As filed with the Securities and Exchange Commission on December 27, 1996
                                            Registration Statement No. 333-_____




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                    FORM S-3
                             REGISTRATION STATEMENT
                                       AND
                            POST-EFFECTIVE AMENDMENT

                                      Under
                           The Securities Act of 1933
                                ----------------
                                 CLASSNOTES INC.
                                    (Seller)

                          TRANS-WORLD INSURANCE COMPANY
                                    (Seller)


             (Exact name of registrant as specified in its charter)

      Delaware                                          22-3400682
      Arizona                                           86-0255348
State of Incorporation                        IRS Employer Identification Number

                               2840 Morris Avenue
                             Union, New Jersey 07083
                                 (908) 686-2000
               (Address, including zip code, and telephone number,
                      including area code, of Registrant's
                           principal executive office)

                               Eric R. Elwin, Esq.
                      Vice President and Corporate Counsel
                               2840 Morris Avenue
                             Union, New Jersey 07083
                                 (908) 686-2000
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)

                                   Copies to:

                             Richard L. Fried, Esq.
                            Stroock & Stroock & Lavan
                              Seven Hanover Square
                          New York, New York 10004-2696


Approximate date of commencement of proposed sale to public: As soon as
practicable after this Registration Statement becomes effective.

If the only securities being registered on this Form are being offered pursuant
to dividend or interest reinvestment plans, please check the following box. [ ]

If any of the securities being registered on this Form are to be offered on a
delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. [x]

If this Form is filed to register additional securities for an offering pursuant
to Rule 462(b) under the Securities Act, please check the following box and list
the Securities Act registration statement number of the earlier effective
registration statement for the same offering. [ ]

If this Form is a post-effective amendment filed pursuant to Rule 462(c) under
the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. [ ]

If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]



                         CALCULATION OF REGISTRATION FEE

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

                                                        Proposed
                      Amount           Maximum        Proposed Maximum     Amount of
Title of Securities   to be          Aggregate Price    Aggregate        Registration
Being Registered      Registered(1)   per Unit(2)     Offering Price          Fee
- --------------------------------------------------------------------------------------
                                                                    
Asset Backed Notes    $1,000,000       100%             $1,000,000          $344.83
======================================================================================


(1)  The amount of Securities being registered represents the maximum aggregate
     principal amount of Securities currently expected to be offered for sale.

(2)  Estimated solely for purposes of calculating the registration fee.

_______________

Registrant hereby amends this Registration Statement on such date or dates as
may be necessary to delay its effective date until the Registrant shall file a
further amendment which specifically states that this Registration Statement
shall thereafter become effective in accordance with Section 8(a) of the
Securities Act of 1933 or until the Registration Statement shall become
effective on such date as the Commission, acting pursuant to said Section 8(a),
may determine.




            CROSS REFERENCE SHEET FURNISHED PURSUANT TO RULE 404(a)

Items and Captions in Form S-3                 Location in Prospectus

                                            
1.   Forepart of Registration
     Statement and Outside Front
     Cover Page of Prospectus................  Forepart of Registration Statement and
                                               Outside Front Cover Page of Prospectus**

2.   Inside Front and Outside Back
     Cover Pages of Prospectus...............  Inside Front Cover Page of Prospectus**

3.   Summary Information, Risk
     Factors and Ratio of Earnings
     to Fixed Charges........................  Summary of Terms

4.   Use of Proceeds.........................  Use of Proceeds**

5.   Determination of Offering
     Price...................................          *

6.   Dilution................................          *

7.   Selling Security Holders................          *

8.   Plan of Distribution....................  Plan of Distribution**

9.   Description of Securities
     to be Registered........................  Outside Front Cover Page; Summary of
                                               Terms; The Trust Fund; Description of the
                                               Securities**

10.  Interests of Named Experts
     and Counsel.............................          *

11.  Material Changes........................          **

12.  Incorporation of Certain Information
     by Reference............................  Incorporation of Certain Documents by
                                               Reference

13.  Disclosure of Commission
     Position on Indemnification
     For Securities Act
     Liabilities.............................  See page II-3


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

 *    Answer negative or item inapplicable.
**    To be completed from time to time by Prospectus Supplement.

PROSPECTUS SUPPLEMENT
(To Prospectus dated December __, 1996)

                                 [Name of Trust]
                                  Series 199 -_
                          $ _LIBOR Rate Class A- Notes
                          $ Auction Rate Class A- Notes
                          Trans-World Insurance Company
        d/b/a Educaid, a wholly-owned subsidiary of The Money Store Inc.
                                    (Seller)
                               ClassNotes Inc., a
                   wholly-owned subsidiary of The Money Store
                                      Inc.
                                    (Seller)
                              The Money Store Inc.
                                (Representative)

     [Name of Trust] (the "Trust") is offering an aggregate of $__________
Series 199_-_ Asset Backed Notes (the "Series 199_-_ Notes") in the two classes
(each, a "Class") and the original principal amounts set forth above. The Series
199_-_ Notes are secured primarily by a pool of student loans, as further
described herein and in the attached Prospectus, purchased by or contributed to
[Name of Eligible Lender Trustee], as eligible lender trustee on behalf of the
Trust (the "Eligible Lender Trustee"), from Trans-World Insurance Company, doing
business as Educaid, and ClassNotes Inc. (the "Sellers") (such loans, together
with any Additional Student Loans (as defined in the attached Prospectus)
purchased from the Sellers by, or contributed by the Sellers to, the Eligible
Lender Trustee on behalf of the Trust, the "Financed Student Loans"),
collections and other payments with respect to the
                                                  (cover continued on next page)

     See "Risk Factors" on page __ in the Prospectus for a discussion of certain
material factors which should be considered in connection with an investment in
the Series 199_-_ Notes offered hereby.

THE SERIES 199_-_ NOTES REPRESENT INTERESTS ONLY IN THE TRUST AND DO NOT 
REPRESENT
 INTERESTS IN OR OBLIGATIONS OF THE MONEY STORE INC., THE SELLERS, THE ELIGIBLE
        LENDER TRUSTEE, THE INDENTURE TRUSTEE OR ANY OF THEIR RESPECTIVE
          AFFILIATES OR SUBSIDIARIES. NO GOVERNMENTAL AGENCY HAS PASSED
             UPON THE ACCURACY OF THE INFORMATION CONTAINED IN THIS
                    PROSPECTUS SUPPLEMENT OR THE PROSPECTUS.

