page 74 in the accompanying prospectus.

                SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

          Statements in this prospectus supplement and the prospectus, including
those concerning expectations as to the trust's ability to purchase eligible
student loans, to structure and to issue competitive securities, the trust's
ability to pay notes, and certain other information presented in this prospectus
supplement and the prospectus, constitute "forward looking statements," which
represent the sponsor's expectations and beliefs about future events. Actual
results may vary materially from such expectations. For a discussion of the
factors which could cause actual results to differ from expectations, please see
the caption entitled "Risk Factors" in this prospectus supplement and in the
prospectus.



                                SUMMARY OF TERMS

          The following summary is a very general overview of the terms of the
notes and does not contain all of the information that you need to consider in
making your investment decision.

          Before deciding to purchase the notes, you should consider the more
detailed information appearing elsewhere in this prospectus supplement and in
the prospectus.

          This prospectus supplement contains forward-looking statements that
involve risks and uncertainties. See "Special Note Regarding Forward Looking
Statements" in this prospectus supplement and in the prospectus.



PRINCIPAL PARTIES AND DATES

ISSUER

          o    Collegiate Funding Services Education Loan Trust 2003-B.

SPONSOR

          o    Collegiate Funding of Delaware, L.L.C.

MASTER SERVICER

          o    Collegiate Funding Master Servicing, L.L.C.

SUBSERVICER

          o    CFS-SunTech Servicing LLC

ADMINISTRATOR

          o    Collegiate Funding Portfolio Administration, L.L.C.

ELIGIBLE LENDER TRUSTEE AND INDENTURE TRUSTEE

          o    U.S. Bank National Association

DELAWARE TRUSTEE

          o    Wilmington Trust Company

AUCTION AGENT

          o    The Bank of New York

BROKER-DEALERS

          o    Banc of America Securities LLC for the class A-3, class A-5 and
               class B-1 notes.

          o    J. P. Morgan Securities Inc. for the class A-4, class A-6 and
               class B-2 notes.

          o    Citigroup Global Markets Inc. for the class A-7 notes.

DISTRIBUTION DATES

          LIBOR rate notes. Distributions will be made on the LIBOR rate notes
          on the 28th day of each March, June, September and December. We
          sometimes refer to these distribution dates as "quarterly distribution
          dates." If any quarterly distribution date is not a business day, the
          quarterly distribution date will be the next business day. The initial
          quarterly distribution date will be March 29, 2004.

          Auction rate notes. Distributions will be made to each class of
          auction rate notes on the business day following the end of each
          auction period for that class of auction rate notes. However, if an
          auction period for a class of auction rate notes exceeds 90 days,
          distributions also will be made to that class of notes on the
          quarterly distribution dates described above. We sometimes refer to a
          distribution date for a class of auction rate notes as an "auction
          rate distribution date." The initial auction period for each class of
          auction rate notes will begin on the closing date and end on the
          initial auction date for that class of auction rate notes.

COLLECTION PERIODS

          The collection periods will be the three full calendar months
          preceding each quarterly distribution date. The initial collection
          period, however, will be the period beginning on the closing date and
          ending on February 29, 2004.

INTEREST ACCRUAL PERIODS

          LIBOR rate notes. The initial interest accrual period for the LIBOR
          rate notes begins on the closing date and ends on March 28, 2004. For
          all other quarterly distribution dates, the interest accrual period
          will begin on the prior quarterly distribution date and end on the day
          before such quarterly distribution date.

          Auction rate notes. The interest accrual period for each class of
          auction rate notes is the period from the previous auction date
          through the date preceding the auction rate distribution date for that
          class. The first interest accrual period, however, will begin on the
          closing date and end on the initial auction date. We sometimes refer
          to an interest accrual period for a class of auction rate notes as an
          "auction period."

STATISTICAL CALCULATION DATE

          The information presented in this prospectus supplement relating to
          the student loans the trust will acquire on the closing date is as of
          November 18, 2003, which we refer to as the statistical calculation
          date. The sponsor believes that the information set forth in this
          prospectus supplement with respect to those student loans as of the
          statistical calculation date is representative of the characteristics
          of the student loans as they will exist on the closing date, although
          certain characteristics of the student loans may vary.

CUT-OFF DATE

          The cut-off date for the initial pool of student loans the trust will
          acquire is the closing date.

CLOSING DATE

          The closing date for this offering is expected to be on or about
          November 25, 2003.

DESCRIPTION OF THE NOTES

GENERAL

          Collegiate Funding Services Education Loan Trust 2003-B is offering
          the following Student Loan Asset-Backed Notes:

          o    class A-1 notes in the aggregate principal amount of
               $249,000,000;

          o    class A-2 notes in the aggregate principal amount of
               $250,000,000;

          o    class A-3 notes in the aggregate principal amount of $97,000,000;

          o    class A-4 notes in the aggregate principal amount of $97,000,000;

          o    class A-5 notes in the aggregate principal amount of $97,000,000;

          o    class A-6 notes in the aggregate principal amount of $97,000,000;

          o    class A-7 notes in the aggregate principal amount of $97,000,000;

          o    class B-1 notes in the aggregate principal amount of $26,000,000;
               and

          o    class B-2 notes in the aggregate principal amount of $26,000,000.

          The notes will be issued pursuant to an indenture of trust. The class
          A notes will be senior notes and the class B notes will be subordinate
          notes. The class A-1 notes and class A-2 notes bear interest based on
          three-month LIBOR, and we sometimes refer to them as "LIBOR rate
          notes." The class A-3 notes, class A-4 notes, class A-5 notes, class
          A-6 notes, class A-7 notes, class B-1 notes and class B-2 notes will
          bear interest based on an auction rate, and we sometimes refer to them
          as "auction rate notes." The LIBOR rate notes will be available for
          purchase in minimum denominations of $50,000 and multiples of $1,000
          in excess. The auction rate notes will be available for purchase in
          multiples of $50,000.

          Interest and principal on the notes will be payable to the record
          owners of the notes as of the close of business on the record date,
          which is the business day immediately preceding the related
          distribution date.

INTEREST RATES AND PAYMENTS

          LIBOR rate notes. The LIBOR rate notes will bear interest at the
          following annual rates:

          o    the class A-1 notes will bear interest at an annual rate equal to
               three-month LIBOR, except for the initial interest accrual
               period, plus 0.10%; and

          o    the class A-2 notes will bear interest at an annual rate equal to
               three-month LIBOR, except for the initial interest accrual
               period, plus 0.26%.

          The indenture trustee will determine the rate of interest on the LIBOR
          rate notes on the second business day prior to the start of the
          applicable interest accrual period. Interest on the LIBOR rate notes
          will be calculated on the basis of the actual number of days elapsed
          during the interest accrual period divided by 360.

          For the initial interest accrual period, the indenture trustee will
          determine the LIBOR rate by reference to straight line interpolation
          between four-month and five-month LIBOR based on the actual number of
          days in the interest accrual period.

          Interest accrued on the outstanding principal balance of the LIBOR
          rate notes during each interest accrual period will be paid on the
          related quarterly distribution date.

          Auction rate notes. The interest rate on the auction rate notes is
          determined at auction. However, the interest rates on the auction rate
          notes for the initial interest accrual period will be determined by
          the underwriters prior to the closing date. The initial auction date
          and the initial rate adjustment date for each class of auction rate
          notes are set forth below:

                            Initial           Initial Rate
          Class          Auction Date         Adjustment Date
          -----          ------------         ----------------
           A-3          January 5, 2004       January 6, 2004
           A-4          January 12, 2004      January 13, 2004
           A-5          January 16, 2004      January 20, 2004
           A-6          January 26, 2004      January 27, 2004
           A-7          January 5, 2004       January 6, 2004
           B-1          January 5, 2004       January 6, 2004
           B-2          January 12, 2004      January 13, 2004

          For each auction period, the interest rate for the auction rate notes
          will be the least of:

          o    the rate determined pursuant to the auction procedures described
               under "Description of the Notes--Auction rate notes" in the
               prospectus;

          o    the maximum rate, which is equal to the least of:

          o    the LIBOR rate for a comparable period plus a margin ranging from
               1.5% (if the auction rate notes are rated AAA/Aaa) to 3.5% (if
               the auction rate notes are rated below A-/A3);

          o    16%;

          o    the highest rate permitted by law; and

          o    the adjusted student loan rate, which is based upon the lesser of
               a commercial paper rate plus 0.70% per annum or the actual return
               on the student loans in the trust minus administrative expenses
               and losses realized on the student loans during the preceding
               collection period.

          We sometimes refer to the interest rate for the auction rate notes as
          the "auction rate."

          Interest will be calculated on the auction rate notes on the basis of
          the actual number of days elapsed in the related auction period
          divided by 360.

          After the initial auction period, the period between auctions for the
          auction rate notes will generally be 28 days, subject to adjustment if
          the auction period would begin or end on a non-business day. The
          length of the auction period, the auction date or the nature of the
          interest rate for any class of auction rate notes may change as
          described under "Description of the Notes--Auction rate notes" in the
          prospectus.

          If, on the first day of any auction period, a payment default on the
          auction rate notes has occurred and is continuing, the rate for the
          interest accrual period will be the non-payment rate, which generally
          is one-month LIBOR plus 1.50%.

          If in any auction all the auction rate notes subject to the auction
          are subject to hold orders, the interest rate for the accrual period
          will equal the all-hold rate, which is the LIBOR rate for a period
          comparable to the auction period less 0.20%.

          Interest accrued on the outstanding principal balance of a class of
          auction rate notes during the preceding auction period will be paid on
          the related auction rate distribution date.

PRINCIPAL PAYMENTS

          Principal payments will be made on the notes in an amount equal to the
          lesser of:

          o    the principal distribution amount, which includes any shortfall
               in the payment of the principal distribution amount on the
               preceding distribution dates; and

          o funds available to pay principal as described below in "Description
          of the Notes--Flow of Funds."

          Principal will be paid on the notes on the dates and in the order and
          priority described below under "--Flow of Funds."

FINAL MATURITY

          o    The class A-1 notes will be paid in full by the September 30,
               2013 quarterly distribution date;

          o    the class A-2 notes will be paid in full by the March 29, 2021
               quarterly distribution date;

          o    the class A-3 notes will be paid in full by the December 28, 2043
               quarterly distribution date;

          o    the class A-4 notes will be paid in full by the December 28, 2043
               quarterly distribution date;

          o    the class A-5 notes will be paid in full by the December 28, 2043
               quarterly distribution date;

          o    the class A-6 notes will be paid in full by the December 28, 2043
               quarterly distribution date;

          o    the class A-7 notes will be paid in full by the December 28, 2043
               quarterly distribution date;

          o    the class B-1 notes will be paid in full by the December 28, 2043
               quarterly distribution date; and

          o    the class B-2 notes will be paid in full by the December 28, 2043
               quarterly distribution date.

DESCRIPTION OF THE TRUST

GENERAL

          Collegiate Funding Services Education Loan Trust 2003-B is a Delaware
          statutory trust whose operations are limited to acquiring, holding and
          managing student loans originated under the Federal Family Education
          Loan Program ("FFELP") and other assets of the trust, issuing and
          making payments on the notes and any other incidental or related
          activities.

          The trust will use the proceeds from the sale of the notes to purchase
          student loans, to make deposits to the Reserve Fund, the Collection
          Fund and the Capitalized Interest Account and to pay costs of issuing
          the notes.

          The only sources of funds for payment of all of the notes issued under
          the indenture are the student loans and investments pledged to the
          indenture trustee, the payments the trust receives on those student
          loans and investments and any payments the trust receives under the
          LIBOR derivative product agreement.

THE TRUST'S ASSETS

          The assets of the trust will include:

          o    the FFELP student loans acquired with the proceeds of the sale of
               the notes;

          o    collections and other payments received on account of the student
               loans;

          o    money and investments held in funds and accounts created under
               the indenture, including the Acquisition Fund, the Collection
               Fund, the Capitalized Interest Account and the Reserve Fund; and

          o    its rights under a derivative product agreement.

THE ACQUISITION FUND

          Approximately $1,023,302,110 of the proceeds from the sale of the
          notes will be deposited into the Acquisition Fund on the closing date,
          of which approximately $797,361,439 will be used on the closing date
          by the trust, acting through the eligible lender trustee, to purchase
          student loans and to pay costs of issuance. The balance of the funds
          deposited into the Acquisition Fund will be used by the trust, acting
          through the eligible lender trustee, to purchase student loans during
          an acquisition period beginning on the closing date and ending no
          later than January 31, 2004. Any amounts remaining in the Acquisition
          Fund following the acquisition period will be transferred to the
          Collection Fund and used to pay principal on the notes.

THE COLLECTION FUND

          Approximately $193,115 of the proceeds from the sale of notes will be
          deposited into the Collection Fund on the closing date. The indenture
          trustee will deposit into the Collection Fund all revenues derived
          from student loans and money or assets on deposit in the trust and any
          payments received from the counterparty to the LIBOR derivative
          product agreement. Money on deposit in the Collection Fund will be
          used to pay:

          o    amounts owing to the U.S. Department of Education and guarantee
               agencies,

          o    the trust's operating expenses, which include servicing fees,
               trustees' fees, auction agent fees, broker dealer fees, and
               administration fees, and

          o    interest and principal on the notes, including amounts payable to
               the counterparties on the LIBOR derivative product agreements.

THE RESERVE FUND

          The trust will make a deposit to the Reserve Fund from the proceeds of
          the sale of the notes in the amount of $7,504,775. The Reserve Fund is
          subject to a minimum balance equal to the greater of:

          o    0.75% of the pool balance, which includes accrued interest that
               is expected to be capitalized, as of the close of business on the
               last day of the related collection period;

          o    or $994,539.

          On each distribution date or monthly payment date, to the extent that
          money in the Collection Fund, after giving effect to transfers from
          the Capitalized Interest Account, is not sufficient to pay amounts
          owed to the U.S. Department of Education or guarantee agencies,
          servicing fees, trustees' fees, auction agent fees, broker dealer
          fees, administration fees, the interest then due on the notes and
          amounts due the counterparties under the LIBOR derivative product
          agreements (except for certain termination payments), the amount of
          the deficiency will be paid directly from the Reserve Fund. To the
          extent the amount in the Reserve Fund falls below the Reserve Fund
          minimum balance, the Reserve Fund will be replenished on each
          distribution date from funds available in the Collection Fund as
          described below under "Flow of Funds." Funds on deposit in the Reserve
          Fund in excess of the Reserve Fund minimum balance will be transferred
          to the Collection Fund.

CAPITALIZED INTEREST ACCOUNT

          Approximately $5,000,000 of the proceeds from the sale of the notes
          will be deposited into the Capitalized Interest Account on the closing
          date. Amounts on deposit in the Capitalized Interest Account will be
          used to pay interest on the notes and operating expenses prior to
          amounts being withdrawn from the Reserve Fund. However, any moneys
          remaining in the Capitalized Interest Account on the quarterly
          distribution date in June 2004 in excess of $2,000,000 will be
          transferred to the Collection Fund. Also, any moneys remaining in the
          Capitalized Interest Account on the quarterly distribution date in
          March 2005 will be transferred to the Collection Fund.

CHARACTERISTICS OF THE STUDENT LOAN PORTFOLIO

          The student loans the trust will acquire with the proceeds of the sale
          of the notes are consolidation loans originated under the Federal
          Family Education Loan Program. The information in this prospectus
          supplement relating to the student loans the trust will acquire on the
          closing date is presented as of the statistical calculation date,
          which is November 18, 2003. As of that date, the student loans had an
          aggregate outstanding principal balance of approximately $726,650,107
          plus accrued interest of approximately $1,008,263. In addition, the
          weighted average annual borrower interest rate of the student loans
          was approximately 4.08% and their weighted average remaining term to
          scheduled maturity was approximately 284 months. The student loans
          that the trust will acquire on the closing date with the proceeds of
          the notes are described more fully below under "Characteristics of the
          Student Loans" in this prospectus supplement.

FLOW OF FUNDS

          Each month, amounts will be withdrawn from the Collection Fund and
          applied to pay:

          o    amounts owed to the U.S. Department of Education with respect to
               student loans owned by the trust;

          o    servicing fees owed to the master servicer; and

          o    amounts due the counterparties under the derivative product
               agreements (other than for termination payments).

          On each quarterly distribution date or auction rate distribution date,
          as applicable, prior to an event of default, money in the Collection
          Fund will be used to make the following deposits and distributions, to
          the extent such amounts are due and payable on that date and funds are
          available, in the following order:

          o    to the U.S. Department of Education, amounts owed with respect to
               student loans owned by the trust;

          o    to the master servicer, the indenture trustee, the auction agent,
               the broker dealers and the Delaware trustee, pro rata, the
               servicing fees, the trustees' fees and the auction agent fees and
               broker dealer fees;

          o    to the payment of the administration fees and any prior unpaid
               administration fees;

          o    to the class A noteholders and the derivative product agreement
               counterparties, pro rata, to pay interest due on the class A
               notes and amounts due to the counterparties (which in the case of
               termination payments will be limited to priority termination
               payments);

          o    to the class B-1 and class B-2 noteholders, pro rata, to pay
               interest due on the class B-1 and class B-2 notes;

          o    to the class A-1 noteholders, to pay the principal distribution
               amount until the outstanding balance on the class A-1 notes is
               reduced to zero;

          o    to the class A-2 noteholders, to pay the principal distribution
               amount until the outstanding balance on the class A-2 notes is
               reduced to zero;

          o    to the class A-3 noteholders, in lots of $50,000, to pay the
               principal distribution amount until the outstanding balance on
               the class A-3 notes is reduced to zero;

          o    to the class A-4 noteholders, in lots of $50,000, to pay the
               principal distribution amount until the outstanding balance on
               the class A-4 notes is reduced to zero;

          o    to the class A-5 noteholders, in lots of $50,000, to pay the
               principal distribution amount until the outstanding balance on
               the class A-5 notes is reduced to zero;

          o    to the class A-6 noteholders, in lots of $50,000, to pay the
               principal distribution amount until the outstanding balance on
               the class A-6 notes is reduced to zero;

          o    to the class A-7 noteholders, in lots of $50,000, to pay the
               principal distribution amount until the outstanding balance on
               the class A-7 notes is reduced to zero;

          o    pro rata, in lots of $50,000, to pay the principal distribution
               amount to the class B-1 and class B-2 noteholders until the
               outstanding balance on those notes is reduced to zero;

          o    to the Reserve Fund, the amount, if any, necessary to restore the
               Reserve Fund to the Reserve Fund minimum balance;

          o    to the class A-3, class A-4, class A-5, class A-6 and A-7
               noteholders, pro rata, any unpaid carry-over amounts;

          o    to the class B-1 and class B-2 noteholders, pro rata, any unpaid
               carry-over amounts;

          o    to the derivative product agreement counterparties, any
               unreimbursed termination payments due under the terms of the
               derivative product agreements;

          o    to the master servicer, any unpaid carry-over servicing fee;

          o    if the student loans are not sold pursuant to the optional
               purchase or mandatory auction, to pay as accelerated payment of
               principal to the holders of the notes and in the order and
               priority described above, until they have been paid in full; and

          o    on a quarterly distribution date, to the sponsor, any remaining
               amounts, less the portion, if any, of the principal distribution
               amount allocated but not paid to a class of auction rate notes on
               that quarterly distribution date.

          However, on each quarterly distribution date all deposits and
          distributions made following the fifth item above will be made only
          with money in the Collection Fund that exceeds the accrued interest
          amount.

          For each quarterly distribution date, the "accrued interest amount"
          will equal the amount of interest that will be owing on each class of
          auction rate notes on the first auction rate distribution date for
          each class following the quarterly distribution date, other than any
          class as to which that quarterly distribution date is an auction rate
          distribution date.

          The principal distribution amount will be determined and allocated to
          classes of notes only on quarterly distribution dates.

          If a class of LIBOR rate notes is allocated some or all of the
          principal distribution amount on a quarterly distribution date, that
          class also will be paid that amount on that quarterly distribution
          date.

          If a class of auction rate notes is allocated some or all of the
          principal distribution amount on a quarterly distribution date, that
          class will be paid that amount on that quarterly distribution date
          only if it is an auction rate distribution date for that class.
          Principal allocated but not paid to a class of auction rate notes on a
          quarterly distribution date will be paid to that class on its next
          auction rate distribution date.

          With the consent of the rating agencies, we may distribute principal
          on the class B notes before the outstanding balance of each class A
          note is reduced to zero with amounts otherwise payable to the sponsor.

          Further, after the outstanding balance of the class A-1 and class A-2
          notes is reduced to zero, we may redeem some or all of the remaining
          auction rate notes at our option as follows:

          o    from available funds in the trust as described in the prospectus
               under "Description of the Notes--Optional Redemption;"

          o    as described in the prospectus under "Description of the
               Notes--Extraordinary Optional Redemption;" and

          o    with proceeds received by the trust from selling student loans.

          The term "Principal Distribution Amount" means, for each quarterly
          distribution date, the amount by which the aggregate outstanding
          principal amount of all the notes immediately prior to that quarterly
          distribution date exceeds the quotient obtained by dividing the
          Adjusted Pool Balance, as of the last day of the related collection
          period, by 100.75%.

          For the initial distribution date, the "Principal Distribution Amount"
          also will include any amounts transferred from the Acquisition Fund to
          the Collection Fund during the initial collection period.

          For this purpose, "Adjusted Pool Balance" means, for any quarterly
          distribution date, the sum of that Pool Balance and the required
          minimum balance of the Reserve Fund for that distribution date.

          "Pool Balance" for any date means the aggregate principal balance of
          the trust's student loans on that date, including accrued interest
          that is expected to be capitalized, plus amounts on deposit in the
          Acquisition Fund, as reduced by the principal portion of:

          o    all payments received by the trust through that date from
               borrowers, the guarantee agencies and the Department of
               Education;

          o    all amounts received by the trust through that date from
               purchases of student loans;

          o    all liquidation proceeds and realized losses on the student loans
               through that date;

          o    the amount of any adjustment to balances of the student loans
               that a subservicer makes under its subservicing agreement through
               that date; and

          o    the amount by which guarantee agency reimbursements of principal
               on defaulted student loans through that date are reduced from
               100% to 98%, or other applicable percentage, as required by the
               risk sharing provisions of the Higher Education Act.

          "Priority termination payment" means all termination payments due
          under a derivative product agreement resulting from:

          o    a monthly payment default by the trust under that derivative
               product agreement;

          o    certain insolvency events relating to the trust; and

          o    the indenture trustee taking any action under the indenture to
               liquidate all of the trust's assets following an event of default
               and an acceleration of the notes.

          See "Description of the Notes - Flow of Funds" in this prospectus
          supplement.

SERVICING

          Under a master servicing agreement., Collegiate Funding Master
          Servicing, L.L.C. will act as master servicer with respect to the
          student loans. Collegiate Funding Master Servicing, L.L.C. will be
          paid a monthly servicing fee equal to $3.55 per borrower for the first
          twelve months of repayment and thereafter, $3.35 per borrower. In
          addition, Collegiate Funding Master Servicing, L.L.C. will be entitled
          to receive from available funds a carry-over servicing fee as
          described below in "Description of the Notes - Flow of Funds." The
          carry-over servicing fee is the sum of:

          o    the amount of specified increases in the costs Collegiate Funding
               Master Servicing, L.L.C. incurs,

          o    the amount of specified conversion, transfer and removal fees;

          o    any carry-over servicing fees described above that remain unpaid
               from prior distribution dates; and

          o    interest on unpaid amounts as set forth in the master servicing
               agreement.

          Collegiate Funding Master Servicing, L.L.C. has entered into a
          subservicing agreement pursuant to which CFS-SunTech Servicing LLC, an
          indirect wholly-owned subsidiary of Collegiate Funding Services,
          L.L.C., has agreed to assume responsibility for servicing, maintaining
          custody of and making collections on the trust's student loans. Under
          the terms of the agreement, CFS-SunTech Servicing LLC may be required
          to purchase student loans from the trust if it fails to comply with
          the terms and provisions of the agreement. See "The Student Loan
          Operations of Collegiate Funding Services Education Loan Trust 2003-B"
          in this prospectus supplement.

OPTIONAL PURCHASE

          The sponsor may, but is not required to, repurchase all remaining
          student loans in the trust on the earlier of the September 2021
          quarterly distribution date, or when the Pool Balance is 10% or less
          of the initial Pool Balance. If this purchase option is exercised, the
          student loans would be sold to the sponsor as of the last business day
          of the preceding collection period and the proceeds will be used on
          the corresponding quarterly distribution date to repay any outstanding
          notes, which will result in early retirement of the remaining notes.
          The purchase price will equal the amount required to prepay in full,
          including all accrued interest, the remaining student loans held by
          the trust, but not less than a prescribed minimum purchase price. The
          prescribed minimum purchase price is the amount that would be
          sufficient to:

          o    reduce the outstanding principal amount of each class of notes
               then outstanding on the related quarterly distribution date to
               zero;

          o    pay to the noteholders the interest payable on the related
               quarterly distribution date;

          o    pay any amount owing to the derivative product agreement
               counterparties;

          o    in the case of the auction rate notes, pay any carry-over amounts
               and interest on carry-over amounts; and

          o    pay any unpaid carry-over servicing fee.

MANDATORY AUCTION

          If any LIBOR rate notes are outstanding and the sponsor does not
          notify the indenture trustee of its intention to exercise its right to
          repurchase all remaining student loans in the trust as of the
          September 2021 quarterly distribution date as described above under
          "--Optional Purchase", all of the remaining student loans in the trust
          will be offered for sale by the indenture trustee before the next
          succeeding quarterly distribution date. Collegiate Funding Services,
          L.L.C. and its affiliates and unrelated third parties may offer to
          purchase the trust's student loans in the auction.

          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 the remaining bids if it
          equals or exceeds both the minimum purchase price described above and
          the fair market value of the student loans remaining in the trust at
          the end of the related collection period. The net proceeds of any
          auction sale will be used to retire any outstanding notes on the next
          quarterly distribution date.

          If the highest bid after the solicitation process does not equal or
          exceed both the minimum purchase price described above and the fair
          market value of the student loans remaining in the trust estate, the
          indenture trustee will not complete the sale. If the sale is not
          completed, the indenture trustee may, but will not be obligated to,
          solicit bids for the sale of the trust's student loans at the end of
          future collection periods using procedures similar to those described
          above. The indenture trustee will be obligated to make such
          solicitations if requested to do so by the administrator.

          If the trust's student loans are not sold as described above, on each
          subsequent quarterly distribution date, all amounts on deposit in the
          Collection Fund after giving effect to all withdrawals, except
          withdrawals payable to the sponsor, will be distributed as accelerated
          payments of principal on the notes, in the order and priority
          described above, until they have been paid in full. The indenture
          trustee may or may not succeed in soliciting acceptable bids for the
          trust's student loans either on the auction date or subsequently.

LIBOR DERIVATIVE PRODUCT AGREEMENTS

          On or prior to the closing date, the trust will enter into separate
          LIBOR derivative product agreements with Bank of America, N.A. and
          JPMorgan Chase Bank. We sometimes refer to these agreements as the
          "derivative product agreements" and we refer to Bank of America, N.A.
          and JPMorgan Chase Bank as the "counterparties" to the derivative
          product agreements. The following is a brief description of the
          derivative product agreements. For a more detailed description, see
          "LIBOR Derivative Product Agreements" in this prospectus supplement.

          Under the terms of the LIBOR derivative product agreements, the
          counterparties will pay the trust monthly an amount (the "floating
          amount") equal to the product of:

          o    a one-month LIBOR rate for the relevant monthly period;

          o    the notional amount for that period; and

          o    the quotient of the actual number of days in that period divided
               by 360.

          In exchange for the floating amounts due from the counterparties, and
          subject to the payment netting provisions of the LIBOR derivative
          product agreements, the trust will pay the counterparties monthly an
          amount ("fixed amount") equal to the product of:

          o    1.64% per annum;

          o    the notional amount for that period; and

          o    the quotient of the actual number of days in that period divided
               by 360.

          The fixed amounts and floating amounts will be netted, so that only
          the net difference between those amounts will be paid.

          The notional amount for each LIBOR derivative product agreement will
          equal $225,000,000.

          The LIBOR derivative product agreements will terminate on November 26,
          2004 or, if earlier, the date on which the applicable agreement
          terminates in accordance with its terms due to an early termination
          event.

BOOK-ENTRY REGISTRATION

          The notes will be delivered in book-entry form through the Same Day
          Settlement System of The Depository Trust Company.

FEDERAL INCOME TAX CONSEQUENCES

          Stroock & Stroock & Lavan LLP will deliver an opinion that for federal
          income tax purposes the notes will be treated as the trust's
          indebtedness. You will be required to include in your income the
          interest on the notes as paid or accrued, in accordance with your
          accounting methods and the provisions of the Internal Revenue Code.
          See "Federal Income Tax Consequences" in the prospectus.

ERISA CONSIDERATIONS

          The notes are eligible for purchase by or on behalf of employee
          benefit plans, retirement arrangements, individual retirement accounts
          and Keogh Plans, subject to the considerations discussed under "ERISA
          Considerations" in this prospectus supplement

RATINGS OF THE NOTES

          The class A notes offered pursuant to this prospectus supplement will
          be rated by at least two nationally recognized statistical rating
          agencies in their highest rating category. The class B notes offered
          pursuant to this prospectus supplement will be rated in one of the
          three highest rating categories of at least two nationally recognized
          statistical rating agencies.

CUSIP NUMBERS

          o    Class A-1 Notes:  19458L AH 3
          o    Class A-2 Notes:  19458L AJ 9
          o    Class A-3 Notes:  19458L AK 6
          o    Class A-4 Notes:  19458L AL 4
          o    Class A-5 Notes:  19458L AM 2
          o    Class A-6 Notes:  19458L AN 0
          o    Class A-7 Notes:  19458L AP 5
          o    Class B-1 Notes:  19458L AQ 3
          o    Class B-2 Notes:  19458L AR 1

INTERNATIONAL SECURITIES IDENTIFICATION
NUMBERS (ISIN)
          o    Class A-1 Notes:  US19458LAH33
          o    Class A-2 Notes:  US19458LAJ98

                                  RISK FACTORS

          The discussion under the heading "Risk Factors" in the prospectus
describes the risks associated with your investment in the notes. In addition,
you should consider the following factors:

THE TRUST'S ASSETS MAY NOT BE SUFFICIENT TO PAY ITS NOTES

          On the date of issuance of the notes, the aggregate principal balance
of the student loans the trust owns and the other assets pledged as collateral
for the notes will be less than the aggregate principal balance of the notes
issued under the indenture.

          As a result, if an event of default should occur under the indenture
and the trust was required to redeem all of its notes, the trust's liabilities
may exceed its assets. If this were to occur, the trust would be unable to repay
in full all of the holders of the notes.

A HIGH RATE OF PREPAYMENTS MAY ADVERSELY AFFECT THE TRUST'S ABILITY TO REPAY
ITS NOTES

          The Pool Balance, and the amounts deposited in the funds and accounts
on the closing date (less the amount to be paid to purchase the student loans on
the closing date and during the acquisition period) are expected to be
approximately 97.2% of the aggregate initial principal amount of the notes. This
calculation does not include accrued interest that will not be capitalized,
which is also an asset of the trust. Noteholders must rely primarily on interest
and special allowance payments on the trust's student loans and earnings and
payments on other assets to reduce the aggregate principal amount of the notes
to the Pool Balance. The noteholders, especially class B noteholders, could be
adversely affected by a high rate of prepayments, which would reduce the amount
of interest and special allowance payments available for this purpose.

THE CLASS B NOTES ARE SUBORDINATED TO THE CLASS A NOTES

          Payments of interest and principal on the class B-1 notes and class
B-2 notes are subordinated in priority of payment to payments of interest and
principal on the class A notes. Accordingly, holders of class B-1 notes and
class B-2 notes will bear a greater risk of loss than holders of the class A
notes in the event of a shortfall in available funds or amounts in the reserve
fund due to losses or for any other reason. If the actual rate and amount of
losses on the student loans exceeds your expectations, and if amounts in the
reserve fund are insufficient to cover the resulting shortfalls, the yield to
maturity on class B-1 notes and class B-2 notes may be lower than you anticipate
and you could suffer a loss. Class B-1 notes and class B-2 notes are also
subordinate to the class A notes as to the direction of remedies upon an event
of default under the indenture.

YOUR SECURITIES MAY HAVE A DEGREE OF BASIS RISK WHICH COULD COMPROMISE THE
TRUST'S ABILITY TO PAY PRINCIPAL AND INTEREST ON YOUR SECURITIES

          There is a degree of basis risk associated with the notes. Basis risk
is the risk that shortfalls might occur because, among other things, the
interest rates of the trust's student loans and those of the notes adjust on the
basis of different indexes. If a shortfall were to occur, the trust's ability to
pay your principal and/or interest on the notes could be compromised.

THE INTEREST RATES ON THE AUCTION RATE NOTES ARE SUBJECT TO LIMITATIONS, WHICH
COULD REDUCE YOUR YIELD

          The interest rates on the auction rate notes may be limited by the
maximum rate (which will be based on the least of the LIBOR rate for a
comparable period plus a margin, 16% per annum and the highest interest rate
permitted by law), or, in certain circumstances, the lesser of a commercial
paper rate plus 0.70% per annum or the adjusted student loan rate (which is
based on the actual return on the trust's student loans, less specified
administrative costs and losses realized on the student loans during the
preceding collection period). If, for any auction period, the maximum rate is
less than the auction rate determined in accordance with the auction procedures,
interest will be paid on the auction rate notes at the maximum rate even though
there may be sufficient available funds to pay interest at the auction rate.

          For an auction period on which the adjusted student loan rate applies,
the difference between the amount of interest at the auction rate determined
pursuant to the auction procedures for the auction rate notes and the amount of
interest at the adjusted student loan rate will become a carry-over amount, and
will be paid on succeeding auction rate distribution dates only to the extent
that there are funds available for that purpose and other conditions are met. It
is possible that such carry-over amount may never be paid. Any carry-over amount
not paid at the time of redemption or maturity of an auction rate note will be
extinguished. For an auction period on which the interest rate is limited by any
other component of the maximum rate, the difference between the amount of
interest at the auction rate and the amount of interest at that maximum rate
will not become a carry-over amount and will not be paid in the future.

YOUR SECURITIES MAY HAVE GREATER BASIS RISK AND THE TRUST'S ABILITY TO PAY
PRINCIPAL AND INTEREST ON YOUR NOTES MAY BE COMPROMISED IF A COUNTERPARTY
DEFAULTS UNDER A LIBOR DERIVATIVE PRODUCT AGREEMENT.

          The trust will enter into LIBOR derivative product agreements that are
intended to mitigate the basis risk associated with the LIBOR rate notes. If a
payment is due to the trust under a LIBOR derivative product agreement, a
default by the applicable counterparty may reduce the amount of funds available
to the trust and thus the trust's ability to pay your principal and interest on
the notes. Moreover, the trust's ability to pay principal and interest on the
notes also may be adversely affected if the shortfall exceeds a counterparty's
obligation under the LIBOR derivative product agreement. Additionally, the LIBOR
rate notes will accrue interest based upon three-month LIBOR, while the payments
due under the LIBOR derivative product agreements are based on one-month LIBOR.

          In addition, an early termination of a LIBOR derivative product
agreement may occur in a number of circumstances, including in the event that
either:

               o  a counterparty fails to make a required payment within three
               business days of the date that payment was due; or

               o  a counterparty fails, within 30 business days of the date on
               which the credit ratings of a counterparty fall below the
               required ratings specified in the agreement, to:

                    o    procure a collateral arrangement providing for the
                         collateralization of the counterparty's obligations
                         under a LIBOR derivative product agreement that is
                         acceptable to the parties and the applicable rating
                         agencies;

                    o    procure a replacement LIBOR derivative product
                         agreement with a replacement counterparty who assumes
                         the counterparty's position under an original LIBOR
                         derivative product agreement on substantially the same
                         terms or with such amendments to the agreement as may
                         be approved by the parties and each of the rating
                         agencies; or

                    o    procure confirmation from the applicable rating
                         agencies that no such collateral arrangement or
                         replacement LIBOR derivative product agreement will be
                         required.

          If an early termination occurs, the trust may no longer have the
benefit of a LIBOR derivative product agreement. You cannot be certain that the
trust will be able to enter into a substitute LIBOR derivative product
agreement.

THE UNITED STATES MILITARY BUILD-UP MAY RESULT IN DELAYED PAYMENTS FROM
BORROWERS CALLED TO ACTIVE MILITARY SERVICE.

          The recent build-up of the United States military has increased the
number of citizens who are in active military service. The Soldiers' and
Sailors' Civil Relief Act of 1940 limits the ability of a lender under the
Federal Family Education Loan Program to take legal action against a borrower
during the borrower's period of active duty and, in some cases, during an
additional three month period thereafter. In addition, the United States
Department of Education has issued guidelines that would extend the in-school
status, in-school deferment status, grace period status or forbearance status of
certain borrowers ordered to active duty.

          We do not know how many student loans have been or may be affected by
the application of the Soldiers' and Sailors' Civil Relief Act of 1940 and the
United States Department of Education's guidelines. Payments on student loans
acquired by the trust may be delayed as a result of these requirements, which
may reduce the funds available to the trust to pay principal and interest on the
notes.

          The Higher Education Relief Opportunities for Students Act of 2003
(HEROES Act of 2003) authorizes the Secretary of Education, during the period
ending September 30, 2005, to waive or modify any statutory or regulatory
provisions applicable to student financial aid programs under Title IV of the
Higher Education Act as the Secretary deems necessary to ensure that student
loan borrowers who: are serving on active military duty during a war or other
military operation or national emergency, are serving on National Guard duty
during a war or other military operation or national emergency, reside or are
employed in an area that is declared by any federal, state or local official to
be a disaster area in connection with a national emergency, or suffered direct
economic hardship as a direct result of war or other military operation or
national emergency, as determined by the Secretary, to ensure that such
recipients of student financial assistance are not placed in a worse financial
position in relation to that assistance, to ensure that administrative
requirements in relation to that assistance are minimized, to ensure that
calculations used to determine need for such assistance accurately reflect the
financial condition of such individuals, to provide for amended calculations of
overpayment, and to ensure that institutions of higher education, eligible
lenders, guaranty agencies and other entities participating in such student
financial aid programs that are located in, or whose operations are directly
affected by, areas that are declared to be disaster areas by any federal, state
or local official in connection with a national emergency may be temporarily
relieved from requirements that are rendered infeasible or unreasonable. The
Secretary was given this same authority under Public Law 107-122, signed by the
President on January 15, 2001 but the Secretary has yet to use this authority to
provide specific relief to servicepersons with loan obligations who are called
to active duty.

          The number and aggregate principal balance of student loans that may
be affected by the application of the HEROES Act of 2003 is not known at this
time. Accordingly, payments received by the trust on student loans made to a
borrower who qualifies for such relief may be subject to certain limitations. If
a substantial number of borrowers of the student loans become eligible for the
relief provided under the HEROES Act of 2003, there could be an adverse effect
on the total collections on the student loans and the ability of the trust to
pay interest on the notes if there are insufficient funds in the Reserve Fund.

PROPOSED CHANGES TO THE HIGHER EDUCATION ACT MAY RESULT IN INCREASED PREPAYMENTS
ON THE STUDENT LOANS.

          Bills have recently been introduced in the U.S. House of
Representatives that, if enacted into law, would permit borrowers under most
consolidation loans to refinance their student loans at lower interest rates.
Any legislation that permits borrowers to refinance existing consolidation loans
at lower interest rates could significantly increase the rate of prepayments on
the trust's student loans. A faster rate of prepayments would decrease the
amount of excess interest available to redeem offered notes. In addition, if the
legislation described above or any similar legislation is enacted into law, the
length of time that the offered notes are outstanding and their weighted average
lives may be shortened significantly.

             COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-B

GENERAL

          Collegiate Funding Services Education Loan Trust 2003-B is a Delaware
statutory trust formed by the sponsor pursuant to a Trust Agreement, dated as of
November 1, 2003, by and between Collegiate Funding of Delaware, L.L.C., as
sponsor, and Wilmington Trust Company, as the Delaware Trustee, for the
transactions described in this prospectus supplement. The assets of the trust
will include student loans acquired with the proceeds of the notes sold pursuant
to this prospectus supplement, investments that we pledge to the indenture
trustee and the payments received on those student loans and investments, and
the LIBOR derivative product agreement. The trust was created for the purpose of
facilitating the financing of student loans and other financial assets, and to
engage in activity in connection therewith. The trust will not engage in any
activity other than:

          o   acquiring, holding and managing the student loans and the other
          assets of the trust, and the proceeds therefrom;

          o   issuing the notes; and

          o   engaging in other activities related to the activities listed
          above.

          Collegiate Funding of Delaware, L.L.C. will hold all of the equity
interests in the trust. The mailing address for Collegiate Funding of Delaware,
L.L.C., is 100 Riverside Parkway, Suite 125, Fredericksburg, Virginia 22406 and
its telephone number is (540) 374-1600.

ELIGIBLE LENDER TRUSTEE

          U.S. Bank National Association is the eligible lender trustee for the
trust under a trust agreement. U.S. Bank National Association is a national
banking association with offices located at 425 Walnut Street, Box CN-WN-06CT,
Cincinnati, Ohio 45202, Attention: Corporate Trust Services. The eligible lender
trustee will acquire legal title on behalf of the trust to all the student loans
acquired under loan purchase agreements. The eligible lender trustee on behalf
of the trust has entered into a guarantee agreement with each of the guarantee
agencies described in this prospectus supplement with respect to the trust's
student loans. The eligible lender trustee qualifies as an eligible lender and
the holder of the trust's student loans for all purposes under the Higher
Education Act and the guarantee agreements. If the trust's student loans were
not owned by an eligible lender, the trust's rights to receive guarantee agency
and Department of Education payments on its student loans would be lost.