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

============================================================================
                                 Price to     Underwriting  Proceeds to the
                                  Public       Discount(1)     Seller(2)
- ----------------------------------------------------------------------------
Class A-_ Notes...............    100.00%         0.__%          _____%
- ----------------------------------------------------------------------------
Class A-_ Notes...............    100.00%         0.__%          _____%
- ----------------------------------------------------------------------------
     Total.................... $___,000,000      $______       $________
============================================================================

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

(2)  Before deducting expenses, estimated at $200,000. The Series 199_-_ Notes
     are offered by [Name of Underwriter] (the "Underwriter") subject to prior
     sale, when, as and if issued to and accepted by the Underwriter, subject to
     approval of certain legal matters by counsel for the Underwriter. The
     Underwriter reserves the right to withdraw, cancel or modify such offer and
     to reject orders in whole or in part. It is expected that delivery of the
     Series 199_-_ Notes will be made in book-entry form only through the Same
     Day Funds Settlement System of The Depository Trust Company on or about
     _______, 199_.

                              [Name of Underwriter]



 (cover continued from previous page)

Financed Student Loans, monies on deposit in certain trust accounts, and a
surety bond with respect to the Series 199_- _ Notes (the "Series 199_-_ Note
Surety Bond") to be issued by:

                            [NAME OF SURETY PROVIDER]

     The initial interest rate (the "Class Interest Rate") for each Class of
Series 199_-_ Notes will be as set forth herein. Thereafter, the Class Interest
Rate for each Class of Series 199_-_ Notes for each Interest Period will,
subject to certain limitations, equal (i) with respect to the Class A-_ Notes,
the London interbank offered rate for one-month U.S. dollar deposits ("LIBOR")
plus 0.__%, and (ii) with respect to the Class A-_ Notes, the rate determined
from time to time for such Classes of Series 199_-_ Notes pursuant to the
Auction Procedures described in Appendix I of the attached Prospectus. In no
event will the Class Interest Rates for the Class A-_ Notes exceed __% per
annum. Principal and interest on the Class A-_ Notes will be payable monthly on
the 15th day of each month (or if such day is not a Business Day, on the next
succeeding Business Day), commencing in ___, 199_. Interest on the Class A-_
Notes will be payable on the first Business Day following the expiration of each
Interest Period for such Class, commencing in ____, 199_. Principal on the Class
A-_ Notes will be payable on the first Business Day following the expiration of
the first Interest Period for such Class ending in each month, commencing in
_____, 199_. However, no principal payments with respect to any Class of Notes
will be made until each Class of Notes with an earlier Final Maturity Date is
paid in full.

     After the respective initial Interest Period, each Interest Period for (i)
the Class A-_ Notes will consist of the period beginning on the 15th day of each
month and ending on the 14th day of the following month and (ii) the Class A-_
Notes will consist of 28 days, subject to adjustment as described in the Auction
Procedures.

     The Final Maturity Dates for the Class A-_ and A-_ Notes are ____ and
_____, respectively. However, payment in full of the Notes could occur earlier
than such dates as described in the attached Prospectus.

     There is currently no secondary market for the Series 199_-_ Notes. The
Underwriter intends to make a secondary market for the Series 199_-_ Notes, but
has no obligation to do so. There can be no assurance that a secondary market
for the Series 199_-_ Notes will develop or, if one does develop, that it will
continue.

     The Series 199_-_ Notes offered by this Prospectus Supplement constitute a
separate series of Notes being offered by the Representative and the Sellers
pursuant to the Prospectus dated _____, 1996, of which this Prospectus
Supplement is a part and which accompanies this Prospectus Supplement. The
Prospectus contains important information regarding this offering which is not
contained herein and prospective investors are urged to read the Prospectus and
this Prospectus Supplement in full.
                                                 (end of cover page)

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

     Until 90 days after the date hereof, all dealers effecting transactions in
the Series 199_-_ Notes, whether or not participating in this distribution, may
be required to deliver a Prospectus Supplement and the Prospectus. This is in
addition to the obligation of dealers to deliver a Prospectus Supplement and
Prospectus when acting as underwriters and with respect to their unsold
allotments or subscriptions.

     In connection with this offering, the Underwriter may overallot or effect
transactions which stabilize or maintain the market prices of the Series 19_-_
Notes offered hereby at levels above those which might otherwise prevail in the
open market. Such stabilizing, if commenced, may be discontinued at any time.


                        TERMS OF THE SERIES 199_-_ NOTES

     The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in the attached Prospectus. Certain
capitalized terms used in this Prospectus Supplement and not defined herein have
the meaning ascribed to such terms in the attached Prospectus.



Issuer..........................[Name of Trust] (the "Trust") is a business 
                                     trust established under the laws of the
                                     [State][Commonwealth] of _______ by a Trust
                                     Agreement between the Sellers, as
                                     depositors, and the Eligible Lender
                                     Trustee. The Trust's principal officers are
                                     in _____, ____ in care of [Name of Eligible
                                     Lender Trustee] as Eligible Lender Trustee,
                                     at the address listed below.

Securities Offered..............Series 199_-_ Asset Backed Notes (the "Series
                                     199_-_ Notes") to be issued in the
                                     following classes and initial principal
                                     amounts (each a "Class"):

                                     $______ LIBOR Rate Class A-_ Notes (the
                                     "LIBOR Rate Notes")

                                     $______ Auction Rate Class A-_ Notes (the
                                     "Auction Rate Notes")

                                The Trust will issue the Series 199_-_ Notes
                                     pursuant to the Indenture dated as of ____,
                                     199_ (as amended and supplemented from time
                                     to time, the "Master Indenture") and a ____
                                     Terms Supplement dated as of _____, 199_
                                     authorizing such Notes (as amended from
                                     time to time, the "Terms Supplement" and,
                                     together with the Master Indenture, the
                                     "Indenture") between the Trust and the
                                     Indenture Trustee.

                                The LIBOR Rate Notes will be issued in minimum
                                     denominations of $50,000 and integral
                                     multiples of $50,000 in excess thereof. The
                                     Auction Rate Notes will be issued in
                                     minimum denominations of $50,000 and
                                     integral multiples of $50,000 in excess
                                     thereof. The Series 199_-_ Notes are
                                     available in book-entry form only. On each
                                     Note Distribution Date for which the LIBOR
                                     Rate Notes are receiving a payment of
                                     principal, such principal will be
                                     distributed pro rata among all owners of
                                     the applicable Class of LIBOR Rate Notes as
                                     of the related Record Date based on the
                                     amount of such Class of LIBOR Rate Notes so
                                     owned, as the case may be, and such
                                     distributions may be made in amounts less
                                     than $50,000. On each Note Distribution
                                     Date for which the Auction Rate Notes are
                                     receiving a payment of principal, such
                                     principal will be distributed as set forth
                                     in the Prospectus under "Description of the
                                     Transfer and Servicing Agreements --
                                     Distributions."


Master Servicer and Servicer....Each Seller will act as Master Servicer with
                                     respect to the Financed Student Loans sold
                                     by it to the Trust (in such capacity, the
                                     "Master Servicer") and generally will
                                     service the Financed Student Loans
                                     originated by it during the Deferral Phase.
                                     [Name of Servicer], a ______ corporation,
                                     will service the Financed Student Loans
                                     originated by the Sellers during the
                                     Repayment Phase. See "[Name of Servicer]"
                                     herein. 

Eligible Lender Trustee.........[Name of Eligible Lender Trustee] , a ____ bank
                                     and trust company, will act as the eligible
                                     lender trustee under the Trust Agreement
                                     and will hold legal title to the Financed
                                     Student Loans on behalf of the Trust (the
                                     "Eligible Lender Trustee"). The Eligible
                                     Lender Trustee has its chief executive
                                     office in _______. The office of the
                                     Eligible Lender Trustee for purposes of
                                     administering the Trust is located at
                                     ________________.

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


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

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

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

Surety Provider.................[Name of Surety Provider,], a _____-domiciled
                                     stock insurance company (" "), will act as
                                     provider of the Note Surety Bond issued
                                     with respect to the Series 199_-_ Notes
                                     (the "Surety Provider").

Initial Class Interest Rates....____% per annum with respect to the Class A-_
                                     Notes until _____, 199_, the first rate
                                     adjustment date for such Class; and ___%
                                     per annum with respect to the Class A-
                                     Notes until ____, 199_, the first Auction
                                     Date for such Class.


                                     After the initial Interest Period for the
                                     Class A-_ Notes, the Class Interest Rate
                                     for the Class A-_ Notes will be reset to
                                     equal the lesser of (i) One-Month LIBOR
                                     plus ___% and (ii) the applicable Net Loan
                                     Rate. After the initial Interest Period for
                                     the Class A-_ Notes, each Interest Period
                                     will consist of [28] days, subject to
                                     adjustment as set forth in the Auction
                                     Procedures described in Appendix I to the
                                     attached Prospectus. After the initial
                                     Interest Period for the Class A-_ Notes,
                                     the Class Interest Rate for such Class will
                                     be reset pursuant to the Auction Procedures
                                     described in Appendix I to the attached
                                     Prospectus (but in no event exceeding [18]%
                                     per annum). See "Description of the
                                     Securities -- the Notes -- Distributions of
                                     Interest" in the attached Prospectus.
                                     Interest on the Class A-_ Notes will be
                                     payable monthly on the 15th day of each
                                     month (or if such day is not a Business
                                     Day, on the next succeeding Business Day),
                                     commencing in _____, 199_. Interest on the
                                     Class A-_ Notes will be payable on the
                                     first Business Day following the expiration
                                     of each Interest Period for such Class of
                                     Notes. The date on which a Class of Notes
                                     is entitled to receive a distribution is
                                     referred to as the "Note Distribution Date"
                                     for such Class. Distributions will be made
                                     to holders of record of the related Class
                                     of Series 199_-_ Notes as of the second
                                     Business Day preceding the related Note
                                     Distribution Date.


                                     If the Class Interest Rate for any Class of
                                     Notes for any Interest Period is based on
                                     the Net Loan Rate, the excess of (a) the
                                     amount of interest on such Class of Notes
                                     that would have accrued in respect of the
                                     related Interest Period had interest been
                                     calculated based on the applicable Auction
                                     Rate or LIBOR Rate, as the case may be,
                                     over (b) the amount of interest on the
                                     Class of Notes actually accrued in respect
                                     of such Interest Period based on the Net
                                     Loan Rate (such excess, together with the
                                     unpaid portion of any such excess from
                                     prior Interest Periods (and interest
                                     accrued thereon calculated based on
                                     One-Month LIBOR), is referred to as the
                                     "Noteholders' Interest Carryover") will be
                                     paid on the dates and in the priority set
                                     forth herein under "--Collection Account;
                                     Note Distribution Account; Certificate
                                     Distribution Account; and Expense Account."
                                     The rating of the Series 199_-_ Notes does
                                     not address the likelihood of the payment
                                     of the amount of any Noteholders' Interest
                                     Carryover.

Principal.......................Principal will be payable to the Class of Notes
                                     with the earliest Final Maturity Date on
                                     each Note Distribution Date for such Class
                                     in an amount equal to the Noteholders'
                                     Principal Distribution Amount for such Note
                                     Distribution Date. The Noteholders'
                                     Principal Distribution Amount will be equal
                                     to (i) the amount of principal paid with
                                     respect to the Financed Student Loans (plus
                                     any Realized Losses thereon), (ii) proceeds
                                     realized upon the sale of Financed Student
                                     Loans by the Trust and (iii) Additional
                                     Principal Payments, if any. Also, on the
                                     Final Maturity Date for a Class of Notes,
                                     the Noteholders' Principal Distribution
                                     Amount also will include the then
                                     outstanding principal balance of such Class
                                     of Notes. See "Description of the Transfer
                                     and Servicing Agreements--Distributions" in
                                     the attached Prospectus.

                                     Principal of the Notes will be applied on
                                     each applicable Note Distribution Date,
                                     first, to the principal balance of the
                                     Class of Notes with the earliest Final
                                     Maturity Date until such principal balance
                                     is reduced to zero and then, with respect
                                     to any additional Classes of Notes, to the
                                     principal balance of each other Class,
                                     sequentially in order of Final Maturity
                                     Date, until the principal balance of each
                                     Class is reduced to zero.