           THE STUDENT LOAN OPERATIONS OF COLLEGIATE FUNDING SERVICES
                           EDUCATION LOAN TRUST 2003-B

LOAN PURCHASE AGREEMENTS

          The eligible lender trustee will hold legal title on behalf of the
trust to student loans originated under the Federal Family Education Loan
Program from "eligible lenders" under the Higher Education Act and acquired by
the trust pursuant to the terms of a loan purchase agreement with the sponsor
and Collegiate Funding Services, L.L.C. The sponsor will sell to the trust the
student loans to be acquired by the trust on the closing date. These student
loans will have been acquired by the sponsor from Collegiate Funding Services
Resources I, LLC. The sponsor will originate all student loans that will be
acquired by the trust during the acquisition period and will sell those student
loans to the trust. The loan purchase agreement will identify the portfolio of
student loans to be purchased and will specify the purchase price to be paid for
those student loans. The sponsor will be obligated under the loan purchase
agreement to deliver each student loan note and related documentation to the
master servicer or subservicer as custodial agent for the indenture trustee, and
to deliver the instruments of transfer for the student loans as necessary for a
valid transfer of the student loans.

          The sponsor and Collegiate Funding Services, L.L.C. will make
representations, warranties and covenants with respect to the student loans sold
pursuant to the loan purchase agreement, including the following:

          o    each student loan has been duly executed and delivered and
          constitutes the legal, valid and binding obligation of the maker and
          the endorser, if any, thereof, enforceable in accordance with its
          terms.

          o    the sponsor is the sole owner and holder of each student loan and
          has full right and authority to sell and assign the same free and
          clear of all liens, pledges or encumbrances.

          o    each student loan to be sold under the loan purchase agreement is
          either insured or guaranteed.

          o    the sponsor and any independent servicer have each exercised and
          shall continue until the scheduled sale date to exercise due diligence
          and reasonable care in making, administering, servicing and collecting
          the student loans.

          o    the sponsor, or the lender that originated a student loan, has
          reported the amount of origination fees, if any, authorized to be
          collected with respect to the student loan pursuant to Section 438(c)
          of the Higher Education Act to the Secretary of the Department of
          Education for the period in which the fee was authorized to be
          collected; and the sponsor or originating lender has made any refund
          of an origination fee collected in connection with any student loan
          which may be required pursuant to the Higher Education Act.

          At the trust's or the indenture trustee's request, the sponsor and
Collegiate Funding Services, L.L.C. will be obligated to repurchase any student
loan the trust purchases from it if:

          o    any representation or warranty made or furnished by the sponsor
          in or pursuant to the loan purchase agreement proves to have been
          materially incorrect as to the student loan;

          o    the Secretary of the Department of Education or a guarantee
          agency, as the case may be, refuses to honor all or part of a claim
          filed with respect to a student loan, including any claim for interest
          subsidy, special allowance payments, insurance, reinsurance or
          guarantee payments, on account of any circumstance or event that
          occurred prior to the sale of the student loan to the trust; or

          o    on account of any wrongful or negligent act or omission of the
          sponsor or its servicing agent that occurred prior to the sale of a
          student loan to the trust, or a defense that makes the student loan
          unenforceable is asserted by a maker or endorser, if any, of the
          student loan with respect to his or her obligation to pay all or any
          part of the student loan.

          Upon the occurrence of any of the conditions set forth above and upon
the trust's or the indenture trustee's request, the sponsor and Collegiate
Funding Services, L.L.C. will be required to pay to the indenture trustee an
amount equal to the then-outstanding principal balance of the student loan, plus
the percentage of premium paid in connection with the purchase of the student
loan and interest and special allowance payments accrued and unpaid with respect
to the student loan.

SERVICING OF STUDENT LOANS

          The trust is required under the Higher Education Act, the rules and
regulations of the guarantee agencies and the indenture to use due diligence in
the servicing and collection of student loans and to use collection practices no
less extensive and forceful than those generally in use among financial
institutions with respect to other consumer debt.

THE SERVICING AGREEMENTS

          The trust has entered into a master servicing agreement with
Collegiate Funding Master Servicing, L.L.C. This agreement is for an initial
term of three years and extends automatically for successive one year periods,
unless either party gives 90 days written notice prior to the end of the initial
term or any extension of the term. The agreement also may be terminated if
either party commits a material breach that remains unremedied after a 90 day
cure period.

          Collegiate Funding Master Servicing, L.L.C. has entered into a
subservicing agreement with CFS-SunTech Servicing LLC, under which CFS-SunTech
Servicing LLC, an indirect-wholly-owned subsidiary of Collegiate Funding
Services, L.L.C., assumes all of the duties of the master servicer under the
master servicing agreement for the term of the master servicing agreement.

          Collegiate Funding Master Servicing, L.L.C. may enter into agreements
with other subservicers upon receipt of a written confirmation from each of the
rating agencies that such subservicing agreements will not result in a downgrade
of (or other adverse action with respect to) the notes.

          Pursuant to each subservicing agreement, the subservicer will
generally agree to provide all customary post-origination student loan servicing
activities with respect to the student loans for which it is acting as
subservicer. Such services generally include maintaining custody of copies of
promissory notes and related documentation, billing for and processing payments
from borrowers, undertaking certain required collection activities with respect
to delinquent loans, submitting guarantee claims with respect to defaulted
loans, establishing and maintaining records with respect to its servicing
activities, and providing certain reports of its activities and the student loan
portfolios serviced by them. Each subservicer will agree to service the student
loans in compliance with the Higher Education Act, the guidelines of the
applicable guarantee agency, and all applicable federal and state laws and
regulations.

          The master servicer will pay the subservicers a monthly fee for the
servicing of student loans according to schedules set forth in the subservicing
agreement. The fees are subject to periodic increases. Each subservicing
agreement will provide that the subservicer will indemnify the master servicer
for losses arising out of the subservicer's willful misconduct or negligence
with regard to the performance of its services or the breach of its obligations
under the subservicing agreement, other than incidental, special or
consequential damages. Each subservicing agreement also will provide that if any
student loan is denied its guarantee by a guarantee agency or the loss of
federal interest, special allowance payments and/or insurance benefits, the
subservicer will be required to take actions to make the trust whole with
respect to such student loan; provided, however, that the subservicer will not
be liable for any error or omission which occurred prior to the date the
subservicer assumed responsibility for servicing the student loan.

          The CFS-SunTech Servicing LLC subservicing agreement will be for an
initial term of three years and will automatically be extended for one
additional year each year thereafter, unless either party gives 90 days written
notice prior to the end of the initial term or any extension of the term.

          Each subservicer will have the right to request an increase in its
fees and expenses during the term of the subservicing agreement by giving notice
to the master servicer. If the master servicer objects to any such increase
within the time period set forth in the subservicing agreement, the proposed
increase will not be effective and the subservicer may terminate the
subservicing agreement.

          However, no termination of a subservicing agreement will be effective
unless and until the master servicer enters into another agreement similar to
the subservicing agreement with another subservicer and receives a written
confirmation from each of the rating agencies that such subservicing agreement
will not result in a downgrade of (or other adverse action with respect to) the
ratings of the notes.

THE MASTER SERVICER

          Collegiate Funding Master Servicing, L.L.C., a Virginia limited
liability company that is wholly owned by Collegiate Funding Services, L.L.C.,
will act as master servicer pursuant to the master servicing agreement. The
master servicer is required to service the student loans in accordance with the
specifications of the Higher Education Act, and as set forth in the master
servicing agreement.

DESCRIPTION OF CFS-SUNTECH SERVICING LLC

          CFS-SunTech Servicing LLC is a Delaware limited liability company and
a wholly owned subsidiary of CFS Servicing, L.L.C., which is a wholly owned
subsidiary of Collegiate Funding Services, L.L.C. ("CFS"). CFS-SunTech
previously conducted its business as a separate company under the name SunTech,
Inc. On April 15, 2003, CFS acquired the servicing business of SunTech, Inc.
SunTech, Inc. began servicing education loans in 1990. Prior to that time, the
operation was part of the Mississippi secondary market and had serviced loans
since 1984. CFS-SunTech provides loan origination and loan servicing for lenders
and secondary markets. CFS-SunTech's operations are located in Ridgeland, MS
where as of September 30, 2003 it had approximately 225 employees and serviced a
portfolio of approximately 330,000 accounts with outstanding balances of
approximately $7.9 billion in both FFELP and private education loans.

                                 USE OF PROCEEDS

        We estimate that the net proceeds from the sale of the notes will be
applied as follows:

           Deposit to Acquisition Fund                     $1,023,302,110
           Deposit to Reserve Fund                              7,504,775
           Deposit to Capitalized Interest Account              5,000,000
           Deposit to Collection Fund                             193,115
                                                           --------------
                             Total                         $1,036,000,000
                                                           ==============

          Approximately $1,500,000 of the proceeds deposited to the Acquisition
Fund will be used to pay the costs of issuing the notes.

                          ACQUISITION OF STUDENT LOANS

          The trust, acting through the eligible lender trustee, expects to use
approximately $797,361,439 of the amount deposited in the Acquisition Fund to
purchase student loans on the closing date from Collegiate Funding of Delaware,
L.L.C. and its eligible lender trustee, and to pay costs of issuing the notes.
The balance of the funds deposited into the Acquisition Fund are expected to be
used by the trust to purchase student loans originated by Collegiate Funding of
Delaware, L.L.C. during an acquisition period beginning on the closing date and
ending no later than January 31, 2004. The trust may exchange up to $40,000,000
of financed student loans subject to the lien of the indenture for one or more
student loans which are being added to the federal consolidation loans the trust
has already acquired until no later than 180 days after the end of the
acquisition period.

          Collegiate Funding of Delaware, L.L.C., acting through an eligible
lender trustee, will acquire the student loans that it is selling to the trust
on the closing date from Collegiate Funding Services Resources I, LLC, a
Delaware limited liability company affiliated with Collegiate Funding of
Delaware, L.L.C. The sponsor will originate all student loans that will be
acquired by the trust during the acquisition period and will sell those student
loans to the trust.

                      CHARACTERISTICS OF THE STUDENT LOANS
                    (AS OF THE STATISTICAL CALCULATION DATE)

          As of November 18, 2003, the statistical calculation date, the
characteristics of the initial pool of student loans that are expected to be
purchased on the closing date with the net proceeds of the notes offered by this
prospectus supplement were as described below. All student loans to be purchased
by the trust on the closing date and during the acquisition period will consist
of FFELP consolidation loans. The consolidation loans expected to be purchased
on the closing date and during the acquisition period were, or will be, all
disbursed after October 1, 1993 and are, or will be, 98% guaranteed by a
guarantee agency and reinsured by the Department of Education up to a maximum of
98% of the guarantee payments. Since the date for purchase of the loans to be
acquired with the net proceeds of the notes is other than the statistical
calculation date, the characteristics of those loans will vary from the
information presented below. As of the statistical calculation date, the student
loans had an aggregate outstanding principal balance of approximately
$726,650,107, plus accrued interest of approximately $1,008,263. The percentages
set forth in the tables below may not always add to 100% and the balances may
not always add to $726,650,107 due to rounding.

                    COMPOSITION OF THE STUDENT LOAN PORTFOLIO
                    (AS OF THE STATISTICAL CALCULATION DATE)

Aggregate Outstanding Principal Balance:                        $726,650,107
Number of Borrowers:                                                  20,073
Average Outstanding Principal Balance Per Borrower:                  $36,200
Number of Loans:                                                      35,882
Average Outstanding Principal Balance Per Loan:                      $20,251
Weighted Average Borrower Interest Rate:                               4.08%
Weighted Average Remaining Term (Months):                                284


               DISTRIBUTION OF THE STUDENT LOANS BY SUBSIDY STATUS
                    (AS OF THE STATISTICAL CALCULATION DATE)

                      Number of    Outstanding Principal     Percent of Loans by
  Subsidy Status       Loans            Balance              Outstanding Balance
Non-Subsidized         18,068         $382,747,690                 52.67%
Subsidized             17,814          343,902,417                  47.33
         Total       -----------  ---------------------      -------------------
                       35,882         $726,650,107                 100.00%
                     ===========  =====================      ===================


           DISTRIBUTION OF THE STUDENT LOANS BY BORROWER INTEREST RATE
                    (AS OF THE STATISTICAL CALCULATION DATE)

        Borrower        Number of  Outstanding Principal   Percent of Loans by
     Interest Rate*       Loans           Balance          Outstanding Balance
     2.50% - 2.99%         7,617         $136,679,086             18.81%
     3.00% - 3.49%         6,359          154,862,707             21.31
     3.50% - 3.99%         9,767          166,815,563             22.96
     4.00% - 4.49%         5,728          110,035,225             15.14
     4.50% - 4.99%           923           22,599,097              3.11
     5.00% - 5.49%           754           18,869,120              2.60
     5.50% - 5.99%           747           19,023,285              2.62
     6.00% - 6.49%           782           20,741,051              2.85
     6.50% - 6.99%           883           20,615,635              2.84
     7.00% - 7.49%           556           14,750,003              2.03
     7.50% - 7.99%           777           18,521,320              2.55
     8.00% and over          989           23,138,015              3.18
         Total        -------------   ---------------------   ----------------
                          35,882         $726,650,107            100.00%
                      =============   ====================    ================
__________________________________
          *Each student loan bears interest at a per annum rate equal to the
greater of the 90-day CP Index plus 2.64% and its stated interest rate.



          DISTRIBUTION OF THE STUDENT LOANS BY SAP INTEREST RATE INDEX
                    (AS OF THE STATISTICAL CALCULATION DATE)

  SAP Interest         Number of     Outstanding Principal   Percent of Loans by
  Rate Index            Loans         Balance                Outstanding Balance
  ------------          -----         -------                -------------------
91-Day T-Bill Index          0       $          0                    0.00%
90-Day CP Index         35,882        726,650,107                  100.00
         Total       -------------  ------------------      --------------------
                        35,882       $726,650,107                  100.00%
                     =============  ==================      ====================


         DISTRIBUTION OF THE STUDENT LOANS BY NUMBER OF DAYS DELINQUENT
                    (AS OF THE STATISTICAL CALCULATION DATE)

                       Number of    Outstanding Principal  Percent of Loans by
  Days Delinquent        Loans             Balance         Outstanding Balance
  ---------------        -----             -------         -------------------
       0-30             34,807          $705,171,880             97.05%
       31-60               705            14,623,415              2.01
       61-90               370             6,854,812              0.94
       Total         ------------   -------------------    --------------------
                        35,882          $726,650,107            100.00%
                     ============   ===================    ====================

                           DISTRIBUTION OF THE STUDENT
                       LOANS BY RANGE OF PRINCIPAL BALANCE
                    (AS OF THE STATISTICAL CALCULATION DATE)



                              Number of    Outstanding Principal  Percent of Borrowers by
  Principal Balance           Borrowers           Balance           Outstanding Balance
  -----------------           ---------           -------           -------------------
                                                                
Less than $10,000.00              229       $     1,423,117              0.20%
$10,000.00 - $14,999.99         2,899            36,708,052              5.05
$15,000.00 - $19,999.99         4,134            71,864,972              9.89
$20,000.00 - $24,999.99         2,841            63,665,029              8.76
$25,000.00 - $29,999.99         1,771            48,344,278              6.65
$30,000.00 - $34,999.99         1,361            44,079,537              6.07
$35,000.00 - $39,999.99         1,202            45,126,234              6.21
$40,000.00 - $44,999.99           814            34,596,784              4.76
$45,000.00 - $49,999.99           643            30,506,708              4.20
$50,000.00 - $54,999.99           553            28,979,674              3.99
$55,000.00 - $59,999.99           559            32,210,369              4.43
$60,000.00 - $64,999.99           366            22,840,714              3.14
$65,000.00 - $69,999.99           308            20,771,140              2.86
$70,000.00 - $74,999.99           360            26,054,406              3.59
$75,000.00 - $79,999.99           330            25,526,506              3.51
$80,000.00 - $84,999.99           235            19,344,083              2.66
$85,000.00 - $89,999.99           201            17,586,662              2.42
$90,000.00 - $94,999.99           155            14,337,203              1.97
$95,000.00 - $99,999.99           162            15,800,427              2.17
$100,000.00 and greater           950           126,884,212             17.47
              Total           ----------    ------------------   --------------
                               20,073          $726,650,107            100.00%
                              ==========    ==================   ==============




                      DISTRIBUTION OF THE STUDENT LOANS BY
                     NUMBER OF MONTHS REMAINING IN REPAYMENT
                    (AS OF THE STATISTICAL CALCULATION DATE)





        Number of               Number of         Outstanding Principal           Percent of Loans by
    Months Remaining*             Loans                  Balance                  Outstanding Balance
    -----------------             -----                  -------                  --------------------
                                                                                
      48 to 59                        95             $       917,376                     0.13%
      60 to 71                       117                   1,128,980                     0.16
      72 to 83                        97                   1,273,633                     0.18
      84 to 95                       159                   2,318,201                     0.32
      96 to 107                      102                   1,479,132                     0.20
      108 to 119                     671                   8,890,445                     1.22
      120 to 131                     897                  11,952,773                     1.64
      132 to 143                      40                     532,283                     0.07
      144 to 155                     109                     757,441                     0.10
      156 to 167                      13                     166,394                     0.02
      168 to 179                   3,928                  38,827,204                     5.34
      180 to 191                   6,289                  62,068,853                     8.54
      192 to 203                      70                     612,718                     0.08
      204 to 215                      48                     621,457                     0.09
      216 to 227                      31                     310,883                     0.04
      228 to 239                   4,021                  62,982,249                     8.67
      240 to 251                   8,184                 122,053,535                    16.80
      252 to 263                      98                   1,552,443                     0.21
      264 to 275                      26                     581,110                     0.08
      276 to 287                      29                     360,861                     0.05
      288 to 299                   1,525                  38,512,627                     5.30
      300 to 311                   3,431                  84,632,526                    11.65
      312 to 323                      51                   1,455,724                     0.20
      324 to 335                      23                     564,432                     0.08
      336 to 347                      10                     227,948                     0.03
      348 to 359                   1,612                  77,743,096                    10.70
      360 and greater              4,206                 204,125,783                    28.10
                              --------------   ------------------------           -----------------
          Total                   35,882                $726,650,107                   100.00%
                              ==============   ========================           =================



________________________________
*Does not give affect to any deferral or forbearance periods that may be
granted in the future.



              DISTRIBUTION OF THE STUDENT LOANS BY REPAYMENT TERMS
                    (AS OF THE STATISTICAL CALCULATION DATE)



Loan Repayment                Number of       Outstanding Principal       Percent of Loans by
   Terms                       Loans              Balance                  Outstanding Balance
   -----                       -----              -------                  -------------------

                                                                     
Graduated Repayment*           18,201           $382,205,132                  52.60%
Level Repayment                17,681            344,444,975                  47.40
              Total         ----------       -------------------          ------------------
                               35,882           $726,650,107                 100.00%
                            ==========       ===================          ==================



_____________________________________
*Graduated repayment loans include loans with interest-only periods.


          DISTRIBUTION OF THE STUDENT LOANS BY BORROWER PAYMENT STATUS
                    (AS OF THE STATISTICAL CALCULATION DATE)



                                       Number of            Outstanding Principal         Percent of Loans by
  Borrower Payment Status                Loans                     Balance                Outstanding Balance
  -----------------------                -----                     -------                -------------------
                                                                                        
Repayment                                 34,479                  $690,208,330                   94.98%
Deferment                                    928                    21,777,227                    3.00
Forbearance                                  475                    14,664,550                    2.02
               Total                    -----------          ------------------          -------------------
                                          35,882                  $726,650,107                  100.00%
                                        ===========          ==================          ===================




            DISTRIBUTION OF THE STUDENT LOANS BY GEOGRAPHIC LOCATION
                    (AS OF THE STATISTICAL CALCULATION DATE)

          The following chart shows the geographic distribution of the student
loans based on the permanent billing addresses of the borrowers as shown on the
subservicer's records:



                                                      Outstanding Principal         Percent of Loans by
  Location                Number of Loans                   Balance                  Outstanding Balance
  --------                ---------------                   -------                  -------------------
                                                                                  
Alabama                           584                   $     10,578,002                   1.46%
Alaska                             56                          1,293,564                   0.18
Arizona                           745                         14,630,444                   2.00
Arkansas                          193                          3,682,673                   0.51
California                      3,274                         74,267,732                  10.22
Colorado                          719                         15,888,341                   2.18
Connecticut                       408                          7,894,580                   1.09
Delaware                          120                          2,475,234                   0.34
Florida                         1,726                         40,855,544                   5.62
Georgia                         1,321                         26,271,814                   3.62
Hawaii                            119                          2,107,214                   0.29
Idaho                             330                          5,704,474                   0.79
Illinois                        1,667                         34,391,368                   4.73
Indiana                           548                          9,814,384                   1.35
Iowa                              590                         10,117,066                   1.39
Kansas                            363                          7,276,280                   1.00
Kentucky                          420                          7,752,776                   1.07
Louisiana                         308                          7,375,555                   1.02
Maine                             215                          4,090,385                   0.56
Maryland                          913                         19,046,267                   2.62
Massachusetts                     986                         19,448,539                   2.68
Michigan                        1,628                         30,387,635                   4.18
Minnesota                         837                         15,813,684                   2.18
Missouri                          695                         13,201,285                   1.82
Montana                           117                          2,183,728                   0.30
Nebraska                          290                          5,374,599                   0.74
Nevada                            215                          4,885,371                   0.67
New Hampshire                     157                          2,998,772                   0.41
New Jersey                      1,265                         22,792,634                   3.14
New Mexico                        244                          5,503,715                   0.76
New York                        2,550                         50,648,691                   6.97
North Carolina                  1,239                         22,778,355                   3.13
North Dakota                       19                            550,115                   0.08
Ohio                            2,153                         38,786,620                   5.34
Oklahoma                          254                          5,683,952                   0.78
Oregon                            539                         10,369,808                   1.43
Pennsylvania                    1,504                         33,844,890                   4.66
Rhode Island                      200                          3,999,617                   0.55
South Carolina                    439                          8,319,684                   1.14
South Dakota                       72                          1,410,896                   0.19
Tennessee                         407                          8,204,348                   1.13
Texas                           1,497                         33,985,217                   4.68
Utah                              139                          3,847,195                   0.53
Vermont                            59                          1,238,878                   0.17
Virginia                        1,430                         28,767,104                   3.96
Washington                        694                         15,428,038                   2.12
Washington D.C.                   222                          5,033,913                   0.69
West Virginia                     385                          6,931,750                   0.95
Wisconsin                         943                         16,914,357                   2.33
Wyoming                            28                            550,445                   0.08
Other / Uncoded                    56                          1,252,570                   0.17
                             ------------                 -----------------             -------------
       Total                   35,882                       $726,650,107                 100.00%
                             ============                 =================             =============



              DISTRIBUTION OF THE STUDENT LOANS BY GUARANTEE AGENCY
                    (AS OF THE STATISTICAL CALCULATION DATE)



                                                                                                        Percent of Loans
                                                        Number of        Outstanding Principal           by Outstanding
         Guarantor                                       Loans                  Balance                   Balance
         ---------                                       -----                  -------                   --------
                                                                                                   
American Student Assistance Guarantor                      16,919               $357,803,035                49.24%
Great Lakes Higher Education Guaranty Corporation          12,628                250,103,335                34.42
Texas Guaranteed Student Loan Corporation                   6,335                118,743,737                16.34
                                                      ---------------        -------------------        ---------------
                        Total                              35,882               $726,650,107               100.00%
                                                      ===============        ===================        ===============



                 INFORMATION RELATING TO THE GUARANTEE AGENCIES

          The payment of principal and interest on all of the trust's student
loans will be guaranteed by designated guarantee agencies and will be reinsured
by the United States Department of Education. The guarantee provided by each
guarantee agency is an obligation solely of that guarantee agency and is not
supported by the full faith and credit of the federal or any state government.
However, the Higher Education Act provides that if the Secretary of Education
determines that a guarantee agency is unable to meet its insurance obligations,
the Secretary shall assume responsibility for all functions of the guarantee
agency under its loan insurance program. For further information on the
Secretary of Education's authority in the event a guarantee agency is unable to
meet its insurance obligations see "Description of the Guarantee Agencies" in
the prospectus.

          PRESENTED BELOW IS INFORMATION WITH RESPECT TO ASA, GLHEGC AND TG
(EACH AS DEFINED BELOW), THE ONLY GUARANTEE AGENCIES EXPECTED TO GUARANTY THE
STUDENT LOANS. EXCEPT AS OTHERWISE INDICATED, THIS INFORMATION HAS BEEN OBTAINED
FROM ASA, GLHEGC AND TG, RESPECTIVELY. NEITHER THE TRUST NOR THE UNDERWRITERS
HAVE INDEPENDENTLY VERIFIED THIS INFORMATION.

AMERICAN STUDENT ASSISTANCE

          The Massachusetts Higher Education Assistance Corporation d/b/a
American Student Assistance ("ASA"), a Massachusetts not-for-profit corporation
organized in 1956, headquartered in Boston, Massachusetts, will guarantee a
portion of the financed student loans. ASA is one of the oldest and largest
guaranty agencies in the United States, and is the designated guarantor for the
Commonwealth of Massachusetts and the District of Columbia. Since 1956, ASA has
been a leading provider of higher education financing products and services to
students, parents, schools and lenders across the country, guaranteeing more
than $10 billion in loans. Originally created by the General Court of the
Commonwealth of Massachusetts as the Massachusetts Higher Education Assistance
Corporation, ASA currently acts on behalf of the U.S. Department of Education to
ensure that the public policy purposes and regulatory requirements of the FFEL
Program are met. ASA employed 346 individuals as of May 31, 2002 as its
principal offices located at 330 Stuart Street, Boston, MA 02116.


          GUARANTY VOLUME. The following table sets forth the principal balance
of FFELP Loans (excluding Consolidation Loans) guaranteed by ASA in each of the
last six ASA fiscal years:


                                              NET FFELP LOANS
                      FISCAL YEAR            GUARANTEED BY ASA
                   (ENDING JUNE 30)        (DOLLARS IN MILLIONS)
                         1997                       $639
                         1998                       $645
                         1999                       $656
                         2000                       $683
                         2001                       $680
                         2002                       $779

          GUARANTOR FINANCING. On October 7, 1998, President Clinton signed a
bill to reauthorize the Higher Education Act for the next five years. The bill
also created a new funding model for guarantors but also permitted the
Department of Education to enter into Voluntary Flexible agreements with up to
six guarantors to create alternate funding models. In general, the
reauthorization bill required most Guarantee agencies to establish two separate
funds, a Federal student Loan Reserve Fund and an Agency Operating Fund. Under
the new funding model, the Federal Reserve Fund is the property of the Federal
government and the Agency Operating Fund is the property of the Guarantee
Agency.

          The Federal Reserve Fund was established on October 1, 1998 through
the deposit of all existing funds, securities and other liquid assets previously
identified as Federal Family Education Loan Program. Most Guarantee Agencies
will deposit into this fund all guarantee fees, the reinsurance received from
the Department of Education and the recovery of the non-reinsured portion of
default. The Federal Reserve Fund is only to pay lender default claims and a
default aversion fee. Guarantee Agencies approved for Voluntary Flexible
Agreements, such as ASA, operate under rules negotiated individually between the
guarantor and the Department of Education.

          The term "cumulative cash reserves" is equal to the difference of
sources less uses of funds for the Federal Reserve Funds. Prior to enactment of
the new model, "cumulative cash reserves" referred to cash reserves plus (i) the
Guarantee Agency's quarterly report on 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) the Guarantee Agency's quarterly report on uses of funds
(including claims paid to lenders, operating expenses, lender fees, the
Department of Education'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 Guarantee agency minus (i)
the original principal amount of loans canceled, claims paid, loans paid in full
and loan guarantees transferred from such Guarantee Agency to other Guarantee
Agencies, plus (ii) the original principal amount of loan guarantees transferred
to such Guarantee Agency, from another Guarantee agencies, excluding loan
guarantees transferred to another agency pursuant to a plan of the Secretary in
response to the insolvency of the Guarantee agency.

          ASA's Voluntary Flexible Agreement (the "ASA VFA") went into effect as
of January 1, 2001. Under the ASA VFA, ASA returned its reserve funds that would
otherwise have made up its Federal Reserve Fund through an escrow account in the
name of the Department of Education. In the event a loan defaults, ASA receives
funding from the Department to act as a disbursing agent. The guarantee is,
therefore, no longer limited by the funds on deposit in a Federal Reserve Fund.
Because ASA holds no Federal Fund, the concept of a Reserve Ratio is irrelevant.
The ASA VFA establishes a "fee for service" model under which ASA is rewarded
through the payment of a portfolio maintenance fee for maintaining a healthy
portfolio of loans in good standing. The agency is doubly incented to keep the
loans in good standing and to work with borrowers to prevent default because the
portfolio maintenance fee increases as ASA's trigger default rate improves over
the national trigger default rate. ASA's efforts to prevent default are a part
of its "Wellness" program of outreach to borrowers from the inception of the
loan to educate them on their responsibilities and assist them in making
repayment.

          RECOVERY RATES. A Guarantee Agency'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 aggregate amount recovered from borrowers by the aggregate amount
of default claims paid by the Guarantee Agency. The table below sets forth the
recovery rates for ASA as taken from the Department of Education Guarantee
Agency Activity Report form 1130:


                 FEDERAL FISCAL YEAR              RECOVERY RATE
                         1997                         42.7%
                         1998                         49.0%
                         1999                         56.4%
                         2000                         77.7%
                         2001                         61.1%
                         2002                         63.8%

          Claims Rate. ASA's claims rate represents the percentage of loans in
repayment at the beginning of a federal fiscal year which default during the
ensuing federal fiscal year. For the federal fiscal years 1997-2001, ASA's
claims rate listed below have not exceeded 5%, and as a result, all claims of
ASA have been fully reimbursed at the maximum allowable level by the Department.
See "Description of the Federal Family Education Loan Program" in the prospectus
for more detailed information concerning the FFELP program. Nevertheless, there
can be no assurance the Guarantee Agencies will continue to receive full
reimbursement for such claims. The following table sets forth the claims rate of
ASA for the last six federal fiscal years:


                 FEDERAL FISCAL YEAR              CLAIMS RATE
                         1997                         3.5%
                         1998                         2.8%
                         1999                         1.6%
                         2000                         1.0%
                         2001                         1.3%
                         2002                         1.2%


          NET LOAN DEFAULT CLAIMS. The following table sets forth the dollar
value of Default Claims paid net of repurchases and refunds for the last six
years.

                                                      DEFAULT CLAIMS
                 FEDERAL FISCAL YEAR              (DOLLARS IN MILLIONS)
                         1997                         $140
                         1998                         $122
                         1999                         $82
                         2000                         $53
                         2001                         $64
                         2002                         $72

          DEFAULT RECOVERIES. The following table sets forth the amount of
recoveries returned to the U.S. Department of education for the last six years.

                                                   DEFAULT CLAIMS
                 FEDERAL FISCAL YEAR             (DOLLARS IN MILLIONS)
                         1997                         $68
                         1998                         $73
                         1999                         $76
                         2000                         $92
                         2001                         $82
                         2002                         $86


GREAT LAKES HIGHER EDUCATION GUARANTY CORPORATION

          Great Lakes Higher Education Guaranty Corporation ("GLHEGC") is a
Wisconsin nonstock, nonprofit corporation the sole member of which is Great
Lakes Higher Education Corporation ("GLHEC"). GLHEGC's predecessor organization,
GLHEC, was organized as a Wisconsin nonstock, nonprofit corporation and began
guaranteeing student loans under the Higher Education Act in 1967. GLHEGC is the
designated guarantee agency under the Higher Education Act for Wisconsin,
Minnesota, Ohio, Puerto Rico and the Virgin Islands. On January 1, 2002, GLHEC
(and GLHEGC directly and through its support services agreement with GLHEC),
transferred the majority of their student loan program guaranty support
operations and personnel to Great Lakes Educational Loan Services, Inc.
("GLELSI") a wholly owned subsidiary of GLHEC. GLHEGC continues as the "guaranty
agency" as defined in Section 435(j) of the Higher Education Act and continues
its federal reporting, claim purchase and compliance responsibilities as well as
custody and responsibility for all revenues, expenses and assets related to that
status. GLHEGC also performs oversight of all student loan program guaranty
support operations transferred to GLELSI and supportive of GLHEGC's "guaranty
agency" responsibilities. The primary operations center for GLHEC and its
affiliates (including GLHEGC and GLELSI) is in Madison, Wisconsin, which
includes the data processing center and operational staff offices for both
guaranty and servicing functions. GLHEC and affiliates also maintain regional
offices in Columbus, Ohio and St. Paul, Minnesota and customer support staff
located nationally. GLHEGC will provide a copy of GLHEC's most recent
consolidated financial statements on receipt of a written request directed to
2401 International Lane, Madison, Wisconsin 53704, Attention: Chief Financial
Officer.

          GLHEGC has entered into a voluntary flexible agreement with the U.S.
Department of Education pursuant to the 1998 Reauthorization Amendments. Under
GLHEGC's agreement, which commenced October 1, 2000 and is currently effective
through September 30, 2004 (a pending amendment would make the agreement subject
to termination by either party on ninety (90) days notice), GLHEGC's revenues
are tied directly to default aversion performance. Certain sources of GLHEGC's
Operating Fund revenues are replaced by a single fee-for-service funding source
tied directly to the percentage of delinquent loans that do not default during
the measurement period. In lieu of statutory collection retention amounts, the
U.S. Department of Education will reimburse GLHEGC only for its actual
post-default collection related expenses. This agreement also calls for GLHEGC
to escrow the liquid assets of GLHEGC's Federal Fund for the benefit of the U.S.
Department of Education. GLHEGC may also engage in negotiations with lenders to
define whether the lender or GLHEGC will complete each of the due diligence
requirements. Finally, this agreement will allow GLHEGC to pilot a new approach
to the claims review process, under which GLHEGC will develop and implement with
willing lenders and servicers a post-claim random sampling process that will
replace the current claim-by-claim process.

          The information in the following tables has been provided to the trust
from reports provided by or to the U.S. Department of Education and has not been
verified by the trust, GLHEGC or the initial purchasers. No representation is
made by the trust, GLHEGC or the initial purchasers as to the accuracy or
completeness of this information. Prospective investors may consult the United
States Department of Education Data Books and Web site
www.ed.gov/offices/OPE/Data/loanvol.html for further information concerning
GLHEGC or any other guarantee agency.

          GUARANTEE VOLUME. GLHEGC's guaranty volume for each of the last five
federal fiscal years, including Stafford, Unsubsidized Stafford, SLS, PLUS and
Consolidation loan volume was as follows:

         FEDERAL FISCAL YEAR               GUARANTY VOLUME (MILLIONS)
                 1998                                 1,812.0
                 1999                                 1,736.0
                 2000                                 2,141.9
                 2001                                 2,246.7
                 2002                                 4,473.1


          RESERVE RATIO. Following are GLHEGC's reserve fund levels as
calculated in accordance with 34 CFR 682.410(a)(10) for the last five federal
fiscal years:





                                 CUMULATIVE CASH RESERVES     TOTAL LOANS OUTSTANDING*     FEDERAL GUARANTY RESERVE
     FEDERAL FISCAL YEAR                (MILLIONS)                   (MILLIONS)                   FUND LEVEL
                                                                                            
             1998                          $107.8                       7,493.2                      1.44
             1999                           124.5                       4,885.0                      2.55
             2000                           116.5                       5,496.1                      2.12
             2001                           116.4                       6,058.3                      1.92
             2002                           138.0                       8,634.5                      1.60



_______________

* In accordance with Section 428(c)(9) of the Higher Education Act, does not
include loans transferred from the former Higher Education Assistance
Foundation, NorthStar Guarantee Inc., Ohio Student Aid Commission or Puerto Rico
Higher Education Assistance Corporation. (Beginning in FFY 1999, under the
Higher Education Act, the federal guaranty reserve fund balance is based on net
assets with a reserve requirement of .25% as compared to .50% for prior years.)


          CLAIMS RATE. For the past five federal fiscal years, GLHEGC's claims
rate has not exceeded 5%, and, as a result, the highest allowance reinsurance
has been paid on all GLHEGC's claims. The actual claims rates are as follows:

        FISCAL YEAR                    CLAIMS RATE
            1998                           1.78
            1999                           1.28
            2000                           1.17
            2001                           1.46
            2002                           1.06


TEXAS GUARANTEED STUDENT LOAN CORPORATION

          ORGANIZATION. The Texas Guaranteed Student Loan Corporation ("TG") is
a Texas public non-profit corporation organized in 1980 by the Texas legislature
to operate as a guarantee agency in what is now known as the Federal Family
Education Loan Program (FFELP), providing a Federally reinsured guaranty of
eligible Stafford, PLUS and consolidation student loans. Located at 301 Sundance
Parkway, Round Rock, Texas 78681, TG is governed by nine directors appointed by
the Governor of Texas in addition to the State Comptroller, and is staffed by
approximately 547 employees.



          GUARANTEE VOLUME. Approximate annual loan guarantee volume is as
follows (in billions):

                      NET LOAN GUARANTEE VOLUME
                 -----------------------------------------
    FEDERAL          EXCLUDING            INCLUDING
    FISCAL         CONSOLIDATION        CONSOLIDATION
     YEAR              LOANS                LOANS

     2000               $1.59               $1.97
     2001               $1.68               $2.04
     2002               $1.97               $2.67

          PORTFOLIO LOANS. Loan default rates for students attending proprietary
schools typically exceed that for two-year and four-year schools. School type
mix for the most current Federal fiscal year and for the total portfolio are as
follows:

                         FEDERAL             TOTAL PORTFOLIO
      SCHOOL           FISCAL YEAR                AS OF
       TYPE                2002            SEPTEMBER 30, 2002

Four year                    87%                   86%
Two year                      6                     7
Proprietary                   7                     7

          Including consolidation loans, the Federal fiscal year 2002 portfolio
is comprised of 63% four year, 5% two year, 5% proprietary, and 27%
consolidation.

          RESERVES. Prior to implementation of Voluntary Flexible Agreement
("VFA") provisions on March 31, 2001, TG maintained net assets as reserves in
operating the FFEL program at or exceeding Federally established requirements
for FFELP guarantors. Such reserves were considered United States property and
accordingly were subject to recall by the Federal government. Beginning in
Federal fiscal year 1999, pursuant to the 1998 Higher Education Act
Reauthorization ("Reauthorization"), TG's Federal Fund was TG's Federal Reserve.
TG's reserve ratio for recent Federal fiscal years ended September 30 is
presented below.

          Under provisions of the VFA, effective March 31, 2001, TG escrowed all
Federal Reserve assets in a joint TG/US Department of Education ("ED") account,
and received 100% reinsurance from ED on all FFELP guarantee claims paid
subsequent to that date. The VFA provides for reinstatement of TG's Federal
Reserve upon termination of the VFA.




    Federal          Federal Reserve                      Excluding                                  Including
  Fiscal Year          Net Assets                    Consolidation Loans                       Consolidation Loans
                  --------------------   ----------------------------------------   ----------------------------------------
     Ended          Cash       Accrual       Loans           Reserve Ratio             Loans             Reserve Ratio
  September 30    Basis(2)    Basis(3)   Outstanding(4) Cash Basis  Accrual Basis  Outstanding(4) Cash Basis   Accrual Basis
                     (in millions)      (in billions)                             (in billions)

                                                                                         
      1998        $149.58    $154.85       $7.88          1.90%        1.97%         $9.67          1.55%        1.60%
      1999         131.42(5)  147.23(5)     8.28          1.58         1.78          10.45          1.26         1.41
      2000         137.39(5)  149.98(5)     8.86          1.55         1.69          11.45          1.20         1.31
      2001          N/A(1)     N/A(1)
      2002          N/A(1)     N/A(1)


_______________

(1)Under provisions of the VFA, effective March 31, 2001, TG escrowed all
Federal Reserve assets in a joint TG/US Department of Education (ED) account,
and received 100% reinsurance from ED on all FFELP guarantee claims paid
subsequent to that date. The VFA provides for reinstatement of TG's Federal
Reserve upon termination of the VFA.

(2) The statutory cash basis reserve consists of cash, cash equivalents, and
marketable securities.

(3) The accrual basis reserve includes the cash basis reserve as well as
transaction settlements in process between TG and the U. S. Department of
Education (ED) for claims reinsurance, administrative expense allowance, and
collection activities, and reflects return of reserves in the period such assets
are deposited in the specified restricted account. This measure of reserve
eliminates the impact of inconsistent ED settlement timing for fiscal year-end
transactions.

(4) The Federal Reserve ratio is computed based upon the original principal
balance of loans outstanding. This differs from the TG specific Guarantee
Reserve ratio referred to in various lender participation agreements which is
calculated using the estimated current principal outstanding on loans
guaranteed.

(5)Net Assets are reduced by required deposits to the Balanced Budget Act of
1997 reserve return restricted account, totaling $11.33 million at September 30,
2000.

          The Balanced Budget Act of 1997 required the return of $1 billion in
Federal reserves from the FFELP guarantee agencies, of which TG's portion,
$28.88 million, was remitted to the U.S. Treasury in September 2002.
Reauthorization requires an additional $250 million return of reserves of which
TG's portion is $12.75 million. The first installment of $4.33 million was
remitted to the U.S. Treasury in September 2002, with the remainder payable in
two installments scheduled for fiscal years 2006, and 2007 from escrowed
reserves.