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

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

The Certificates..............Concurrently with the issuance of the Series 
                                     199_-_ Notes, the Trust will issue the
                                     Class __ Certificates pursuant to a Trust
                                     Agreement and, after the issuance of the
                                     Class __ Certificates, a supplement thereto
                                     (each, a "Trust Supplement"). The
                                     Certificates represent undivided
                                     participation interests in the Trust.
                                     Student Holdings will purchase a 1.0%
                                     interest in the Certificates. See
                                     "Formation of the Trust -- The Trust" in
                                     the attached Prospectus.

 A.  Interest..................Each Class of Certificates will bear interest at

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

                                     Interest on the outstanding principal
                                     balance of each Class of Certificates will
                                     accrue initially from and including the
                                     related Closing Date through and including
                                     the date set forth in the related Trust
                                     Agreement or the related Trust Supplement
                                     and thereafter, except as otherwise set
                                     forth in a Trust Supplement, for Interest
                                     Periods consisting of (i) with respect to
                                     Auction Rate Certificates, periods of 28
                                     days, subject to adjustment as set forth in
                                     the Auction Procedures described in
                                     Appendix I, (ii) with respect to LIBOR Rate
                                     Certificates, the one-month period
                                     beginning and ending on the dates set forth
                                     in the related Trust Supplement, (iii) with
                                     respect to Treasury Rate Certificates, the
                                     one-month period beginning and ending on
                                     the dates set forth in the related Trust
                                     Supplement, and (iv) with respect to
                                     Certificates accruing interest based on
                                     some other method, the period set forth in
                                     the related Trust Supplement. Interest on
                                     the Certificates will be payable on the
                                     first Business Day following the expiration
                                     of each Interest Period, or on such other
                                     dates and for such other periods as may be
                                     set forth in the related Trust Supplement
                                     (each, a "Certificate Distribution Date")
                                     to holders of record of the Certificates
                                     (the "Certificateholders" and, together
                                     with the Noteholders, the
                                     "Securityholders") as of the second
                                     Business Day preceding the related
                                     Certificate Distribution Date (such day,
                                     the "Certificate Record Date"). Interest
                                     will be calculated on the basis of the
                                     actual number of days elapsed in each
                                     Interest Period divided by 360.

                                     Notwithstanding the foregoing, if the
                                     Certificate Rate with respect to a Class of
                                     Certificates for an Interest Period is
                                     greater than the Net Loan Rate, then the
                                     Certificate Rate for such Class of
                                     Certificates for such Interest Period will
                                     be such Net Loan Rate. However, in no event
                                     will the Certificate Rate exceed 18.0% per
                                     annum, or such other rate as may be set
                                     forth in a Trust Supplement.

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

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


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

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

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

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

Final Maturity Date..........._______ with respect to the Class A-_ Notes; and

                              _______ with respect to the Class A-_ Notes.
 .
Cut-off Date..................________, 199_.

Closing Date..................________, 199_.

Servicing Fee.................The Master Servicer will receive, subject to the

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

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

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


Net Loan Rate.................For any Interest Period, the Net Loan Rate will
                                     equal the weighted average Effective
                                     Interest Rate for the Collection Period
                                     immediately preceding such Interest Period,
                                     less [1.60]% per annum (or less [1.00]% per
                                     annum for the first Interest Period for
                                     each Class of Series 199_-_ Notes).

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


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

Pre-Funding Account...........Approximately $________ will be deposited in the

                                     Pre-Funding Account on the Closing Date
                                     (the "Pre-Funded Amount"). The Pre-Funded
                                     Amount will remain in the Pre-Funding
                                     Account during the period (the "Funding
                                     Period") from Closing Date until the first
                                     to occur of (i) the Note Distribution Date
                                     on which the amount on deposit in the
                                     Pre-Funding Account is less than $200,000,
                                     (ii) an Event of Default occurring under
                                     the Indenture, a Servicer Default occurring
                                     under the Sale and Servicing Agreement or
                                     an Administrator Default occurring under
                                     the Sale and Servicing Agreement or the
                                     Administration Agreement, (iii) certain
                                     events of insolvency occurring with respect
                                     to the Seller or (iv) the close of business
                                     on ____, 199_, or such later date as may be
                                     agreed to by the Rating Agencies. The
                                     Pre-Funded Amount will be reduced from time
                                     to time by the amount thereof used in
                                     connection with the Trust obtaining
                                     additional Financed Student Loans during
                                     the Funding Period in accordance with the
                                     Sale and Servicing Agreement (each, an
                                     "Additional Funding"). Any Pre-Funded
                                     Amount remaining at the end of the Funding
                                     Period will be distributed to holders of
                                     the Class of Notes with the earliest Final
                                     Maturity Date as a payment of principal
                                     (and, if such Class has been paid in full,
                                     to the holders of the Class of Notes with
                                     the next earliest Final Maturity Date). See
                                     "Description of the Transfer and Servicing
                                     Agreements -- Additional Fundings" in the
                                     attached Prospectus.


Capitalized Interest Account....Approximately $_______ will be deposited in the
                                     Capitalized Interest Account in the name of
                                     the Indenture Trustee on behalf of the
                                     Trust on the Closing Date. Additionally, on
                                     the Closing Date approximately $______
                                     already will be on deposit in the
                                     Capitalized Interest Account. The amount
                                     deposited therein will be used by the
                                     Indenture Trustee on each Note Distribution
                                     Date and Certificate Distribution Date to
                                     make interest payments to Noteholders and
                                     Certificateholders to the extent funds on
                                     deposit in the Note Distribution Account
                                     and Certificate Distribution Account,
                                     respectively, are insufficient for such
                                     purpose. Any amounts remaining in the
                                     Capitalized Interest Account after the
                                     period set forth in the applicable Terms
                                     Supplement will be transferred to the
                                     Reserve Account or, with the consent of the
                                     Surety Provider, applied as an Additional
                                     Principal Payment as described below under
                                     "--Collection Account; Note Distribution
                                     Account; Certificate Distribution Account;
                                     and Expense Account." See also "Description
                                     of the Transfer and Servicing Agreements --
                                     Capitalized Interest Account and
                                     Capitalized Pre-Funding Account" in the
                                     attached Prospectus.