          CLAIMS RATE. TG's claims rate represents the percentage of Federal
reinsurance claims made by TG during a Federal fiscal year relative to TG's
portfolio of loans designated as "in repayment" at the end of the prior Federal
fiscal year. TG's historical claims rates are as follows:

                      Federal                 Claims
                    Fiscal Year                Rate

                       1998                    3.21
                       1999                    2.40
                       2000                    2.00
                       2001                    2.75
                       2002                    3.24

          VOLUNTARY FLEXIBLE AGREEMENT. TG entered into a VFA with ED, effective
October 1, 2000. TG's VFA increases the focus upon borrower delinquency and
default prevention, and includes: the escrow of all Federal Reserves coupled
with 100% ED reinsurance of default claims; continuance of loan processing and
issuance fees and account maintenance fees revenues as provided under the Act; a
new Delinquency Prevention Fee with an .05% annual base rate of TG's Loans in
Repayment portfolio, with performance rate increases based upon reductions in
annual Default Aversion Requests; an increased base default aversion fee rate to
1.25% with performance rate increases based upon cure performance; and a
reduction in borrower payment collections to 19.5% with performance rate
increases for all collection types based upon collection performance. The VFA
provides for reinstatement of TG's Federal Reserve upon termination of the VFA.

          NO LIABILITY TO OWNERS. The information concerning TG in this
prospectus supplement has been provided for the sole purpose of describing TG's
function as guarantor of certain of the student loans. TG has no obligation or
liability of any kind to the holders of the notes or to pay the principal of or
interest on the notes.

          MISCELLANEOUS. Liabilities created by TG are not debts of the State of
Texas and TG may not secure any liability with funds or assets of the State
except as otherwise provided in the final sentence of this paragraph. TG is
subject to the Texas Sunset Act (Chapter 325, Government Code) and, unless
continued in existence as provided by such act, TG will be abolished on
September 1, 2005. If TG is abolished, the Comptroller of Public Accounts of the
State of Texas is required under the Education Code to serve as trustee to
administer the assets of TG and satisfy its outstanding obligations.

          TG has not reviewed any other section of this prospectus supplement or
the attached prospectus and shall have no responsibility of any information
contained therein.

                            DESCRIPTION OF THE NOTES

GENERAL

          The notes will be issued pursuant to the terms of an Indenture of
Trust dated as of November 1, 2003, between the trust and U.S. Bank National
Association, as indenture trustee and eligible lender trustee. The following
summary describes some of the terms of the indenture and the notes. However, it
is not complete and is qualified in its entirety by the actual provisions of the
indenture and the notes.

INTEREST PAYMENTS

          Interest will accrue on the notes at their respective interest rates
during each interest accrual period and, in the case of the LIBOR rate notes,
will be payable to the noteholders on each quarterly distribution date,
commencing March 29, 2003. Subsequent distribution dates for the LIBOR rate
notes will be on the 28th of each March, June, September and December, or if any
such day is not a business day, the next business day. Interest on the auction
rate notes will be payable to the noteholders on the business day following the
end of each auction period. Interest accrued but not paid on any distribution
date will be due on the next distribution date together with an amount equal to
interest on the unpaid amount at the applicable rate per annum described below.
Any such shortfall will be allocated pro rata to the noteholders, based on the
total amount of interest due on each class of notes.

          The interest rate on the class A-1 notes for each interest accrual
period will be equal to three-month LIBOR, except for the initial interest
accrual period, as determined on the second business day prior to such interest
accrual period, plus 0.10%. The interest rate on the class A- 2 notes for each
interest accrual period will be equal to three-month LIBOR, except for the
initial interest accrual period, as determined on the second business day prior
to such interest accrual period, plus 0.26%.

          LIBOR for the initial interest accrual period will be determined by
the following formula:

          x + [4/32* (y-x)]

          where: x = four-month LIBOR, and

                 y = five-month LIBOR, in each case, as of the second business
          day before the start of the initial interest accrual period.


CALCULATION OF LIBOR

          For each interest accrual period, LIBOR will be determined by the
indenture trustee by reference to the London interbank offered rate for deposits
in U.S. dollars having a maturity of three months which appears on Telerate Page
3750 as of 11:00 a.m., London time, on the related LIBOR determination date. The
LIBOR determination date will be the second business day before the beginning of
each interest accrual period. If this rate does not appear on Telerate Page
3750, the rate for that day will be determined on the basis of the rates at
which deposits in U.S. dollars, having the relevant maturity and in a principal
amount of not less than U.S. $1,000,000, are offered at approximately 11:00
a.m., London time, on that LIBOR determination date, to prime banks in the
London interbank market by four major banks selected by the indenture trustee.
The indenture trustee will request the principal London office of each bank to
provide a quotation of its rate. If the banks provide at least two quotations,
the rate for that day will be the arithmetic mean of the quotations. If the
banks provide fewer than two quotations, the rate for that day will be the
arithmetic mean of the rates quoted by major banks in New York City, selected by
the administrator, at approximately 11:00 a.m., New York time, on that LIBOR
determination date, for loans in U.S. Dollars to leading European banks having
the relevant maturity and in a principal amount of not less than U.S.
$1,000,000. If the banks selected as described above are not providing
quotations, LIBOR in effect for the applicable interest accrual period will be
LIBOR in effect for the previous accrual period.

CALCULATION OF THE AUCTION RATE

          For each auction period, the auction rate for each of the class A-3,
class A-4, class A-5, class A-6, class A-7, class B-1 and class B-2 notes will
be the least of the maximum rate, the adjusted student loan rate, and the rate
determined on the related auction date pursuant to the auction procedures
described under "Description of the Notes--Auction rate notes" in the
prospectus. However, the interest rates on the auction rate notes for the
initial interest accrual period will be determined by the underwriters prior to
the closing date.

PRINCIPAL DISTRIBUTIONS

          Principal payments will be made to the noteholders in an amount equal
to the lesser of:

          o   the principal distribution amount, which includes any shortfall in
          the payment of the principal distribution amount on the preceding
          distribution dates; and

          o   funds available for the payment of principal as described below
          under "Flow of Funds."

          There may not be sufficient funds available to pay the full principal
distribution amount on each quarterly distribution date. Amounts on deposit in
the Reserve Fund, other than amounts in excess of the Reserve Fund minimum
balance that are transferred to the Collection Fund, will not be available to
make principal payments on the notes except upon their final maturity.

          Principal will be paid on the notes on the dates and in the order and
priority described below under "--Flow of Funds."

          The aggregate outstanding principal balance of the class A-1 notes
will be due and payable in full by the September 30, 2013 quarterly distribution
date, the aggregate outstanding principal balance of the class A-2 notes will be
due and payable in full by the March 29, 2021 quarterly distribution date, the
aggregate outstanding principal balance of the class A-3 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date, the
aggregate outstanding principal balance of the class A-4 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date, the
aggregate outstanding principal balance of the class A-5 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date, the
aggregate outstanding principal balance of the class A-6 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date and the
aggregate outstanding principal balance of the class A-7 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date. The
aggregate outstanding principal balance of the class B-1 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date and the
aggregate outstanding principal balance of the class B-2 notes will be due and
payable in full by the December 28, 2043 quarterly distribution date. The actual
date on which the final distribution on a class of notes will be made may be
earlier than the maturity dates set forth above as a result of a variety of
factors.

          The term "Principal Distribution Amount" means, for each quarterly
distribution date, the amount by which the aggregate outstanding principal
amount of all the notes immediately prior to that quarterly distribution date
exceeds the quotient obtained by dividing the Adjusted Pool Balance, as of the
last day of the related collection period, by 100.75%.

          For the initial quarterly distribution date, the "Principal
Distribution Amount" also will include any amounts transferred from the
Acquisition Fund to the Collection Fund during the initial collection period.

          For this purpose, "Adjusted Pool Balance" means, for any quarterly
distribution date, the sum of that Pool Balance and the required minimum balance
of the Reserve Fund for that distribution date.

          "Pool Balance" for any date means the aggregate principal balance of
the student loans held by the trust on that date, including accrued interest
that is expected to be capitalized, plus amounts on deposit in the Acquisition
Fund, as reduced by the principal portion of:

          o all payments received by the trust through that date from borrowers,
          the guarantee agencies and the Department of Education,

          o all amounts received by the trust through that date from purchases
          of student loans,

          o all liquidation proceeds and realized losses on the student loans
          through that date,

          o the amount of any adjustment to balances of the student loans that a
          subservicer makes under its subservicing agreement through that date,
          and

          o the amount by which guarantee agency reimbursements of principal on
          defaulted student loans through that date are reduced from 100% to
          98%, or other applicable percentage, as required by the risk sharing
          provisions of the Higher Education Act.

FLOW OF FUNDS

          Prior to each distribution date or auction rate distribution date, the
administrator will provide the indenture trustee with certain information,
including the amount of funds received on account of the trust's student loans
and available in the Collection Fund. Each month, the administrator will
instruct the indenture trustee to withdraw amounts from the Collection Fund to
pay:

          o amounts owed to the U.S. Department of Education with respect to
          student loans owned by the trust;

          o any servicing fees due to the master servicer for the prior month;
          and

          o amounts due the counterparties under the derivative product
          agreements (other than for termination payments).

          On each quarterly distribution date or auction rate distribution date,
as applicable, prior to an event of default under the indenture, the
administrator will instruct the indenture trustee to make the following deposits
and distributions, to the extent such amounts are due and payable on that date
and funds are available, in the following order:

          o to the U.S. Department of Education, amounts owed with respect to
          student loans owned by the trust;

          o to the master servicer, the indenture trustee, the auction agent,
          the broker dealers and the Delaware trustee, pro rata, the servicing
          fees, the trustees' fees and the auction agent fees and broker dealer
          fees;

          o to the payment of the administration fees and any prior unpaid
          administration fees;

          o to the class A noteholders and the derivative product agreement
          counterparties, pro rata, to pay interest due on the class A notes and
          amounts due to the counterparties (which in the case of termination
          payments will be limited to priority termination payments);

          o to the class B-1 and class B-2 noteholders, pro rata, to pay
          interest due on the class B-1 and class B-2 notes;

          o to the class A-1 noteholders, to pay the principal distribution
          amount until the outstanding balance on the class A-1 note is reduced
          to zero;

          o to the class A-2 noteholders, to pay the principal distribution
          amount until the outstanding balance on the class A-2 notes is reduced
          to zero;

          o to the class A-3 noteholders, in lots of $50,000, to pay the
          principal distribution amount until the outstanding balance on the
          class A-3 notes is reduced to zero;

          o to the class A-4 noteholders, in lots of $50,000, to pay the
          principal distribution amount until the outstanding balance on the
          class A-4 notes is reduced to zero;

          o to the class A-5 noteholders, in lots of $50,000, to pay the
          principal distribution amount until the outstanding balance on the
          class A-5 notes is reduced to zero;

          o to the class A-6 noteholders, in lots of $50,000, to pay the
          principal distribution amount until the outstanding balance on the
          class A-6 notes is reduced to zero;

          o to the class A-7 noteholders, in lots of $50,000, to pay the
          principal distribution amount until the outstanding balance on the
          class A-7 notes is reduced to zero;

          o pro rata, in lots of $50,000, to pay the principal distribution
          amount to the class B-1 and class B-2 noteholders until the
          outstanding balance on those notes is reduced to zero;

          o to the Reserve Fund, the amount, if any, necessary to restore the
          Reserve Fund to the Reserve Fund minimum balance;

          o to the class A-3, class A-4, class A-5, class A-6 and class A-7
          noteholders, pro rata, any unpaid carry-over amounts;

          o to the class B-1 and class B-2 noteholders, pro rata, any unpaid
          carry-over amounts;

          o to the derivative product agreement counterparties, any unreimbursed
          termination payments due under the terms of the related derivative
          product agreement;

          o to the master servicer, any unpaid carry-over servicing fee;

          o if the student loans are not sold pursuant to the optional purchase
          or mandatory auction, to pay as accelerated payment of principal to
          the holders of the notes in the order and priority described above,
          until they have been paid in full; and

          o on a quarterly distribution date, to the sponsor, any remaining
          amounts, less the portion, if any, of the principal distribution
          amount allocated but not paid to a class of auction rate notes on that
          quarterly distribution date.

          However, on each quarterly distribution date all deposits and
distributions made following the fifth item above will be made only with money
in the Collection Fund that exceeds the accrued interest amount.

          For each quarterly distribution date, the "accrued interest amount"
will equal the amount of interest that will be owing on each class of auction
rate notes on the first auction rate distribution date for each class following
the quarterly distribution date, other than any class as to which that quarterly
distribution date is an auction rate distribution date.

          The principal distribution amount will be determined and allocated to
classes of notes only on quarterly distribution dates.

          If a class of LIBOR rate notes is allocated some or all of the
principal distribution amount on a quarterly distribution date, that class also
will be paid that amount on that quarterly distribution date.

          If a class of auction rate notes is allocated some or all of the
principal distribution amount on a quarterly distribution date, that class will
be paid that amount on that quarterly distribution date only if it is an auction
rate distribution date for that class. Principal allocated but not paid to a
class of auction rate notes on a quarterly distribution date will be paid to
that class on its next auction rate distribution date.

          With the consent of the rating agencies, we may distribute principal
on the class B notes before the outstanding balance of each class A note is
reduced to zero with amounts otherwise payable to the sponsor.

          Further, after the outstanding balance of the class A-1 and class A-2
notes is reduced to zero, we may redeem some or all of the remaining auction
rate notes at our option as follows:

          o from available funds in the trust as described in the prospectus
          under "Description of the Notes - Optional Redemption;"

          o as described in the prospectus under "Description of the Notes -
          Extraordinary Optional Redemption;" and

          o with proceeds received by the trust from selling student loans.

          We will not redeem auction rate notes with student loan sale proceeds
unless we receive prior consent of the rating agencies. Also, we will not sell
any student loans for a price less than the principal balance of the student
loans as of the sale date, plus any unamortized premium and borrower accrued
interest.

          If an event of default occurs under the indenture, payments will not
be made in the order described above. Instead, payments will be made as
described in the prospectus under "Summary of the Indenture Provisions -
Remedies on Default."

                               CREDIT ENHANCEMENT

RESERVE FUND

          A deposit will be made to the Reserve Fund on the date the notes are
issued in an amount equal to $7,504,775. On each distribution date, after giving
effect to transfers from the Capitalized Interest Account, to the extent that
money in the Collection Fund is not sufficient to pay amounts owed to the U.S.
Department of Education or guarantee agencies, or certain of the trust's
operating expenses, including servicing fees, trustees' fees, administration
fees and the interest then due on the notes, the amount of the deficiency will
be paid directly from the Reserve Fund. Money withdrawn from the Reserve Fund
will be restored through transfers from the Collection Fund as available.

          The Reserve Fund is subject to a minimum balance equal to the greater
of:

          o 0.75% of the pool balance, which includes accrued interest that is
          expected to be capitalized, as of the close of business on the last
          day of the related collection period;

          o or $994,539, which amount may be satisfied with cash or permitted
          securities.

          Funds on deposit in the Reserve Fund in excess of the Reserve Fund
minimum balance will be transferred to the Collection Fund.

          The Reserve Fund is intended to enhance the likelihood of timely
distributions of interest to the noteholders and to decrease the likelihood that
the noteholders will experience losses. In some circumstances, however, the
Reserve Fund could be reduced to zero. Except on the final maturity date of a
class of notes, amounts on deposit in the Reserve Fund, other than amounts in
excess of the Reserve Fund minimum balance that are transferred to the
Collection Fund, will not be available to cover any principal payment
shortfalls. On the final maturity date of a class of notes, amounts on deposit
in the Reserve Fund will be available to pay principal on the notes and accrued
interest.

CAPITALIZED INTEREST ACCOUNT

          Approximately $5,000,000 of the proceeds from the sale of the notes
will be deposited into the Capitalized Interest Account. Amounts on deposit in
the Capitalized Interest Account will be used to pay interest on the notes and
operating expenses prior to amounts being withdrawn from the Reserve Fund.
However, any moneys remaining in the Capitalized Interest Account on the
quarterly distribution date in June 2004 in excess of $2,000,000 will be
transferred to the Collection Fund. Also, any moneys remaining in the
Capitalized Interest Account on the quarterly distribution date in March 2005
will be transferred to the Collection Fund.

SUBORDINATED NOTES

          The class B notes are subordinate notes. The rights of the class B
noteholders to receive payments of interest are subordinated to the rights of
the class A noteholders to receive payments of interest. Similarly, the rights
of the class B noteholders to receive payments of principal are subordinated to
the rights of the class A noteholders to receive payments of principal. This
subordination is intended to enhance the likelihood of regular receipt by the
class A noteholders of the full amount of the payments of interest and principal
due them and to protect the class A noteholders against losses. See "Description
of Credit Enhancement and Derivative Products- Subordinate Notes" in the
prospectus.

                       LIBOR DERIVATIVE PRODUCT AGREEMENTS

GENERAL

          On or prior to the closing date, the trust will enter into a separate
LIBOR derivative product agreement with Bank of America, N.A. and JPMorgan Chase
Bank. We sometimes refer to these agreements as the "derivative product
agreements" and we refer to Bank of America, N.A. and JPMorgan Chase Bank as the
"counterparties" to the derivative product agreements. The following is a
description of the derivative product agreements and the counterparties.

LIBOR DERIVATIVE PRODUCT AGREEMENTS

          On the closing date, the trust will enter into the LIBOR derivative
product agreements with the counterparties. The agreements will be documented
under a 1992 ISDA Master Agreement (Multicurrency-Cross Border) modified to
reflect the terms of the notes, the indenture and the trust agreement. The
derivative product agreements will terminate on November 26, 2004 or, if
earlier, the date on which the applicable agreement terminates in accordance
with its terms due to an early termination.

          Under the terms of the LIBOR derivative product agreement, the
counterparties will pay to the trust monthly an amount (the "floating amount")
equal to the product of:

          o    the Swap Rate for each monthly calculation period;

          o    the Swap Notional Amount for the relevant period; and

          o    the quotient of the actual number of days in that period divided
               by 360.

          The "Swap Rate" will be equal to one-month LIBOR for each monthly
calculation period, as determined by the counterparties.

          o    The "Swap Notional Amount" for each LIBOR derivative product
               agreement will equal $225,000,000.

          In exchange for the floating amounts due from each counterparty, and
subject to the payment netting provisions of the LIBOR derivative product
agreements, the trust will pay to each counterparty monthly an amount (the
"fixed amount") equal to the product of:

          o    1.64% per annum;

          o    the Swap Notional Amount for that calculation period; and

          o    the quotient of the actual number of days in that period divided
               by 360.

          Each LIBOR derivative product agreement will provide that payment of
any fixed amount and floating amount will be netted, so that only the net
difference between those amounts will be paid. Any such net difference payable
by the counterparties is referred to as the "net trust swap receipt", and any
such net difference payable by the trust is referred to as the "net trust swap
payment". Net trust swap receipts, if any, will be distributed as part of the
available funds on each appropriate distribution date, and net trust swap
payments, if any, will be paid to the counterparties monthly.

MODIFICATIONS AND AMENDMENT OF THE LIBOR DERIVATIVE PRODUCT AGREEMENTS

          No amendment, modification or waiver to the LIBOR derivative product
agreements may be entered into or will be effective unless written confirmation
is received from the rating agencies then rating the notes that such amendment,
modification or waiver will not cause a reduction, suspension or withdrawal of
the then-current ratings of the notes.

DEFAULT UNDER THE LIBOR DERIVATIVE PRODUCT AGREEMENTS

          Events of default under each LIBOR derivative product agreement are
limited to:

          o   the failure of the trust or a counterparty to pay any amount when
          due under the LIBOR derivative product agreements after giving effect
          to the applicable grace period;

          o   the occurrence of certain events of insolvency or bankruptcy of a
          counterparty or more limited events of insolvency or bankruptcy of the
          trust;

          o   the standard "Cross-Default" event of default, as described in
          Section 5(a)(vi) of the 1992 ISDA Master Agreement, will apply to the
          counterparty, but not to the trust; and

          o   the standard "Merger Without Assumption" event of default, as
          described in Section 5(a)(viii) of the 1992 ISDA Master Agreement,
          will apply to the counterparty and the trust.

          The following other standard events of default under the 1992 ISDA
Master Agreement: "Breach of Agreement", "Credit Support Default",
"Misrepresentation", and "Default under Specified Transaction", as described in
Sections 5(a)(ii), 5(a)(iii), 5(a)(iv), and 5(a)(v) of the 1992 ISDA Master
Agreement will not apply to the counterparty or the trust.

TERMINATION EVENTS UNDER THE LIBOR DERIVATIVE PRODUCT AGREEMENTS

          Termination events under each LIBOR derivative product agreement
include the following standard events under the 1992 ISDA Master Agreement:
"Illegality," which generally relates to changes in law causing it to become
unlawful for either party to perform its obligations under a derivative product
agreement; "Tax Event," which generally relates to either party to a derivative
product agreement receiving a payment under a derivative product agreement from
which an amount has been deducted or withheld for or on account of taxes; "Tax
Event Upon Merger"; "Credit Event Upon Merger"; and the additional termination
events described below.

ADDITIONAL TERMINATION EVENTS UNDER THE LIBOR DERIVATIVE PRODUCT AGREEMENTS

          Each LIBOR derivative product agreement will include additional
termination events relating to withdrawal or downgrade of the counterparty's
credit rating. These additional termination events will occur if:

          o    in a case where a counterparty has only a long-term senior
          unsecured debt rating by Moody's Investor Service, Inc. ("Moody's"),
          the Moody's long-term rating of a counterparty is "Aa3" and on watch
          for downgrade or is downgraded below "Aa3" (but not lower than "A1"),
          and the counterparty has not, within 30 business days of the date on
          which the relevant rating was put on watch, withdrawn or downgraded,
          procured a collateral arrangement, a replacement transaction or a
          confirmation from Moody's that no such collateral arrangement or
          replacement transaction is required;

          o    in a case where a counterparty has both long-term and short-term
          ratings by Moody's, the Moody's long-term rating of a counterparty is
          "A1" and on watch for downgrade or is withdrawn or downgraded below
          "A1", or the Moody's short-term rating of the counterparty is "P-1"
          and on watch for downgrade or is withdrawn or downgraded below "P-1",
          and the counterparty has not, within 30 business days of the date on
          which the relevant rating was put on watch, withdrawn or downgraded,
          procured a collateral arrangement, a replacement transaction or a
          confirmation from Moody's that no such collateral arrangement or
          replacement transaction is required; or

          o    the long-term or short-term senior unsecured debt ratings of a
          counterparty by Standard & Poor's Rating Service ("S&P") cease to be
          at least "A" and "A-1", and the counterparty has not, within 30
          business days of the date on which the relevant rating was withdrawn
          or downgraded, procured a collateral arrangement, a replacement
          transaction or a confirmation from S&P that no such collateral
          arrangement or replacement transaction is required.

          For purposes of these additional termination events:

          o    A collateral arrangement means a credit support arrangement for
          the derivative product agreement having terms acceptable to the
          parties and the applicable rating agencies.

          o    A replacement transaction means a transaction with a replacement
          counterparty who assumes a counterparty's position under a derivative
          product agreement on substantially the same terms or with such other
          amendments to the terms of a derivative product agreement as may be
          approved by the parties and each of the rating agencies.

EARLY TERMINATION OF THE LIBOR DERIVATIVE PRODUCT AGREEMENTS

          Each LIBOR derivative product agreement also will include an
additional termination event that will permit a counterparty to terminate the
agreement following action by the indenture trustee under the indenture to
liquidate all of the assets of the trust following an acceleration of the
principal of the notes following an event of default under the indenture. Early
Termination of the LIBOR Derivative Product Agreements

          Upon the occurrence of any default under a LIBOR derivative product
agreement or a termination event, the non-defaulting party or the non-affected
party, as the case may be, will have the right to designate an early termination
date upon the occurrence of that default or termination event.

          Upon any early termination of a derivative product agreement, either
the trust or a counterparty may be liable to make a termination payment to the
other, regardless of which party has caused that termination. The amount of that
termination payment will be based on the value of the transaction under a
derivative product agreement computed in accordance with the procedures in, and
limited by the terms of, such derivative product agreement. If the trust is
required to make a termination payment following a default resulting from a
default by the trust in making any net trust swap payment owed by the trust, the
occurrence of certain insolvency events relating to the trust or the indenture
trustee taking any action under the indenture to liquidate all of the assets of
the trust following an acceleration of the principal of the notes following an
event of default under the indenture, the payment will be payable in the same
order of priority as any amount payable to the counterparties. However, in the
event that a termination payment is owed to a counterparty for any other reason,
the termination payment will be subordinate to the right of the noteholders to
receive full payment of principal of and interest on the notes, to the
replenishment of the Reserve Fund to the minimum required balance and to the
payment of unpaid carry-over amounts to the holders of the class A auction rate
notes.

COUNTERPARTIES TO THE LIBOR DERIVATIVE PRODUCT AGREEMENTS

          CERTAIN INFORMATION CONCERNING BANK OF AMERICA, N.A. Bank of America,
N.A. (the "Bank"), is a national banking association organized under the laws of
the United States, and its principal executive offices are located in Charlotte,
North Carolina. The Bank is a wholly owned indirect subsidiary of Bank of
America Corporation and is engaged in general consumer banking, commercial
banking and trust business, offering a wide range of commercial, corporate,
international, financial market, retail and fiduciary banking services. As of
June 30, 2003, the Bank had consolidated assets of $656 billion, consolidated
deposits of $443 billion and stockholder's equity of $50 billion based on
regulatory accounting principles.

          Bank of America Corporation is a bank holding company registered under
the Bank Holding Company Act of 1956, as amended, with its principal executive
offices located in Charlotte, North Carolina. Additional information regarding
Bank of America Corporation is set forth in its Annual Report on Form 10-K for
the fiscal year ended December 31, 2002, together with any subsequent documents
it filed with the Securities and Exchange Commission (the "Commission") pursuant
to the Securities Exchange Act of 1934, as amended (the "Exchange Act").

          On October 27, 2003, Bank of America Corporation and FleetBoston
Financial Corporation ("FleetBoston") announced they had signed an Agreement and
Plan of Merger dated October 27, 2003. Under terms of the merger agreement,
FleetBoston stockholders will receive .5553 shares of Bank of America
Corporation common stock for each of their shares. The merger agreement has been
approved by the boards of directors of Bank of America Corporation and
FleetBoston and is subject to customary closing conditions, including regulatory
and stockholders' approvals. Closing is expected in the first half of 2004.

          Moody's currently rates the Bank's long-term certificates of deposit
as "Aa1" and short-term certificates of deposit as "P-1". Standard & Poor's
Rating Services, a division of The McGraw-Hill Companies, Inc. rates the Bank's
long-term certificates of deposit as "AA-" and its short-term certificates of
deposit as "A-1+". Fitch, Inc. rates long-term certificates of deposit of the
Bank as "AA+" and short-term certificates of deposit as "F1+." Further
information with respect to such ratings may be obtained from Moody's, Standard
& Poor's and Fitch, respectively. No assurances can be given that the current
ratings of the Bank's instruments will be maintained. On October 27, 2003, Fitch
placed its ratings for Bank of America Corporation and its affiliates, including
its ratings for the Bank's long- and short-term certificates of deposit, on
Ratings Watch Negative after the FleetBoston merger announcement described
above.

          The Bank will provide copies of the most recent Bank of America
Corporation Annual Report on Form 10-K, any subsequent reports on Form 10-Q, and
any required reports on Form 8-K (in each case as filed with the Commission
pursuant to the Exchange Act), and the most recent publicly available portions
of the quarterly Call Reports of the Bank delivered to the Comptroller of the
Currency, without charge, to prospective noteholders, on the written request of
such person. Written requests should be directed to:

                    Bank of America Corporate Communications
                    100 North Tryon Street, 18th Floor
                    Charlotte, North Carolina 28255
                    Attention: Corporate Communications

          CERTAIN INFORMATION CONCERNING JPMORGAN CHASE BANK. JPMorgan Chase
Bank is a wholly owned bank subsidiary of J.P. Morgan Chase & Co., a Delaware
corporation whose principal office is located in New York, New York. JPMorgan
Chase Bank is a commercial bank offering a wide range of banking services to its
customers both domestically and internationally. Its business is subject to
examination and regulation by Federal and New York State banking authorities. As
of September 30, 2003, JPMorgan Chase Bank had total assets of $638.1 billion,
total net loans of $202.4 billion, total deposits of $313.4 billion, and total
stockholder's equity of $37.0 billion. As of December 31, 2002, JPMorgan Chase
Bank had total assets of $622.4 billion, total net loans of $180.6 billion,
total deposits of $300.6 billion, and total stockholder's equity of $35.5
billion.

          Additional information, including the most recent Form 10-K for the
year ended December 31, 2002 of J.P. Morgan Chase & Co., the 2002 Annual Report
of J.P. Morgan Chase & Co. and additional annual, quarterly and current reports
filed with the Securities and Exchange Commission by J.P. Morgan Chase & Co., as
they become available, may be obtained without charge by each person to whom
this Official Statement is delivered upon the written request of any such person
to the Office of the Secretary, J.P. Morgan Chase & Co., 270 Park Avenue, New
York, New York 10017.

          The information contained in this description relates to and has been
obtained from JPMorgan Chase Bank. This data has been taken from the
Consolidated Reports of Condition and Income filed with the Board of Governors
of the U.S. Federal Reserve System compiled in accordance with regulatory
accounting principles. The delivery of the prospectus supplement shall not
create any implication that there has been no change in the affairs of JPMorgan
Chase Bank since the date hereof, or that the information contained or referred
to in this description is correct as of any time subsequent to its date.

          THE INFORMATION IN THE PRECEDING PARAGRAPHS HAS BEEN PROVIDED BY THE
COUNTERPARTIES AND IS NOT GUARANTEED AS TO ACCURACY OR COMPLETENESS, AND IS NOT
TO BE CONSTRUED AS REPRESENTATIONS BY THE SPONSOR OR THE UNDERWRITERS. EXCEPT
FOR THE FOREGOING PARAGRAPHS, THE COUNTERPARTIES HAVE NOT BEEN INVOLVED IN THE
PREPARATION OF, AND DO NOT ACCEPT RESPONSIBILITY FOR, THIS PROSPECTUS SUPPLEMENT
OR THE PROSPECTUS.

                              ERISA CONSIDERATIONS

          The notes may be acquired by, or on behalf of, employee benefit plans
or other retirement arrangements which are subject to Title I of ERISA and/or
Section 4975 of the Code, (each a "Plan") provided the proposed transfer and/or
holding of a note will not result in a prohibited transaction under Section 406
of ERISA or Section 4975 of the Code or such prohibited transaction will be
covered under an individual or class prohibited transaction exemption including,
but not limited to, PTCE 84-14 (regarding plan asset transactions determined by
independent qualified professional asset managers); PTCE 91-38 (regarding
certain transactions involving bank collective investment funds); PTCE 90-1
(regarding certain transactions involving insurance company pooled separate
accounts), PTCE 95-60 (regarding certain transactions involving insurance
company general accounts), and PTE 96-23 (regarding plan asset transactions
determined by in-house asset managers) ("Investor-Based Exemption"). An
acquisition of a note by an investor shall be deemed a representation that such
investor is either not a Plan or that if it is a Plan that no prohibited
transaction will result from the acquisition and/or holding of the note which
will not be covered by an Investor-Based Exemption or some other applicable
exemption. See the discussion of additional considerations regarding the
acquisition and/or holding of the notes by Plans and other retirement
arrangements not subject to ERISA under "ERISA Considerations" in the
prospectus.

                    CERTAIN FEDERAL INCOME TAX CONSIDERATIONS

          On the closing date, Stroock & Stroock & Lavan LLP, New York, New York
will render its opinion to the effect that the notes will be treated as debt of
the trust, rather than as an interest in the student loans, and that the trust
will not be characterized as an association or publicly traded partnership
taxable as a corporation each for federal income tax purposes. Such opinion is
not binding on the Internal Revenue Service and there is no assurance that such
characterization would prevail if challenged. See "Federal Income Tax
Consequences" in the prospectus.

                             REPORTS TO NOTEHOLDERS

          Periodic reports concerning Collegiate Funding Services Education Loan
Trust 2003-B will be delivered to noteholders. So long as Cede & Co., as nominee
of The Depository Trust Company is registered holder of the notes, you will
receive reports through DTC participants. See "Book-Entry Registration" in the
prospectus.

          The trust will file with the SEC periodic reports required under the
Securities Exchange Act of 1934 and SEC rules.

                              PLAN OF DISTRIBUTION

          Subject to the terms and conditions set forth in the underwriting
agreement dated as of November 19, 2003, among the sponsor, Collegiate Funding
Services, L.L.C. and each of the underwriters named below, the sponsor has
agreed to cause the trust to sell to each of the underwriters, and each of the
underwriters has severally agreed to purchase from the trust, on a firm
commitment basis, the principal amount of the notes set forth opposite its name.




                 Class A-1    Class A-2    Class A-3    Class A-4   Class A-5    Class A-6  Class A-7      Class B-1      Class B-2
Underwriter       Notes        Notes        Notes        Notes       Notes        Notes      Notes          Notes          Notes

                                                                                             
Banc of America  $99,600,000 $100,000,000   $97,000,000 $         0 $ 97,000,000 $         0  $         0  $26,000,000  $         0

Securities LLC
J. P. Morgan     $99,600,000 $100,000,000   $         0 $97,000,000 $          0 $97,000,000 $          0  $            $26,000,000

Securities Inc.
Citigroup        $49,800,000 $ 50,000,000   $         0 $         0 $          0 $         0  $97,000,000  $            $         0

Global Markets
Inc.            ------------ ------------   ----------- -----------  ----------- -----------  -----------  -----------   -----------
    Total       $249,000,000 $250,000,000   $97,000,000 $97,000,000  $97,000,000 $97,000,000  $97,000,000  $26,000,000   $26,000,000
                ============ ============   =========== ===========  =========== ===========  ===========  ===========   ===========


          The underwriters have agreed to purchase all of the notes listed above
if any of the notes are purchased. The underwriters have advised that they
propose to offer the notes to the public initially at the respective offering
prices set forth below and on the cover page of this prospectus supplement, and
to certain dealers at these prices less concessions not in excess of the
concessions listed below. The underwriters may allow and such dealers may
reallow concessions to other dealers not in excess of the reallowances listed
below. After the initial public offering, these prices and concessions may
change.





                              Initial Public       Underwriting          Proceeds to
                              Offering Price         Discount          the Issuer (1)         Concession       Reallowance
                                                                                               
Per class A-1 note                 100%               0.20%              $248,502,000           0.120%           0.060%
Per class A-2 note                 100%               0.34%              $249,150,000           0.204%           0.102%
Per class A-3 note                 100%               0.29%               $96,718,700           0.174%             N/A
Per class A-4 note                 100%               0.29%               $96,718,700           0.174%             N/A
Per class A-5 note                 100%               0.29%               $96,718,700           0.174%             N/A
Per class A-6 note                 100%               0.29%               $96,718,700           0.174%             N/A
Per class A-7 note                 100%               0.29%               $96,718,700           0.174%             N/A
Per class B-1 note                 100%               0.375%              $25,902,500           0.225%             N/A
Per class B-2 note                 100%               0.375%              $25,902,500           0.225%             N/A
     Total               --------------         ----------------     -------------------
                         $1,036,000,000           $2,949,500          $1,033,050,500
                         ===============        ================     ===================


(1)  Before deducting expenses expected to be approximately $1,500,000.



          Until the distribution of notes is completed, the rules of the SEC may
limit the ability of the underwriters and selling group members to bid for and
purchase the notes. As an exception to these rules, the underwriters are
permitted to engage in transactions that stabilize the price of the notes. These
transactions consist of bids of purchase for the purpose of pegging, fixing or
maintaining the price of the notes.

          Purchases of a security for the purpose of stabilization or to reduce
a short position could cause the price of the security to be higher than it
might be in the absence of those purchases.

          In addition, the underwriters may impose a penalty bid on the
broker-dealers who sell the notes. This means that if an underwriter purchases
notes in the open market to reduce a broker-dealer's short position or to
stabilize the prices of the notes, it may reclaim the selling concession from
the broker-dealer who sold those notes as part of the offering.

          In general, over-allotment transactions and open market purchases of
the notes for the purpose of stabilization or to reduce a short position could
cause the price of a note to be higher than it might be in the absence of such
transactions.

          Neither the trust nor any of the underwriters makes any representation
or prediction as to the direction or magnitude of any effect that the
transactions described above may have on the prices of the notes. In addition,
neither the trust nor any of the underwriters make any representation that the
underwriters will engage in these transactions or that these transactions, once
commenced, will not be discontinued without notice.

          The underwriters have advised that they presently intend to make a
market in the notes; however, they are not obligated to do so. In addition, any
market-making may be discontinued at any time, and an active public market for
the notes may not develop.

          From time to time, the underwriters or their affiliates may perform
investment banking and advisory services for, and may provide general financing
and banking services to, the trust's affiliates.

          The underwriting agreement provides that Collegiate Funding of
Delaware, L.L.C. and Collegiate Funding Services, L.L.C. will indemnify the
underwriters against certain civil liabilities, including liabilities under the
Securities Act of 1933, and the trust has agreed to reimburse the underwriters
for the fees and expenses of their counsel.

          Banc of America Securities LLC will initially be the sole
broker-dealer with respect to the class A-3 notes, the class A-5 notes and the
class B-1 notes. J. P. Morgan Securities Inc. will initially be the sole
broker-dealer with respect to the class A-4 notes, the class A-6 notes and the
class B-2 notes. Citigroup Global Markets Inc. will initially be the sole
broker-dealer with respect to the class A-7 notes.

                                  LEGAL MATTERS

          Certain legal matters, including certain income tax matters, will be
passed upon for Collegiate Funding Services Education Loan Trust 2003-B by
Stroock & Stroock & Lavan LLP, New York, New York. Certain legal matters will be
passed upon for the underwriters by Kutak Rock LLP.





PROSPECTUS





                COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUSTS
                                     ISSUER

    COLLEGIATE FUNDING OF DELAWARE,        COLLEGIATE FUNDING MASTER
              L.L.C.                           SERVICING, L.L.C.
             SPONSOR                            MASTER SERVICER


                          COLLEGIATE FUNDING PORTFOLIO
                             ADMINISTRATION, L.L.C.,
                                  ADMINISTRATOR



                         STUDENT LOAN ASSET-BACKED NOTES

Collegiate Funding of Delaware, L.L.C., will periodically establish trusts that
will issue notes in one or more series. The specific terms of the notes included
in each series will be described in a supplement to this prospectus.

Proceeds from the sale of the notes will be used to acquire portfolios of
student loans originated by eligible lenders under the Federal Family Education
Loan Program. Those student loans will be pledged to secure repayment of the
notes. The notes will represent obligations of the issuing trust only and are
not guaranteed by any other person. The notes will be limited obligations of the
trusts payable solely from the student loans each trust acquires and the other
assets of each trust.

You should read this prospectus and any prospectus supplement carefully before
you invest. This prospectus may be used to offer and sell the notes only if it
is accompanied by a prospectus supplement.

Offers of the notes may be made by different methods, including offerings
through underwriters, as more fully described under "Plan of Distribution" below
and in the related prospectus supplement. Unless otherwise indicated for a
series of the notes, the notes will not be listed on a national securities
exchange.



                The date of this prospectus is November 21, 2003.



                              ABOUT THIS PROSPECTUS

          This prospectus is part of a registration statement filed with the
Securities and Exchange Commission. Notes may be sold in one or more offerings
pursuant to the registration statement.

          Collegiate Funding of Delaware, L.L.C. will establish one or more
trusts in connection with the issuance of notes. Each trust will issue one or
more series of notes, the repayment of which are secured by student loans the
trust will acquire with the proceeds from the sale of the notes. This prospectus
provides you with a general description of the notes the trusts may offer. Each
time notes are sold, we will provide a prospectus supplement relating to the
series of notes being offered that will include:

          o    a description of the aggregate principal amount, authorized
               denominations and interest rate or rates, or the manner of
               determining the interest rate or rates, of each class of the
               notes to be sold

          o    information concerning the student loans that will be purchased
               with the proceeds of the notes

          o    information with respect to any notes the trust may have
               previously issued that are secured by a common pool of assets
               that secure payment of the notes described in the prospectus
               supplement

          o    information concerning the guarantee agencies providing
               guarantees for the student loans that will be acquired with note
               proceeds

          o    information concerning the companies that will be engaged to
               service the student loans that will be acquired with note
               proceeds

          o    information with respect to any credit or cash flow enhancements
               designed to reduce the risk to investors caused by shortfalls in
               payments on the related student loans

          o    any updates or changes to the information presented in this
               prospectus.

          You should rely only on the information contained in or incorporated
by reference into this prospectus and any prospectus supplement. No person is
authorized to provide you with different information. Notes will not be offered
for sale in any state where the offer is not permitted. You should not assume
that the information in this prospectus or any prospectus supplement is accurate
as of any date other than the date appearing on the front cover of those
documents.




         ---------------------------------------------------------------
                         TABLE OF CONTENTS TO PROSPECTUS
         ---------------------------------------------------------------

About This Prospectus......................................................i
Summary of the Offering...................................................ii
Risk Factors...............................................................1
Special Note Regarding Forward Looking Statements.........................11
Formation of the Trusts...................................................11
Collegiate Funding Services, L.L.C........................................12
The Sponsor...............................................................13
The Administrator.........................................................13
Description of the Notes..................................................14
Security and Sources of Payment for the Notes.............................22
Book-Entry Registration...................................................26
Additional Notes..........................................................30
Summary of the Indenture Provisions.......................................31
Description of Credit Enhancement and Derivative Products.................42
Description of the Federal Family Education Loan Program..................44
Description of the Guarantee Agencies.....................................58
Federal Income Tax Consequences...........................................65
ERISA Considerations......................................................70
Plan of Distribution......................................................71
Legal Matters.............................................................72
Financial Information.....................................................72
Ratings...................................................................73
Incorporation of Documents by Reference; Where to Find More Information...73
Glossary of Terms.........................................................74
Appendix I - Global, Clearance, Settlement and Tax
Documentation Procedures..................................................78




                             SUMMARY OF THE OFFERING

          The following summary highlights selected information from this
prospectus but does not contain all of the information you should consider
before making an investment decision. Before deciding to purchase any notes, you
should read the more detailed information appearing in this prospectus and in
the related prospectus supplement.