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

                                     Four Business Days prior to each Note
                                     Distribution Date or Certificate
                                     Distribution Date, as applicable (each, a
                                     "Determination Date"), the Administrator
                                     will advise the Indenture Trustee in
                                     writing of the applicable Noteholders'
                                     Interest Distribution Amount or
                                     Certificateholders' Interest Distribution
                                     Amount. Additionally, no later than 16 days
                                     prior to each Note Distribution Date for
                                     the Class of Notes then entitled to receive
                                     payments of principal (or, after all Notes
                                     have been paid in full, no later than 16
                                     days prior to each Certificate Distribution
                                     Date) the Administrator will advise the
                                     Indenture Trustee in writing of the
                                     applicable Noteholders' Principal
                                     Distribution Amount (or, after all the
                                     Notes have been paid in full, the
                                     Certificateholders' Principal Distribution
                                     Amount). Further, on the Determination Date
                                     relating to the first Certificate
                                     Distribution Date occurring each month (or
                                     for each month in which a Note Distribution
                                     Date occurs earlier than the Certificate
                                     Distribution Date, on the Determination
                                     Date relating to such earlier Note
                                     Distribution Date), the Administrator will
                                     advise the Indenture Trustee in writing of
                                     the fees due to the Master Servicer, the
                                     Administrator, the Auction Agent, the
                                     Indenture Trustee, the Eligible Lender
                                     Trustee and the Surety Provider (the
                                     "Servicing Fee," "Administration Fee,"
                                     "Auction Agent Fee," "Indenture Trustee
                                     Fee," "Eligible Lender Trustee Fee" and
                                     "Surety Provider Fee," respectively, and,
                                     collectively, the "Transaction Fees") for
                                     the preceding month.

                                     On each Note Distribution Date (other than
                                     those relating to Accrual Notes during the
                                     period such notes are capitalizing interest
                                     (the "Accrual Period")), the Indenture
                                     Trustee will transfer from the Collection
                                     Account to a separate account held with and
                                     in the name of the Indenture Trustee for
                                     the benefit of the Noteholders (the "Note
                                     Distribution Account"), from payments
                                     received on or with respect to the Financed
                                     Student Loans during the three Collection
                                     Period immediately preceding the month of
                                     such Note Distribution Date (or, with
                                     respect to a Class of Notes having Note
                                     Distribution Dates occurring weekly,
                                     monthly or such other period as may be set
                                     forth in the related Prospectus Supplement,
                                     from payments received on or with respect
                                     to such Financed Student Loans during the
                                     Collection Period immediately preceding the
                                     month of the related Note Distribution Date
                                     or for such or for such number of
                                     Collection Period as may be set forth in
                                     the related Prospectus Supplement) an
                                     amount up to the related Noteholders'
                                     Interest Distribution Amount. "Collection
                                     Period" means, initially, the period
                                     beginning on the Cutoff Date and ending on
                                     _____, and thereafter, the Collection
                                     Period means the calendar month immediately
                                     following the end of the previous
                                     Collection Period. For the Class of Notes
                                     with the earliest Final Maturity Date, on
                                     the first Note Distribution Date for such
                                     Class occurring in January, April, July and
                                     October (or, if a Class of Notes having
                                     Distribution Dates occurring monthly or
                                     such other period as may be set forth in
                                     the related Prospectus Supplement has the
                                     earliest Final Maturity Date, on each
                                     related Note Distribution Date or such
                                     other Note Distribution Dates as may be set
                                     forth in the related Prospectus
                                     Supplement), after making the transfer set
                                     forth in the second prior sentence, the
                                     Indenture Trustee will transfer from the
                                     Collection Account to the Note Distribution
                                     Account from payments received on or with
                                     respect to the Financed Student Loans
                                     during the three Collection Period
                                     immediately preceding the month prior to
                                     the month of such Note Distribution Date
                                     (or, with respect to a Class of Notes
                                     having Distribution Dates occurring weekly,
                                     monthly or such other period as may be set
                                     forth in the related prospectus Supplement,
                                     from the Collection Period in the month
                                     second preceding the month of the related
                                     Note Distribution Date or for such
                                     Collection Period as may be set forth in
                                     the related Prospectus Supplement),
                                     together with any Additional Principal
                                     Payments to be made at the election of the
                                     Master Servicer as described below, an
                                     amount up to the Noteholders' Principal
                                     Distribution Amount; provided, however,
                                     that for each month in which the first Note
                                     Distribution Date occurs prior to the
                                     Certificate Distribution Date in such
                                     month, prior to transferring amounts to the
                                     Note Distribution Account, the Indenture
                                     Trustee will transfer to a separate account
                                     held with and in the name of the Indenture
                                     Trustee (the "Expense Account"), from
                                     payments received on or with respect to the
                                     Financed Student Loans during the
                                     immediately preceding Collection Period, an
                                     amount up to the Transaction Fees for the
                                     month preceding such Note Distribution Date
                                     and all overdue Transaction Fees from prior
                                     months.

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

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

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

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

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

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

Reserve Account.................No additional funds will be deposited in the
                                     Reserve Account on the Closing Date. The
                                     Reserve Account Deposit will be augmented
                                     on the last Note Distribution Date
                                     occurring in January, April, July and
                                     October (or, if in any such month a
                                     Certificate Distribution Date occurs after
                                     such last Note Distribution Date, on such
                                     Certificate Distribution Date) by the
                                     deposit into the Reserve Account of any
                                     Available Funds remaining after making all
                                     prior distributions on such date.

Additional Monthly
  Payments......................After the amount on deposit in the Reserve

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


Surety Bond....................A surety bond to be issued by the Surety


                                     Provider will be obtained in connection
                                     with the Series 199_-_ Notes (the "Series
                                     199_-_ Note Surety Bond") in favor of the
                                     Eligible Lender Trustee on behalf of the
                                     Trust, will be pledged to the Indenture
                                     Trustee and will provide for coverage of
                                     timely payment of all interest and ultimate
                                     payment of all principal on each Class of
                                     Series 199_-_ Notes. "Note Surety Bond
                                     Payment" means, with respect to any Class
                                     of Notes (A) on each Note Distribution Date
                                     the amount equal to the excess, if any, of
                                     the Noteholders' Interest Distribution
                                     Amount for the applicable Class of Notes
                                     over the amount on deposit in the Note
                                     Distribution Account, after taking into
                                     account the required application of funds
                                     in the remaining Trust Accounts (but
                                     excluding any amounts on deposit in the
                                     Monthly Advance Account if an automatic
                                     stay has been imposed with respect to the
                                     Representative under Section 362(a) of the
                                     United States Bankruptcy Code of 1978 as
                                     amended, 11 U.S.C. ss.ss. 101 et seq.),
                                     including but not limited to the Reserve
                                     Account, pursuant to the Sale and Servicing
                                     Agreement, to the payment of the
                                     Noteholders' Interest Distribution Amount
                                     on such Note Distribution Date (an
                                     "Interest Deficiency") and (B) the amount
                                     equal to the excess, if any, of the unpaid
                                     principal balance of Notes of a Class on
                                     the Final Maturity Date for such Class over
                                     amounts on deposit in the Note Distribution
                                     Account, after taking into account the
                                     required application of funds in the
                                     remaining Trust Accounts, including but not
                                     limited to the Reserve Account, pursuant to
                                     the Sale and Servicing Agreement, to the
                                     payment of principal of such Class of Notes
                                     on such Final Maturity Date (a "Principal
                                     Deficiency"); provided, however, that "Note
                                     Surety Bond Payments" shall not include,
                                     any Noteholders' Interest Carryover or any
                                     portion of any Interest Deficiency or
                                     Principal Deficiency arising as a result of
                                     (i) any tax liability, including any tax
                                     liability imposed on or assessed with
                                     respect to the Trust, the Trust assets, any
                                     Noteholder, or any Certificateholder, or
                                     (ii) any tax withholding requirement
                                     including any such requirement applicable
                                     to Trust income or Trust distributions. See
                                     "Description of the Surety Bonds."


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



Principal Balance of Securities
Exceeds Aggregate Principal
Balance of Initial Financed Student
Loans and Pre-Funded Amounts....On the Closing Date, the aggregate initial 
                                     principal amount of the Series 199_-_ Notes
                                     and the principal balance of the Class _
                                     Certificates is ____ % of the sum of the
                                     aggregate principal balance of the initial
                                     Financed Student Loans as of the Cut-off
                                     Date and the Pre-Funded Amount as of the
                                     Closing Date. Each initial Financed Student
                                     Loan will be purchased by the Trust for an
                                     amount equal to ___% of the principal
                                     balance there (including any accrued
                                     interest thereon expected to be capitalized
                                     upon repayment) as of the Cut-off Date. In
                                     addition, each Additional Student Loan will
                                     be purchased by the Trust for an amount
                                     equal to ____% of the principal balance
                                     thereof (including any accrued interest
                                     thereon expected to be capitalized upon
                                     repayment) as of the related Subsequent
                                     Cut-off Date. As a result, if an Event of
                                     Default should occur under the related
                                     Indenture or an Insolvency Event should
                                     occur and the Financed Student Loans were
                                     liquidated at a time when the outstanding
                                     principal amount of the Notes and the
                                     Certificates exceeded the sum of the Pool
                                     Balance, the Pre- Funded Amount and the
                                     amounts in the Reserve Account and
                                     Capitalized Pre-Funding Account, such
                                     Financed Student Loans would likely have to
                                     be liquidated at a premium for
                                     Certificateholders and, in some
                                     circumstances, Noteholders not to suffer a
                                     loss.

Tax Considerations............In the opinion of special tax counsel for the
                                     Trust, the Series 199_-_ Notes will be
                                     characterized as debt for federal and
                                     _______ state income tax purposes, although
                                     there is no specific authority with respect
                                     to the characterization for federal or
                                     _______ income tax purposes of securities
                                     having the same terms as the Series 199_-_
                                     Notes.

                                     In the opinion of special tax counsel for
                                     the Trust, for federal income tax purposes
                                     the Trust will not be characterized as an
                                     association (or a publicly traded
                                     partnership) taxable as a corporation. In
                                     the opinion of special _____ tax counsel
                                     for the Trust, the Trust will not be
                                     taxable as a corporation for _______
                                     purposes if it is taxed as a partnership
                                     for federal income tax purposes and
                                     Certificateholders other than individuals
                                     not otherwise subject to ______ tax will
                                     not become subject to taxation in _____
                                     solely as a result of holding a
                                     Certificate. However, there are no cases or
                                     rulings on similar transactions involving a
                                     trust that issues debt and equity interests
                                     with terms similar to those of the Series
                                     199_-_ Notes.

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


ERISA Considerations.........Assuming that each Class of Series 199_-_ Notes 
                                     should be treated as indebtedness without
                                     substantial equity features under the Plan
                                     Asset Regulations issued by the Department
                                     of Labor, the Series 199_-_ Notes are
                                     eligible for purchase by or on behalf of
                                     employee benefit plans, retirement
                                     arrangements, individual retirement
                                     accounts and Keogh Plans, subject to the
                                     considerations discussed under "ERISA --
                                     Considerations -- The Notes" in the
                                     attached Prospectus. Rating of the
                                     Securities It is a condition to the
                                     issuance and sale of the Class A-_ Notes
                                     and the Class A-_ Notes that they be rated
                                     "AAA" by Standard & Poor's Ratings
                                     Services, a division of The McGraw-Hill
                                     Companies, Inc. ("Standard & Poor's") and
                                     "Aaa" by Moody's Investors Service, Inc.
                                     ("Moody's"). Each of Standard & Poor's and
                                     Moody's is also referred to herein as a
                                     "Rating Agency" and collectively, as the
                                     "Rating Agencies." A securities rating is
                                     not a recommendation to buy, sell or hold
                                     securities and may be subject to revision
                                     or withdrawal at any time by the assigning
                                     Rating Agency.

                          PREVIOUSLY ISSUED SECURITIES

         Set forth below is certain information concerning each outstanding
Class of Notes and certain other securities issued previously by the Trust and
outstanding as of the Cut-off Date. The Financed Student Loans and other assets
pledged to the Indenture Trustee will serve as collateral for such outstanding
Notes and other securities as well as the Series 199_-_ Notes being offered by
means of this Prospectus Supplement and the attached Prospectus.