OVERVIEW

Collegiate Funding of Delaware, L.L.C. will from time to time establish separate
trusts that will sell notes in one or more series and in one or more classes,
and will purchase a pool or pools of student loans with the proceeds received
from these sales. Each trust will be formed pursuant to a trust agreement and
will pledge the student loans it purchases with the proceeds from the sale of
its notes as collateral for repayment of the notes. The priority of payments
among the various series and classes of notes each trust sells will be described
in the related prospectus supplement. These payments will come principally from
amounts received on the student loans held by the related trust.

PARTIES

ISSUER: A Delaware statutory trust to be formed under a trust agreement between
the sponsor and the Delaware trustee.

SPONSOR: Collegiate Funding of Delaware, L.L.C. You may contact Collegiate
Funding of Delaware, L.L.C. at 100 Riverside Parkway, Suite 125, Fredericksburg,
Virginia 22406, or by phone at (540) 374-1600.

MASTER SERVICER: Collegiate Funding Master Servicing, L.L.C. will act as master
servicer of each trust's student loans. Collegiate Funding Master Servicing,
L.L.C. will engage the parties specified in each prospectus supplement to act as
subservicers for the student loans each trust acquires. Other entities may also
act as a servicer or subservicer of the student loans if approved by the rating
agencies rating the notes.

ADMINISTRATOR: Collegiate Funding Portfolio Administration, L.L.C. will provide
certain administrative services for each trust.

ELIGIBLE LENDER TRUSTEE AND TRUSTEE: The prospectus supplement for each series
of notes will identify the eligible lender trustee for each trust's student
loans and the trustee under an indenture governing a trust's issuance of notes.

DELAWARE TRUSTEE: The prospectus supplement for each series of notes will
identify the Delaware trustee for each trust.

INTEREST RATES

The prospectus supplement will describe the interest that will be paid on the
notes. The interest rate may be fixed for the full term of the notes, or the
interest rate may be subject to periodic adjustment as described below.

AUCTION RATE NOTES. A trust may issue classes of notes that bear interest at a
rate determined by auction. The initial interest rate for these auction rate
notes, or the method for determining the initial interest rate, will be
described in the related prospectus supplement. The interest rates for the
auction rate notes will be reset at the end of each interest period pursuant to
the auction procedures.

The auction procedures are summarized and an example of an auction is included
under "Description of the Notes - Auction rate notes."

INDEX RATE NOTES. A trust may issue classes of notes that bear interest at a
rate determined by reference to LIBOR, by reference to United States Treasury
Securities, by reference to a commercial paper index or by reference to another
index described in a prospectus supplement. These notes will bear interest at an
initial rate described in the prospectus supplement. Thereafter, the interest
rate for LIBOR rate notes will be determined periodically by reference to the
designated LIBOR rate, the interest rate for treasury rate notes will be
determined periodically by reference to the rate of interest paid on designated
U.S. Treasury securities, the interest rate for commercial paper notes will be
determined by reference to the designated commercial paper index and the
interest rate for other index rate notes will be determined periodically by
reference to the index described in a prospectus supplement. See "Description of
the Notes - LIBOR rate notes" and "- Treasury rate notes" in this prospectus.

ACCRUAL NOTES. A trust may issue one or more classes of accrual notes. Accrual
notes will not be entitled to receive payments of interest during the designated
accrual period. Instead, interest accrued on the accrual notes will be
capitalized and added to their principal balance. The rate of interest to be
accrued and the accrual period will be specified in the related prospectus
supplement. See "Description of the Notes - Accrual notes" in this prospectus.

ORIGINAL ISSUE DISCOUNT NOTES. A trust may issue classes of notes at a discount
from the principal amount payable at maturity that pay no interest or interest
at a rate that is below market rates at the time of issuance. The interest paid
on these original issue discount notes, if any, and the yield to maturity of the
original issue discount notes, will be described in the related prospectus
supplement. See "Description of the Notes - Original issue discount notes" in
this prospectus

PAYMENTS ON THE NOTES

The trustee will make payments of principal and interest due on the notes on
behalf of each trust solely from the assets held by the trust. The assets of the
trust will consist of a pool of student loans, payments made on the student
loans and funds in accounts held by the trustee under the indenture. Interest
and principal on the notes will be paid on the dates specified in the related
prospectus supplement. The principal balance of the notes of each series will be
payable in full on the stated maturity date, unless earlier redeemed or repaid
as described in this prospectus or in the related prospectus supplement.
Principal payments received on student loans will be used to make principal
payments on the notes.

OPTIONAL PURCHASE

If provided in the applicable prospectus supplement, we may, at our option,
purchase, or arrange for the purchase of, all remaining student loans owned by a
trust on any distribution date when their pool balance is 10% or less of the
initial pool balance. The sponsor's exercise of this purchase option will result
in the early retirement of the notes issued by that trust. See "Description of
the Notes - Sale of student loans held in trust estate" in this prospectus.

MANDATORY AUCTION

If provided in the applicable prospectus supplement, the trustee will offer for
sale all of the student loans remaining in a trust at the end of a collection
period when their pool balance has been reduced to 10% or less of the initial
pool balance. An auction will occur only if we do not exercise our right to
repurchase all of the student loans remaining in a trust. The auction of the
student loans remaining in a trust will result in the early retirement of the
notes issued by that trust. See "Description of the Notes - Sale of student
loans held in trust estate" in this prospectus.

REDEMPTION PROVISIONS

MANDATORY REDEMPTION. If so provided in the related prospectus supplement, if
the proceeds from the sale of a series of notes are not used to purchase student
loans within the period of time specified in a prospectus supplement, those
remaining proceeds will be used to redeem notes. If so provided in the related
prospectus supplement, the principal payments received on the student loans and,
until the principal balance of the student loans reaches a specified minimum
percentage of the principal balance of the outstanding notes, interest received
on the student loans, after deducting all required payments, will be used to
redeem the notes.

OPTIONAL REDEMPTION. If so provided in the related prospectus supplement, notes
may be redeemed from interest payments received on student loans that are not
needed to pay interest on the notes and the trust's expenses. In addition, if so
provided in the related prospectus supplement, a trust may sell the student
loans it acquires with the proceeds of the notes it issues for not less than
their principal balance plus any unamortized premium and accrued interest and
use the proceeds to redeem its outstanding notes.

EXTRAORDINARY OPTIONAL REDEMPTION. If so provided in the related prospectus
supplement, notes may be redeemed in our sole discretion if we determine that
the rate of return on student loans has materially decreased or that the costs
of administering a trust have placed unreasonable burdens upon that trust's
ability to perform its obligations under the applicable indenture.

PARTIAL REDEMPTION. If less than all of the notes of any series are to be
redeemed, we will determine the classes of notes that will be redeemed.
Generally, Class A notes will be redeemed before Class B notes. An indenture may
provide for the issuance of Class C notes, and if so, Class B notes will be
redeemed before Class C notes. However, we may have the option of redeeming some
or all of the Class B notes before all of the Class A notes are redeemed, and
may redeem some or all of the Class C notes before the Class A notes and Class B
notes are redeemed, if the applicable trust's ratio of assets to liabilities
exceeds levels specified in the prospectus supplement. See "Description of the
Notes - Notice and partial redemption of notes" in this prospectus.

STUDENT LOAN ASSETS

The student loans that comprise the assets of each trust will be held by the
eligible lender trustee on behalf of the trust. The student loans will have been
originated under the Federal Family Education Loan Program to pay costs incurred
by students enrolled in qualified, accredited institutions of higher education.

The characteristics of the portfolio of student loans to be acquired by a trust
with the proceeds of the notes of any series, and the characteristics of any
existing portfolio held by the trustee for the trust, will be described in the
related prospectus supplement.

STUDENT LOAN GUARANTEES

The payment of principal and interest on all of the student loans that comprise
the assets of a trust will be guaranteed by designated guarantee agencies and
will be reinsured by the United States Department of Education pursuant to the
Higher Education Act. This guarantee, however, is contingent upon compliance
with a variety of regulations concerning origination and servicing of the loans.
Failure to follow these regulations may result in the guarantee claim for a loan
being denied.

Student loans originated prior to October 1, 1993 are fully guaranteed as to
principal and accrued interest. Student loans originated after October 1, 1993
are guaranteed as to 98% of principal and accrued interest.

The Higher Education Act provides that if the Secretary of Education determines
that a guarantee agency is unable to meet its obligations to holders of loans,
such as the trustee, then the holders may submit guarantee claims directly to
the Department of Education. The Department of Education is required to pay the
guarantee agency's full insurance obligation to the holders until the
obligations are transferred to a new guarantee agency capable of meeting the
obligations, or until a qualified successor guarantee agency assumes the
obligations. Delays in receiving reimbursement could occur if a guarantee agency
fails to meet its obligations.

SUBORDINATED NOTES

The rights of the owners of Class B notes to receive payments of principal and
interest will be subordinated to the rights of the owners of Class A notes
issued by that trust to receive payments of principal and interest. The rights
of the owners of any Class C notes issued by a trust to receive payments of
principal and interest will be subordinated to the rights of the owners of Class
B notes and Class A notes issued by that trust to receive payments of principal
and interest. This subordination is intended to enhance the likelihood that the
owners of more senior notes will regularly receive the full amount of payments
of principal and interest due them and to protect the owners against losses.

FUNDS

The indenture governing the issuance of notes by a trust will create the
following funds, unless otherwise described in the related prospectus
supplement. Funds held by the trustee for one trust will not be available to pay
the notes or expenses of another trust.

COLLECTION FUND. All funds received with respect to student loans will be
deposited into a Collection Fund under an indenture. Generally, funds on deposit
in the Collection Fund will be used to pay the fees and expenses of the trust
and principal and interest on the notes issued by that trust. An indenture may
provide for the establishment of a capitalized interest account in the
Collection Fund, if so provided in the related prospectus supplement. Amounts in
the Collection Fund will be transferred to the Reserve Fund to the extent
necessary to restore the Reserve Fund to its required minimum balance, and any
remaining amounts will be used in accordance with the terms of the indenture and
as described in the related prospectus supplement.

ACQUISITION FUND. Most of the proceeds from the issuance of a series of notes
will be deposited into an Acquisition Fund. These funds will be used to acquire
the student loans identified in the related prospectus supplement, and to pay
certain costs related to the issuance of the notes.

If so provided in the prospectus supplement, a specified percentage of the
proceeds will be deposited in a prefunding account in the Acquisition Fund.
During the prefunding period, we will use funds in the prefunding account to
purchase additional portfolios of student loans, to purchase serial loans, to
originate consolidation loans and to add other loans to existing consolidation
loans held by a trust, all to the extent provided in the related prospectus
supplement. The prefunding period will begin on the date the notes are issued
and end on the earlier of a date specified in the prospectus supplement or upon
our determination that we are unable to acquire additional student loans.

Funds in the Acquisition Fund that are not used by a trust to acquire student
loans will be used to make payments on the notes or to redeem notes issued by
that trust as described in the related prospectus supplement.

RESERVE FUND. In connection with the issuance of each series of notes, a deposit
may be made to a Reserve Fund in an amount specified in the related prospectus
supplement. The Reserve Fund will be maintained at a balance specified in the
related prospectus supplement from extra amounts in the Collection Fund. Moneys
in the Reserve Fund will be used to pay the trust's operating expenses and
interest on the notes if funds in the Collection Fund are insufficient to make
those payments. A reserve fund insurance policy may be provided in lieu of a
deposit of moneys to a Reserve Fund if so provided in a prospectus supplement.

CREDIT ENHANCEMENT AND DERIVATIVE PRODUCTS

Credit enhancement for a series of notes may be established in the form of:

      o   insurance policies or surety bonds;
      o   subordination of certain classes or subclasses of notes;
      o   one or more reserve funds;
      o   letters of credit; or
      o   other arrangements acceptable to each rating agency rating the notes
          to provide for coverage of risks of defaults or losses.

A trust may also enter into a derivative product agreement with respect to a
series of notes, such as interest rate, currency or other swaps, exchange
agreements, interest rate protection agreements, repurchase obligations, put or
call options and other yield protection agreements. A trust's obligation to make
payments in connection with a derivative product may be secured by a pledge of
and lien on the assets of a trust.

Any credit enhancement or derivative product for a series of notes will be
described in the related prospectus supplement. See "Description of Credit
Enhancement and Derivative Products" in this prospectus.

REPORTS TO NOTEHOLDERS

Periodic reports concerning the notes and the security for the notes will be
provided to the noteholders. Those reports will not be reviewed by a certified
public accounting firm. If notes are issued in book-entry form and registered in
the name of Cede & Co., the nominee of The Depository Trust Company, then all
reports will be provided to those entities which in turn will provide the
reports to their eligible participants. Beneficial owners of notes will receive
reports forwarded to them by those participants. See "Book-Entry Registration"
in this prospectus.

                                  RISK FACTORS

          You should consider the following factors regarding your purchase of
the notes.

THE NOTES ARE NOT SUITABLE INVESTMENTS FOR ALL
INVESTORS

          The notes are not a suitable investment if you require a regular or
predictable schedule of payments or payment on any specific date. The notes are
complex investments that should be considered only by investors who, either
alone or with their financial, tax and legal advisors, have the expertise to
analyze the prepayment, reinvestment, default and market risk, the tax
consequences of an investment and the interaction of these factors.

YOUR NOTES ARE PAYABLE SOLELY FROM THE TRUST
ESTATE AND YOU WILL HAVE NO OTHER RECOURSE
AGAINST US

          Interest and principal on your notes will be paid solely from the
funds and assets held in the trust estate created under the indenture. No
insurance or guarantee of the notes will be provided by any government agency or
instrumentality, by any affiliate of a trust, by any insurance company or by any
other person or entity, except to the extent that credit enhancement is provided
for a series or class of notes as described in the related prospectus
supplement. Therefore, your receipt of payments on the notes will depend solely

          o    on the amount and timing of payments and collections on the
               student loans held in the trust estate and interest paid or
               earnings on the funds held in the accounts established pursuant
               to the related indenture;

          o    amounts on deposit in the Reserve Fund and other funds held in
               the related trust estate; and

          o    any form of credit enhancement described in the related
               prospectus supplement.

You will have no additional recourse against any other party if those sources
of funds for repayment of the notes are insufficient.

FAILURE TO COMPLY WITH LOAN ORIGINATION AND
SERVICING PROCEDURES FOR STUDENT LOANS MAY
RESULT IN LOSS OF GUARANTEE AND OTHER BENEFITS

          The Higher Education Act and its implementing regulations require
holders of student loans and guarantee agencies guaranteeing student loans to
follow specified procedures in making and collecting student loans.

          Failure to follow the specified procedures, as a result of computer
software errors or otherwise, may result in:

          o    the Department of Education's refusal to make insurance payments
               to the applicable guarantor or to make interest subsidy payments
               and special allowance payments on the student loans of a trust;
               or

          o    the guarantors' inability or refusal to make guarantee payments
               on the student loans of a trust.

          Each loan purchase agreement requires the seller to repurchase its
loans if the representations and warranties made by the seller prove not to be
true or if a claim for a loan is denied because of events occurring before the
sale. However, a seller may not be financially able to repurchase loans if
called upon to do so.

          If the Department of Education or a guaranty agency refused to pay a
claim, that refusal would reduce the revenues of the trust and impair its
ability to pay principal and interest on your notes.

IF THE SERVICER OR ANY SUBSERVICER FAILS TO COMPLY
WITH THE DEPARTMENT OF EDUCATION'S THIRD-PARTY
SERVICER REGULATIONS, PAYMENTS ON YOUR NOTES
COULD BE ADVERSELY AFFECTED

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

BANKRUPTCY OR INSOLVENCY OF COLLEGIATE FUNDING
OF DELAWARE, L.L.C. OR THE BANKRUPTCY OR
INSOLVENCY OF THE SELLERS OF STUDENT LOANS COULD
RESULT IN PAYMENT DELAYS OR REDUCTIONS

          Collegiate Funding of Delaware, L.L.C. will be the sponsor of each
trust and will sell to each trust all of the loans acquired by the trust with
the proceeds of the notes. If Collegiate Funding of Delaware, L.L.C. seeks
relief under the bankruptcy or related laws, a bankruptcy court could attempt to
consolidate each trust's assets into the bankruptcy estate of Collegiate Funding
of Delaware, L.L.C. If that occurs, you can expect delays in receiving payments
on your notes and even a reduction in payments on your notes.

          We have taken steps to structure each loan purchase by the sponsor
from a seller as a "true sale" under law. A true sale helps to establish that
the loans would not continue to be the property of the seller if the seller
becomes bankrupt or insolvent. If a court disagrees with this position, we could
experience delays in receiving payments on its student loans and you could then
expect a delay in receiving payments on your notes or even a reduction in
payments on your notes. A court could also subject the student loans to a
superior tax or government lien arising before the sale of the student loans to
a trust.

          If student loans are purchased from a bank and the bank becomes
insolvent, it would become subject to receivership by the Federal Deposit
Insurance Corporation. In that case, the FDIC could treat the transfer of the
student loans as a secured loan rather than as a sale. If that were to happen,
we would have only a security interest in the student loans and could experience
delays in receiving payments with respect to those loans. In addition, the FDIC
may seek a release of the loans to itself, as receiver, which would accelerate
and prepay the "loan."

BANKRUPTCY OR INSOLVENCY OF COLLEGIATE FUNDING
MASTER SERVICING, L.L.C. OR ANY SUBSERVICER
COULD RESULT IN PAYMENT DELAYS TO YOU

          Collegiate Funding Master Servicing, L.L.C. will act as the master
servicer with respect to the student loans acquired by each trust and may engage
one or more other entities to act as subservicer with respect to such student
loans. In the event of a default by the master servicer or any subservicer
resulting from events of insolvency or bankruptcy, a court, conservator,
receiver or liquidator may have the power to prevent the trustee or the
noteholders from appointing a successor servicer and delays in collections in
respect of the student loans may occur. Any delay in the collections of student
loans may delay payments to you.

YOU MAY INCUR LOSSES OR DELAYS IN PAYMENT ON
YOUR NOTES IF BORROWERS DEFAULT ON THEIR STUDENT
LOANS

          For a variety of economic, social and other reasons, all the payments
that are actually due on student loans may not be made. Borrowers' failures to
make timely payments of the principal and interest due on the loans will affect
the revenues of the trust estate for a trust, which may reduce the amounts
available to pay principal and interest due on the notes.

          In general, a guarantee agency reinsured by the Department of
Education will guarantee 98% of each student loan. As a result, if a borrower of
a student loan defaults, the trust will experience a loss of approximately 2% of
the outstanding principal and accrued interest on each of the defaulted loans.
The trust does not have any right to pursue the borrower for the remaining 2%
unguaranteed portion. If any credit enhancement described in the related
prospectus supplement is not sufficient, you may suffer a delay in payment or a
loss on your investment.

THE RATE OF PAYMENTS ON STUDENT LOANS MAY AFFECT
THE MATURITY AND YIELD OF YOUR NOTES

          Student loans may be prepaid at any time without penalty. If a trust
receives prepayments on its student loans, those amounts will be used to make
principal payments on notes as described in the related prospectus supplement,
which could shorten the average life of each class of its notes. Factors
affecting prepayment of loans include general economic conditions, prevailing
interest rates and changes in the borrower's job, including transfers and
unemployment. Refinancing opportunities which may provide more favorable
repayment terms, including those offered under consolidation loan programs like
the federal direct consolidation loan program, also affect prepayment rates.
There is insufficient information available to be able to estimate the rate of
prepayment with respect to the student loans in any trust estate.

          Scheduled payments with respect to, and the maturities of, student
loans may be extended as authorized by the Higher Education Act. Also, periods
of forbearance or refinancings through consolidation loans having longer
maturities may lengthen the remaining term of the loans and the average life of
each class of notes. You will bear entirely any reinvestment risks resulting
from a faster or slower incidence of prepayment of loans.

          The rate of principal payments to you on the notes and the yield to
maturity of the notes will be directly related to the rate of payments of
principal on the student loans each trust acquires. Changes in the rate of
prepayments may significantly affect your actual yield to maturity, even if the
average rate of principal prepayments is consistent with your expectations. In
general, the earlier a prepayment of principal of a loan, the greater the effect
on your yield to maturity. The effect on your yield as a result of principal
payments occurring at a rate higher or lower than the rate anticipated by you
during the period immediately following the issuance of the notes will not be
offset by a subsequent like reduction, or increase, in the rate of principal
payments.

THE CHARACTERISTICS OF THE PORTFOLIO OF STUDENT
LOANS HELD IN THE TRUST ESTATE MAY CHANGE

          If so provided in a prospectus supplement, a trust may issue several
series of notes and use the proceeds to add additional student loans to the
trust estate. The prospectus supplement for a series of notes will describe the
characteristics of our student loan portfolio at that time. However, the actual
characteristics of the loans in our portfolio will change from time to time due
to factors such as repayment of the loans in the normal course of business,
purchase of additional loans during a prefunding period, amendments to the
Higher Education Act, sales or exchanges of student loans, or the occurrence of
delinquencies or defaults on the student loans. A portfolio of student loans
acquired previously by us is not necessarily indicative of future performance of
student loans held by a trust.

          A trust's cash flow, and its ability to make payments due on your
notes will be reduced to the extent interest is not currently payable on our
student loans. The borrowers on most student loans are not required to make
payments during the period in which they are in school and for certain
authorized periods after graduation as described in the Higher Education Act.
The Department of Education will make all interest payments while payments are
deferred under the Higher Education Act on certain of the student loans. For all
other student loans, interest generally will be capitalized and added to the
principal balance of the loans. The trust estate will consist of student loans
for which payments are deferred as well as student loans for which the borrower
is currently required to make payments of principal and interest. The
proportions of the loans in our portfolio for which payments are deferred and
currently in repayment will vary during the period that the notes are
outstanding.

STUDENT LOANS ARE UNSECURED AND THE ABILITY
OF THE GUARANTEE AGENCIES TO HONOR THEIR GUARANTEES
MAY BECOME IMPAIRED

          The Higher Education Act requires that all student loans be unsecured.
As a result, the only security for payment of the student loans held in each
trust estate are the guarantees provided by the guarantee agencies.

          A deterioration in the financial status of a guarantee agency and its
ability to honor guarantee claims on defaulted student loans could delay or
impair the guarantee agency's ability to make claims payments to the trustee.
The financial condition of a guarantee agency can be adversely affected if it
submits a large number of reimbursement claims to the Department of Education,
which results in a reduction of the amount of reimbursement that the Department
of Education is obligated to pay the guarantee agency. The Department of
Education may also require a guarantee agency to return its reserve funds to the
Department of Education upon a finding that the reserves are unnecessary for the
guarantee agency to pay its program expenses or to serve the best interests of
the federal student loan program. The inability of any guarantee agency to meet
its guarantee obligations could reduce the amount of principal and interest paid
to you as the owner of the notes or delay those payments past their due date.

          If the Department of Education has determined that a guarantee agency
is unable to meet its guarantee obligations, the loan holder may submit claims
directly to the Department of Education and the Department of Education is
required to pay the full guaranty claim amount due with respect thereto. See
"Description of the Guarantee Agencies" in this prospectus. However, the
Department of Education's obligation to pay guarantee claims directly in this
fashion is contingent upon the Department of Education's making the
determination that a guarantee agency is unable to meet its guarantee
obligations. The Department of Education may not ever make this determination
with respect to a guarantee agency and, even if the Department of Education does
make this determination, payment of the guarantee claims may not be made in a
timely manner.

PAYMENT OFFSETS BY GUARANTEE AGENCIES OR THE
DEPARTMENT OF EDUCATION COULD PREVENT THE TRUST
FROM PAYING YOU THE FULL AMOUNT OF THE PRINCIPAL
AND INTEREST DUE ON YOUR NOTES

          The eligible lender trustee may use the same Department of Education
lender identification number for student loans in a trust as it uses for other
student loans it holds on behalf of other trusts established by the sponsor. If
so, the billings submitted to the Department of Education and the claims
submitted to guarantee agencies will be consolidated with the billings and
claims for payments for student loans under other trusts using the same lender
identification number. Payments on those billings by the Department of Education
as well as claim payments by the applicable guarantee agencies will be made to
the eligible lender trustee, or to the servicer on behalf of the eligible lender
trustee, in lump sum form. Those payments must be allocated by the eligible
lender trustee among the various trusts that reference the same lender
identification number.

          If the Department of Education or a guarantee agency determines that
the eligible lender trustee owes it a liability on any student loan held in any
trust (whether or not a part of the trust estate relating to your notes) the
Department or the applicable guarantee agency may seek to collect that liability
by offsetting it against payments due to the eligible lender trustee in respect
of the student loans pledged to secure your notes. Any offsetting or shortfall
of payments due to the eligible lender trustee could adversely affect the amount
of funds available to the trust and thus the trust's ability to pay you
principal and interest on your notes.

IF A TRUST CANNOT PURCHASE STUDENT LOANS, IT WILL
PAY PRINCIPAL ON OR REDEEM NOTES

          We will use the proceeds of the notes sold by a trust to acquire
student loans. If the student loan purchases are not completed, or if a trust is
not able to use note proceeds to purchase student loans that meet its
requirements, the trust will use those amounts to pay principal on or to redeem
your notes as provided in the related prospectus supplement.

A SECONDARY MARKET FOR YOUR NOTES MAY NOT
DEVELOP, AND THIS COULD DIMINISH THEIR VALUE

          Each series of notes will be a new issue without an established
trading market. We do not intend to list any series of notes on any national
exchange. As a result, we cannot assure you that a secondary market for the
notes will develop, and therefore it may be difficult for you to resell your
notes at the time and at a price you desire. If a secondary market does not
develop, the spread between the bid price and the asked price for the notes may
widen, thereby reducing the net proceeds to you from the sale of your notes.

CONGRESSIONAL ACTIONS MAY AFFECT A TRUST'S
STUDENT LOAN PORTFOLIO

          The Department of Education's authority to provide interest subsidies
and federal insurance for loans originated under the Higher Education Act
terminates on a date specified in the Higher Education Act. The Higher Education
Act Amendments of 1998 extended the authorization for the Federal Family
Education Loan Program to loans made on or before September 30, 2004. While
Congress has consistently extended the effective date of the Higher Education
Act and the Federal Family Education Loan Program, it may elect not to
reauthorize the Department's ability to provide interest subsidies and federal
insurance for loans. While this failure to reauthorize would not affect the
student loans a trust then owned, it would reduce the number of loans available
for purchase in the future.

          Funds for payment of interest subsidies and other payments under the
Federal Family Education Loan Program are subject to annual budgetary
appropriation by Congress. Federal budget legislation has in the past contained
provisions that restricted payments made under the Federal Family Education Loan
Program to achieve reductions in federal spending. Future federal budget
legislation may adversely affect expenditures by the Department of Education,
and the financial condition of the guarantee agencies.

          Congressional amendments to the Higher Education Act or other relevant
federal laws, and rules and regulations promulgated by the Secretary of
Education, may adversely impact holders of student loans. For example, changes
might be made to the rate of interest paid on student loans, to the level of
insurance provided by guarantee agencies or to the servicing requirements for
student loans. See "Description of the Federal Family Education Loan Program"
and "Description of the Guarantee Agencies" in this prospectus.

COMPETITION CREATED BY THE FEDERAL DIRECT
STUDENT LOAN PROGRAM COULD ADVERSELY AFFECT THE
AVAILABILITY OF STUDENT LOANS, THE COST OF SERVICING,
THE VALUE OF STUDENT LOANS AND PREPAYMENT EXPECTATIONS

          In 1992, Congress created the Federal Direct Student Loan Program.
Under this program, the Department of Education makes student loans directly to
student borrowers through the educational institutions they attend. This program
could result in reductions in the volume of student loans made under the Federal
Family Education Loan Program and available to us for purchase. This reduced
volume may cause a servicer or subservicer to experience increased costs due to
reduced economies of scale. These cost increases could reduce the ability of the
servicer to satisfy its obligations to service the student loans. This could
also reduce revenues received by the guarantee agencies available to pay claims
on defaulted student loans. The Department of Education has implemented a direct
consolidation loan program, which may further reduce the volume of student loans
available for purchase and may increase the rate of repayment of student loans.
We refer you to "Description of the Federal Family Education Loan Program" in
this prospectus.

THE CLASS B AND CLASS C NOTES ARE SUBORDINATED
TO THE CLASS A NOTES

          A trust may issue one or more series of notes, in one or more classes.
Payments of interest and principal on Class B notes are subordinated in priority
of payment to payments of interest and principal due on Class A notes. An
indenture may also provide for the issuance of Class C notes which will be
subordinated in priority of payment to payments of interest and principal due on
Class B notes. Class B notes and Class C notes are subordinated to Class A
notes, and Class C notes are also subordinate to Class B notes, as to the
direction of remedies upon an event of default. Consequently, holders of Class B
notes and Class C notes may bear a greater risk of losses or delays in payment
than holders of Class A Notes. As a result, the Class C notes and Class B notes
will be very sensitive to losses on the student loans and the timing of those
losses. If you are a holder of a Class B note or a Class C note, if the actual
rate and amount of losses on the student loans exceeds your expectations and any
available credit enhancement is insufficient to cover the resulting shortfalls,
the yield to maturity on your notes may be lower than you anticipate, and you
could suffer a loss.

          Failure to pay interest due on any Class B notes or Class C notes
issued under an indenture will not constitute an event of default so long as any
Class A notes issued under that indenture are outstanding. Similarly, failure to
pay interest due on any Class C notes issued under an indenture will not
constitute an event of default so long as any Class B notes issued under that
indenture are outstanding.

A TRUST MAY ISSUE ADDITIONAL NOTES SECURED BY THE
TRUST ESTATE

          A trust may issue additional series of notes, in one or more classes
if so provided in the related prospectus supplement. The proceeds from the sale
of such additional notes will be used to acquire additional student loans, and
the additional student loans together with the existing student loans will
secure all series of notes issued by the same trust. Those additional notes may
be issued without the consent or approval of the owners of any notes then
outstanding and may be on a parity with or subordinate to any Class A notes and
senior to, on a parity with or subordinate to Class B or Class C notes issued by
the trust. However, before issuing additional notes, a trust must receive
written evidence from each rating agency then rating any outstanding notes of
that trust that the rating or ratings will not be reduced or withdrawn as a
result of the issuance of the proposed additional notes. See "Additional Notes"
in this prospectus.

DIFFERENT RATES OF CHANGE IN INTEREST RATE INDEXES
MAY AFFECT A TRUST'S CASH FLOW

          The interest rates on your notes may fluctuate from one interest
period to another in response to changes in LIBOR rates, Treasury security
rates, commercial paper rates or other rate indexes, or as a result of the
auction procedures described in this prospectus, as specified in the related
prospectus supplement. The student loans that will be purchased with the
proceeds from the sale of notes bear interest at fixed or floating rates, which
are generally based upon the bond equivalent yield of the 91 day Treasury Bill
rate or upon a three month commercial paper rate, in each case plus a stated
margin. See "Description of the Federal Family Education Loan Program" in this
prospectus. If there is a decline in the rates payable on student loans a trust
acquires, the amount of funds representing interest deposited into the
Collection Fund may be reduced. If the interest rates payable on notes issued by
a trust do not decline in a similar manner and time, the trust may not have
sufficient funds to pay interest on its notes when it becomes due. Even if there
is a similar reduction in the rates applicable to the notes, there may not
necessarily be a reduction in the other amounts required to be paid out of the
trust estate, such as administrative expenses, causing interest payments to be
deferred to future periods. Sufficient funds may not be available in future
periods to make up for any shortfalls in the current payments of interest on the
notes or expenses of the trust estate.

THE NOTES MAY BE ISSUED ONLY IN BOOK-ENTRY FORM

          Usually, each class of notes of any series will be initially
represented by one or more certificates registered in the name of Cede & Co.,
the nominee for The Depository Trust Company, and will not be registered in your
name or the name of your nominee. If we elect to issue definitive notes
registered in the name of the holder in connection with the sale of a class or
series of notes, that election will be contained in the related prospectus
supplement. Unless and until definitive securities are issued, holders of the
notes will not be recognized by the trustee as registered owners as that term is
used in the indenture. Until definitive securities are issued, holders of the
notes will only be able to exercise the rights of registered owners indirectly
through The Depository Trust Company and its participating organizations. See
"Book-Entry Registration" in this prospectus.

THE RATINGS OF THE NOTES ARE NOT A
RECOMMENDATION TO PURCHASE AND MAY CHANGE

          It is a condition to issuance of the notes that they be rated as
indicated in the related prospectus supplement. Ratings are based primarily on
the creditworthiness of the underlying student loans, the level of
subordination, the amount of credit enhancement and the legal structure of the
transaction. The ratings are not a recommendation to you to purchase, hold or
sell any class of notes inasmuch as the ratings do not comment as to the market
price or suitability for you as an investor. An additional rating agency may
rate the notes, and that rating may not be equivalent to the initial rating
described in the related prospectus supplement. Ratings may be lowered or
withdrawn by any rating agency if in the rating agency's judgment circumstances
so warrant. A lowered rating is likely to decrease the price a subsequent
purchaser will be willing to pay you for your notes.

BORROWERS OF STUDENT LOANS ARE SUBJECT TO A
VARIETY OF FACTORS THAT MAY ADVERSELY AFFECT THEIR
REPAYMENT ABILITY

          Collections on the student loans during a monthly collection period
may vary greatly in both timing and amount from the payments actually due on the
student loans for that monthly collection period for a variety of economic,
social and other factors.

          Failures by borrowers to pay timely the principal and interest on
their student loans or an increase in deferments or forbearances could affect
the timing and amount of available funds for any monthly collection period and
the ability to pay principal and interest on your notes. In addition,
originators of student loans may, from time to time, offer incentive programs to
borrowers. Generally, under these programs, the interest rate on a borrower's
student loan is reduced if the borrower timely pays a specified number of
consecutive student loan payments. The effect of these factors, including the
effect on the timing and amount of available funds for any monthly collection
period and the ability to pay principal and interest on your notes is impossible
to predict.

THE PRINCIPAL AMOUNT OF THE NOTES OUTSTANDING
MAY EXCEED THE PRINCIPAL AMOUNT OF THE ASSETS
IN THE TRUST ESTATE, WHICH COULD RESULT IN LOSSES ON
YOUR NOTES IF THERE WAS A LIQUIDATION

          We expect to acquire student loans from amounts in the acquisition
fund at premiums exceeding the principal amount of such student loans.
Therefore, the principal amount of notes outstanding at any time may exceed the
principal amount of student loans and other assets in the trust estate held by
the trustee under the indenture. If an event of default occurs and the assets in
the trust estate are liquidated, the student loans would have to be sold at a
premium for the subordinated noteholders and possibly the senior noteholders to
avoid a loss. We cannot predict the rate or timing of accelerated payments of
principal or the occurrence of an event of default or when the aggregate
principal amount of the notes may be reduced to the aggregate principal amount
of the student loans.

          Payment of principal and interest on the notes is dependent upon
collections on the student loans. If the yield on the financed student loans
does not generally exceed the interest rate on the notes and expenses relating
to the servicing of the financed student loans and administration of the
indenture, the trust may have insufficient funds to repay the notes.

IF THE TRUSTEE IS FORCED TO SELL LOANS AFTER AN EVENT
OF DEFAULT, THERE COULD BE LOSSES ON YOUR NOTES

          Generally, during an event of default, the trustee is authorized with
certain noteholder consent to sell the student loans. However, the trustee may
not find a purchaser for the student loans. Also, the market value of the
student loans plus other assets in the trust estate might not equal the
principal amount of notes plus accrued interest. The competition currently
existing in the secondary market for loans made under the FFEL program also
could be reduced, resulting in fewer potential buyers of the FFELP loans and
lower prices available in the secondary market for those loans. There may be
even fewer potential buyers for those loans, and therefore lower prices
available in the secondary market. You may suffer a loss if the trustee is
unable to find purchasers willing to pay sufficient prices for the student
loans.

LESS THAN ALL OF THE HOLDERS CAN APPROVE
AMENDMENTS TO THE INDENTURE OR WAIVE DEFAULTS
UNDER THE INDENTURE

          Under the indenture, holders of specified percentages of the aggregate
principal amount of the notes may amend or supplement provisions of the
indenture and the notes and waive events of defaults and compliance provisions
without the consent of the other holders. You have no recourse if the holders
vote and you disagree with the vote on these matters. The holders may vote in a
manner which impairs the ability to pay principal and interest on your notes.
Also, so long as senior notes are outstanding, the holders of subordinate notes
will not have the right to approve certain amendments, or exercise certain
rights under the indenture.

RATING AGENCIES CAN PERMIT CERTAIN ACTIONS TO BE
TAKEN WITHOUT YOUR APPROVAL

          The indenture provides that the trust and the trustee may undertake
various actions based upon receipt by the trustee of confirmation from the
rating agencies that the outstanding ratings assigned by such rating agencies to
the notes are not thereby impaired. Such actions include, but are not limited
to, amendments to the indenture, the issuance of additional notes and the
execution by the trust of interest rate exchange agreements. To the extent such
actions are taken after issuance of your notes, you will be relying on the
evaluation by the rating agencies of such actions and their impact on credit
quality.

THE TRUST MAY ENTER INTO SWAP AGREEMENTS WHICH
COULD RESULT IN DELAYS IN PAYMENT OR LOSSES ON
YOUR NOTES IF THE COUNTERPARTY FAILS TO MAKE ITS
PAYMENTS

          Under the indenture, the trust may enter into interest rate swap
agreements if certain requirements are met, including the requirement that the
rating agencies will not reduce or withdraw the ratings on any notes. Interest
rate swap agreements carry risks relating to the credit quality of the
counterparty and the enforceability of the swap agreement.

                SPECIAL NOTE REGARDING FORWARD LOOKING STATEMENTS

          Statements in this prospectus and the prospectus supplement, including
those concerning expectations as to our ability to purchase eligible student
loans, to structure and to issue competitive securities, and certain of the
information presented in this prospectus and the prospectus supplement,
constitute forward looking statements, which represent the expectations and
beliefs of Collegiate Funding of Delaware, L.L.C. about future events. Actual
results may vary materially from expectations. For a discussion of the factors
which could cause actual results to differ from expectations, please see the
caption entitled "Risk Factors" in this prospectus and in the prospectus
supplement.

                             FORMATION OF THE TRUSTS

THE TRUSTS

          Each trust will be established as a Delaware statutory trust pursuant
to a trust agreement by and between Collegiate Funding of Delaware, L.L.C., as
sponsor and a Delaware trustee. Each trust will issue notes in one or more
series, and in one or more classes. The trust agreement will limit the
operations of a trust to the following activities:

          o    acquire, hold, manage and sell student loans, other assets of the
               trust and any proceeds therefrom;

          o    issue notes;

          o    make payments of principal and interest on the notes; and

          o    engage in any incidental or related activities.

          Each trust will have only nominal initial capital.

          The notes will be issued pursuant to an indenture of trust and any
supplemental indenture of trust described in the related prospectus supplement
that each trust will enter into with the trustee. The notes will represent
indebtedness of the issuing trust only, secured by the assets of that trust.

          The eligible lender trustee will acquire legal title to the student
loans on behalf of each trust and will enter into a guarantee agreement with
each of the guarantee agencies for the student loans. The eligible lender
trustee will use the proceeds from the sale of notes to purchase student loans
on behalf of the related trust.

          Following the acquisition of student loans, the assets of a trust will
include:

          o    student loans purchased with the proceeds from the issuance of
               the notes, legal title to which will be held by the eligible
               lender trustee;

          o    revenues, consisting of all principal and interest payments,
               proceeds, charges and other income the trustee receives on
               account of any student loan, including interest benefit payments
               and any special allowance payments with respect to any student
               loan, and investment income from all funds created under the
               indenture, and any proceeds from the sale or other disposition of
               the student loans;

          o    all moneys and investments held in the funds created under the
               indenture;

          o    rights under any loan purchase agreement and servicing agreement,
               including the right to require any seller or servicer to
               repurchase student loans or to substitute student loans under
               certain circumstances; and

          o    any other property described in the related prospectus
               supplement, including any credit enhancement for the notes and
               rights to receive payments under derivative product agreements.

                       COLLEGIATE FUNDING SERVICES, L.L.C.

BACKGROUND

          Collegiate Funding Services, L.L.C. ("CFS" or the "Company") is a
privately held Virginia limited liability company created in June 1998, which
markets student loans on a nationwide basis. In May 2002, Lightyear Capital,
LLC, a private investment firm based in New York City with $2 billion in assets
under management, acquired CFS. Lightyear Capital invests private equity capital
in leveraged buyout, recapitalization and growth opportunities, primarily in the
financial services area.

          CFS currently markets FFELP and private consolidation loans, which CFS
brands as "Real World Federal Consolidation Loans" ("RWCL") and as "Real World
Private Consolidation Loans" ("RWPCL"). The products are designed to make
student loan repayment more convenient and affordable by combining a borrower's
existing eligible federal and private student loans into a single new federal or
private loan, as the case may be. The programs feature flexible repayment term
options which extend the maturity on the borrower's original loans and which
allow a borrower to customize a monthly repayment plan that meets his or her
financial needs. In addition, CFS also markets federally guaranteed Stafford
loans and PLUS loans. Stafford loans enable qualifying students to borrow funds
to pay their education expenses. PLUS loans enable parents with good credit
histories to borrow to pay the education expenses of each child who is a
dependent undergraduate student enrolled at least halftime.

          CFS currently originates loans as an agent of other entities, which
act as the lenders. The lenders pay CFS a fee per application to act as their
marketing agent.

          The Company attributes much of its success to having uniquely
positioned itself as a direct-to-consumer marketing company. CFS markets
consolidation loans to customers nationwide through telesales, direct mailings,
print and internet advertising, and its website (www.CFSloans.com), as well as
its school-based web portal, Collegexit.com. The Company's programs are also
introduced to customers through partner relationships with other entities, such
as the financial aid and business offices of colleges and universities.

OPERATIONS

          CFS operates two offices, consisting of the Company's corporate
headquarters in Fredericksburg, Virginia, and an additional telesales office in
Pinellas Park, Florida. Between these two offices, CFS has over 1,000 full and
part-time employees. The Company has approximately 100 employees dedicated to
loan processing in Virginia and approximately 700 employees assigned to direct
sales in CFS' two office locations.

MARKETING

          CFS utilizes a creative direct mail campaign strategy that proactively
contacts potential borrowers for consolidation and PLUS loans.

          CFS, acting through its sales representatives, has established a
national marketing effort directly with colleges and universities. These
institutions introduce CFS' loan products to graduating students as an
alternative for the repayment of their student loans.

                                   THE SPONSOR

          Collegiate Funding of Delaware, L.L.C. (the "Sponsor"), a Delaware
limited liability company that is owned by Collegiate Funding Services, L.L.C.
and one of its subsidiaries, will be the Sponsor under each trust agreement and
will own all the equity interests in each trust upon the date of issuance of
each series of notes. The Sponsor has been structured as a bankruptcy-remote,
special purpose entity. Its limited liability company agreement contains certain
limitations, including restrictions on the nature of the Sponsor's business and
a restriction on the Sponsor's ability to commence a voluntary case or
proceeding under any insolvency law without the prior unanimous affirmative vote
of all its managers, including its independent managers.

                                THE ADMINISTRATOR

          Collegiate Funding Portfolio Administration, L.L.C. (the
"Administrator"), a Virginia limited liability company that is wholly owned by
Collegiate Funding Services, L.L.C., serves as administrator pursuant to an
administration agreement. The administrator will provide certain administrative
services to the trust, the trustee, the eligible lender trustee and the Delaware
trustee, including, among other things, (i) administering accounting and
financial reporting activities of the trust, (ii) preparing operating budgets,
statistical reports and cash flow projections to the extent required by the
indenture and (iii) providing the notices and performing other administrative
obligations required by the indenture and the trust agreement.

                            DESCRIPTION OF THE NOTES

          The following description of the notes is only a summary of their
principal terms. It is not complete. You should refer to the provisions of the
indenture for a complete description of the terms of the notes. Definitions of
some of the terms used in this description can be found in the Glossary of Terms
appearing at page 74 of this prospectus.

FIXED RATE NOTES

          The fixed rate notes will have a stated maturity set forth in the
applicable prospectus supplement. The notes will bear interest from the date and
at the rate per annum specified in the applicable prospectus supplement. The
dates on which the holders of fixed rate notes will receive payments of
principal and interest will be specified in the applicable prospectus
supplement.

AUCTION RATE NOTES

          The auction rate notes will have a stated maturity set forth in the
applicable prospectus supplement and will bear interest at the rate per annum
specified in the prospectus supplement through the first auction date. The
interest period for auction rate notes will initially consist of a number of
days set forth in the applicable prospectus supplement. The interest rate for
the auction rate notes will be reset on interest rate adjustment dates specified
in the applicable prospectus supplement at the interest rate determined pursuant
to the auction procedures described below, but the rate will not exceed the
maximum auction rate per annum set forth in the applicable prospectus
supplement. Interest on the auction rate notes will accrue daily and will be
computed for the actual number of days elapsed on the basis of a year consisting
of 360 days or 365 days as specified in the prospectus supplement. Interest on
the auction rate notes will be payable on the first business day following the
expiration of each interest period for the notes, and principal on the auction
rate notes will also be payable as specified in the applicable prospectus
supplement.

          DETERMINATION OF NOTE INTEREST RATE. The procedures that will be used
in determining the interest rates on the auction rate notes are summarized in
the following paragraphs.

          The interest rate on each class of auction rate notes will be
determined periodically on interest rate determination dates specified in the
applicable prospectus supplement by means of a "Dutch Auction." In this Dutch
Auction, investors and potential investors submit orders through an eligible
broker-dealer as to the principal amount of auction rate notes they wish to buy,
hold or sell at various interest rates. The broker-dealers submit their clients'
orders to the auction agent. The auction agent processes all orders submitted by
all eligible broker-dealers and determines the interest rate for the upcoming
interest period. The broker-dealers are notified by the auction agent of the
interest rate for the upcoming interest period and are provided with settlement
instructions relating to purchases and sales of auction rate notes. Auction rate
notes will be purchased and sold between investors and potential investors at a
price equal to their then-outstanding principal balance plus any accrued
interest.

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

          o    "bid/hold orders" - specify the minimum interest rate that a
               current investor is willing to accept in order to continue to
               hold auction rate notes for the upcoming interest period;

          o    "sell orders" - an order by a current investor to sell a
               specified principal amount of auction rate notes, regardless of
               the upcoming interest rate; and

          o    "potential bid orders" - specify the minimum interest rate that a
               potential investor, or a current investor wishing to purchase
               additional auction rate notes, is willing to accept in order to
               buy a specified principal amount of auction rate notes.

          If an existing investor does not submit orders with respect to all its
auction rate notes, the investor will be deemed to have submitted a hold order
at the new interest rate for that portion of the auction rate notes for which no
order was received.

          The following example helps illustrate how the auction procedures are
used in determining the interest rate on the auction rate notes.


          (a)  Assumptions:

               1.  Denominations (Units)          =  $50,000
               2.  Interest period                =  28 days
               3.  Principal amount outstanding   =  $50 Million (1000 Units)

         (b)   Summary of all orders received for the auction

                Bid/Hold Orders           Sell Orders      Potential Bid Orders
                ---------------           -----------     ---------------------
                 20 Units at 2.90%       100 Units Sell        40 Units at 2.95%
                 60 Units at 3.02%       100 Units Sell        60 Units at 3.00%
                120 Units at 3.05%       200 Units Sell       100 Units at 3.05%
                                         ==============
                200 Units at 3.10%          400 Units         100 Units at 3.10%
                200 Units at 3.12%                            100 Units at 3.11%
                ==================
                      600 Units                               100 Units at 3.14%
                                                              200 Units at 3.15%
                                                              ==================
                                                                 700 Units

          The total units under bid/hold orders and sell orders always equal the
issue size (in this case 1000 units).

          (c) Auction agent organizes orders in ascending order



 Order      Number Of    Cumulative Total                 Order     Number of       Cumulative
 Number      Units        (Units)            Percent      Number      Units         Total (Units)    Percent
- -------     ---------    ----------------    -------      ------    ---------       -------------    --------
                                                                                  
  1.            20(W)         20              2.90%        7.          200(W)           600            3.10%
  2.            40(W)         60              2.95%        8.          100(W)           700            3.10%
  3.            60(W)        120              3.00%        9.          100(W)           800            3.11%
  4.            60(W)        180              3.02%       10.          200(W)          1000            3.12%
  5.           100(W)        280              3.05%       11.          100(L)                          3.14%
  6.           120(W)        400              3.05%       12.          200(L)                          3.15%


  (W)  Winning Order   (L)  Losing Order

          Order #10 is the order that clears the market of all available units.
All winning orders are awarded the winning rate (in this case, 3.12%) as the
interest rate for the next interest period, at the end of which another auction
will be held. Multiple orders at the winning rate are allocated units on a pro
rata basis. Regardless of the results of the auction, the interest rate will not
exceed the maximum rate specified in the applicable prospectus supplement.

          The example assumes that a successful auction has occurred, that is,
that all sell orders and all bid/hold orders below the new interest rate were
fulfilled. However, there may be insufficient potential bid orders to purchase
all the auction rate notes offered for sale. In these circumstances, the
interest rate for the upcoming interest period will equal the maximum rate.
Also, if all the auction rate notes are subject to hold orders (i.e., each
holder of auction rate notes wishes to continue holding its auction rate notes,
regardless of the interest rate), the interest rate for the upcoming interest
period will equal the all hold rate specified in the related prospectus
supplement.

          If a payment default has occurred, the rate will be the non-payment
rate specified in the related prospectus supplement.

          MAXIMUM RATE AND INTEREST CARRY-OVERS. If the auction rate for a class
of auction rate notes is greater than the maximum rate described in the
indenture, then the interest rate applicable to those auction rate notes will be
the maximum rate. The maximum rate will be described in a prospectus supplement,
and generally will be the least of the LIBOR rate for a comparable period plus a
margin, 16% per annum, the highest rate permitted by law and the adjusted
student loan rate, which generally will be based upon the lesser of the interest
rate on financial commercial paper for a comparable period plus a margin, or the
actual return on the student loans held by the trust, less certain expenses and
losses realized on the student loans.

          If the interest rate for a class of auction rate notes is set at the
net loan rate, interest will be carried over for that class of auction rate
notes in an amount equal to the difference between the least of the auction rate
and the other interest rates included in the maximum rate calculation and the
net loan rate. The carry-over amount will bear interest calculated at the
one-month LIBOR rate, until paid. The carry-over amount, and interest accrued
thereon, for a class of auction rate notes will be paid by the trustee on the
date of defeasance of the auction rate notes or an interest payment date if
there are sufficient moneys in the Collection Fund to pay all interest due on
the notes on that interest payment date, and in the case of subordinate notes,
payment of the interest carry-over on more senior notes. Any carry-over amount,
and any interest accrued on the carry-over amount, due on any auction rate note
which is to be redeemed will be paid to the registered owner on the redemption
date to the extent that moneys are available. Any carry-over amount, and any
interest accrued on that carry-over amount, which is not yet due and payable on
a date on which an auction rate note is to be redeemed will be canceled and will
not be paid.

          The interest to be paid on auction rate notes will not exceed the
maximum rate described in the related prospectus supplement.

          CHANGES IN AUCTION PERIOD. As specified in the related prospectus
supplement, we may, from time to time, change the length of the auction period
for a class of auction rate notes in order to conform with then current market
practice with respect to similar securities or to accommodate economic and
financial factors that may affect or be relevant to the length of the auction
period and the interest rate borne by the auction rate notes. Any adjusted
auction period will be at least 7 days but not more than 366 days. The auction
period adjustment will take effect only if the auction agent receives orders
sufficient to complete the auction for the new auction period.

          CHANGES IN THE AUCTION DATE. The applicable broker-dealer, with our
written consent, may specify a different auction date for a class of auction
rate notes in order to conform with then current market practice with respect to
similar securities or to accommodate economic and financial factors that may
affect or be relevant to the day of the week constituting an auction date for
the auction rate notes.

LIBOR RATE NOTES

          The LIBOR rate notes will be dated their date of issuance and will
have a stated maturity set forth in the applicable prospectus supplement.
Interest on the LIBOR rate notes will be paid in arrears on each distribution
date. The distribution date for the LIBOR rate notes will be the business day
specified in the prospectus supplement following the end of the interest accrual
period for the notes specified in the prospectus supplement. The amount of
interest payable to registered owners of LIBOR rate notes for any interest
accrual period will be calculated on the basis of a 360-day year for the number
of days actually elapsed. The interest rate will be the LIBOR rate for the
interest accrual period for the notes plus the margin specified in the related
prospectus supplement. Principal on the LIBOR rate notes will be payable as
specified in the applicable prospectus supplement.

          The interest rate payable on the LIBOR rate notes may be subject to
limitations described in the related prospectus supplement.

          If so provided in the related prospectus supplement, a trust may enter
into a LIBOR note derivative product agreement. Under the terms of the
agreement, the counterparty will pay to the trust the excess, if any, of the
LIBOR rate for the notes over the adjusted student loan rate as provided by the
terms of the agreement. The trustee will use those funds to make interest
payments on the notes at the LIBOR rate. If such payments are made by the
counterparty, the counterparty will become entitled to reimbursement from money
remaining in the Collection Fund on any distribution date after payment of
interest and principal due on the notes and, if necessary, replenishment of the
Reserve Fund to the required minimum balance.

TREASURY RATE NOTES

          The treasury rate notes will be dated their date of issuance and will
have a stated maturity set forth in the applicable prospectus supplement.
Interest on the treasury rate notes will be paid in arrears on each interest
payment date. An interest payment date for the treasury rate notes will be the
business day specified in the applicable prospectus supplement following the end
of the interest period for the notes specified in the prospectus supplement.
Principal will be payable on the treasury rate notes as specified in the
applicable prospectus supplement.

          The amount of interest payable on the treasury rate notes will
generally be adjusted weekly on the calendar day following each auction of
91-day Treasury Bills which are direct obligations of the United States with a
maturity of 13 weeks. The rate will be calculated to be the sum of the bond
equivalent yield for auctions of 91-day Treasury Bills on a rate determination
date for an interest period, plus a spread described in the related prospectus
supplement. Interest on the treasury rate notes will be computed for the actual
number of days elapsed on the basis of a year consisting of 365 or 366 days, as
applicable.

          If so provided in the related prospectus supplement, the interest rate
payable on the treasury rate notes for any interest period may be subject to a
limitation based on an "adjusted student loan rate." The adjusted student loan
rate is the percentage equivalent of a fraction:

          o    The numerator of which is equal to the sum of the expected
               interest collections on the applicable trust's student loans and
               reciprocal payments that such trust receives on a derivative
               product, if any, less the sum of the servicing fee, the
               administration fee, and reciprocal payments such trust makes on
               any derivative product, if any, with respect to an interest
               period; and

          o    The denominator of which is the aggregate principal amount of the
               notes as of the last day of the interest period.

COMMERCIAL PAPER RATE NOTES

          The commercial paper rate notes will be dated their date of issuance
and will have a stated maturity set forth in the applicable prospectus
supplement. Interest on the commercial paper rate notes will be paid in arrears
on each interest payment date. An interest payment date for the commercial paper
rate notes will be the business day specified in the applicable prospectus
supplement following the end of the interest period for the notes specified in
the prospectus supplement. Principal will be payable on the commercial paper
rate notes as specified in the applicable prospectus supplement.

          The amount of interest payable on the commercial paper rate notes will
be adjusted as specified in the applicable prospectus supplement. The interest
rate will be the commercial paper rate plus a spread, in each case as specified
in the related prospectus supplement. The interest rate payable on the
commercial paper rate notes for any interest period may be subject to
limitations as specified in a prospectus supplement.

ACCRUAL NOTES

          Accrual notes will be entitled to payments of accrued interest
commencing only on the interest payment date, or under the circumstances
specified in the related prospectus supplement. Prior to the time interest is
payable on any class of accrual notes, the amount of accrued interest will be
added to the note principal balance thereof on each interest payment date. The
principal balance of the accrual notes will begin to be paid from available
funds received with respect to the student loans after the date that accrued
interest is no longer being added to the principal balance of the notes. Accrued
interest for each interest payment date will be equal to interest at the
applicable interest rate accrued for a specified period (generally the period
between interest payment dates) on the outstanding note principal balance
thereof immediately prior to such interest payment date.

ORIGINAL ISSUE DISCOUNT NOTES

          Original issue discount notes will have a stated maturity set forth in
the applicable prospectus supplement. The notes will be issued at a discount
from the principal amount payable at maturity. The notes may have a "zero
coupon" and currently pay no interest, or may pay interest at a rate that is
below market rates at the time of issuance. For original issue discount notes,
all or some portion of the interest due will accrue during the life of the note
and be paid only at maturity or upon earlier redemption. Upon redemption or
optional purchase, the amount payable on an original issue discount note will be
determined as described under the heading "Description of the Notes - Redemption
or Purchase Price." Each holder of an original issue discount note will be
required to include in current income a ratable portion of the original issue
discount, even though the holder may not receive any payment of interest during
the period. See "Federal Income Tax Consequences - Taxation of Interest Income
of Registered Owners."

OUTSTANDING PRINCIPAL BALANCE OF THE NOTES

          If the prospectus supplement for a series of notes provides for
payments of principal prior to maturity, the remaining outstanding balance of
the notes, after giving effect to distributions of principal, will be determined
through use of a note pool factor. The pool factor for each class of notes will
be a seven-digit decimal computed by the administrator before each distribution
date. Each pool factor will initially be 1.0000000. Thereafter, it will decline
to reflect reductions in the outstanding balance of the notes. Your portion of
the aggregate outstanding balance of a class of notes will be the product of:

          o    the original denomination of your note; and

          o    the applicable pool factor.

          Noteholders will receive reports periodically concerning various
matters, including the payments the trust has received on its student loans, the
pool balance, the applicable pool factor and various other items of information.
See "Summary of the Indenture Provisions--Further Covenants" in this prospectus.

PAYMENTS OF THE NOTES

          The principal of the notes due at maturity or redemption in whole will
be payable at the principal office of the trustee upon presentation and
surrender of the notes. Payment of principal on any notes, payments in
connection with a partial redemption and all interest payments will be made to
the registered owner by check or draft mailed on the interest payment date by
the trustee to the registered owner at his address as it last appears on the
registration books kept by the trustee at the close of business on the record
date for such interest payment date. Payment of principal and interest to a
securities depository or its nominee, and to any other registered owner owning
at least $1,000,000 principal amount of the notes upon written request delivered
to the trustee, will be paid by wire transfer within the United States to the
bank account number filed no later than the record date or special record date
with the trustee. All payments on the notes will be made in United States
dollars.

MANDATORY REDEMPTION

          If so provided in the related prospectus supplement, the notes of a
series may be subject to mandatory redemption on the interest payment date
following the end of the prefunding period described in the related prospectus
supplement in an amount equal to the proceeds held in the Acquisition Fund from
the sale of notes that have not been used to purchase student loans. Mandatory
redemptions will be made solely from moneys available for redemption in the
Acquisition Fund. If so provided in the related prospectus supplement, the
principal payments received on the student loans and, until the principal
balance of the student loans reaches a specified minimum percentage of the
principal balance of the outstanding notes, interest received on the student
loans, after deducting all required payments, will be used to redeem the notes.

          See "Notice and partial redemption of notes" below for a discussion of
the order in which notes of any trust will be redeemed.

OPTIONAL REDEMPTION

          If so provided in the related prospectus supplement, the notes of a
series may be subject to redemption, from funds received by the trustee
constituting interest on student loans remaining in the Collection Fund after
all other prior required payments have been made. In addition, the notes may be
optionally redeemed in whole or in part, on or after the date set forth in the
prospectus supplement. Any limitations on optional redemptions of the notes of
any trust will be described in the prospectus supplement related to that trust.
See "Notice and partial redemption of notes" below for a discussion of the order
in which notes will be redeemed.

EXTRAORDINARY OPTIONAL REDEMPTION

          If so provided in the related prospectus supplement, the notes are
also subject to extraordinary optional redemption, at our sole discretion, from
any unallocated and available moneys remaining in the applicable trust estate,
on any interest payment date, if we reasonably determine that the rate of return
on student loans has materially decreased or that the costs of administering the
trust estate have placed unreasonable burdens upon the trust's ability to
perform its obligations under the applicable indenture. An extraordinary
optional redemption of the notes may be made in whole or in part. See "Notice
and partial redemption of notes" below for a discussion of the order in which
the notes of a trust will be redeemed. Generally, the extraordinary optional
redemption provision will be exercised only if changes are made to the Higher
Education Act or changes occur in the financial markets or student loan markets
that we deem to be materially adverse to the trust estate. In determining
whether to exercise the extraordinary optional redemption provision, we will
consider all of the facts and circumstances that exist at the time, including
any changes to the Higher Education Act which would be materially adverse to the
trust estate such that the noteholders, of any or all series, in our reasonable
determination, would suffer a loss or material delay in the receipt of principal
or interest payments when due.

REDEMPTION OR PURCHASE PRICE

          Upon redemption, the price to be paid to the holder of a note, other
than an original issue discount note, will be an amount equal to the aggregate
current principal balance plus accrued interest. If a note is an original issue
discount note, the amount payable upon redemption or optional purchase will be
the amortized face amount on the redemption or purchase date. The amortized face
value of an original issue discount note will be equal to the issue price plus
that portion of the difference between the issue price and the principal amount
of the note that has accrued at the yield to maturity described in the
prospectus supplement by the redemption or purchase date. The amortized face
value of an original issue discount note will never be greater than its
principal amount.

NOTICE AND PARTIAL REDEMPTION OF NOTES

          The trustee will provide notice of any redemption or purchase by
mailing a copy of the redemption or purchase notice to the registered owner of
any note being redeemed or purchased, and to the auction agent with respect to
the auction rate notes designated for redemption or purchase, not less than 15
days prior to the redemption or purchase date.

          If less than all of the notes of any trust are to be redeemed or
purchased, we will determine which notes will be redeemed or purchased.
Generally, all of the Class A notes will be redeemed prior to redemption of any
Class B notes. If an indenture provides for the issuance of Class C notes,
generally all of the Class B notes will be redeemed before any of the Class C
notes are redeemed. However, a trust may redeem Class B notes while Class A
notes remain outstanding if after the redemption of the Class B notes, the
aggregate market value of the trust's assets will equal the percentage of all
Class A notes then outstanding under the indenture that is specified in the
related prospectus supplement. Similarly, a trust may redeem any Class C notes
while Class A notes and Class B notes remain outstanding if after the redemption
of the Class C notes, the aggregate market value of the trust's assets will
equal the percentage of all Class A notes and Class B notes then outstanding
under the indenture that is specified in the related prospectus supplement.

SALE OF STUDENT LOANS HELD IN TRUST ESTATE

          Student loans may be sold or otherwise disposed of by the trustee free
from the lien of the indenture in connection with loan consolidation,
serialization or transfer to a guarantee agency for payment. Student loans also
may be sold by the trustee to Collegiate Funding Services, L.L.C. or other
seller if that party is required to repurchase the student loan pursuant to a
student loan purchase agreement. Also, with the approval of the rating agencies
rating our notes, any student loan may be sold by the trustee for a price no
less than the principal balance of the student loan as of the sale date, plus
any unamortized premium and borrower accrued interest.

          If so provided in the related prospectus supplement, the sponsor, at
its option, may repurchase or arrange for the purchase of all student loans
remaining in a trust as of the end of any collection period if the outstanding
pool balance is 10% or less of the initial pool balance or at such other times
as may be described in the related prospectus supplement. The purchase price for
the loans will not be less than the minimum purchase amount specified in the
related prospectus supplement. These amounts will be used to retire the related
notes.

          In addition, if the sponsor does not exercise its option described
above and if so provided in the related prospectus supplement, the trustee will
conduct an auction of any student loans remaining in a trust at the end of the
collection period preceding the trust auction date specified in the related
prospectus supplement. Collegiate Funding Services, L.L.C., its affiliates and
unrelated third parties may make bids to purchase these student loans.

                  SECURITY AND SOURCES OF PAYMENT FOR THE NOTES

GENERAL

          The notes are limited obligations of the issuing trust, secured by and
payable solely from that trust's assets as set forth in a related indenture of
trust. The following assets will serve as security for the notes:

          o    revenues, consisting of all principal and interest payments,
               proceeds, charges and other income received by the trustee or the
               trust on account of any student loan, including interest benefit
               payments and any special allowance payments with respect to any
               student loan, and investment income from all funds created under
               the indenture and any proceeds from the sale or other disposition
               of the student loans;

          o    all moneys and investments held in the funds created under the
               indenture; and

          o    student loans purchased with money from the Acquisition Fund or
               otherwise acquired or originated and pledged or credited to the
               Acquisition Fund.

          In addition, a trust's assets may include rights that provide credit
enhancement (for example, the right to draw under any letter of credit or note
insurance) or cash flow enhancement as described in this prospectus and in the
related prospectus supplement.

          The assets of one trust will not be available to pay the debts and
obligations of another trust.

FLOW OF FUNDS

          The following funds will be created by the trustee under the indenture
for the benefit of the registered owners and the counterparties:

          o    Collection Fund

          o    Acquisition Fund

          o    Reserve Fund

ACQUISITION FUND; PURCHASE OF STUDENT LOANS

          We will deposit most of the proceeds from the sale of any notes by a
trust into the Acquisition Fund created under its indenture. As described in the
related prospectus supplement, money on deposit in the Acquisition Fund may be
used to pay costs of issuance of the notes, to make payments of principal on the
notes, to redeem notes, and to acquire student loans. Student loans acquired
with funds deposited in the Acquisition Fund that are pledged to the trust
estate of a trust will be held by the trustee or its agent or bailee and
accounted for as a part of the Acquisition Fund. If money held in the
Acquisition Fund cannot be used to purchase student loans, then the trust will
transfer such moneys to the Collection Fund or use those funds to redeem notes
as described in the related prospectus supplement. See "Description of the Notes
- - Mandatory redemption."

          The eligible lender trustee will be the legal owner of the student
loans transferred to the trust estate and will have a security interest in the
student loans for and on behalf of the registered owners and the counterparties.
The student loans will be held in the name of the eligible lender trustee for
the account of each trust, for the benefit of the registered owners and the
counterparties.

          A trust, pursuant to the terms of its indenture, may establish a
prefunding account as a separate subaccount of the Acquisition Fund. The trust
will use funds on deposit in the prefunding account from time to time as
described in the related prospectus supplement, including:

          o    to purchase portfolios of student loans during a time period
               specified in the related prospectus supplement.

          o    to originate federal consolidation loans, each made for the
               purpose of consolidating one or more federal student loans at
               least one of which is already held by the trust and add-on loans
               to existing consolidation loans held by the trust.

          o    to purchase serial loans from sellers. For a student loan to
               qualify as a serial loan it must have been made to a borrower
               under a student loan held by the trust on the date of issuance,
               or acquired during a prefunding period, of the notes and must
               meet other criteria described in the indenture.

The additional student loans may be purchased by the trust or may be originated
by the trust, if and to the extent specified in the related prospectus
supplement. The related prospectus supplement will also specify a prefunding
period during which loans may be originated or purchased. After the amount on
deposit in the prefunding account has been reduced to zero, the trust may
continue to acquire serial loans if so provided in the related prospectus
supplement from collections received on the student loans. If the amount
initially deposited into a prefunding account for a series of notes has not been
reduced to zero by the end of the related prefunding period, the amounts
remaining on deposit in the prefunding account will be used to make principal
payments on notes or to redeem notes as described in the related prospectus
supplement.

COLLECTION FUND

          The trustee will deposit into the Collection Fund all revenues derived
from student loans, from money or assets on deposit in the Acquisition Fund or
Reserve Fund, from payments on derivative products and any other amounts as each
trust may direct.

          On each distribution date and derivative payment date, money in the
Collection Fund will be used and transferred to other funds or persons in the
order described in the related prospectus supplement.

RESERVE FUND

          The indenture for each trust will establish a Reserve Fund. In
connection with the sale of notes, the trustee will make a deposit to the
Reserve Fund of a trust in the amount specified in each indenture. On each
distribution date, to the extent money in the Collection Fund is not sufficient
to make payment of the trust's expenses and interest then due on the notes of
that trust, the amount of the deficiency shall be paid directly from the Reserve
Fund. Unless otherwise stated in a prospectus supplement, money in the Reserve
Fund may be used to pay principal on the notes only on the date of their
maturity or in connection with defeasance of the indenture.

          If the Reserve Fund is used as described above, the trustee will
restore the Reserve Fund to the level specified in a prospectus supplement by
transfers from the Collection Fund of the related trust. If the full amount
required to restore the Reserve Fund to the required level is not available in
the Collection Fund on the next distribution date, the trustee shall continue to
transfer funds from the Collection Fund as they become available until the
deficiency in the Reserve Fund has been eliminated. On any day that the amount
in the Reserve Fund exceeds the minimum level specified in a prospectus
supplement, the trustee will transfer the excess in accordance with the terms of
the indenture and as described in the related prospectus supplement.

          If so provided in a prospectus supplement, the Reserve Fund
requirement may be satisfied by the deposit of a Reserve Fund insurance policy
to be provided by the credit provider described in the prospectus supplement.
The Reserve Fund insurance policy shall be drawn upon by the trustee as
necessary to make up on a distribution date any deficiency in the amounts to pay
note principal or interest.

TRANSFERS FREE OF THE LIEN OF THE INDENTURE

          If so provided in a prospectus supplement and an indenture, amounts in
the Collection Fund established under an indenture may be released from the
indenture and transferred in accordance with the administrator's instructions if
the balance in the Reserve Fund exceeds the required minimum Reserve Fund
balance.

STATEMENTS TO TRUSTEE AND TRUST

          Before each distribution date, the administrator will prepare and
provide a statement to the trustee that will include:

          o    the amount of principal distributions on the notes;

          o    the amount of interest distributions for each class of notes and
               the applicable interest rates;

          o    the pool balance at the end of the collection period;

          o    the outstanding principal amount and the note pool factor for
               each class of the notes;

          o    the servicing fees, trustees' fees and administrative fees for
               the collection period;

          o    the interest rates, if available, for the next interest accrual
               period for each class;

          o    the amount of any aggregate realized losses for the collection
               period;

          o    the amount of any shortfall in the payment of the Principal
               Distribution Amount for each class, and any changes in these
               amounts from the preceding statement;

          o    the balance of student loans held by a trust that are delinquent
               in each delinquency period as of the end of collection period;
               and

          o    the balance of any reserve account, after giving effect to
               changes in the balance on that distribution date.

INVESTMENT OF FUNDS HELD BY TRUSTEE

          The trustee will invest amounts credited to any fund established under
the indenture in investment securities described in the indenture pursuant to
orders received from us. In the absence of an order, and to the extent
practicable, the trustee will invest amounts held under an indenture in direct
obligations of, or in obligations fully guaranteed by, the United States.

          The trustee is not responsible or liable for any losses on investments
made by it or for keeping all funds held by it fully invested at all times. Its
only responsibility is to comply with investment instructions in a non-negligent
manner.

                             BOOK-ENTRY REGISTRATION

          Investors acquiring beneficial ownership interests in the notes issued
in book-entry form will hold their notes through The Depository Trust Company in
the United States, or Clearstream, Luxembourg or Euroclear (in Europe) if they
are participants of these systems, or indirectly through organizations which are
participants in these systems. The book-entry notes will be issued in one or
more instruments which equal the aggregate principal balance of the series of
notes and will initially be registered in the name of Cede & Co., the nominee of
The Depository Trust Company. Clearstream, Luxembourg and Euroclear will hold
omnibus positions on behalf of their participants through customers' securities
accounts in Clearstream, Luxembourg's and Euroclear's name on the books of its
respective depositary which in turn will hold positions in customers' securities
accounts in such depositary's name on the books of The Depository Trust Company.
Citibank N.A. will act as depositary for Clearstream, Luxembourg and The Chase
Manhattan Bank will act as depositary for Euroclear. Except as described below,
no person acquiring a book-entry note will be entitled to receive a physical
certificate representing the notes. Unless and until Definitive Certificates are
issued, it is anticipated that the only holder of the notes will be Cede & Co.,
as nominee of The Depository Trust Company.

          The Depository Trust Company is a New York-chartered limited-purpose
trust company that performs services for its participants, some of which, and/or
their representatives, own The Depository Trust Company. In accordance with its
normal procedures, The Depository Trust Company is expected to record the
positions held by each of its participants in notes issued in book-entry form,
whether held for its own account or as nominee for another person. In general,
beneficial ownership of book-entry notes will be subject to the rules,
regulations and procedures governing The Depository Trust Company and its
participants as in effect from time to time.

          Purchases of the notes under The Depository Trust Company system must
be made by or through direct participants, which are to receive a credit for the
notes on The Depository Trust Company's records. The ownership interest of each
actual purchaser of each series of notes, or beneficial owner, is in turn to be
recorded on the direct and indirect participants' records. Beneficial owners
shall not receive written confirmation from The Depository Trust Company of
their purchase, but beneficial owners are expected to receive written
confirmations providing details of the transaction, as well as periodic
statements of their holdings, from the direct or indirect participant through
which the beneficial owner entered into the transaction. Transfers of ownership
interests in the notes are to be accomplished by entries made on the books of
participants acting on behalf of beneficial owners. Beneficial owners shall not
receive certificates representing their ownership interests in the notes, except
in the event that use of the book-entry system for the series of any notes is
discontinued.

          To facilitate subsequent transfers, all notes deposited by
participants with The Depository Trust Company are registered in the name of The
Depository Trust Company's partnership nominee, Cede & Co. The deposit of such
notes with The Depository Trust Company and their registration in the name of
Cede & Co. effect no change in beneficial ownership. The Depository Trust
Company has no knowledge of the actual beneficial owners of notes; The
Depository Trust Company's records reflect only the identity of the direct
participants to whose accounts such notes are credited, which may or may not be
the beneficial owners. The participants remain responsible for keeping account
of their holdings on behalf of their customers.

          Conveyance of notices and other communications by The Depository Trust
Company to direct participants, by direct participants to indirect participants,
and by direct participants and indirect participants to beneficial owners are
governed by arrangements among them, subject to any statutory or regulatory
requirements as may be in effect from time to time.

          Redemption notices shall be sent to Cede & Co. If less than all of a
class of the notes of any series are being redeemed, The Depository Trust
Company's practice is to determine by lot the amount of the interest of each
Direct Participant in such class to be redeemed.

          Neither The Depository Trust Company nor Cede & Co. will consent or
vote with respect to the notes of any series. Under its usual procedures, The
Depository Trust Company mails an omnibus proxy to the applicable Collegiate
Funding Services Education Loan Trust, or the trustee, as appropriate, as soon
as possible after the record date. The omnibus proxy assigns Cede & Co.'s
consenting or voting rights to those direct participants to whose accounts the
notes are credited on the record date.

          Principal and interest payments on the notes are to be made to The
Depository Trust Company. The Depository Trust Company's practice is to credit
direct participant's accounts on the due date in accordance with their
respective holdings shown on The Depository Trust Company's records unless The
Depository Trust Company has reason to believe that it will not receive payment
on the due date. Payments by participants to beneficial owners are governed by
standing instructions and customary practices, as is the case with securities
held for the accounts of customers in bearer form or registered in "street
name," and shall be the responsibility of the participant and not of The
Depository Trust Company, the trustee or the trust, subject to any statutory or
regulatory requirements as may be in effect from time to time. Payment of
principal and interest to The Depository Trust Company is the responsibility of
the applicable trust, or the trustee. Disbursement of such payments to direct
participants shall be the responsibility of The Depository Trust Company, and
disbursement of such payments to the beneficial owners shall be the
responsibility of direct and indirect participants.

          Depository Trust Company may discontinue providing its services as
securities depository with respect to the notes of any series at any time by
giving reasonable notice to the trust or the trustee. In the event that a
successor securities depository is not obtained, note certificates are required
to be printed and delivered.

          Clearstream Banking, societe anonyme, Luxembourg, formerly Cedelbank
("Clearstream, Luxembourg"), has advised that it is incorporated under the laws
of the Grand Duchy of Luxembourg as a professional depository. Clearstream,
Luxembourg holds securities for its participating organizations. Clearstream,
Luxembourg facilitates the clearance and settlement of securities transactions
between Clearstream, Luxembourg participants through electronic book-entry
changes in accounts of Clearstream, Luxembourg participants, thereby eliminating
the need for physical movement of certificates. Clearstream, Luxembourg provides
to its Clearstream, Luxembourg participants, among other things, services for
safekeeping, administration, clearance and settlement of internationally traded
securities and securities lending and borrowing. Clearstream, Luxembourg
interfaces with domestic markets in several countries. As a professional
depository, Clearstream, Luxembourg is subject to regulation by the Luxembourg
Commission for the Supervision of the Financial Sector (the "CSSF").
Clearstream, Luxembourg participants are recognized financial institutions
around the world, including underwriters, securities brokers and dealers, banks,
trust companies, clearing corporations and certain other organizations. Indirect
access to Clearstream, Luxembourg is also available to others, such as banks,
brokers, dealers and trust companies that clear through or maintain a custodial
relationship with a Clearstream, Luxembourg participant, either directly or
indirectly.

          Euroclear has advised that it was created in 1968 to hold securities
for participants of Euroclear and to clear and settle transactions between
Euroclear participants through simultaneous electronic book-entry delivery
against payment, eliminating the need for physical movement of certificates and
any risk from lack of simultaneous transfers of securities and cash. Euroclear
provides various other services, including securities lending and borrowing and
interfaces with domestic markets in several countries. Euroclear is operated by
Euroclear Bank S.A./NV (the "Euroclear operator"), under contract with Euroclear
Clearance Systems S.C., a Belgian cooperative corporation. All operations are
conducted by the Euroclear operator, and all Euroclear securities clearance
accounts and Euroclear cash accounts are accounts with the Euroclear operator,
not the Cooperative. The Cooperative establishes policy for Euroclear on behalf
of Euroclear participants. Euroclear participants include banks, central banks,
securities brokers and dealers and other professional financial intermediaries.
Indirect access to Euroclear is also available to other firms that clear through
or maintain a custodial relationship with a Euroclear participant, either
directly or indirectly.

          The Euroclear operator has advised that it is licensed by the Belgian
Banking and Finance Commission to carry out banking activities on a global
basis. As a Belgian Bank, it is regulated by 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. The Terms and Conditions govern transfers of securities and cash within the
Euroclear, withdrawals of securities and cash from the Euroclear, and receipts
of payments with respect to securities in Euroclear. All securities in Euroclear
are held on a fungible basis without attribution of specific certificates to
specific securities clearance accounts. The Euroclear operator acts under the
Terms and Conditions only on behalf of Euroclear participants and has no record
of or relationship with persons holding through Euroclear participants.

          Distributions with respect to notes held through Clearstream,
Luxembourg or Euroclear will be credited to the cash accounts of Clearstream,
Luxembourg participants or Euroclear participants in accordance with the
relevant system's rules and procedures, to the extent received by its
depositary. Those distributions will be subject to tax reporting in accordance
with relevant United States tax laws and regulations. Clearstream, Luxembourg or
the Euroclear operator, as the case may be, will take any other action permitted
to be taken by a noteholder under the indenture on behalf of a Clearstream,
Luxembourg participant or Euroclear participant only in accordance with the
relevant rules and procedures and subject to the relevant Depositary's ability
to effect such actions on its behalf through The Depository Trust Company.

          Noteholders may hold their notes in the United States through The
Depository Trust Company or in Europe through Clearstream, Luxembourg or
Euroclear if they are participants of such systems, or indirectly through
organizations which are participants in such systems.

          The notes will initially be registered in the name of Cede & Co., the
nominee of The Depository Trust Company. Clearstream, Luxembourg and Euroclear
will hold omnibus positions on behalf of their participants through customers'
securities accounts in Clearstream, Luxembourg'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 The
Depository Trust Company. Citibank, N.A. will act as depositary for Clearstream,
Luxembourg and The Chase Manhattan Bank of New York will act as depositary for
Euroclear.

          Transfers between participants will occur in accordance with The
Depository Trust Company Rules. Transfers between Clearstream, Luxembourg
participants and Euroclear participants will occur in accordance with their
respective rules and operating procedures.

          Because of time-zone differences, credits of securities received in
Clearstream, Luxembourg or Euroclear as a result of a transaction with a
participant will be made during subsequent securities settlement processing and
dated the business day following The Depository Trust Company settlement date.
Such credits or any transactions in such securities settled during such
processing will be reported to the relevant Euroclear or Clearstream, Luxembourg
participants on such business day. Cash received in Clearstream, Luxembourg or
Euroclear as a result of sales of securities by or through a Clearstream,
Luxembourg participant or Euroclear participant to a participant will be
received with value on The Depository Trust Company settlement date but will be
available in the relevant Clearstream, Luxembourg or Euroclear cash account only
as of the business day following settlement in The Depository Trust Company.

          Cross-market transfers between persons holding directly or indirectly
through The Depository Trust Company, on the one hand, and directly or
indirectly through Clearstream, Luxembourg participants or Euroclear
participants, on the other, will be effected in The Depository Trust Company in
accordance with The Depository Trust Company 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 The Depository Trust Company, and making or receiving
payment in accordance with normal procedures for same-day funds settlement
applicable to The Depository Trust Company. Clearstream, Luxembourg participants
and Euroclear participants may not deliver instructions to the depositaries.

          Depository Trust Company has advised that it will take any action
permitted to be taken by a noteholder under the indenture only at the direction
of one or more participants to whose accounts with The Depository Trust Company
the notes are credited. Clearstream, Luxembourg or Euroclear will take any
action permitted to be taken by a noteholder under the indenture on behalf of a
participant only in accordance with their relevant rules and procedures and
subject to the ability of the relevant depositary to effect these actions on its
behalf through DTC.

          Although The Depository Trust Company, Clearstream, Luxembourg and
Euroclear have agreed to the foregoing procedures in order to facilitate
transfers of interests in the notes among participants of The Depository Trust
Company, Clearstream, Luxembourg and Euroclear, they are under no obligation to
perform or continue to perform such procedures and such procedures may be
discontinued at any time.

          Neither the trusts, the sellers, the servicer, the sub-servicers, the
trustee nor the underwriters will have any responsibility or obligation to any
The Depository Trust Company participants, Clearstream, Luxembourg participants
or Euroclear participants or the persons for whom they act as nominees with
respect to

          o    the accuracy of any records maintained by The Depository Trust
               Company, Clearstream, Luxembourg or Euroclear or any participant,

          o    the payment by The Depository Trust Company, Clearstream,
               Luxembourg or Euroclear or any participant of any amount due to
               any beneficial owner in respect of the principal amount or
               interest on the notes,

          o    the delivery by any The Depository Trust Company participant,
               participant or Euroclear participant of any notice to any
               beneficial owner which is required or permitted under the terms
               of the indenture to be given to noteholders or

          o    any other action taken by The Depository Trust Company.

          A trust may decide to discontinue use of the system of book entry
transfers through The Depository Trust Company or a successor securities
depository. In that event, note certificates are to be printed and delivered.

                                ADDITIONAL NOTES

          If so described in the related prospectus supplement, a trust may,
upon complying with the provisions of the related indenture, issue from time to
time additional notes secured by the assets of the trust on a parity with or
subordinate to either Class A notes or Class B notes, or Class C notes if any,
then outstanding. In addition, a trust may enter into any derivative product it
deems necessary or desirable with respect to any or all of the notes issued by
that trust. We may take those actions without the approval of the holders of any
outstanding notes.