                                                                                     Outstanding
                                                                Original          Principal Amount             Final
                                                               Principal           (As of ______              Maturity
   Series           Class            Date Issued                 Amount              __, 199_)                  Date

                                                                                              
199_-_          Class A-_        ______, 199_              $__,000,000           $__,000,000
199_-_          Class A-_        ______, 199_              $__,000,000           $__,000,000
199_-_          Class A-_        ______, 199_              $__,000,000           $__,000,000
199_-_          Class A-_        ______, 199_              $__,000,000           $__,000,000
199_-_          Class A-_        ______, 199_              $__,000,000           $__,000,000
199_-_          Class A-_        ______, 199_              $__,000,000           $__,000,000
Certi-          N/A              ______, 199_              $__,000,000           $__,000,000
ficates


                                 RISK FACTORS

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

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

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


                         THE SELLER AND THE MONEY STORE

         Each of the Sellers is a wholly-owned subsidiary of The Money Store
Inc., a New Jersey corporation ("The Money Store"). The Money Store is a
financial services company engaged, through its subsidiaries, in the business of
originating, purchasing, selling and servicing consumer and commercial loans of
specified types and offering related services. Loans originated by The Money
Store and its subsidiaries primarily consist of home equity loans, loans (the
"SBA Loans") guaranteed in part by the United States Small Business
Administration (the "SBA") and government guaranteed student loans. Trans-World
Insurance Company, doing business as Educaid ("TWIC") began providing financing
for new and used vehicles in early 1995.

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

         For the year ended December 31, 1995, The Money Store and its
subsidiaries originated or purchased approximately $3.8 billion of loans. Of
those loans, approximately 75% by principal amount were home equity loans,
approximately 12% by principal amount were SBA Loans, approximately 10% by
principal amount were student loans and approximately 3% by principal amount
were auto loans. The business strategy of The Money Store has been to identify
and pursue niche lending opportunities which management believes have had
widespread unsatisfied demand.

         At September 30, 1996, The Money Store and its subsidiaries operated
out of 206 locations and were doing business in 50 states, the District of
Columbia and the Commonwealth of Puerto Rico.

         TWIC's executive offices are located at 3301 C Street, Suite 100-A,
Sacramento, California 95816. Its telephone number is (916) 446-5000.

         ClassNotes' executive offices are located at 3301 C Street, Suite 201,
Sacramento, California 95816. Its telephone number is (916) 554-8550.



                               [NAME OF SERVICER]

         _____ is a public corporation and a government instrumentality of the
[State][Commonwealth] of _____. _____ was founded in 19__ and is located in
_____, ____. In addition to servicing student loans, _____ guarantees loans
under the federal Title IV programs, administers certain state scholarship and
financial aid programs, and issues tax-exempt and taxable notes to finance its
direct lending and secondary market purchases of student loan portfolios. As of
December 31, 1995, ____had total assets of approximately $___ billion. As of
that date, _____ serviced approximately __ million student loan borrower
accounts, with an aggregate principal balance of over $___ billion. ____ is one
of the largest servicers of education loans in the nation. _____ has
approximately ____ employees. The information included herein relating to _____
has been obtained from it and is not guaranteed as to accuracy or completeness
by the Sellers or The Money Store and is not to be construed as a representation
by the Sellers or The Money Store.

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

         The above information relating to _____ has been obtained from _____
and neither the Sellers nor The Money Store has conducted any independent
verification of such information. _____ has agreed that it will provide a copy
of its most recent audited financial statements to Noteholders upon receipt of a
written request directed to Mr. _____, [Title], [Address].

                          DESCRIPTION OF THE SECURITIES

General

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

         It is expected that each Class of Notes and each Class of Certificates
(except for the Certificates being sold to Student Holdings) will initially be
represented by one or more Notes and Certificates, respectively, in each case
registered in the name of the nominee of DTC (together with any successor
depository selected by the Administrator, the "Depository") except as set forth
below. The Notes will be available for purchase in the denominations set forth
in the related Prospectus Supplement. If so specified in the related Prospectus
Supplement, the Notes may be available in book-entry form only. As a result of
the Internal Revenue Service recently adopting regulations concerning publicly
traded partnerships, each Trust Agreement will provide that Certificates will be
available for purchase in denominations equal to the lesser of $1,000,000 or
1/24th of the Certificate Balance, and integral multiples of $50,000 in excess
thereof. Unless otherwise specified in the related Prospectus Supplement, DTC's
nominee will be Cede. Accordingly, Cede is expected to be the holder of record
of the Securities. If Notes are available in book-entry form only, unless and
until Definitive Notes or Definitive Certificates are issued under the limited
circumstances described herein, no Noteholder or Certificateholder will be
entitled to receive a physical certificate representing a Note or Certificate.
All references herein to actions by Noteholders or Certificateholders refer to
actions taken by DTC upon instructions from its participating organizations (the
"Participants") and all references herein to distributions, notices, reports and
statements to Noteholders or Certificateholders refer to distributions, notices,
reports and statements to DTC or Cede, as the registered holder of the Notes or
Certificates, as the case may be, for distribution to Noteholders or
Certificateholders in accordance with DTC's procedures with respect thereto. See
"--Book-Entry Registration" and "-- Definitive Securities."

The Notes

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

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

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

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

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

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

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

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

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

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

The Certificates

         Distributions of Interest. On each Certificate Distribution Date,
Certificateholders of the related Class will be entitled to distributions in an
amount equal to the amount of interest accrued during the related Interest
Period on the principal amount of such Class at the applicable Certificate Rate.
Interest on the Certificates will accrue initially from and including the
Closing Date on which the related Class was issued through and including the
date set forth in the Trust Agreement or the related Trust Supplement and,
thereafter, except as otherwise provided in the related Trust Supplement, for
Interest Periods consisting of, (i) with respect to Auction Rate Certificates,
28 days, subject to adjustment as set forth in the Auction Procedures described
in Appendix I, (ii) with respect to LIBOR Rate Certificates, the one-month
period beginning and ending on the dates set forth in the related Trust
Supplement and (iii) with respect to Certificates accruing interest based on
some other method, the period set forth in the related Trust Supplement.
Interest distributions due for any Class of Certificates on any Certificate
Distribution Date but not distributed on such Certificate Distribution Date will
be due on the next Certificate Distribution Date for such Class increased by an
amount equal to interest on such amount at the applicable Certificate Rate for
the period from the Certificate Distribution Date for which such interest was
first due until the Certificate Distribution Date such interest is paid.
Interest distributions with respect to the Certificates will generally be funded
from Available Funds, Monthly Advances and the amounts, if
any, on deposit in the Reserve Account remaining after the Indenture Trustee has
transferred to the Expense Account an amount, up to the excess, if any, of the
Transaction Fees for the month preceding such Certificate Distribution Date and
all overdue Transaction Fees for the month preceding such Certificate
Distribution Date over the amount, if any, previously transferred to the Expense
Account during the month of such Certificate Distribution Date, provided,
however, that Certificateholders will not be entitled to any distributions if
there has been an Event of Default under any Series of Notes until each Class of
Notes has been paid in full. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Credit Enhancement--Reserve Account." If
insufficient funds are available to pay the Certificateholders' Interest
Distribution Amount for such Certificate Distribution Date, then amounts may be
drawn under the Certificate Surety Bonds to cover such shortfalls. See
"Description of the Surety Bonds--Certificate Surety Bonds."