          A trust will not issue additional notes unless the following
conditions have been satisfied:

          o    The trust has entered into a supplemental indenture with the
               trustee providing the terms and forms of the
                  additional notes.

          o    The trustee has received a rating confirmation from each rating
               agency which has assigned a rating to any outstanding notes of
               the trust that such rating will not be reduced or withdrawn as a
               result of the issuance of the proposed additional notes.

          o    The trustee has received an opinion of counsel to the effect that
               all of the foregoing conditions to the issuance of the proposed
               additional notes have been satisfied.

          The trustee will be authorized under the indenture to establish any
additional funds or accounts which it deems necessary or convenient in
connection with the issuance and delivery of any additional notes.

                       SUMMARY OF THE INDENTURE PROVISIONS

          Each trust will issue notes pursuant to an indenture of trust. The
following is a summary of some of the provisions expected to be contained in
each indenture. This summary is not comprehensive and reference should be made
to the indenture for a full and complete statement of its provisions.

PARITY AND PRIORITY OF LIEN

          The provisions of each trust's indenture are generally for the equal
benefit, protection and security of the registered owners of all of the notes
issued by that trust. However, the Class A notes have priority over the Class B
notes with respect to payments of principal and interest, and the Class B notes
have priority over the Class C notes, if any, with respect to payments of
principal and interest.

          The revenues and other money, student loans and other assets each
trust pledges under its indenture will be free and clear of any pledge, lien,
charge or encumbrance, other than that created by the indenture. Except as
otherwise provided in the indenture, a trust:

          o    will not create or voluntarily permit to be created any debt,
               lien or charge on the student loans which would be on a parity
               with, subordinate to, or prior to the lien of the indenture;

          o    will not take any action or fail to take any action that would
               result in the lien of the indenture or the priority of that lien
               for the obligations thereby secured being lost or impaired; and

          o    will pay or cause to be paid, or will make adequate provisions
               for the satisfaction and discharge, of all lawful claims and
               demands which if unpaid might by law be given precedence to or
               any equality with the indenture as a lien or charge upon the
               student loans.

REPRESENTATIONS AND WARRANTIES

          Each trust will represent and warrant in its indenture that:

          o    it is duly authorized under the Delaware Statutory Trust Act to
               create and issue the notes and to execute and deliver the
               indenture and any derivative product, and to make the pledge to
               the payment of notes and any company derivative payments under
               the indenture,

          o    all necessary trust action for the creation and issuance of the
               notes and the execution and delivery of the indenture and any
               derivative product has been duly and effectively taken,

          o    the notes in the hands of the registered owners of the notes and
               any derivative product are and will be valid and enforceable
               special limited obligations of the trust secured by and payable
               solely from the trust estate.

FURTHER COVENANTS

          Each trust will file financing statements and continuation statements
in any jurisdiction necessary to perfect and maintain the security interest it
grants under its indenture.

          Upon written request of the trustee, a trust will permit the trustee
or its agents, accountants and attorneys, to examine and inspect the property,
books of account, records, reports and other data relating to the student loans,
and will furnish the trustee such other information as it may reasonably
request. The trustee shall be under no duty to make any examination unless
requested in writing to do so by the registered owners of 66% of the principal
amount of the notes, and unless those registered owners have offered the trustee
security and indemnity satisfactory to it against any costs, expenses and
liabilities which might be incurred in making any examination.

          Each year each trust will deliver to the trustee a certification of
its compliance with the terms and conditions of its indenture, and in the event
of any noncompliance, a description of the nature and status thereof.

          For each period described in a prospectus supplement, each trust will
provide to the trustee, and the trustee will forward to each registered owner, a
statement setting forth information with respect to its notes and student loans
as of the end of such period, including the following:

          o    the amount of principal payments made with respect to each class
               of notes during the preceding period;

          o    the amount of interest payments made with respect to each class
               of notes during the preceding period;

          o    the principal balance of student loans as of the close of
               business on the last day of the preceding period;

          o    the aggregate outstanding principal amount of the notes of each
               class;

          o    the interest rate for the applicable class of notes with respect
               to each distribution date;

          o    the number and principal amount of student loans that are
               delinquent or for which claims have been filed with a guarantee
               agency; and

          o    the outstanding principal amount of the notes as of the close of
               business on the last day of the preceding period.

          A copy of these reports may be obtained by any noteholder by a written
request to the trustee.

ENFORCEMENT OF SERVICING AGREEMENT

          Each trust will diligently enforce all terms, covenants and conditions
of all servicing agreements, including the prompt payment of all amounts due to
the servicer under the servicing agreements. A trust will not permit the release
of the obligations of any servicer under any servicing agreement except in
conjunction with permitted amendments or modifications and will not waive any
default by the servicer under the servicing agreement without the written
consent of the trustee. A trust will not consent or agree to or permit any
amendment or modification of any servicing agreement which will in any manner
materially adversely affect the rights or security of the registered owners of
the notes.

ADDITIONAL COVENANTS WITH RESPECT TO THE HIGHER EDUCATION ACT

          We will verify that the trustee under an indenture is an eligible
lender under the Higher Education Act, and will acquire or cause to be acquired
student loans only from an eligible lender.

          Each trust is responsible, directly or through its agents, for each of
the following actions with respect to the Higher Education Act:

          o    Dealing with the Secretary of Education with respect to the
               rights, benefits and obligations under the certificates of
               insurance and the contract of insurance, and dealing with the
               guarantee agencies with respect to the rights, benefits and
               obligations under the guarantee agreements with respect to the
               student loans;

          o    Causing to be diligently enforced, and causing to be taken all
               reasonable steps necessary or appropriate for the enforcement of
               all terms, covenants and conditions of all student loans and
               agreements in connection with the student loans, including the
               prompt payment of all principal and interest payments and all
               other amounts due under the student loans;

          o    Causing the student loans to be serviced by entering into a
               servicing agreement with the servicer for the collection of
               payments made for, and the administration of the accounts of, the
               student loans;

          o    Complying with, and causing all of its officers, trustees,
               employees and agents to comply, with the provisions of the Higher
               Education Act and any regulations or rulings under the Act, with
               respect to the student loans;

          o    Causing the benefits of the guarantee agreements, the interest
               subsidy payments and the special allowance payments to flow to
               the trustee; and

          o    Causing student loans that are evidenced by a master promissory
               note under The Higher Education Act to be acquired in accordance
               with the terms of a loan purchase agreement as described in the
               indenture.

CONTINUED EXISTENCE; SUCCESSOR

          Each trust will preserve and keep in full force and effect its
existence, rights and franchises as a Delaware statutory trust. A trust will not
sell or otherwise dispose of all or substantially all of its assets, consolidate
with or merge into another entity, or permit one or more other entities to
consolidate with or merge with such trust. These restrictions do not apply to a
transaction where the transferee or the surviving or resulting entity
irrevocably and unconditionally assumes the obligation to perform and observe
the trust's agreements and obligations under the indenture.

EVENTS OF DEFAULT

          Each indenture will define the following events as events of default:

          o    default in the due and punctual payment of any interest (other
               than carry-over interest, if applicable) on any Class A note when
               the same becomes due and payable and such default shall continue
               for a period of five days;

          o    if no Class A notes are outstanding under the indentures, default
               in the due and punctual payment of any interest (other than
               carry-over interest, if applicable) on any Class B note when the
               same becomes due and payable and such default shall continue for
               a period of five days;

          o    if no Class A notes and no Class B notes are outstanding under
               the indenture, default in the due and punctual payment of any
               interest (other than carry-over interest, if applicable) on any
               Class C note when the same becomes due and payable, and such
               default shall continue for a period of five days;

          o    default in the due and punctual payment of the principal of any
               note when the same becomes due and payable on the final maturity
               date of the note;

          o    default in the performance or observance of any other of the
               trust's covenants, agreements or conditions contained in the
               indenture or in the notes, and continuation of such default for a
               period of 90 days after written notice thereof is given to the
               trust by the trustee; and

          o    the occurrence of an event of bankruptcy.

REMEDIES ON DEFAULT

          POSSESSION OF TRUST ESTATE. Upon the happening of any event of default
relating to a trust, the trustee may take possession of any portion of the trust
estate of that trust that may be in the custody of others, and all property
comprising the trust estate, and may hold, use, operate, manage and control
those assets. The trustee may also, in the name of that trust or otherwise,
conduct such trust's business and collect and receive all charges, income and
revenues of the trust estate. After deducting all expenses incurred and all
other proper outlays authorized in the indenture, and all payments which may be
made as just and reasonable compensation for its own services, and for the
services of its attorneys, agents, and assistants, the trustee will apply the
rest and residue of the money received by the trustee as follows or as otherwise
described in a prospectus supplement:

          o    FIRST, to the trustees for fees and expenses due and owing to the
               trustees;

          o    SECOND, to the master servicer and certain other service
               providers, due and unpaid servicing fees;

          o    THIRD, pro rata, (i) to the derivative product counterparties
               relating to Class A notes, in proportion to their respective
               entitlements under the applicable derivative products without
               preference or priority, except for certain termination payments,
               and (ii) to the Class A noteholders for amounts due and unpaid on
               the Class A notes for interest, ratably, without preference or
               priority of any kind, according to the amounts due and payable on
               the Class A notes for such interest;

          o    FOURTH, to Class A noteholders for amounts due and unpaid on the
               Class A notes for principal, ratably, without preference or
               priority of any kind, according to the amounts due and payable on
               the Notes for principal;

          o    FIFTH, pro rata, (i) to the derivative product counterparties
               relating to the Class B notes, in proportion to their respective
               entitlements under the applicable derivate products without
               preference or priority, except for certain termination payments,
               and (ii) to the Class B noteholders for amounts due and unpaid on
               the Class B Notes for interest, ratably, without preference or
               priority of any kind, according to the amounts due and payable on
               the Class B notes for such interest;

          o    SIXTH, to the Class B noteholders for amounts due and unpaid on
               the Class B Notes for principal, ratably without preference or
               priority of any kind, according to the amounts due and payable on
               the Class B Notes for principal;

          o    SEVENTH, to the Class A noteholders, all carry-over amounts then
               due and unpaid, ratably, without preference or priority of any
               kind, according to the amounts due and payable on the Class A
               notes for such carry-over amounts;

          o    EIGHTH, to the Class B noteholders, all carry-over amounts then
               due and unpaid, ratably, without preference or priority of any
               kind, according to the amounts due and payable on the Class B
               notes for such carry-over amounts;

          o    NINTH, to the derivative product counterparties relating to the
               Class A notes, in proportion to the respective entitlements under
               the applicable derivative products without preference or
               priority, for any reimbursements that are due and unpaid;

          o    TENTH, to the derivative product counterparties relating to Class
               B notes, in proportion to the respective entitlements under the
               applicable derivative products without preference or priority,
               for any reimbursements that are due and unpaid;

          o    ELEVENTH, to the master servicer, for any unpaid carryover
               servicing fees due under a master servicing agreement; and

          o    TWELFTH, to the trust, for distribution in accordance with the
               terms of the administrative services agreement and the Trust
               Agreement.

          If an indenture provides for the issuance of Class C notes, interest
and principal will be paid on those notes before the payments as described in
the related prospectus supplement.

          SALE OF TRUST ESTATE. Upon the happening of any event of default and
if the principal of all of the outstanding notes shall have been declared due
and payable, then the trustee may sell the trust estate to the highest bidder in
accordance with the requirements of applicable law. In addition, the trustee may
proceed to protect and enforce the rights of the trustee or the registered
owners in the manner as counsel for the trustee may advise, whether for the
specific performance of any covenant, condition, agreement or undertaking
contained in the indenture, or in aid of the execution of any power therein
granted, or for the enforcement of such other appropriate legal or equitable
remedies as may in the opinion of such counsel, be more effectual to protect and
enforce the rights aforesaid. The trustee is required to take any of these
actions if requested to do so in writing by the registered owners of at least
51% of the principal amount of the highest priority obligations outstanding
under the defaulted indenture and certain counterparties. However, if the event
of default does not relate to a payment default or an event of bankruptcy, the
trustee may take these actions only if requested to do so in writing by the
registered owners of all obligations outstanding under the defaulted indenture
and all counterparties unless the net proceeds received by the trustee from
selling the trust estate are sufficient to pay all amounts owed to all the
holders of obligations outstanding under the defaulted indenture and all
counterparties.

          APPOINTMENT OF RECEIVER. If an event of default occurs, and all of the
outstanding obligations under an indenture have been declared due and payable,
and if any judicial proceedings are commenced to enforce any right of the
trustee or of the registered owners under the indenture, then as a matter of
right, the trustee shall be entitled to the appointment of a receiver for the
trust estate.

          ACCELERATED MATURITY. If an event of default occurs, the trustee may
declare, or upon the written direction by the registered owners of at least 51%
of the principal amount of the highest priority obligations then outstanding
under the defaulted indenture shall declare, the principal of all obligations
issued under the indenture, and then outstanding, and the interest thereon,
immediately due and payable. A declaration of acceleration upon the occurrence
of a default may be rescinded upon notice to the trust by a majority of the
registered owners of the obligations then outstanding if the trust has paid or
deposited with the trustee amounts sufficient to pay all principal and interest
due on the notes and any other event of default has been cured or waived.

          DIRECTION OF TRUSTEE. If an event of default occurs, the registered
owners of at least 51% of the principal amount of the highest priority
obligations then outstanding under the defaulted indenture shall have the right
to direct and control the trustee with respect to any proceedings for any sale
of any or all of the trust estate, or for the appointment of a receiver. The
registered owners may not cause the trustee to take any proceedings which in the
trustee's opinion would be unjustly prejudicial to non-assenting registered
owners of obligations outstanding under the indenture.

          RIGHT TO ENFORCE IN TRUSTEE. No registered owner of any obligation
issued under an indenture shall have any right as a registered owner to
institute any suit, action or proceedings for the enforcement of the provisions
of the indenture or for the appointment of a receiver or for any other remedy
under the indenture. All rights of action under an indenture are vested
exclusively in the trustee, unless and until the trustee fails to institute an
action or suit after the registered owners of the affected trust:

          o    have given to the trustee written notice of a default under the
               indenture, and of the continuance thereof,

          o    shall have made written request upon the trustee and the trustee
               shall have been afforded reasonable opportunity to institute an
               action, suit or proceeding in its own name, and

          o    the trustee shall have been offered indemnity and security
               satisfactory to it against the costs, expenses, and liabilities
               to be incurred on an action, suit or proceeding in its own name.

          WAIVERS OF EVENTS OF DEFAULT. The trustee may in its discretion waive
any event of default under an indenture and rescind any declaration of
acceleration of the obligations due under the indenture. The trustee will waive
an event of default upon the written request of the registered owners of at
least a majority of the principal amount of the highest priority obligations
then outstanding under the indenture. A waiver of any event of default in the
payment of the principal or interest due on any obligation issued under the
indenture may not be made unless prior to the waiver or rescission, provision
shall have been made for payment of all arrears of interest or all arrears of
payments of principal, and all expenses of the trustee in connection with such
default. A waiver or rescission of one default will not affect any subsequent or
other default, or impair any rights or remedies consequent to any subsequent or
other default.

THE TRUSTEE

          ACCEPTANCE OF TRUST. The trustee will accept the trusts imposed upon
it by an indenture, and will perform those trusts, but only upon and subject to
the following terms and conditions:

          o    The trustee undertakes to perform only those duties as are
               specifically set forth in the indenture.

          o    In the absence of bad faith on its part, the trustee may
               conclusively rely, as to the truth of the statements and the
               correctness of the opinions expressed therein, upon certificates
               or opinions furnished to the trustee and conforming to the
               requirements of the indenture.

          o    In case an event of default has occurred and is continuing, the
               trustee, in exercising the rights and powers vested in it by the
               indenture, will use the same degree of care and skill in their
               exercise as a prudent person would exercise or use under the
               circumstances in the conduct of his or her own affairs.

          o    Before taking any action under the indenture requested by
               registered owners, the trustee may require that it be furnished
               an indemnity bond or other indemnity and security satisfactory to
               it by the registered owners for the reimbursement of all expenses
               to which it may be put and to protect it against liability
               arising from any action taken by the trustee.

          TRUSTEE MAY ACT THROUGH AGENTS. The trustee may execute any of the
trusts or powers under an indenture and perform any duty thereunder either
itself or by or through its attorneys, agents, or employees. The trustee will
not be answerable or accountable for any default, neglect or misconduct of any
such attorneys, agents or employees, if reasonable care has been exercised in
the appointment, supervision, and monitoring of the work performed. Each trust
will pay all reasonable costs incurred by the trustee and all reasonable
compensation to all such persons as may reasonably be employed in connection
with that trust.

          INDEMNIFICATION OF TRUSTEE. The trustee is generally under no
obligation or duty to perform any act at the request of registered owners or to
institute or defend any suit to protect the rights of the registered owners
under an indenture unless properly indemnified and provided with security to its
satisfaction. The trustee is not required to take notice of any event under an
indenture unless and until it shall have been specifically notified in writing
of the event of default by the registered owners or a trust's authorized
representative.

          However, the trustee may begin suit, or appear in and defend suit,
execute any of the trusts, enforce any of its rights or powers, or do anything
else in its judgment proper, without assurance of reimbursement or indemnity. In
that case the trustee will be reimbursed or indemnified by the registered owners
requesting that action, if any, or by the applicable trust in all other cases,
for all fees, costs and expenses, liabilities, outlays and counsel fees and
other reasonable disbursements properly incurred. If a trust or the registered
owners, as appropriate, fail to make such reimbursement or indemnification, the
trustee may reimburse itself from any money in its possession under the
provisions of the related indenture, subject only to the prior lien of the notes
for the payment of the principal and interest thereon from the Collection Fund.

          Each trust will agree to indemnify the trustee for, and to hold it
harmless against, any loss, liability or expenses incurred without negligence or
bad faith on its part, arising out of or in connection with the acceptance or
administration of the trust or trusts, including the costs and expenses of
defending itself against any claim or liability in connection with the exercise
or performance of any of its powers or duties in relation to the trust estate.
Each trust will indemnify and hold harmless the trustee against any and all
claims, demands, suits, actions or other proceedings and all liabilities, costs
and expenses whatsoever caused by any untrue statement or misleading statement
or alleged untrue statement or alleged misleading statement of a material fact
contained in any offering document distributed in connection with the issuance
of that trust's notes or caused by any omission or alleged omission from such
offering document of any material fact required to be stated therein or
necessary in order to make the statements made therein in the light of the
circumstances under which they were made, not misleading.

          COMPENSATION OF TRUSTEE. Each trust will pay to the trustee
compensation for all services rendered by it under the applicable indenture, and
also all of its reasonable expenses, charges, and other disbursements. The
trustee may not change the amount of its annual compensation without giving the
applicable trust at least 90 days' written notice prior to the beginning of a
fiscal year.

          RESIGNATION OF TRUSTEE. The trustee may resign and be discharged from
the trust created by an indenture by giving notice in writing specifying the
date on which such resignation is to take effect. A resignation will only take
effect on the day specified in such notice if a successor trustee shall have
been appointed pursuant to the provisions of the indenture and is qualified to
be the trustee under the requirements of the provisions of the indenture.

          REMOVAL OF TRUSTEE. The trustee may be removed

          o    at any time by the registered owners of a majority of the
               principal amount of the highest priority obligations then
               outstanding under an indenture,

          o    by the administrator for cause or upon the sale or other
               disposition of the trustee or its trust functions, or

          o    by the administrator without cause so long as no event of default
               exists or has existed within the last 30 days.

          In the event a trustee is removed, removal shall not become effective
until

          o    a successor trustee shall have been appointed, and

          o    the successor trustee has accepted that appointment.

          SUCCESSOR TRUSTEE. If the trustee resigns, is dissolved or otherwise
is disqualified to act or is incapable of acting, or in case control of the
trustee is taken over by any public officer or officers, the administrator may
appoint a successor trustee. Each trust will cause notice of the appointment of
a successor trustee to be mailed to the registered owners at the address of each
registered owner appearing on the note registration books.

          Every successor trustee

          o    will be a bank or trust company in good standing, organized and
               doing business under the laws of the United States or of a state
               therein,

          o    have a reported capital and surplus of not less than $50,000,000,

          o    will be authorized under the law to exercise corporate trust
               powers, be subject to supervision or examination by a federal or
               state authority, and

          o    will be an eligible lender under the Higher Education Act so long
               as such designation is necessary to maintain guarantees and
               federal benefits under the Act with respect to the student loans
               originated under the Act.

          MERGER OF THE TRUSTEE. Any corporation into which the trustee may be
merged or with which it may be consolidated, or any corporation resulting from
any merger or consolidation to which the trustee shall be a party, or any
corporation succeeding to all or substantially all of the corporate trust
business of the trustee, shall be the successor of the trustee under an
indenture, provided such corporation shall be otherwise qualified and eligible
under the indenture, without the execution or filing of any paper of any further
act on the part of any other parties thereto.

SUPPLEMENTAL INDENTURES

          SUPPLEMENTAL INDENTURES NOT REQUIRING CONSENT OF REGISTERED OWNERS. A
trust can agree with the trustee to enter into any indentures supplemental to an
indenture for any of the following purposes without notice to or the consent of
noteholders:

          o    to cure any ambiguity or formal defect or omission in the
               indenture;

          o    to grant to or confer upon the trustee for the benefit of the
               registered owners any additional benefits, rights, remedies,
               powers or authorities;

          o    to subject to the indenture additional revenues, properties or
               collateral;

          o    to modify, amend or supplement the indenture or any indenture
               supplemental thereto in such manner as to permit the
               qualification under the Trust Indenture Act of 1939 or any
               similar federal statute or to permit the qualification of the
               notes for sale under the securities laws of the United States of
               America or of any of the states of the United States of America,
               and, if they so determine, to add to the indenture or any
               indenture supplemental thereto such other terms, conditions and
               provisions as may be permitted by said Trust Indenture Act of
               1939 or similar federal statute;

          o    to evidence the appointment of a separate or co-trustee or a
               co-registrar or transfer agent or the succession of a new trustee
               under the indenture;

          o    to add provisions to or to amend provisions of the indenture as
               may, in the opinion of counsel, be necessary or desirable to
               assure implementation of the student loan business in conformance
               with the Higher Education Act;

          o    to make any change as shall be necessary in order to obtain and
               maintain for any of the notes an investment grade rating from a
               nationally recognized rating service, which changes, in the
               opinion of the trustee are not to the prejudice of the registered
               owner of any of the obligations outstanding under the indenture;

          o    to make any changes necessary to comply with the Higher Education
               Act and the regulations thereunder or the Internal Revenue Code
               and the regulations promulgated thereunder;

          o    to make the terms and provisions of the indenture, including the
               lien and security interest granted therein, applicable to a
               derivative product;

          o    to create any additional funds or accounts under the indenture
               deemed by the trustee to be necessary or desirable; or

          o    to make any other change which, in the judgment of the trustee is
               not to the material prejudice of the registered owners of any
               obligations outstanding under the indenture.

          SUPPLEMENTAL INDENTURES REQUIRING CONSENT OF REGISTERED OWNERS. Any
amendment of an indenture other than those listed above must be approved by the
registered owners of not less than a majority of the principal amount of the
obligations then outstanding under the indenture. Also, certain amendments of an
indenture that would have a material adverse effect on a counterparty require
the consent of that counterparty.

          The changes described below may be made in a supplemental indenture
only with the consent of the registered owners of all obligations then
outstanding,

          o    an extension of the maturity date of the principal of or the
               interest on any obligation, or

          o    a reduction in the principal amount of any obligation or the rate
               of interest thereon, or

          o    a privilege or priority of any obligation under the indenture
               over any other obligation, or

          o    a reduction in the aggregate principal amount of the obligations
               required for consent to such supplemental indenture, or

          o    the creation of any lien other than a lien ratably securing all
               of the obligations at any time outstanding under the indenture.

TRUSTS IRREVOCABLE

          The trust created by an indenture is irrevocable until the notes and
interest thereon and all company derivative payments are fully paid or provision
is made for their payment as provided in the applicable indenture.

SATISFACTION OF INDENTURE

          If the registered owners of the notes issued under an indenture are
paid all the principal of and interest due on their notes, at the times and in
the manner stipulated in an indenture, and if each counterparty on a derivative
product is paid all of derivative payments then due, then the pledge of the
trust estate will thereupon terminate and be discharged. The trustee will
execute and deliver to the trust instruments to evidence the discharge and
satisfaction, and the trustee will pay all money held by it under the indenture
to the party entitled to receive it under the indenture.

          Notes will be considered to have been paid if money for their payment
or redemption has been set aside and is being held in trust by the trustee. Any
outstanding note will be considered to have been paid if the note is to be
redeemed on any date prior to its stated maturity and notice of redemption has
been given as provided in the indenture and on said date there shall have been
deposited with the trustee either money or governmental obligations the
principal of and the interest on which when due will provide money sufficient to
pay the principal of and interest to become due on the note.

          Any derivative payments will be considered to have been paid and the
applicable derivative product terminated when payment of all derivative payments
due and payable to each counterparty under derivative products have been made or
duly provided for to the satisfaction of each counterparty and the respective
derivative product has been terminated.

            DESCRIPTION OF CREDIT ENHANCEMENT AND DERIVATIVE PRODUCTS

CREDIT ENHANCEMENT

          Credit enhancement may be provided with respect to one or more classes
of the notes of any series of a trust. The amounts and types of credit
enhancement arrangements and the provider of the credit enhancement, if any,
will be set forth in the related prospectus supplement. Credit enhancement may
be in the form of a letter of credit, the subordination of one or more classes
of notes, the use of an insurance policy or surety bonds, the establishment of
one or more reserve funds, interest rate swaps, or any combination of the
foregoing.

          The presence of a Reserve Fund and other forms of credit enhancement
for the benefit of any class or series of notes is intended to enhance the
likelihood that noteholders of a class or series will receive the full amount of
principal and interest due on the notes and to decrease the likelihood that such
noteholders will experience losses. The credit enhancement will not provide
protection against all risks of loss and will not guarantee payment to such
noteholders of all amounts to which they are entitled unless a guarantee against
losses is described in the related prospectus supplement. If losses or
shortfalls occur that exceed the amount covered by the credit enhancement or
that are not covered by the credit enhancement, noteholders will bear their
allocable share of deficiencies. Moreover, if a form of credit enhancement
covers more than one series of notes, holders of notes of one series will be
subject to the risk that the credit enhancement will be exhausted by the claims
of the holders of notes of one or more other series.

          SUBORDINATE NOTES. The notes each trust issues will be designated
Class A notes, Class B notes or Class C notes in the related prospectus
supplement. To the extent specified in the related prospectus supplement, the
rights of the Class B noteholders to receive distributions on any distribution
date will be subordinated to the corresponding rights of the Class A
noteholders, and the rights of the Class C noteholders to receive distributions
on any distribution date will be subordinated to the corresponding rights of the
Class B noteholders and the Class A noteholders. If so provided in the related
prospectus supplement, the subordination of a class may apply only in the event
of, or may be limited to, specific types of losses or shortfalls. The related
prospectus supplement will set forth information concerning the amount of
subordination provided by a class or classes of notes in a series, the
circumstances under which such subordination will be available and the manner in
which the amount of subordination will be made available.

          LETTER OF CREDIT. If so specified in the prospectus supplement with
respect to a series, deficiencies in amounts otherwise payable on the notes or
certain classes of the notes will be covered by one or more letters of credit.
The bank or financial institution issuing the letter of credit will be
identified in a prospectus supplement. Under a letter of credit, the issuer will
be obligated to honor draws in an aggregate fixed dollar amount generally equal
to a percentage specified in the related prospectus supplement of the principal
balance of the student loans on a specified date or of the initial aggregate
principal balance of one or more classes of notes. If so specified in the
related prospectus supplement, the letter of credit may permit draws only in the
event of certain types of losses and shortfalls. The amount available under the
letter of credit will, in all cases, be reduced to the extent of the
unreimbursed payments under the letter of credit and may otherwise be reduced as
described in the related prospectus supplement. The obligations of the issuer of
the letter of credit will expire at the earlier of the date specified in the
related prospectus supplement or the termination of the trust estate.

          NOTE INSURANCE AND SURETY BONDS. If so specified in the prospectus
supplement with respect to a series of the notes, deficiencies in amounts
otherwise payable on the notes or certain classes of the notes will be covered
by insurance policies or surety bonds provided by one or more insurance
companies or sureties. The insurance policies or surety bonds may cover timely
distributions of interest and full distributions of principal on the basis of a
schedule of principal distributions set forth in or determined in the manner
specified in the related prospectus supplement.

          RESERVE FUND. In addition to the Reserve Fund for each trust described
in this prospectus under "Security and Sources of Payment for the Notes-Reserve
Fund," one or more reserve funds may be established with respect to a series of
the notes. Cash, eligible investments, a demand note or a combination thereof,
in the amounts so specified in the related prospectus supplement, may be
deposited in such reserve fund. The reserve fund for a series may also be funded
over time by depositing in the reserve fund a specified amount of the
distributions received on the related receivables as specified in the related
prospectus supplement.

          Amounts on deposit in any reserve fund for a trust, together with the
reinvestment income on those amounts, will be applied by the trustee for the
purposes, in the manner and to the extent specified in the related prospectus
supplement. A reserve fund may be provided to increase the likelihood of timely
payments of principal of and interest on the notes, if required as a condition
to the rating of the notes of that series. If so specified in the related
prospectus supplement, a reserve fund may be established to provide limited
protection, in an amount satisfactory to each rating agency rating the notes,
against certain types of losses not covered by insurance policies or other
credit support. Following each interest payment date, amounts in a reserve fund
in excess of any specified reserve fund requirement may be released from the
reserve fund under the conditions specified in the related prospectus supplement
and will not be available for further application by the trustee.

          Additional information concerning any reserve fund is to be set forth
in the related prospectus supplement, including the initial balance of the
reserve fund, the reserve fund balance to be maintained, the purposes for which
funds in the reserve fund may be applied to make distributions to noteholders
and use of investment earnings from the reserve fund, if any.

DERIVATIVE PRODUCTS; DERIVATIVE PAYMENTS

          If so provided in a prospectus supplement, a trust may enter into a
derivative product, defined to mean a written contract under which the trust
becomes obligated to pay to a counterparty on specified payments dates certain
amounts in exchange for the counterparty's obligation to make payments to the
trust on specified payment dates in specified amounts. A trust's obligation to
make payments in connection with a derivative product may be secured by a pledge
of and lien on the trust estate. A trust will not enter into a derivative
product unless the trustee has received a confirmation from each rating agency
providing a rating for the trust's notes that the derivative product will not
adversely affect the rating on any of the notes.

            DESCRIPTION OF THE FEDERAL FAMILY EDUCATION LOAN PROGRAM

THE FEDERAL FAMILY EDUCATION LOAN PROGRAM

          The Higher Education Act provides for a program of direct federal
insurance for student loans as well as reinsurance of student loans guaranteed
or insured by state agencies or private non-profit corporations.

          The Higher Education Act currently authorizes certain student loans to
be covered under the Federal Family Education Loan Program. The 1998 Amendments
to the Higher Education Act extended the authorization for the Federal Family
Education Loan Program through September 30, 2004. Congress has extended similar
authorization dates in prior versions of the Higher Education Act. However, the
current authorization dates may not again be extended and the other provisions
of the Higher Education Act may not be continued in their present form.

          Generally, a student is eligible for loans made under the Federal
Family Education Loan Program only if he or she:

          o    has been accepted for enrollment or is enrolled in good standing
               at an eligible institution of higher education;

          o    is carrying or planning to carry at least one-half the normal
               full-time workload for the course of study the student is
               pursuing as determined by the institution;

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

          o    meets the applicable "needs" requirements.

          Eligible institutions include higher educational institutions and
vocational schools that comply with specific federal regulations. Each loan is
to be evidenced by an unsecured note.

          The Higher Education Act also establishes maximum interest rates for
each of the various types of loans. These rates vary not only among loan types,
but also within loan types depending upon when the loan was made or when the
borrower first obtained a loan under the Federal Family Education Loan Program.
The Higher Education Act allows lesser rates of interest to be charged.

TYPES OF LOANS

          Four types of loans are currently available under the Federal Family
Education Loan Program:

          o    Subsidized Stafford Loans,

          o    Unsubsidized Stafford Loans,

          o    PLUS Loans, and

          o    Consolidation Loans.

These loan types vary as to eligibility requirements, interest rates, repayment
periods, loan limits and eligibility for interest subsidies and special
allowance payments. Some of these loan types have had other names in the past.
References to these various loan types include, where appropriate, their
predecessors.

          The primary loan under the Federal Family Education Loan Program is
the Subsidized Federal Stafford Loan (the "Subsidized Stafford Loan"). Students
who are not eligible for Subsidized Stafford Loans based on their economic
circumstances may be able to obtain Unsubsidized Federal Stafford Loans. Parents
of students may be able to obtain Federal PLUS Loans. Consolidation Loans are
available to borrowers with existing loans made under the Federal Family
Education Loan Program and other federal programs to consolidate repayment of
the borrower's existing loans. Prior to July 1, 1994, the Federal Family
Education Loan Program also offered Federal Supplemental Loans for Students
("Federal SLS Loans") to graduate and professional students and independent
undergraduate students and, under certain circumstances, dependent undergraduate
students, to supplement their Subsidized Stafford Loans.

SUBSIDIZED FEDERAL STAFFORD LOANS

          GENERAL. Subsidized Stafford Loans are eligible for reinsurance under
the Higher Education Act if the eligible student to whom the loan is made has
been accepted or is enrolled in good standing at an eligible institution of
higher education or vocational school and is carrying at least one-half the
normal full-time workload at that institution. Subsidized Stafford Loans have
limits as to the maximum amount which may be borrowed for an academic year and
in the aggregate for both undergraduate and graduate/professional study. Both
aggregate limitations exclude loans made under the Federal SLS and Federal PLUS
Programs. The Secretary of Education has discretion to raise these limits to
accommodate students undertaking specialized training requiring exceptionally
high costs of education.

          Subsidized Stafford Loans are generally made only to student borrowers
who meet the needs tests provided in the Higher Education Act. Provisions
addressing the implementation of needs analysis and the relationship between
unmet need for financing and the availability of Subsidized Federal Stafford
Loan Program funding have been the subject of frequent and extensive amendment
in recent years. Further amendment to such provisions may materially affect the
availability of Subsidized Stafford Loan funding to borrowers or the
availability of Subsidized Stafford Loans for secondary market acquisition.

          Subsidized Stafford Loans are eligible for both interest subsidy
payments and special allowance payments as described below under "--Interest
subsidy payments" and "--Special allowance payments."

          INTEREST RATES FOR SUBSIDIZED FEDERAL STAFFORD LOANS. For a Subsidized
Stafford Loan made prior to July 1, 1994, the applicable interest rate for a
borrower who, on the date the promissory note was signed, did not have an
outstanding balance on a previous Federal Family Education Loan Program loan:

               (1) is 7% per annum for a loan covering a period of instruction
          beginning before January 1,1981;

               (2) is 9% per annum for a loan covering a period of instruction
          beginning on or before January 1, 1981, but before September 13, 1983;

               (3) is 8% per annum for a loan covering a period of instruction
          beginning on or after September 13, 1983, but before July 1, 1988;

               (4) is 8% per annum for the period from the disbursement of the
          loan to the date which is four years after the loan enters repayment,
          for a loan made prior to October 1, 1992, covering a period of
          instruction beginning on or after July 1, 1988, and thereafter shall
          be adjusted annually, and for any 12-month period commencing on a July
          1 shall be equal to the bond equivalent rate of 91-day U.S. Treasury
          bills auctioned at the final auction prior to the preceding June 1,
          plus 3.25% per annum (but not to exceed 10% per annum); or

               (5) for a loan made on or after October 1, 1992 shall be adjusted
          annually, and for any 12-month period commencing on a July 1 shall be
          equal to the bond equivalent rate of 91-day U.S. Treasury bills
          auctioned at the final auction prior to the preceding June 1, plus
          3.1% per annum (but not to exceed 9% per annum).

          For a Subsidized Stafford Loan made prior to July 1, 1994, the
applicable interest rate for a borrower who, on the date the promissory note
evidencing the loan was signed, had an outstanding balance on a previous loan
made insured or guaranteed under the Federal Family Education Loan Program:

               (6) for a loan made prior to July 23, 1992 is the applicable
          interest rate on the previous loan or, if the previous loan is not a
          Subsidized Stafford Loan 8% per annum or

               (7) for a loan made on or before July 23, 1992 shall be adjusted
          annually, and for any twelve month period commencing on a July 1 shall
          be equal to the bond equivalent rate of 91-day U.S. Treasury bills
          auctioned at the final auction prior to the preceding June 1, plus
          3.1% per annum but not to exceed:

          o    7% per annum in the case of a Subsidized Stafford Loan made to a
               borrower who has a loan described in clause (1) above;

          o    8% per annum in the case of

               o    a Subsidized Stafford Loan made to a borrower who has a loan
                    described in clause (3) above,

               o    a Subsidized Stafford Loan which has not been in repayment
                    for four years and which was made to a borrower who has a
                    loan described in clause (4) above,

               o    a Subsidized Stafford Loan for which the first disbursement
                    was made prior to December 20, 1993 to a borrower whose
                    previous loans do not include a Subsidized Stafford Loan or
                    an Unsubsidized Stafford Loan;

          o    9% per annum in the case of a Subsidized Stafford Loan made to a
               borrower who has a loan described in clauses (2) or (5) above or
               a Subsidized Stafford Loan for which the first disbursement was
               made on or after December 20, 1993 to a borrower whose previous
               loans do not include a Subsidized Stafford Loan or an
               Unsubsidized Stafford Loan; and

          o    10% per annum in the case of a Subsidized Stafford Loan which has
               been in repayment for four years or more and which was made to a
               borrower who has a loan described in clause (4) above.

          The interest rate on all Subsidized Stafford Loans made on or after
July 1, 1994 but prior to July 1, 1998, regardless of whether the borrower is a
new borrower or a repeat borrower, is the rate described in clause (7) above,
except that the interest rate shall not exceed 8.25% per annum. For any
Subsidized Stafford Loan made on or after July 1, 1995, the interest rate is
further reduced prior to the time the loan enters repayment and during any
deferment periods. During deferment periods, the formula described in clause (7)
above is applied, except that 2.5% is substituted for 3.1%, and the rate shall
not exceed 8.25% per annum.

          For Subsidized Stafford Loans made on or after July 1, 1998 but before
July 1, 2006, the applicable interest rate shall be adjusted annually, and for
any twelve month period commencing on a July 1 shall be equal to the bond
equivalent rate of 91-day U.S. Treasury bills auctioned at the final auction
prior to the proceeding June 1, plus 1.7% per annum prior to the time the loan
enters repayment and during any deferment periods, and 2.3% per annum during
repayment, but not to exceed 8.25% per annum.

          For loans the first disbursement of which is made on or after July 1,
2006, the applicable interest rate will be 6.8%. There can be no assurance that
the interest rate provisions for these loans will not be further amended.

UNSUBSIDIZED FEDERAL STAFFORD LOANS

          GENERAL. The Unsubsidized Federal Stafford Loan Program was created by
Congress in 1992 for students who do not qualify for Subsidized Stafford Loans
due to parental and/or student income and assets in excess of permitted amounts.
These students are entitled to borrow the difference between the Subsidized
Stafford Loan maximum and their Subsidized Stafford eligibility through the
Unsubsidized Stafford Loan Program. The general requirements for Unsubsidized
Federal Stafford Loans ("Unsubsidized Stafford Loans") are essentially the same
as those for Subsidized Stafford Loans. The interest rate, the annual loan
limits and the special allowance payment provisions of the Unsubsidized Stafford
Loans are the same as the Subsidized Stafford Loans. However, the terms of the
Unsubsidized Stafford Loans differ materially from Subsidized Stafford Loans in
that the federal government will not make interest subsidy payments and the loan
limitations are determined without respect to the expected family contribution.
The borrower will be required to either pay interest from the time the loan is
disbursed or capitalize the interest until repayment begins. Unsubsidized
Stafford Loans were not available before October 1, 1992. A student meeting the
general eligibility requirements for a loan under the Federal Family Education
Loan Program is eligible for an Unsubsidized Stafford Loan without regard to
need. Unsubsidized Stafford Loans are eligible for special allowance payments,
as described below under "--Special allowance payments."

          INTEREST RATES FOR UNSUBSIDIZED FEDERAL STAFFORD LOANS. Unsubsidized
Stafford Loans are subject to the same interest rate provisions as Subsidized
Stafford Loans.

FEDERAL PLUS LOANS

          GENERAL. PLUS Loans are made only to borrowers who are parents and,
under certain circumstances, spouses of remarried parents, of dependent
undergraduate students. For PLUS Loans made on or after July 1, 1993, the parent
borrower must not have an adverse credit history as determined pursuant to
criteria established by the Department of Education. The basic provisions
applicable to PLUS Loans are similar to those of Subsidized Stafford Loans with
respect to the involvement of guarantee agencies and the Secretary of Education
in providing federal reinsurance on the loans. However, PLUS Loans differ
significantly from Subsidized Stafford Loans, particularly because federal
interest subsidy payments are not available under the PLUS Loan program and
special allowance payments are more restricted.

          INTEREST RATES FOR FEDERAL PLUS LOANS. The applicable interest rate
depends upon the date of issuance of the loan and the period of enrollment for
which the loan is to apply. The applicable interest rate on a PLUS Loan:

          o    made on or after January 1, 1981, but before October 1, 1981, is
               9% per annum;

          o    made on or after October 1, 1981, but before November 1, 1982, is
               14% per annum;

          o    made on or after November 1, 1982, but before July 1, 1987, is
               12% per annum;

          o    made on or after July 1, 1987, but before October 1, 1992 shall
               be adjusted annually, and for any 12-month period beginning on
               July 1 shall be equal to the bond equivalent rate of 52-week U.S.
               Treasury bills auctioned at the final auction prior to the
               preceding June 1, plus 3.25% per annum (but not to exceed 12% per
               annum);

          o    made on or after October 1, 1992, but before July 1, 1994, shall
               be adjusted annually, and for any 12-month period beginning on
               July 1 shall be equal to the bond equivalent rate of 52-week U.S.
               Treasury bills auctioned at the final auction prior to the
               preceding June 1, plus 3.1% per annum (but not to exceed 10% per
               annum).

          o    made on or after July 1, 1994, but before July 1, 1998, is the
               same as that for a loan made on or after October 1, 1992, but
               before July 1, 1994, except that such rate shall not exceed 9%
               per annum; or

          o    made on or after July 1, 1998, but before July 1, 2006, shall be
               adjusted annually, and for any 12-month period beginning on July
               1 shall be equal to the bond equivalent rate of 91-day U.S.
               Treasury bills auctioned at the final auction prior to the
               preceding June 1, plus 3.1% per annum (but not to exceed 9% per
               annum).

          o    the first disbursement of which is made on or after July 1, 2006,
               will be 7.9%.

          For any 12-month period beginning on July 1, 2001 or any succeeding
year, the weekly average 1-year constant maturity Treasury yield, as published
by the Board of Governors of the Federal Reserve System, for the last calendar
week before such June 26, will be substituted for the 52-week Treasury bill as
the index for interest rate calculations.

FEDERAL SLS LOANS

          GENERAL. SLS Loans were limited to graduate or professional students,
independent undergraduate students, and dependent undergraduate students, if the
students' parents were unable to obtain a PLUS Loan and were also unable to
provide the students' expected family contribution. Except for dependent
undergraduate students, eligibility for SLS Loans was determined without regard
to need. SLS Loans are similar to Subsidized Stafford Loans with respect to the
involvement of guarantee agencies and the Secretary of Education in providing
federal reinsurance on the loans. However, SLS Loans differ significantly from
Subsidized Stafford Loans, particularly because federal interest subsidy
payments are not available under the SLS Loan program and special allowance
payments are more restricted.

          INTEREST RATES FOR FEDERAL SLS LOANS. The applicable interest rates on
SLS Loans made prior to October 1, 1992 are identical to the applicable interest
rates on PLUS Loans made at the same time. For SLS Loans made on or after
October 1, 1992, the applicable interest rate is the same as the applicable
interest rate on PLUS Loans, except that the ceiling is 11% per annum instead of
10% per annum.

FEDERAL CONSOLIDATION LOANS

          GENERAL. The Higher Education Act authorizes a program under which
certain borrowers may consolidate their various student loans into a single loan
insured and reinsured on a basis similar to Subsidized Stafford Loans. Federal
Consolidation Loans may be obtained in an amount sufficient to pay outstanding
principal, unpaid interest and late charges on federally insured or reinsured
student loans incurred under the Federal Family Education Loan Program,
excluding Federal PLUS Loans made to "parent borrowers", selected by the
borrower, as well as loans made pursuant to the Perkins (formally "National
Direct Student Loan") and Health Professional Student Loan Programs. To be
eligible for a Consolidation Loan, a borrower must:

          o    have outstanding indebtedness on student loans made under the
               Federal Family Education Loan Program and/or certain other
               federal student loan programs, and

          o    be in repayment status or in a grace period, or

          o    be a defaulted borrower who has made arrangements to repay any
               defaulted loan satisfactory to the holder of the defaulted loan.

          If requested by the borrower, an eligible lender may consolidate SLS
or PLUS Loans of the same borrower held by the lender under a single repayment
schedule. The repayment period for each included loan shall be based on the
commencement of repayment of the most recent loan. The consolidated loan shall
bear interest at a rate equal to the weighted average of the rates of the
included loans. Such a consolidation shall not be treated as the making of a new
loan. In addition, at the request of the borrower, a lender may refinance an
existing fixed rate SLS or PLUS Loan, including an SLS or PLUS Loan held by a
different lender who has refused to refinance the loan, at a variable interest
rate. In this case, proceeds of the new loan are used to discharge the original
loan.

          A married couple who agree to be jointly liable on a Consolidation
Loan, for which the application is received on or after January 1, 1993, may be
treated as an individual for purposes of obtaining a Consolidation Loan. For
Consolidation Loans disbursed prior to July 1, 1994 the borrower was required to
have outstanding student loan indebtedness of at least $7,500. Prior to the
adoption of the Higher Education Technical Amendments Act of 1993, PLUS Loans
could not be included in the Consolidation Loan. For Consolidation Loans for
which the applications were received prior to January 1, 1993, the minimum
student loan indebtedness was $5,000 and the borrower could not be delinquent
more than 90 days in the payment of such indebtedness. For applications received
on or after January 1, 1993, borrowers may add additional loans to a Federal
Consolidation Loan during the 180-day period following the origination of the
Federal Consolidation Loan.

          INTEREST RATES FOR FEDERAL CONSOLIDATION LOANS. A Consolidation Loan
made prior to July 1, 1994 bears interest at a rate equal to the weighted
average of the interest rates on the loans retired, rounded to the nearest whole
percent, but not less than 9% per annum. Except as described in the next
sentence, a Consolidation Loan made on or after July 1, 1994 bears interest at a
rate equal to the weighted average of the interest rates on the loans retired,
rounded upward to the nearest whole percent, but with no minimum rate. For a
Consolidation Loan for which the application is received by an eligible lender
on or after November 13, 1997 and before October 1, 1998, the interest rate
shall be adjusted annually, and for any twelve-month period commencing on a July
1 shall be equal to the bond equivalent rate of 91-day U.S. Treasury bills
auctioned at the final auction prior to the preceding June 1, plus 3.1% per
annum, but not to exceed 8.25% per annum. Notwithstanding these general interest
rates, the portion, if any, of a Consolidation Loan that repaid a loan made
under title VII, Sections 700-721 of the Public Health Services Act, as amended,
has a different variable interest rate. Such portion is adjusted on July 1 of
each year, but is the sum of the average of the T-Bill Rates auctioned for the
quarter ending on the preceding June 30, plus 3.0%, without any cap on the
interest rate. Consolidation Loans made on or after October 1, 1998 and before
July 1, 2006 will bear interest at a per annum rate equal to the lesser of 8.25%
or the weighted average of the interest rates on the loans being consolidated,
rounded to the nearest higher 1/8th of 1%. Consolidation Loans for which the
application is received on or after July 1, 2006, will bear interest also at a
rate per annum equal to the lesser of 8.25% or the weighted average of the
interest rates on the loans being consolidated, rounded to the nearest higher
1/8th of 1%. For a discussion of required payments that reduce the return on
Consolidation Loans, see "Fees - Rebate Fees on Consolidation Loans" in this
prospectus.

MAXIMUM LOAN AMOUNTS

          Each type of loan is subject to limits on the maximum principal
amount, both with respect to a given year and in the aggregate. Consolidation
Loans are limited only by the amount of eligible loans to be consolidated. All
of the loans are limited to the difference between the cost of attendance and
the other aid available to the student. Subsidized Stafford Loans are also
subject to limits based upon needs analysis. Additional limits are described
below.

          LOAN LIMITS FOR STAFFORD AND UNSUBSIDIZED STAFFORD LOANS. Subsidized
Stafford and Unsubsidized Stafford Loans ("Stafford Loans") are generally
treated as one loan type for loan limit purposes. A student who has not
successfully completed the first year of a program of undergraduate education
may borrow up to $2,625 in an academic year. A student who has successfully
completed the first year, but who has not successfully completed the second year
may borrow up to $3,500 per academic year. An undergraduate student who has
successfully completed the first and second year, but who has not successfully
completed the remainder of a program of undergraduate education, may borrow up
to $5,500 per academic year. For students enrolled in programs of less than an
academic year in length, the limits are generally reduced in proportion to the
amount by which the programs are less than one year in length. A graduate or
professional student may borrow up to $8,500 in an academic year. The maximum
aggregate amount of Stafford and Unsubsidized Stafford Loans, including that
portion of a Consolidation Loan used to repay such loans, which an undergraduate
student may have outstanding is $23,000. The maximum aggregate amount for a
graduate and professional student, including loans for undergraduate education,
is $65,500. The Secretary of Education is authorized to increase the limits
applicable to graduate and professional students who are pursuing programs which
the Secretary of Education determines to be exceptionally expensive.

          Prior to the enactment of the Higher Education Amendments of 1992, an
undergraduate student who had not successfully completed the first and second
year of a program of undergraduate education could borrow Stafford Loans in
amounts up to $2,625 in an academic year. An undergraduate student who had
successfully completed the first and second year, but who had not successfully
completed the remainder of a program of undergraduate education could borrow up
to $4,000 per academic year. The maximum for graduate and professional students
was $7,500 per academic year. The maximum aggregate amount of Stafford Loans
which a borrower could have outstanding, including that portion of a
Consolidation Loan used to repay such loans, was $17,250. The maximum aggregate
amount for a graduate or professional student, including loans for undergraduate
education, was $54,750. Prior to the 1986 changes, the annual limits were
generally lower.

          LOAN LIMITS FOR PLUS LOANS. For PLUS Loans made on or after July 1,
1993, the amounts of PLUS Loans are limited only by the student's unmet need.
Prior to that time PLUS Loans were subject to limits similar to those of SLS
Loans applied with respect to each student on behalf of whom the parent
borrowed.

          LOAN LIMITS FOR SLS LOANS. A student who had not successfully
completed the first and second year of a program of undergraduate education
could borrow an SLS Loan in an amount of up to $4,000. A student who had
successfully completed the first and second year, but who had not successfully
completed the remainder of a program of undergraduate education could borrow up
to $5,000 per year. Graduate and professional students could borrow up to
$10,000 per year. SLS Loans were subject to an aggregate maximum of $23,000
($73,000 for graduate and professional students). Prior to the 1992 changes, SLS
Loans were available in amounts of $4,000 per academic year, up to a $20,000
aggregate maximum. Prior to the 1986 changes, a graduate or professional student
could borrow $3,000 of SLS Loans per academic year, up to a $15,000 maximum, and
an independent undergraduate student could borrow $2,500 of SLS Loans per
academic year minus the amount of all other Federal Family Education Loan
Program loans to such student for such academic year, up to the maximum amount
of all Federal Family Education Loan Program loans to that student of $12,500.
In 1989, the amount of SLS Loans for students enrolled in programs of less than
an academic year in length were limited in a manner similar to the limits
described above under "Subsidized Federal Stafford Loans".

DISBURSEMENT REQUIREMENTS

          The Higher Education Act now requires that virtually all Stafford
Loans and PLUS Loans be disbursed by eligible lenders in at least two separate
installments. The proceeds of a loan made to any undergraduate first-year
student borrowing for the first time under the program must be delivered to the
student no earlier than thirty days after the enrollment period begins.

REPAYMENT

          REPAYMENT PERIODS. Loans made under the Federal Family Education Loan
Program, other than Consolidation Loans, must provide for repayment of principal
in periodic installments over a period of not less than five nor more than ten
years. After the 1998 Amendments, lenders are required to offer extended
repayment schedules to new borrowers who accumulate outstanding loans of more
than $30,000, in which case the repayment period may extend up to 25 years
subject to certain minimum repayment amounts. A Consolidation Loan must be
repaid during a period agreed to by the borrower and lender, subject to maximum
repayment periods which vary depending upon the principal amount of the
borrower's outstanding student loans, but may not be longer than 30 years. For
Consolidation Loans for which the application was received prior to January 1,
1993, the repayment period could not exceed 25 years. Repayment of principal on
a Stafford Loan does not commence while a student remains a qualified student,
but generally begins upon expiration of the applicable grace period. Grace
periods may be waived by borrowers. For Stafford Loans for which the applicable
rate of interest is 7% per annum, the repayment period commences not more than
twelve months after the borrower ceases to pursue at least a half-time course of
study. For other Subsidized Stafford Loans and Unsubsidized Stafford Loans, the
repayment period commences not more than six months after the borrower ceases to
pursue at least a half-time course of study. The six month or twelve month
periods are the "grace periods".

          In the case of SLS, PLUS and Consolidated Loans, the repayment period
commences on the date of final disbursement of the loan, except that the
borrower of an SLS Loan who also has a Stafford Loan may defer repayment of the
SLS Loan to coincide with the commencement of repayment of the Subsidized
Stafford or Unsubsidized Stafford Loan. During periods in which repayment of
principal is required, payments of principal and interest must in general be
made at a rate of not less than the greater of $600 per year or the interest
that accrues during the year, except that a borrower and lender may agree to a
lesser rate at any time before or during the repayment period. A borrower may
agree, with concurrence of the lender, to repay the loan in less than five years
with the right subsequently to extend his minimum repayment period to five
years. Borrowers may accelerate, without penalty, the repayment of all or any
part of the loan.

          INCOME SENSITIVE REPAYMENT SCHEDULES. Since 1992, lenders of
Consolidation Loans have been required to establish graduated or
income-sensitive repayment schedules and lenders of Stafford and SLS Loans have
been required to offer borrowers the option of repaying in accordance with
graduated or income-sensitive repayment schedules. The trust may implement
graduated repayment schedules and income-sensitive repayment schedules. Use of
income-sensitive repayment schedules may extend the ten-year maximum term for up
to five years. In addition, if the repayment schedule on a loan that has been
converted to a variable interest rate does not provide for adjustments to the
amount of the monthly installment payments, the ten-year maximum term may be
extended for up to three years.

          DEFERMENT PERIODS. No principal repayments need be made during certain
periods of deferment prescribed by the Higher Education Act. For loans to a
borrower who first obtained a loan which was disbursed before July 1, 1993,
deferments are available:

          o    during a period not exceeding three years while the borrower is a
               member of the Armed Forces, an officer in the Commissioned Corps
               of the Public Health Service or, with respect to a borrower who
               first obtained a student loan disbursed on or after July 1, 1987,
               or a student loan to cover the cost of instruction for a period
               of enrollment beginning on or after July 1, 1987, an active duty
               member of the National Oceanic and Atmospheric Administration
               Corps;

          o    during a period not in excess of three years while the borrower
               is a volunteer under the Peace Corps Act;

          o    during a period not in excess of three years while the borrower
               is a full-time volunteer under the Domestic Volunteer Act of
               1973;

          o    during a period not exceeding three years while the borrower is
               in service, comparable to the service described above as a
               full-time volunteer for an organization which is exempt from
               taxation under Section 501(c)(3) of the Code;

          o    during a period not exceeding two years while the borrower is
               serving an internship necessary to receive professional
               recognition required to begin professional practice or service,
               or a qualified internship or residency program;

          o    during a period not exceeding three years while the borrower is
               temporarily totally disabled, as established by sworn affidavit
               of a qualified physician, or while the borrower is unable to
               secure employment by reason of the care required by a dependent
               who is so disabled;

          o    during a period not to exceed twenty-four months while the
               borrower is seeking and unable to find full-time employment;

          o    during any period that the borrower is pursuing a full-time
               course of study at an eligible institution (or, with respect to a
               borrower who first obtained a student loan disbursed on or after
               July 1, 1987, or a student loan to cover the cost of instruction
               for a period of enrollment beginning on or after July 1, 1987, is
               pursuing at least a half-time course of study for which the
               borrower has obtained a loan under the Federal Family Education
               Loan Program), or is pursuing a course of study pursuant to a
               graduate fellowship program or a rehabilitation training program
               for disabled individuals approved by the Secretary of Education;

          o    during a period, not in excess of 6 months, while the borrower is
               on parental leave; and

          o    only with respect to a borrower who first obtained a student loan
               disbursed on or after July 1, 1987, or a student loan to cover
               the cost of instruction for a period of enrollment beginning on
               or after July 1, 1987, during a period not in excess of three
               years while the borrower is a full-time teacher in a public or
               nonprofit private elementary or secondary school in a "teacher
               shortage area" (as prescribed by the Secretary of Education), and
               during a period not in excess of 12 months for mothers, with
               preschool age children, who are entering or re-entering the work
               force and who are compensated at a rate not exceeding $1 per hour
               in excess of the federal minimum wage.

          For loans to a borrower who first obtains a loan on or after July 1,
1993, deferments are available:

          o    during any period that the borrower is pursuing at least a
               half-time course of study at an eligible institution or a course
               of study pursuant to a graduate fellowship program or
               rehabilitation training program approved by the Secretary of
               Education;

          o    during a period not exceeding three years while the borrower is
               seeking and unable to find full-time employment; and

          o    during a period not in excess of three years for any reason which
               the lender determines, in accordance with regulations under the
               Higher Education Act, has caused or will cause the borrower
               economic hardship. Economic hardship includes working full time
               and earning an amount not in excess of the greater of the minimum
               wage or the poverty line for a family of two. Additional
               categories of economic hardship are based on the relationship
               between a borrower's educational debt burden and his or her
               income.

          Prior to the 1992 changes, only certain of the deferment periods
described above were available to PLUS Loan borrowers, and only certain
deferment periods were available to Consolidation Loan borrowers. Prior to the
1986 changes, PLUS Loan borrowers were not entitled to certain deferment
periods. Deferment periods extend the ten-year maximum term.

          FORBEARANCE PERIOD. The Higher Education Act also provides for periods
of forbearance during which the borrower, in case of temporary financial
hardship, may defer any payments. A borrower is entitled to forbearance for a
period not to exceed three years while the borrower's debt burden under Title IV
of the Higher Education Act (which includes the Federal Family Education Loan
Program) equals or exceeds 20% of the borrower's gross income, and also is
entitled to forbearance while he or she is serving in a qualifying medical or
dental internship program or in a "national service position" under the National
and Community Service Trust Act of 1993. In addition, mandatory administrative
forbearances are provided in exceptional circumstances such as a local or
national emergency or military mobilization, or when the geographical area in
which the borrower or endorser resides has been designated a disaster area by
the President of the United States or Mexico, the Prime Minister of Canada, or
by the governor of a state. In other circumstances, forbearance is at the
lender's option. Forbearance also extends the ten year maximum term.

          INTEREST PAYMENTS DURING GRACE, DEFERMENT AND FORBEARANCE PERIODS. The
Secretary of Education makes interest payments on behalf of the borrower of
certain eligible loans while the borrower is in school and during grace and
deferment periods. Interest that accrues during forbearance periods and, if the
loan is not eligible for interest subsidy payments, while the borrower is in
school and during the grace and deferment periods, may be paid monthly or
quarterly or capitalized not more frequently than quarterly.

FEES

          GUARANTEE FEE. A guarantee agency is authorized to charge a premium,
or guarantee fee, of up to 1% of the principal amount of the loan, which must be
deducted proportionately from each installment payment of the proceeds of the
loan to the borrower.

          ORIGINATION FEE. An eligible lender is authorized to charge the
borrower of a Subsidized Stafford Loan and an Unsubsidized Stafford Loan an
origination fee in an amount not to exceed 3% of the principal amount of the
loan, and is required to charge the borrower of a PLUS Loan an origination fee
in the amount of 3% of the principal amount of the loan. These fees must be
deducted proportionately from each installment payment of the loan proceeds
prior to payment to the borrower. These fees are not retained by the lender, but
must be passed on to the Secretary of Education.

          LENDER ORIGINATION FEE. The lender of any loan under the Federal
Family Education Loan Program made on or after October 1, 1993 is required to
pay to the Secretary of Education a fee equal to 0.5% of the principal amount of
such loan.

          REBATE FEE ON CONSOLIDATION LOANS. The holder of any Consolidation
Loan made on or after October 1, 1993 is required to pay to the Secretary of
Education a monthly fee equal to .0875% (1.05% per annum) of the principal
amount of, and accrued interest on the Consolidation Loan. For loans made
pursuant to applications received on or after October 1, 1998, and on or before
January 31, 1999 the fee on consolidation loans of 1.05% is reduced to .62%.

INTEREST SUBSIDY PAYMENTS

          Interest subsidy payments are interest payments paid with respect to
an eligible loan before the time that the loan enters repayment and during grace
and deferment periods. The Secretary of Education and the guarantee agencies
enter into interest subsidy agreements whereby the Secretary of Education agrees
to pay interest subsidy payments to the holders of eligible guaranteed loans for
the benefit of students meeting certain requirements, subject to the holders'
compliance with all requirements of the Higher Education Act. Only Subsidized
Stafford Loans and Consolidation Loans for which the application was received on
or after January 1, 1993, are eligible for interest subsidy payments.
Consolidation Loans made after August 10, 1993 are eligible for interest subsidy
payments only if all loans consolidated thereby are Subsidized Stafford Loans,
except that Consolidation Loans for which the application is received by an
eligible lender on or after November 13, 1997 and before October 1, 1998, are
eligible for interest subsidy payments on that portion of the Consolidation Loan
that repays Subsidized Stafford Loans or similar subsidized loans made under the
direct loan program. In addition, to be eligible for interest subsidy payments,
guaranteed loans must be made by an eligible lender under the applicable
guarantee agency's guarantee program, and must meet requirements prescribed by
the rules and regulations promulgated under the Higher Education Act.

          The Secretary of Education makes interest subsidy payments quarterly
on behalf of the borrower to the holder of a guaranteed loan in a total amount
equal to the interest which accrues on the unpaid principal amount prior to the
commencement of the repayment period of the loan or during any deferment period.
A borrower may elect to forego interest subsidy payments, in which case the
borrower is required to make interest payments.

SPECIAL ALLOWANCE PAYMENTS

          The Higher Education Act provides for special allowance payments to be
made by the Secretary of Education to eligible lenders. The rates for special
allowance payments are based on formulas that differ according to the type of
loan, the date the loan was originally made or insured and the type of funds
used to finance the loan (taxable or tax-exempt).

          Special Allowance Payments are generally payable, with respect to
variable rate loans to which a maximum borrower interest rate applies, only when
the maximum borrower interest rate is in effect. The Secretary of Education
offsets interest subsidy payments and Special Allowance Payments by the amount
of origination fees and lender origination fees described above under "--Fees,"
whether or not the lender collects these amounts.

          FEDERAL SUBSIDIZED AND UNSUBSIDIZED STAFFORD LOANS. The effective
formulas for special allowance payment rates for Subsidized Stafford and
Unsubsidized Stafford Loans are summarized in the following chart. The T-Bill
Rate mentioned in the chart refers to the average of the bond equivalent yield
of the 91-day Treasury bills auctioned during the preceding quarter.




     Date of Loans                                                       Annualized SAP Rate
                                                               
On or after October 1, 1981                                       T-Bill Rate less Applicable Interest Rate + 3.5%
On or after November 16, 1986                                     T-Bill Rate less Applicable Interest Rate + 3.25%
On or after October 1, 1992                                       T-Bill Rate less Applicable Interest Rate + 3.1%
On or after July 1, 1995                                          T-Bill Rate less Applicable Interest Rate + 3.1%(1)
On or after July 1, 1998                                          T-Bill Rate less Applicable Interest Rate + 2.8%(2)
On or after January 1, 2000 and before July 1, 2003               3 Month Commercial Paper Rate less Applicable
                                                                  Interest Rate + 2.34%(3)


(1) Substitute 2.5% in this formula while such loans are in the in-school or
grace period.

(2) Substitute 2.2% in this formula while such loans are in the in-school or
grace period.

(3) Substitute 1.74% in this formula while such loans are in the in-school or
grace period.

          The effective formulas for special allowance payment rates for
Subsidized Stafford Loans and Unsubsidized Stafford Loans differ depending on
whether loans to borrowers were acquired or originated with the proceeds of
tax-exempt obligations. There are minimum special allowance payment rates for
Subsidized Stafford Loans and Unsubsidized Stafford Loans acquired with proceeds
of tax-exempt obligations, which rates effectively ensure an overall minimum
return of 9.5% on such loans. However, loans acquired with the proceeds of
tax-exempt obligations originally issued after September 30, 1993 are not
assured of a minimum special allowance payment.

          PLUS AND CONSOLIDATION LOANS. The formula for Special Allowance
Payment rates for PLUS and Consolidation Loans are as follows:

    Date of Loans                       Annualized SAP Rate
    -------------                       --------------------
On or after October 1, 1992      T-Bill Rate less Applicable Interest Rate +3.1%
On or after January 1, 2000      3 Month Commercial Paper Rate less Applicable
                                 Interest Rate +2.64%

          The Higher Education Act provides that if special allowance payments
or interest subsidy payments have not been made within 30 days after the
Secretary of Education receives an accurate, timely and complete request
therefor, the special allowance payable to such holder shall be increased by an
amount equal to the daily interest accruing on the special allowance and
interest subsidy payments due the holder.

          Special allowance payments and interest subsidy payments are reduced
by the amount which the lender is authorized or required to charge as an
origination fee. In addition, the amount of the lender origination fee is
collected by offset to special allowance payments and interest subsidy payments.

                      DESCRIPTION OF THE GUARANTEE AGENCIES

          The student loans each trust acquires will be guaranteed by any one or
more guarantee agencies identified in the related prospectus supplement. The
following discussion relates to guarantee agencies under the Federal Family
Education Loan Program.

          A guarantee agency guarantees loans made to students or parents of
students by lending institutions such as banks, credit unions, savings and loan
associations, certain schools, pension funds and insurance companies. A
guarantee agency generally purchases defaulted student loans which it has
guaranteed with its reserve fund. A lender may submit a default claim to the
guarantee agency after the student loan has been delinquent for at least 270
days. The default claim package must include all information and documentation
required under the Federal Family Education Loan Program regulations and the
guarantee agency's policies and procedures.

          In general, a guarantee agency's reserve fund has been funded
principally by administrative cost allowances paid by the Secretary of
Education, guarantee fees paid by lenders, investment income on moneys in the
reserve fund, and a portion of the moneys collected from borrowers on guaranteed
loans that have been reimbursed by the Secretary of Education to cover the
guarantee agency's administrative expenses.

          Various changes to the Higher Education Act have adversely affected
the receipt of revenues by the guarantee agencies and their ability to maintain
their reserve funds at previous levels, and may adversely affect their ability
to meet their guarantee obligations. These changes include:

          o    the reduction in reinsurance payments from the Secretary of
               Education because of reduced reimbursement percentages;

          o    the reduction in maximum permitted guarantee fees from 3% to 1%
               for loans made on or after July 1, 1994;

          o    the replacement of the administrative cost allowance with a
               student loan processing and issuance fee equal to 65 basis points
               (40 basis points for loans made on or after October 1, 1993) paid
               at the time a loan is guaranteed, and an account maintenance fee
               of 12 basis points (10 basis points for fiscal years 2001-2003)
               paid annually on outstanding guaranteed student loans;

          o    the reduction in supplemental preclaims assistance payments from
               the Secretary of Education; and

          o    the reduction in retention by a guarantee agency of collections
               on defaulted loans from 27% to 24% (23% beginning on October 1,
               2003).

          Additionally, the adequacy of a guarantee agency's reserve fund to
meet its guarantee obligations with respect to existing student loans depends,
in significant part, on its ability to collect revenues generated by new loan
guarantees. The Federal Direct Student Loan Program discussed below may
adversely affect the volume of new loan guarantees. Future legislation may make
additional changes to the Higher Education Act that would significantly affect
the revenues received by guarantee agencies and the structure of the guarantee
agency program.

          The Higher Education Act gives the Secretary of Education various
oversight powers over guarantee agencies. These include requiring a guarantee
agency to maintain its reserve fund at a certain required level and taking
various actions relating to a guarantee agency if its administrative and
financial condition jeopardizes its ability to meet its obligations. These
actions include, among others, providing advances to the guarantee agency,
terminating the guarantee agency's federal reimbursement contracts, assuming
responsibility for all functions of the guarantee agency, and transferring the
guarantee agency's guarantees to another guarantee agency or assuming such
guarantees. The Higher Education Act provides that a guarantee agency's reserve
fund shall be considered to be the property of the United States to be used in
the operation of the Federal Family Education Loan Program or the Federal Direct
Student Loan Program, and, under certain circumstances, the Secretary of
Education may demand payment of amounts in the reserve fund.

          The 1998 Amendments mandate the recall of guarantee agency reserve
funds by the Secretary of Education amounting to $82.5 million in fiscal year
2006 and $82.5 million in fiscal year 2007. However, certain minimum reserve
levels are protected from recall, and under the 1998 Amendments, guarantee
agency reserve funds were restructured to provide guarantee agencies with
additional flexibility in choosing how to spend certain funds they receive. The
new recall of reserves for guarantee agencies increases the risk that resources
available to guarantee agencies to meet their guarantee obligation will be
significantly reduced. Relevant federal laws, including the Higher Education
Act, may be further changed in a manner that may adversely affect the ability of
a guarantee agency to meet its guarantee obligations.

          Student loans originated prior to October 1, 1993 are fully guaranteed
as to principal and accrued interest. Student loans originated after October 1,
1993 are guaranteed as to 98% of principal and accrued interest.

          Under the Higher Education Act, if the Department of Education has
determined that a guarantee agency is unable to meet its insurance obligations,
the holders of loans guaranteed by such guarantee agency must submit claims
directly to the Department of Education, and the Department of Education is
required to pay the full guarantee payment due with respect thereto in
accordance with guarantee claims processing standards no more stringent than
those applied by the guarantee agency.

          There are no assurances as to the Secretary of Education's actions if
a guarantee agency encounters administrative or financial difficulties or that
the Secretary of Education will not demand that a guarantee agency transfer
additional portions or all of its reserve fund to the Secretary of Education.

          Information relating to the particular guarantee agencies guaranteeing
our student loans will be set forth in the prospectus supplement.

FEDERAL AGREEMENTS

          GENERAL. A guaranty agency's right to receive federal reimbursements
for various guarantee claims paid by such guarantee agency is governed by the
Higher Education Act and various contracts entered into between guarantee
agencies and the Secretary of Education. Each guarantee agency and the Secretary
of Education have entered into federal reimbursement contracts pursuant to the
Higher Education Act, which provide for the guarantee agency to receive
reimbursement of a percentage of insurance payments that the guarantee agency
makes to eligible lenders with respect to loans guaranteed by the guarantee
agency prior to the termination of the federal reimbursement contracts or the
expiration of the authority of the Higher Education Act. The federal
reimbursement contracts provide for termination under certain circumstances and
also provide for certain actions short of termination by the Secretary of
Education to protect the federal interest.

          In addition to guarantee benefits, qualified student loans acquired
under the Federal Family Education Loan Program benefit from certain federal
subsidies. Each guarantee agency and the Secretary of Education have entered
into an Interest Subsidy Agreement under the Higher Education Act which entitles
the holders of eligible loans guaranteed by the guarantee agency to receive
interest subsidy payments from the Secretary of Education on behalf of certain
students while the student is in school, during a six to twelve month grace
period after the student leaves school, and during certain deferment periods,
subject to the holders' compliance with all requirements of the Higher Education
Act.

          United States Courts of Appeals have held that the federal government,
through subsequent legislation, has the right unilaterally to amend the
contracts between the Secretary of Education and the guarantee agencies
described herein. Amendments to the Higher Education Act in 1986, 1987, 1992,
1993, and 1998, respectively

          o    abrogated certain rights of guarantee agencies under contracts
               with the Secretary of Education relating to the repayment of
               certain advances from the Secretary of Education,

          o    authorized the Secretary of Education to withhold reimbursement
               payments otherwise due to certain guarantee agencies until
               specified amounts of such guarantee agencies' reserves had been
               eliminated,

          o    added new reserve level requirements for guarantee agencies and
               authorized the Secretary of Education to terminate the Federal
               Reimbursement Contracts under circumstances that did not
               previously warrant such termination,

          o    expanded the Secretary of Education's authority to terminate such
               contracts and to seize guarantee agencies' reserves and

          o    mandated the additional recall of guarantee agency reserve funds.

FEDERAL INSURANCE AND REIMBURSEMENT OF GUARANTEE AGENCIES

          EFFECT OF ANNUAL CLAIMS RATE. With respect to loans made prior to
October 1, 1993, the Secretary of Education currently agrees to reimburse the
guarantee agency for up to 100% of the amounts paid on claims made by lenders,
as discussed in the formula described below, so long as the eligible lender has
properly serviced such loan. The amount of reimbursement is lower for loans
originated after October 1, 1993, as described below. Depending on the claims
rate experience of a guarantee agency, such reimbursement may be reduced as
discussed in the formula described below. The Secretary of Education also agrees
to repay 100% of the unpaid principal plus applicable accrued interest expended
by a guarantee agency in discharging its guarantee obligation as a result of the
bankruptcy, death, or total and permanent disability of a borrower, or in the
case of a PLUS Loan, the death of the student on behalf of whom the loan was
borrowed, or in certain circumstances, as a result of school closures, which
reimbursements are not to be included in the calculations of the guarantee
agency's claims rate experience for the purpose of federal reimbursement under
the Federal Reimbursement Contracts.

          The formula used for loans initially disbursed prior to October 1,
1993 is summarized below:


Claims Rate                               Federal Payment
- -----------                               ------------------
0% up to 5%                           100%
5% up to 9%                           100% of claims up to 5%;
                                      90% of claims 5% and over

9% and over                           100% of claims up to 5%;
                                      90% of claims 5% and over, up to 9%;
                                      80% of claims 9% and over

          The claims experience is not accumulated from year to year, but is
determined solely on the basis of claims in any one federal fiscal year compared
with the original principal amount of loans in repayment at the beginning of
that year.

          The 1993 Amendments reduce the reimbursement amounts described above,
effective for loans initially disbursed on or after October 1, 1993 as follows:
100% reimbursement is reduced to 98%, 90% reimbursement is reduced to 88%, and
80% reimbursement is reduced to 78%, subject to certain limited exceptions. The
1998 Amendments further reduce the federal reimbursement amounts from 98% to
95%, 88% to 85%, and 78% to 75% respectively, for student loans first disbursed
on or after October 1, 1998.

          The reduced reinsurance for federal guaranty agencies increases the
risk that resources available to guarantee agencies to meet their guarantee
obligation will be significantly reduced.

          REIMBURSEMENT. The original principal amount of loans guaranteed by a
guarantee agency which are in repayment for purposes of computing reimbursement
payments to a guarantee agency means the original principal amount of all loans
guaranteed by a guarantee agency less:

          o    the original principal amount of such loans that have been fully
               repaid, and

          o    the original amount of such loans for which the first principal
               installment payment has not become due.

Guarantee agencies with default rates below 5% are required to pay the Secretary
of Education annual fees equivalent to 0.51% of new loans guaranteed, while all
other such agencies must pay a 0.5% fee. The Secretary of Education may withhold
reimbursement payments if a guarantee agency makes a material misrepresentation
or fails to comply with the terms of its agreements with the Secretary of
Education or applicable federal law.

          Under the guarantee agreements, if a payment on a Federal Family
Education Loan guaranteed by a guarantee agency is received after reimbursement
by the Secretary of Education, the guarantee agency is entitled to receive an
equitable share of the payment.

          Any originator of any student loan guaranteed by a guarantee agency is
required to discount from the proceeds of the loan at the time of disbursement,
and pay to the guarantee agency, an insurance premium which may not exceed that
permitted under the Higher Education Act.

          Under present practice, after the Secretary of Education reimburses a
guarantee agency for a default claim paid on a guaranteed loan, the guarantee
agency continues to seek repayment from the borrower. The guarantee agency
returns to the Secretary of Education payments that it receives from a borrower
after deducting and retaining: a percentage amount equal to the complement of
the reimbursement percentage in effect at the time the loan was reimbursed, and
an amount equal to 24% of such payments for certain administrative costs. The
Secretary of Education may, however, require the assignment to the Secretary of
defaulted guaranteed loans, in which event no further collections activity need
be undertaken by the guarantee agency, and no amount of any recoveries shall be
paid to the guarantee agency.

          A guarantee agency may enter into an addendum to its Interest Subsidy
Agreement that allows the guarantee agency to refer to the Secretary of
Education certain defaulted guaranteed loans. Such loans are then reported to
the IRS to "offset" any tax refunds which may be due any defaulted borrower. To
the extent that the guarantee agency has originally received less than 100%
reimbursement from the Secretary of Education with respect to such a referred
loan, the guarantee agency will not recover any amounts subsequently collected
by the federal government which are attributable to that portion of the
defaulted loan for which the guarantee agency has not been reimbursed.

          REHABILITATION OF DEFAULTED LOANS. Under the Higher Education Act, the
Secretary of Education is authorized to enter into an agreement with a guarantee
agency pursuant to which the guarantee agency shall sell defaulted loans that
are eligible for rehabilitation to an eligible lender. The guarantee agency
shall repay the Secretary of Education an amount equal to 81.5% of the then
current principal balance of such loan, multiplied by the reimbursement
percentage in effect at the time the loan was reimbursed. The amount of such
repayment shall be deducted from the amount of federal reimbursement payments
for the fiscal year in which such repayment occurs, for purposes of determining
the reimbursement rate for that fiscal year.

          For a loan to be eligible for rehabilitation, the guarantee agency
must have received consecutive payments for 12 months of amounts owed on such
loan. Upon rehabilitation, a loan is eligible for all the benefits under the
Higher Education Act for which it would have been eligible had no default
occurred (except that a borrower's loan may only be rehabilitated once).

          ELIGIBILITY FOR FEDERAL REIMBURSEMENT. To be eligible for federal
reimbursement payments, guaranteed loans must be made by an eligible lender
under the applicable guarantee agency's guarantee program, which must meet
requirements prescribed by the rules and regulations promulgated under the
Higher Education Act, including the borrower eligibility, loan amount,
disbursement, interest rate, repayment period and guarantee fee provisions
described herein and the other requirements set forth in the Higher Education
Act.

          Prior to the 1998 Amendments, a Federal Family Education Loan was
considered to be in default for purposes of the Higher Education Act when the
borrower failed to make an installment payment when due, or to comply with the
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. Under the 1998 Amendments, the
delinquency period required for a student loan to be declared in default is
increased from 180 days to 270 days for loans payable in monthly installments on
which the first day of delinquency occurs on or after the date of enactment of
the 1998 Amendments and from 240 days to 330 days for a loan payable less
frequently than monthly on which the delinquency occurs after the date of
enactment of the 1998 Amendments.

          The guarantee agency must pay the lender for the defaulted loan prior
to submitting a claim to the Secretary of Education for reimbursement. The
guarantee agency must submit a reimbursement claim to the Secretary of Education
within 45 days after it has paid the lender's default claim. As a prerequisite
to entitlement to payment on the guarantee by the guarantee agency, and in turn
payment of reimbursement by the Secretary of Education, the lender must have
exercised reasonable care and diligence in making, servicing and collecting the
guaranteed loan. Generally, these procedures require:

          o    that completed loan applications be processed;

          o    a determination of whether an applicant is an eligible borrower
               attending an eligible institution under the Higher Education Act
               be made;

          o    the borrower's responsibilities under the loan be explained to
               him or her;

          o    the promissory note evidencing the loan be executed by the
               borrower; and

          o    that the loan proceeds be disbursed by the lender in a specified
               manner.

          After the loan is made, the lender must establish repayment terms with
the borrower, properly administer deferments and forbearances and credit the
borrower for payments made. If a borrower becomes delinquent in repaying a loan,
a lender must perform certain collection procedures, primarily telephone calls,
demand letters, skiptracing procedures and requesting assistance from the
applicable guarantee agency, that vary depending upon the length of time a loan
is delinquent.

DIRECT LOANS

          The 1993 Amendments authorized a program of "direct loans," to be
originated by schools with funds provided by the Secretary of Education. Under
the direct loan program, the Secretary of Education is directed to enter into
agreements with schools, or origination agents in lieu of schools, to disburse
loans with funds provided by the Secretary. Participation in the program by
schools is voluntary. The goals set forth in the 1993 Amendments call for the
direct loan program to constitute 5% of the total volume of loans made under the
Federal Family Education Loan Program and the direct loan program for academic
year 1994-1995, 40% for academic year 1995-1996, 50% for academic years
1996-1997 and 1997-1998 and 60% for academic year 1998-1999. No provision is
made for the size of the direct loan program thereafter. Based upon information
released by the General Accounting Office, participation by schools in the
direct loan program has not been sufficient to meet the goals for the 1995-1996
or 1996-1997 academic years. The 1998 Amendments removed references to the
"phase-in" of the Direct Loan Program, including restrictions on annual limits
for Direct Loan Program volume and the Secretary's authority to select
additional institutions to achieve balanced school representation.

          The loan terms are generally the same under the direct loan program as
under the Federal Family Education Loan Program, though more flexible repayment
provisions are available under the direct loan program. At the discretion of the
Secretary of Education, students attending schools that participate in the
direct loan program (and their parents) may still be eligible for participation
in the Federal Family Education Loan Program, though no borrower could obtain
loans under both programs for the same period of enrollment.

          It is difficult to predict the impact of the direct lending program.
There is no way to accurately predict the number of schools that will
participate in future years, or, if the Secretary authorizes students attending
participating schools to continue to be eligible for Federal Family Education
Loan Program loans, how many students will seek loans under the direct loan
program instead of the Federal Family Education Loan Program. In addition, it is
impossible to predict whether future legislation will eliminate, limit or expand
the direct loan program or the Federal Family Education Loan Program.

OTHER GUARANTEE AGENCIES

          Although the student loans that comprise the assets of each trust will
generally be guaranteed by the guarantee agencies described in the related
prospectus supplement, each trust may acquire student loans which are guaranteed
by other guarantee agencies with the approval of the rating agencies.

                         FEDERAL INCOME TAX CONSEQUENCES

          The following is a summary of all material federal income tax
consequences of the purchase, ownership and disposition of notes for the
investors described below and is based on the advice of Stroock & Stroock &
Lavan LLP, as tax counsel to Collegiate Funding of Delaware, L.L.C. This summary
is based upon laws, regulations, rulings and decisions currently in effect, all
of which are subject to change. The discussion does not deal with all federal
tax consequences applicable to all categories of investors, some of which may be
subject to special rules, including but not limited to, foreign investors,
except as otherwise indicated. In addition, this summary is generally limited to
investors who will hold the notes as "capital assets" (generally, property held
for investment) within the meaning of Section 1221 of the Internal Revenue Code
of 1986, as amended (the "Code"). INVESTORS SHOULD CONSULT THEIR OWN TAX
ADVISORS TO DETERMINE THE FEDERAL, STATE, LOCAL AND OTHER TAX CONSEQUENCES OF
THE PURCHASE, OWNERSHIP AND DISPOSITION OF THE NOTES OF ANY SERIES. Prospective
investors should note that no rulings have been or will be sought from the
Internal Revenue Service (the "Service") with respect to any of the federal
income tax consequences discussed below, and no assurance can be given that the
Service will not take contrary positions.

CHARACTERIZATION OF THE TRUST ESTATE

          Based upon certain assumptions and certain representations of
Collegiate Funding of Delaware, L.L.C., Stroock & Stroock & Lavan LLP will
render, with respect to the notes, its opinion to the effect that the notes will
be treated as debt of the respective trust, rather than as an interest in the
student loans, and that the trust which issues the notes will not be
characterized as an association or publicly traded partnership taxable as a
corporation each for federal income tax purposes. In addition, Stroock & Stroock
& Lavan LLP has rendered its opinion to the effect that this discussion is a
summary of all material federal income tax consequences as to the purchase,
ownership and disposition of the notes with respect to the investors described
herein. Unlike a ruling from the Service, such opinion is not binding on the
courts or the Service. Therefore, it is possible that the Service could assert
that, for purposes of the Code, the transaction contemplated by this prospectus
constitutes a sale of the student loans (or an interest therein) to the
registered owners or that the relationship which will result from this
transaction is that of a partnership, or an association taxable as a
corporation.

          If, instead of treating the transaction as creating secured debt in
the form of the series issued by a trust as a separate entity, the transaction
were treated as creating a partnership among the registered owners, the servicer
and the trust which has purchased the underlying student loans, the resulting
partnership would not be subject to federal income tax. Rather, the servicer,
the trust and each registered owner would be taxed individually on their
respective distributive shares of the partnership's income, gain, loss,
deductions and credits. The amount and timing of items of income and deduction
of the registered owner could differ if the notes were held to constitute
partnership interests, rather than indebtedness.

          If, alternatively, it were determined that this transaction created an
entity other than a trust which was classified as a corporation or a publicly
traded partnership taxable as a corporation and treated as having purchased the
student loans, the trust would be subject to federal income tax at corporate
income tax rates on the income it derives from the student loans, which would
reduce the amounts available for payment to the registered owners. Cash payments
to the registered owners generally would be treated as dividends for tax
purposes to the extent of such corporation's accumulated and current earnings
and profits. A similar result would apply if the registered owners were deemed
to have acquired stock or other equity interests in a trust. However, as noted
above, Collegiate Funding of Delaware, L.L.C. has been advised that the notes
would be treated as debt of the respective trust for federal income tax purposes
and that each trust organized to issue notes will not be characterized as an
association or publicly traded partnership taxable as a corporation.

CHARACTERIZATION OF THE NOTES AS INDEBTEDNESS

          Each trust and the registered owners will express in its indenture
their intent that, for federal income tax purposes, the notes will be
indebtedness of such trust secured by the student loans. Each trust and the
registered owners, by accepting the notes, have agreed to treat the notes as
indebtedness of such trust for federal income tax purposes. Each trust intends
to treat this transaction as a financing reflecting the notes as its
indebtedness for tax and financial accounting purposes.

          In general, the characterization of a transaction as a sale of
property or a secured loan, for federal income tax purposes, is a question of
fact, the resolution of which is based upon the economic substance of the
transaction, rather than its form or the manner in which it is characterized for
state law or other purposes. While the Service and the courts have set forth
several factors to be taken into account in determining whether the substance of
a transaction is a sale of property or a secured indebtedness, the primary
factor in making this determination is whether the transferee has assumed the
risk of loss or other economic burdens relating to the property and has obtained
the benefits of ownership thereof. Notwithstanding the foregoing, in some
instances, courts have held that a taxpayer is bound by the particular form it
has chosen for a transaction, even if the substance of the transaction does not
accord with its form.

          Collegiate Funding of Delaware, L.L.C. believes that it has retained
the preponderance of the primary benefits and burdens associated with ownership
of the student loans and should, thus, be treated as the owner of the student
loans for federal income tax purposes. If, however, the Service were
successfully to assert that this transaction should be treated as a sale of the
student loans, and the trust created pursuant to the indenture, the owner of the
student loans for federal income tax purposes, under certain circumstances the
Service could assert that such trust may be deemed to be engaged in a business
and, therefore, characterized as a publicly traded partnership taxable as a
corporation.

TAXATION OF INTEREST INCOME OF REGISTERED OWNERS

          Payments of interest with regard to the notes will be includible as
ordinary income when received or accrued by the registered owners in accordance
with their respective methods of tax accounting and applicable provisions of the
Code. In particular, Section 1272 of the Code requires the current ratable
inclusion in income of original issue discount greater than a specified de
minimus amount using a constant yield method of accounting. In general, original
issue discount is calculated, with regard to any accrual period, by applying the
instrument's yield to its adjusted issue price at the beginning of the accrual
period, reduced by any qualified stated interest allocable to the period. The
aggregate original issue discount allocable to an accrual period is allocated to
each day included in such period. The holder of a debt instrument must include
in income the sum of the daily portions of original issue discount attributable
to the number of days he owned the instrument as it accrues, without regard to
the timing of the receipt of the cash attributable to such income or to the
holder's method of accounting. The legislative history of the original issue
discount provisions indicates that the calculation and accrual of original issue
discount should be based on the prepayment assumptions used by the parties in
pricing the transaction.

          Original issue discount is the stated redemption price at maturity of
a debt instrument over its issue price. The stated redemption price at maturity
includes all payments with respect to an instrument other than interest
unconditionally payable at a fixed rate or a qualified variable rate at fixed
intervals of one year or less. Collegiate Funding of Delaware LLC expects that
interest payable with respect to the Class A and Class B notes will not be
issued with original issue discount. However, there can be no assurance that the
Service would not assert that the interest payable with respect to the Class B
notes may not be qualified stated interest because such payments are not
unconditional and that the Class B notes are issued with original issue
discount.

          Payments of interest received with respect to the notes may also
constitute "investment income" for purposes of certain limitations of the Code
concerning the deductibility of investment interest expense. Potential
registered owners or the beneficial owners should consult their own tax advisors
concerning the treatment of interest payments with regard to the notes.

          A purchaser who buys a note of any series at a discount from its
principal amount (or its adjusted issue price if issued with original issue
discount greater than a specified de minimis amount) will be subject to the
market discount rules of the Code. In general, the market discount rules of the
Code treat principal payments and gain on disposition of a debt instrument as
ordinary income to the extent of accrued market discount. Although the accrued
market discount on debt instruments such as the notes which are subject to
prepayment based on the prepayment of other debt instruments is to be determined
under regulations yet to be issued, the legislative history of these provisions
of the Code indicate that the same prepayment assumption used to calculate
original issue discount should be utilized. Each potential investor should
consult his tax advisor concerning the application of the market discount rules
to the notes.

          In the event that the notes are considered to be purchased by a holder
at a price greater than their remaining stated redemption price at maturity,
they will be considered to have been purchased at a premium. The noteholder may
elect to amortize such premium (as an offset to interest income), using a
constant yield method, over the remaining term of the notes. Special rules apply
to determine the amount of premium on a "variable rate debt instrument" and
certain other debt instruments. Prospective holders should consult their tax
advisors regarding the amortization of bond premium.

          The annual statement regularly furnished to registered owners for
federal income tax purposes will include information regarding the accrual of
payments of principal and interest with respect to the notes. As noted above,
Collegiate Funding of Delaware, L.L.C. believes, based on the advice of counsel,
that it will retain ownership of the student loans for federal income tax
purposes. In the event the indenture is deemed to create a pass-through entity
as the owner of the student loans for federal income tax purposes instead of
Collegiate Funding of Delaware, L.L.C. (assuming such entity is not, as a
result, taxed as an association), the owners of the notes could be required to
accrue payments of interest more rapidly than otherwise would be required.

SALE OR EXCHANGE OF NOTES

          If a holder sells a note, such person will recognize gain or loss
equal to the difference between the amount realized on such sale and the
holder's basis in such note. Ordinarily, such gain or loss will be treated as a
capital gain or loss. At the present time, the maximum capital gain rate for
assets held for more than twelve months is 15%. However, if a note was acquired
subsequent to its initial issuance at a discount, a portion of such gain will be
recharacterized as interest and therefore ordinary income. In the event any of
the notes are issued with original issue discount, in certain circumstances, a
portion of the gain can be recharacterized as ordinary income.

          If the term of a note was materially modified, in certain
circumstances, a new debt obligation would be deemed created and exchanged for
the prior obligation in a taxable transaction. Among the modifications which may
be treated as material are those which relate to the redemption provisions and,
in the case of a nonrecourse obligation, those which involve the substitution of
collateral. Each potential holder of a note should consult its own tax advisor
concerning the circumstances in which the notes would be deemed reissued and the
likely effects, if any, of such reissuance.

BACKUP WITHHOLDING

          Certain purchasers may be subject to backup withholding at the rate of
30% (29% for 2004-2005) with respect to interest paid with respect to the notes
if the purchasers, upon issuance, fail to supply the trustee or their brokers
with their taxpayer identification numbers, furnish incorrect taxpayer
identification numbers, fail to report interest, dividends or other "reportable
payments" (as defined in the Code) properly, or, under certain circumstances,
fail to provide the trustee with a certified statement, under penalty of
perjury, that they are not subject to backup withholding. Information returns
will be sent annually to the Service and to each purchaser setting forth the
amount of interest paid with respect to the notes and the amount of tax withheld
thereon.

STATE, LOCAL OR FOREIGN TAXATION

          Collegiate Funding of Delaware, L.L.C. makes no representations
regarding the tax consequences of purchase, ownership or disposition of the
notes under the tax laws of any state, locality or foreign jurisdiction.
Investors considering an investment in the notes should consult their own tax
advisors regarding such tax consequences.

LIMITATION ON THE DEDUCTIBILITY OF CERTAIN EXPENSES

          Under Section 67 of the Code, an individual may deduct certain
miscellaneous itemized deductions only to the extent that the sum of such
deductions for the taxable year exceed 2% of his or her adjusted gross income.
If contrary to expectation, the entity created under the indenture were treated
as the owner of the student loans (and not as an association taxable as a
corporation), then Collegiate Funding of Delaware, L.L.C. believes that a
substantial portion of the expenses to be generated by the trust could be
subject to the foregoing limitations. As a result, each potential registered
owner should consult his or her personal tax advisor concerning the application
of these limitations to an investment in the notes.

TAX-EXEMPT INVESTORS

          In general, an entity which is exempt from federal income tax under
the provisions of Section 501 of the Code is subject to tax on its unrelated
business taxable income. An unrelated trade or business is any trade or business
which is not substantially related to the purpose which forms the basis for such
entity's exemption. However, under the provisions of Section 512 of the Code,
interest may be excluded from the calculation of unrelated business taxable
income unless the obligation which gave rise to such interest is subject to
acquisition indebtedness. If, contrary to expectations, one or more of the notes
of any Series were considered equity for tax purposes and if one or more other
notes were considered debt for tax purposes, those notes treated as equity
likely would be subject to acquisition indebtedness and likely would generate
unrelated business taxable income. However, as noted above, counsel has advised
Collegiate Funding of Delaware, L.L.C. that the notes should be characterized as
debt for federal income tax purposes. Therefore, except to the extent any
registered owner incurs acquisition indebtedness with respect to a note,
interest paid or accrued with respect to such note may be excluded by each
tax-exempt registered owner from the calculation of unrelated business taxable
income. Each potential tax-exempt registered owner is urged to consult its own
tax advisor regarding the application of these provisions.

FOREIGN INVESTORS

          A holder which is not a U.S. person ("foreign holder") will not be
subject to U.S. federal income or withholding tax in respect of interest income
or gain on the notes if: (1) the foreign holder provides an appropriate
statement, signed under penalties of perjury, identifying the foreign holder and
stating, among other things, that the foreign holder is not a U.S. person, and
(2) the foreign holder is not a "10-percent shareholder" or "related controlled
foreign corporation" with respect to the trust, unless certain exceptions apply.
To the extent these conditions are not met, a 30% withholding tax will apply to
interest income on the notes, unless an income tax treaty reduces or eliminates
such tax or the interest is effectively connected with the conduct of a trade or
business within the United States by such foreign holder. In the latter case,
such foreign holder will be subject to U.S. federal income tax with respect to
all income from the notes at regular rates applicable to U.S. taxpayers. A "U.S.
person" is: (i) a citizen or resident of the United States, (ii) a corporation
(or other entity that is treated as a corporation for U.S. federal tax purposes)
that is created or organized in or under the laws of the United States or any
State thereof (including the District of Columbia), (iii) an estate the income
of which is subject to U.S. federal income taxation regardless of its source, or
(iv) a trust, if a court within the United States is able to exercise primary
supervision over its administration and one or more United States persons have
the authority to control all of its substantial decisions.

          Generally, a foreign holder will not be subject to federal income tax
on any amount which constitutes capital gain upon the sale, exchange, retirement
or their disposition of a note unless such foreign holder is an individual
present in the United States for 183 days or more in the taxable year of the
sale, exchange, retirement or other disposition and certain other conditions are
met, or unless the gain is effectively connected with the conduct of a trade or
business in the United States by such foreign holder. If the gain is freely
connected with the conduct of a trade or business in the United States by such
foreign holder, such holder will generally be subject to U.S. federal income tax
with respect to such gain in the same manner as U.S. holders, as described
above, and a foreign holder that is a corporation could be subject to a branch
profits tax on such income as well.

                              ERISA CONSIDERATIONS

          Section 406 of the Employee Income Retirement Security Act of 1974, as
amended ("ERISA") and/or Section 4975 of the Code prohibit pension,
profit-sharing or other employee benefit plans, as well as individual retirement
accounts and some types of Keogh plans, (each a "Plan"), from engaging in some
types of transactions with persons that are "parties in interest" under ERISA or
"disqualified persons" under the Code with respect to a Plan. A violation of
these "prohibited transaction" rules may result in an excise tax or other
penalties and liabilities under ERISA and the Code for those persons. Some
transactions involving the respective trust might be deemed to constitute
prohibited transactions under ERISA and the Code with respect to a Plan that
purchased notes if assets of the trust were deemed to be assets of the Plan.
Under regulations issued by the United States Department of Labor, (the "Plan
Asset Regulations"), the assets of the trust would be treated as plan assets of
a Plan for the purposes of ERISA and the Code only if the Plan acquired an
"equity interest" in the trust and none of the exceptions contained in the Plan
Asset Regulations was applicable. An equity interest is defined under the Plan
Asset Regulations as an interest other than an instrument which is treated as
indebtedness under applicable local law and which has no substantial equity
features. Unless the related prospectus supplement states otherwise, although
there is little guidance on the subject, Collegiate Funding of Delaware, L.L.C.
believes the notes of each trust would be treated as indebtedness without
substantial equity features for purposes of the Plan Asset Regulations. Other
exceptions, if any, from application of the Plan Asset Regulations available
with respect to any notes will be discussed in the related prospectus
supplement.

          However, without regard to whether notes are treated as an equity
interest for those purposes, the acquisition or holding of notes by or on behalf
of a Plan could be considered to give rise to a prohibited transaction if
Collegiate Funding of Delaware, L.L.C., Collegiate Funding Master Servicing,
L.L.C., any other servicer, the related trust or any of their respective
affiliates is or becomes a party in interest or a disqualified person with
respect to a Plan. Some of the exemptions from the prohibited transaction rules
could be applicable to the purchase and holding of notes by a Plan depending on
the type and circumstances of the plan fiduciary making the decision to acquire
the notes. Included among these exemptions are: Prohibited Transaction Class
Exemption ("PTCE"), 90-1, regarding investments by insurance company pooled
separate accounts; PTCE 91-38, regarding investments by bank collective
investment funds; PTCE 84-14, regarding transactions effected by qualified
professional asset managers; PTCE 95-60, regarding transactions by life
insurance company general accounts; and PTCE 96-23, regarding transactions
affected by in-house asset managers.

          A PLAN FIDUCIARY CONSIDERING THE PURCHASE OF NOTES SHOULD CONSULT ITS
LEGAL ADVISORS REGARDING THE FIDUCIARY RESPONSIBILITY PROVISIONS OF ERISA,
WHETHER THE ASSETS OF THE RELATED TRUST WOULD BE CONSIDERED PLAN ASSETS, THE
POSSIBILITY OF EXEMPTIVE RELIEF FROM THE PROHIBITED TRANSACTION RULES AND THEIR
POTENTIAL CONSEQUENCES.

          EACH PROSPECTUS SUPPLEMENT WILL CONTAIN INFORMATION CONCERNING
CONSIDERATIONS RELATING TO ERISA AND THE CODE THAT ARE APPLICABLE TO THE RELATED
NOTES. BEFORE PURCHASING NOTES IN RELIANCE ON THE ABOVE EXEMPTIONS, OR ANY OTHER
EXEMPTION, A FIDUCIARY OF A PLAN SHOULD ITSELF CONFIRM THAT REQUIREMENTS SET
FORTH IN SUCH EXEMPTION WOULD BE SATISFIED.

          Governmental plans and church plans as defined in ERISA are not
subject to ERISA or Code Section 4975, although they may elect to be qualified
under Section 401(a) of the Code and exempt from taxation under Section 501(a)
of the Code and would then be subject to the prohibited transaction rules set
forth in Section 503 of the Code. In addition, governmental plans may be subject
to federal, state and local laws which are to a material extent similar to the
provisions of ERISA or a Code Section 4975 ("Similar Law"). A fiduciary of a
governmental plan should make its own determination as to the propriety of an
investment in notes under applicable fiduciary or other investment standards and
the need for the availability of any exemptive relief under any Similar Law.

                              PLAN OF DISTRIBUTION

          The trusts may sell the notes of each series to or through
underwriters by "best efforts" underwriting or a negotiated firm commitment
underwriting by the underwriters, and also may sell the notes directly to other
purchasers or through agents. If so indicated in the prospectus supplement, a
trust may sell such notes, directly or through agents, through a competitive
bidding process described in the applicable prospectus supplement. Notes will be
offered through such various methods from time to time and offerings may be made
concurrently through more than one of these methods or an offering of a
particular series of the notes may be made through a combination of such
methods.

          The distribution of the notes may be effected from time to time in one
or more transactions at a fixed price or prices, which may be changed, or at
market prices prevailing at the time of sale, at prices related to such
prevailing market prices or at negotiated prices based, among other things, upon
existing interest rates, general economic conditions and investors' judgments as
to the price of the notes.

          In connection with the sale of the notes, underwriters may receive
compensation from the trust or from the purchasers of such notes for whom they
may act as agents in the form of discounts, concessions or commissions.
Underwriters may sell the notes of a trust to or through dealers and those
dealers may receive compensation in the form of discounts, concessions or
commissions from the underwriters or commissions from the purchasers for whom
they may act as agents. Underwriters, dealers and agents that participate in the
distribution of the notes may be deemed to be underwriters and any discounts or
commissions received by them from a trust and any profit on the resale of the
notes by them may be deemed to be underwriting discounts and commissions under
the Securities Act. The underwriters will be identified, and any compensation
received from a trust will be described, in the applicable prospectus
supplement.

          A trust may agree with the underwriters and agents who participate in
the distribution of the notes that it will indemnify them against liabilities,
including liabilities under the Securities Act, or to contribution with respect
to payments which the underwriters or agents may be required to make in respect
thereto.

          If so indicated in the prospectus supplement, a trust will authorize
underwriters or other persons acting as its agent to solicit offers by certain
institutions to purchase the notes pursuant to contracts providing for payment
and delivery on a future date. Institutions with which these contracts may be
made include commercial and savings banks, insurance companies, pension funds,
investment companies, educational and charitable institutions and others, but in
all cases the trust must approve the institutions. The obligation of any
purchaser under any contract will be subject to the condition that the purchaser
of the notes shall not be prohibited by law from purchasing such notes. The
underwriters and other agents will not have responsibility in respect of the
validity or performance of these contracts.

          The underwriters may, from time to time, buy and sell notes, but there
can be no assurance that an active secondary market will develop and there is no
assurance that any market, if established, will continue.

                                  LEGAL MATTERS

          Certain legal and tax matters will be passed upon by Stroock & Stroock
& Lavan LLP, as counsel to the trusts. Other counsel, if any, passing upon legal
matters for the trusts or any placement agent or underwriter will be identified
in the related prospectus supplement.

                              FINANCIAL INFORMATION

          The notes are limited obligations payable solely from the revenues
generated from the student loans and other assets of each trust. Accordingly, it
has been determined that financial statements for each trust are not material to
any offering made hereby. Accordingly, financial statements with respect to the
trusts are not included in this prospectus, and will not be included in any
prospectus supplement.

                                     RATINGS

          It is a condition to the issuance of the notes that they be rated by
at least one nationally recognized statistical rating organization in one of its
generic rating categories which signifies investment grade (typically, in one of
the four highest rating categories). The specific ratings for class of notes
will be described in the related prospectus supplement.

          A securities rating addresses the likelihood of the receipt by owners
of the notes of payments of principal and interest with respect to their notes
from assets in the trust estate. The rating takes into consideration the
characteristics of the student loans, and the structural, legal and tax aspects
associated with the rated notes.

          A securities rating is not a recommendation to buy, sell or hold
securities and may be subject to revision or withdrawal at any time by the
assigning rating organization. Each securities rating should be evaluated
independently of similar ratings on different securities.

                    INCORPORATION OF DOCUMENTS BY REFERENCE;
                         WHERE TO FIND MORE INFORMATION

          The trust's are subject to the reporting requirements of the
Securities Exchange Act of 1934 and to comply with those requirements, we will
file periodic reports and other information with the SEC. The SEC allows us to
incorporate by reference into this prospectus the information we file with them,
which means that we can disclose important information to you by referring you
to the reports we file with the SEC. We hereby incorporate by reference all
periodic reporting documents we file with the SEC after the date of this
prospectus and before all of the notes have been issued.

          We will provide you, without charge, a copy of any of the documents
incorporated by reference upon written or oral request directed to Collegiate
Funding of Delaware, L.L.C., 100 Riverside Parkway, Suite 125, Fredericksburg,
Virginia 22406, or by phone at (540) 374-1600.

          You may read and copy our registration statement and reports and other
information that we file with the SEC at the SEC's Public Reference Room at 450
Fifth Street, N.W., Washington, D.C. 20549. You may obtain information on the
operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. In
addition, the SEC maintains a website at http://www.sec.gov from which our
registration statement and reports are available.


                                GLOSSARY OF TERMS

          Some of the terms used in this prospectus are defined below. The
indenture contains the definition of other terms used in this prospectus and
reference is made to the indenture for those definitions.

          "AUTHORIZED REPRESENTATIVE" shall mean, when used with reference to a
Collegiate Funding Services Education Loan Trust any officer or board member of
any affiliate organization or other entity authorized by the trust agreement to
act on such Collegiate Funding Services Education Loan Trust's behalf.

          "BOOK-ENTRY FORM" or "Book-entry System" means a form or system under
which (a) the beneficial right to principal and interest may be transferred only
through a book entry, (b) physical securities in registered form are issued only
to a securities depository or its nominee as registered owner, with the
securities "immobilized" to the custody of the securities depository, and (c)
the book entry is the record that identifies the owners of beneficial interests
in that principal and interest.

          "CODE" shall mean the Internal Revenue Code of 1986, as amended from
time to time.

          "COLLECTION PERIOD" means, with respect to the first distribution
date, the period beginning and ending on the dates specified in a related
prospectus supplement, and for any subsequent distribution date, the three full
calendar months preceding a distribution date or such other periods as may be
described in a prospectus supplement.

          "COUNTERPARTY" shall mean a third party which, at the time of entering
into a Derivative Product, has a rating satisfactory to the Rating Agencies
rating the notes, and which is obligated to make payments under a Derivative
Product.

          "DERIVATIVE PAYMENT DATE" shall mean, with respect to a Derivative
Product, any date specified in the Derivative Product on which a payment is due
and payable under the Derivative Product.

          "DERIVATIVE PRODUCT" shall mean a written contract or agreement
between a trust and a Counterparty, which provides that the trust's obligations
thereunder will be conditioned on the absence of (i) a failure by the
Counterparty to make any payment required thereunder when due and payable, or
(ii) a default thereunder with respect to the financial status of the
Counterparty, and:

                    (a) under which the trust is obligated (whether on a net
               payment basis or otherwise), on one or more scheduled and
               specified Derivative Payment Dates, to make payments to a
               Counterparty in exchange for the Counterparty's obligation
               (whether on a net payment basis or otherwise) to make payments to
               the trust, on one or more scheduled and specified Derivative
               Payment Dates, in the amounts set forth in the Derivative
               Product;

                    (b) for which the trust's obligation to make payments may be
               secured by a pledge of and lien on the trust estate on an equal
               and ratable basis with any class of the trust's outstanding notes
               and which payments may be equal in priority with any priority
               classification of the trust's outstanding notes; and

                    (c) under which payments are to be made directly to the
               trustee for deposit into the Revenue Fund.

          "DISTRIBUTION DATE" shall have the meaning described in the related
prospectus supplement.

          "ELIGIBLE LENDER" shall mean (i) the Eligible Lender Trustee and (ii)
any "eligible lender," as defined in the Higher Education Act, and which has
received an eligible lender designation from the Secretary with respect to loans
made under the Higher Education Act.

          "EVENT OF BANKRUPTCY" shall mean (a) a Collegiate Funding Services
Education Loan Trust shall have commenced a voluntary case or other proceeding
seeking liquidation, reorganization, or other relief with respect to itself or
its debts under any bankruptcy, insolvency, or other similar law now or
hereafter in effect or seeking the appointment of a trustee, receiver,
liquidator, custodian, or other similar official of it or any substantial part
of its property, or shall have made a general assignment for the benefit of
creditors, or shall have declared a moratorium with respect to its debts or
shall have failed generally to pay its debts as they become due, or shall have
taken any action to authorize any of the foregoing; or (b) an involuntary case
or other proceeding shall have been commenced against a Collegiate Funding
Services Education Loan Trust seeking liquidation, reorganization, or other
relief with respect to it or its debts under any bankruptcy, insolvency or other
similar law now or hereafter in effect or seeking the appointment of a trustee,
receiver, liquidator, custodian, or other similar official of it or any
substantial part of its property provided such action or proceeding is not
dismissed within 60 days.

          "FEDERAL REIMBURSEMENT CONTRACTS" shall mean the agreements between
the guarantee agency and the Secretary providing for the payment by the
Secretary of amounts authorized to be paid pursuant to the Higher Education Act,
including (but not necessarily limited to) reimbursement of amounts paid or
payable upon defaulted student loans and other student loans guaranteed or
insured by the guarantee agency and interest benefit payments and special
allowance payments to holders of qualifying student loans guaranteed or insured
by the guarantee agency.

          "FITCH" shall mean Fitch, Inc., a corporation organized and existing
under the laws of the State of Delaware, its successors and assigns.

          "GUARANTEE" or "GUARANTEED" shall mean, with respect to a student
loan, the insurance or guarantee by the guaranty agency pursuant to such
guaranty agency's guarantee agreement of the maximum percentage of the principal
of and accrued interest on such student loan allowed by the terms of the Higher
Education Act with respect to such student loan at the time it was originated
and the coverage of such student loan by the federal reimbursement contracts,
providing, among other things, for reimbursement to the guaranty agency for
payments made by it on defaulted student loans insured or guaranteed by the
guaranty agency of at least the minimum reimbursement allowed by the Higher
Education Act with respect to a particular student loan.

          "GUARANTEE AGREEMENTS" shall mean a guaranty or lender agreement
between the trustee and any guaranty agency, and any amendments thereto.

          "GUARANTY AGENCY" or "Guarantor" shall mean any entity authorized to
guarantee student loans under the Higher Education Act and with which the
trustee maintains a guarantee agreement.

          "HIGHER EDUCATION ACT" shall mean the Higher Education Act of 1965, as
amended or supplemented from time to time, or any successor federal act and all
regulations, directives, bulletins, and guidelines promulgated from time to time
thereunder.

          "INDENTURE" shall mean each indenture of trust between a Collegiate
Funding Services Education Loan Trust and the trustee identified in the
applicable prospectus supplement, including all supplements and amendments
thereto.

          "INSURANCE" or "INSURED" or "INSURING" means, with respect to a
student loan, the insuring by the Secretary (as evidenced by a certificate of
insurance or other document or certification issued under the provisions of the
Act) under the Higher Education Act of 100% of the principal of and accrued
interest on such student loan.

          "INTEREST BENEFIT PAYMENT" shall mean an interest payment on student
loans received pursuant to the Higher Education Act and an agreement with the
federal government, or any similar payments.

          "INTEREST PERIOD" or "Interest Accrual Period" means, with respect to
LIBOR rate notes, for the first distribution date, the period beginning on the
closing date and ending on the date specified in a related prospectus
supplement, and for any subsequent distribution date, the period beginning on
the prior distribution date and ending on the day before such distribution date;
with respect to the auction rate notes, the initial period and each period
commencing on an interest rate adjustment date for such class and ending on the
day before the next interest rate adjustment date for such class or the stated
maturity of such class, as applicable; and with respect to Treasury rate notes
has the meaning described under the heading "Description of the Notes-Treasury
Rate Notes."

          "MOODY'S" shall mean Moody's Investors Service, Inc. and its
successors and assigns.

          "NOTES" shall mean a trust's notes or other obligations issued under
an indenture.

         "PARTICIPANT" means a member of, or participant in, the depository.

          "RATING AGENCY" shall mean, each of, S&P, Fitch and Moody's and their
successors and assigns or any other rating agency requested by a Collegiate
Funding Services Education Loan Trust to maintain a rating on any of the notes.

          "RATING CONFIRMATION" means a letter from each rating agency then
providing a rating for any of the notes, confirming that the action proposed to
be taken by a trust will not, in and of itself, result in a downgrade of any of
the ratings then applicable to the notes, or cause any rating agency to suspend
or withdraw or qualify the ratings then applicable to the notes issued by that
trust.

          "REGISTERED OWNER" shall mean the person in whose name a note is
registered on the note registration books maintained by the trustee.

          "REVENUE" or "REVENUES" shall mean all amounts received by the trustee
from or on account of any student loan as a recovery of the principal amount
thereof, all payments, proceeds, charges and other income received by the
trustee or a Collegiate Funding Services Education Loan Trust from or on account
of any student loan (including scheduled, delinquent and advance payments of and
any insurance proceeds with respect to, interest, including interest benefit
payments, on any student loan and any special allowance payment received by a
Collegiate Funding Services Education Loan Trust with respect to any student
loan) and all interest earned or gain realized from the investment of amounts in
any fund or account and all payments received by a Collegiate Funding Services
Education Loan Trust pursuant to a derivative product.

          "S&P" shall mean Standard & Poor's Ratings Group, a Division of The
McGraw-Hill Companies, Inc., its successors and assigns.

          "SECRETARY" shall mean the Secretary of the United States Department
of Education or any successor to the pertinent functions thereof, under the
Higher Education Act or when the context so requires, the former Commissioner of
Education of the United States Department of Health, Education and Welfare.

          "SELLER" shall mean any eligible lender from which Collegiate Funding
of Delaware, L.L.C. is purchasing or has purchased or agreed to purchase student
loans for subsequent sale to a Collegiate Funding Services Education Loan Trust.

          "SERVICER" shall mean, collectively, Collegiate Funding Master
Servicing, L.L.C. and any other additional servicer, subservicer or successor
servicer or subservicer selected by a trust, including an affiliate of a trust,
so long as such trust obtains a Rating Confirmation as to each such other
Servicer or Subservicer.

          "SPECIAL ALLOWANCE PAYMENTS" shall mean the special allowance payments
authorized to be made by the Secretary by Section 438 of the Higher Education
Act, or similar allowances, if any, authorized from time to time by federal law
or regulation.

          "SUPPLEMENTAL INDENTURE" shall mean an agreement supplemental to the
indenture executed pursuant to the indenture.



                                   APPENDIX I
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

          Except in certain limited circumstances, the globally offered notes
(the "Global Securities") will be available only in book-entry form. Investors
in the Global Securities may hold such Global Securities through any of The
Depository Trust Company, Clearstream, Luxembourg or Euroclear. The Global
Securities will be tradable 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 Clearstream, Luxembourg and Euroclear will be conducted in the ordinary
way in accordance with their normal rules and operating procedures and in
accordance with conventional Eurobond practice (i.e., seven calendar day
settlement).

          Secondary market trading between investors holding Global Securities
through The Depository Trust Company will be conducted according to the rules
and procedures applicable to U.S. corporate debt obligations and prior
Asset-Backed Certificates issues.

          Secondary, cross-market trading between Clearstream, Luxembourg or
Euroclear and The Depository Trust Company Participants holding notes will be
effected on a delivery-against-payment basis through the respective Depositaries
of Clearstream, Luxembourg and Euroclear (in such capacity) and as The
Depository Trust Company Participants.

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

INITIAL SETTLEMENT

          All Global Securities will be held in book-entry form by The
Depository Trust Company in the name of Cede & Co. as nominee of The Depository
Trust Company Investors' interests in the Global Securities will be represented
through financial institutions acting on their behalf of their participants
through their respective Depositaries, which in turn will hold such positions in
accounts as The Depository Trust Company Participants.

          Investors electing to hold their Global Securities through The
Depository Trust Company will follow the settlement practices applicable to
prior Asset-Backed Certificates issues. 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
Clearstream, Luxembourg or Euroclear accounts will follow the settlement
procedures applicable to conventional Eurobonds, except that there will be no
temporary global security and no "lock-up" or restricted period. Global
Securities will be credited to the securities custody accounts on the settlement
date against payment in same-day funds.

SECONDARY MARKET TRADING

          Since the purchaser determines the place of delivery, it is important
to establish at the time of the trade where both the purchaser's and seller's
accounts are located to ensure that settlement can be made on the desired value
date.

          TRADING BETWEEN THE DEPOSITORY TRUST COMPANY PARTICIPANTS. Secondary
market trading between The Depository Trust Company Participants will be settled
using the procedures applicable to prior Student Loan Asset-Backed Securities
issues in same-day funds.

          TRADING BETWEEN CLEARSTREAM, LUXEMBOURG AND/OR EUROCLEAR PARTICIPANTS.
Secondary market trading between Clearstream, Luxembourg Participants or
Euroclear Participants will be settled using the procedures applicable to
conventional eurobonds in same-day funds.

          Trading between THE DEPOSITORY TRUST COMPANY SELLER AND CLEARSTREAM,
LUXEMBOURG OR EUROCLEAR PURCHASER. When Global Securities are to be transferred
from the account of a The Depository Trust Company Participant to the account of
a Clearstream, Luxembourg Participant or a Euroclear Participant, the purchaser
will send instructions to Clearstream, Luxembourg or Euroclear through a
Clearstream, Luxembourg Participant or Euroclear Participant at least one
business day prior to settlement. Clearstream, Luxembourg or Euroclear will
instruct the respective Depositary, as the case may be, to receive the Global
Securities against payment. Payment will include interest accrued on the Global
Securities from and including the last coupon payment date to and excluding the
settlement date, on the basis of the actual number of days in such accrual
period and a year assumed to consist of 360 days, or a 360-day year of twelve
30-day months, as applicable. For transactions settling on the 31st of the
month, payment will include interest accrued to and excluding the first day of
the following month. Payment will then be made by the respective Depositary of
The Depository Trust Company Participant's account against delivery of the
Global Securities. After settlement has been completed, the Global Securities
will be credited to the respective clearing system and by the clearing system,
in accordance with its usual procedures, to the Clearstream, Luxembourg
Participant's or Euroclear Participant's account. The securities credit will
appear the next day (European time) and the cash debt will be back-valued to,
and the interest on the Global Securities will accrue from, the value date
(which would be the preceding day when settlement occurred in New York.) If
settlement is not completed on the intended value date (i.e., the trade fails),
the Clearstream, Luxembourg, or Euroclear cash debt will be valued instead as of
the actual settlement date.

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

          As an alternative, if Clearstream, Luxembourg or Euroclear has
extended a line of credit to them, Clearstream, Luxembourg Participants or
Euroclear Participants can elect not to preposition funds and allow that credit
line to be drawn upon the finance settlement. Under this procedure, Clearstream,
Luxembourg 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 Clearstream, Luxembourg Participant's
or Euroclear Participant's particular cost of funds.

          Since the settlement is taking place during New York business hours,
The Depository Trust Company Participants can employ their usual procedures for
sending Global Securities to the respective European Depositary for the benefit
of Clearstream, Luxembourg Participants or Euroclear Participants. The sale
proceeds will be available to The Depository Trust Company seller on the
settlement date. Thus, to The Depository Trust Company Participants a
cross-market transaction will settle no differently than a trade between two The
Depository Trust Company Participants.

          TRADING BETWEEN CLEARSTREAM, LUXEMBOURG OR EUROCLEAR SELLER AND THE
DEPOSITORY TRUST COMPANY PURCHASER. Due to time zone differences in their favor,
Clearstream, Luxembourg Participants and Euroclear Participants may employ their
customary procedures for transactions in which Global Securities are to be
transferred the respective clearing system, through the respective Depositary,
to a Depository Trust Company Participant. The seller will send instructions to
Clearstream, Luxembourg or Euroclear through a Clearstream, Luxembourg
Participant or Euroclear Participant at least one business day prior to
settlement. In these cases Clearstream, Luxembourg or Euroclear will instruct
the Depositary, as appropriate, to deliver the Global Securities to The
Depository Trust Company Participant's account against payment. Payment will
include interest accrued on the Global Securities from and including the last
coupon payment to and excluding the settlement date on the basis of the actual
number of days in such accrual period and a year assumed to consist of 360 days,
or a 360-day year of twelve 30-day months, as applicable. For transactions
settling on the 31st of the month, payment will include interest accrued to an
excluding the first day of the following month. The payment will then be
reflected in the account of the Clearstream, Luxembourg Participant or Euroclear
Participant the following day, and receipt of the cash proceeds in the
Clearstream, Luxembourg Participant's or Euroclear Participant's account would
be back-valued to the value date (which would be the preceding day, when
settlement occurred in New York). Should the Clearstream, Luxembourg Participant
or Euroclear Participant have a line of credit with its respective clearing
system and elect to be in debt in anticipation of receipt of the sale proceeds
in its account, the back-valuation will extinguish any overdraft incurred over
that one-day period. If settlement is not completed on the intended value date
(i.e., the trade fails), receipt of the cash proceeds in the Clearstream,
Luxembourg Participant's or Euroclear Participant's account would instead be
valued as of the actual settlement date.

          Finally, day traders that use Clearstream, Luxembourg or Euroclear and
that purchase Global Securities from The Depository Trust Company Participants
for delivery to Clearstream, Luxembourg Participants or Euroclear Participants
should note that these trades would automatically fail on the sale side unless
affirmative action were taken. At least three techniques should be readily
available to eliminate this potential problem:

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

                    (b) borrowing the Global Securities in the U.S. from a
               Depository Trust Company Participant no later than one day prior
               to settlement, which would give the Global Securities sufficient
               time to be reflected in their Clearstream, Luxembourg or
               Euroclear accounts in order to settle the sale side of the trade;
               or

                    (c) staggering the value dates for the buy and sell sides of
               the trade so that the value date for the purchase from The
               Depository Trust Company Participant is at least one day prior to
               the value date for the sale to the Clearstream, Luxembourg
               Participant or Euroclear Participant.

CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

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

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

          EXEMPTION FOR NON-U.S. PERSONS WITH EFFECTIVELY CONNECTED INCOME (FORM
W-8ECI). 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 W-8ECI (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 W-8BEN). Non-U.S. Persons that are Note 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 W-8BEN
(including Part II thereof). 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 Note Owners 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 Note Owner of a
Global Security files by submitting the appropriate form to the person through
whom it holds (the clearing agency, in the case of persons holding directly on
the books of the clearing agency). Form W-8BEN and Form W-8ECI are effective
until the third calendar year from the date the form is signed.

          The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership, or other entity taxable as such,
organized in or under the laws of the United States or any state (including the
District of Columbia), (iii) an estate the income of which is includible in
gross income for United States tax purposes, regardless of its source or (iv) a
trust if a Court within the United States is able to exercise primary
supervision over its administration and one or more United States persons 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 as well as the application of
recently issued Treasury regulations relating to tax documentation requirements
that are generally effective with respect to payments made after December 31,
2000.





                                 $1,036,000,000


                 STUDENT LOAN ASSET-BACKED NOTES, SERIES 2003-B

             COLLEGIATE FUNDING SERVICES EDUCATION LOAN TRUST 2003-B
                                     ISSUER

                     COLLEGIATE FUNDING OF DELAWARE, L.L.C.
                                     SPONSOR

                   COLLEGIATE FUNDING MASTER SERVICING, L.L.C.
                                 MASTER SERVICER
                                   ___________

                     P R O S P E C T U S S U P P L E M E N T
                                   ___________

     BANC OF AMERICA SECURITIES LLC                       JPMORGAN
                                    CITIGROUP
                                   ___________




                                NOVEMBER 21, 2003

          YOU SHOULD RELY ONLY ON THE INFORMATION CONTAINED IN OR INCORPORATED
BY REFERENCE IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. WE
HAVE NOT AUTHORIZED ANYONE TO PROVIDE YOU WITH DIFFERENT INFORMATION.

          WE ARE NOT OFFERING NOTES IN ANY STATE WHERE THE OFFER IS NOT
PERMITTED.

          WE REPRESENT THE ACCURACY OF THE INFORMATION IN THIS PROSPECTUS
SUPPLEMENT AND PROSPECTUS ONLY AS OF THE DATES OF THEIR RESPECTIVE COVERS.

          UNTIL NINETY DAYS AFTER THE DATE OF THIS PROSPECTUS SUPPLEMENT ALL
DEALERS THAT EFFECT TRANSACTIONS IN THE NOTES, WHETHER OR NOT PARTICIPATING IN
THIS OFFERING, MAY BE REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS. THIS IS IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A
PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.