         Until the date of an Auction Period Adjustment, if any, the interest
rate on each Class of Auction Rate Certificates for each Interest Period will be
the Certificate Rate based on an Auction Period, subject to adjustment as
described herein. The Certificate Rate on each Class of Auction Rate
Certificates for each Auction Period will be the lesser of (i) the Net Loan Rate
in effect for such Auction Period and (ii) the Auction Rate in effect for such
Auction Period, as determined by the Auction Agent generally pursuant to the
Auction Procedures described in Appendix I hereto; provided that if on any Rate
Determination Date, an Auction for a Class of Auction Rate Certificates is not
held for any reason, then the Certificate Rate for such Certificates will be the
Net Loan Rate. The Certificate Rate on each Class of LIBOR Rate Notes for each
Interest Period will be the lesser of (i) the Net Loan Rate in effect for such
Interest Period and (ii) the applicable LIBOR Rate. However, no Certificate Rate
will exceed 18.0% per annum, or such other rate as may be set forth in a Trust
Supplement, and will be subject to other limitations described herein.

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

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

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

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

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

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

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

Determination of LIBOR

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

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

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

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

The Indenture

         Modification of the Master Indenture. With the consent of the Surety
Provider and the holders of a majority of the outstanding Notes (or, with
respect to any change affecting only certain Series of Notes, the holders of a
majority of the Notes of such Series), the Indenture Trustee and the Trust may
execute a supplemental indenture to add provisions to, or change in any manner
or eliminate any provisions of, the Master Indenture with respect to the Notes,
or to modify (except as provided below) in any manner the rights of the
Noteholders.

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

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

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

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

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

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

         Notwithstanding any declaration of the Notes to be due and payable, the
Surety Provider has no obligation to pay in full the principal of any Class of
outstanding Notes until the Final Maturity Date of such Class.

         Subject to the provisions of the Master Indenture relating to the
duties of the Indenture Trustee, if an Event of Default should occur and be
continuing with respect to the Notes, the Indenture Trustee will be under no
obligation to exercise any of the rights or powers under the Indenture at the
request or direction of the Surety Provider or any of the holders of Notes, if
the Indenture Trustee reasonably believes it will not be adequately indemnified
against the costs, expenses and liabilities which might be incurred by it in
complying with such request. Subject to such provisions for indemnification and
certain limitations contained in the Indenture, the holders of a majority in
principal amount of the outstanding Notes, with the consent of the Surety
Provider, will have the right to direct the time, method and place of conducting
any proceeding or any remedy available to the Indenture Trustee and the holders
of a majority in principal amount of the Notes then outstanding, with the
consent of the Surety Provider, may, in certain cases, waive any default with
respect thereto, except a default in the payment of principal or interest or a
default in respect of a covenant or provision of the Indenture that cannot be
modified without the waiver or consent of all the holders of the outstanding
Notes.

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

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

         None of the Indenture Trustee, the Seller, the Administrator, the
Master Servicer, the Servicer or the Eligible Lender Trustee in its individual
capacity, nor any holder of a Certificate representing an ownership interest in
the Trust, nor any of their respective owners, beneficiaries, agents, officers,
directors, employees, successors or assigns will, in the absence of an express
agreement to the contrary, be personally liable for the payment of the principal
of or interest on the Notes or for the agreements of the Trust contained in the
Master Indenture.

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

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

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

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

         Annual Compliance Statement. The Administrator, on behalf of the Trust
will be required to file annually with the Indenture Trustee a written statement
as to the fulfillment of its obligations under the Indenture.

         Satisfaction and Discharge of Indenture. The Indenture will be
discharged with respect to the collateral securing the Notes upon the delivery
to the Indenture Trustee for cancellation of all the Notes or, with certain
limitations, upon deposit with the Indenture Trustee of funds sufficient for the
payment in full of all the Notes.

         The Indenture Trustee. Bankers Trust Company, a New York banking
corporation, will be the Indenture Trustee under the Indenture.

Book-Entry Registration

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

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

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

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

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

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

Definitive Securities

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

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

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

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

List of Securityholders

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

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

Reports to Securityholders

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

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

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

General

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

Accounts

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

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

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

Additional Fundings

         The Trust will distribute funds on deposit in the Pre-Funding Account
from time to time during each Funding Period in an amount equal to the aggregate
principal balance (plus certain premiums) and accrued interest thereon of the
additional Financed Student Loans (the "Additional Student Loans') conveyed by
the Seller to the Trust during such Funding Period (the expenditures referred to
above being referred to herein as "Additional Fundings"). The Seller expects
that the amount of the Additional Fundings will approximate 100% of the
Pre-Funded Amount by the last day of the Funding Period identified in the
related Prospectus Supplement; however, there can be no assurance that a
sufficient amount of Additional Fundings will be made during such time.
Additional Student Loans may include Federal Loans, HEAL Loans and/or Private
Loans in such amounts as may be determined by the Seller and satisfying any
conditions imposed by the Surety Provider.

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

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

Capitalized Interest Account

         On the Closing Date, the Seller will make a cash deposit of
approximately $_________ in the Capitalized Interest Account in the name of the
Indenture Trustee on behalf of the Trust. The amount deposited therein will be
used on each Note Distribution Date and Certificate Distribution Date to make
interest payments to Noteholders and Certificateholders to the extent amounts
deposited in the Note Distribution Account or the Certificate Distribution
Account, as the case may be, plus amounts in the Reserve Account, are
insufficient for such purpose. Any amounts remaining in the Capitalized Interest
Account after the period set forth in the applicable Terms Supplement will be
transferred to the Reserve Account or, with the consent of the Surety Provider,
applied as an Additional Principal Payment.

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

Servicing Compensation

         The Master Servicer will be entitled to receive, subject to the
limitations set forth in the following paragraph, the Servicing Fee monthly in
the amount set forth in the related Prospectus Supplement. To the extent the
Master Servicer engages a sub-servicer, including but not limited to ______, the
Master Servicer will direct a portion of the Servicing Fee to the applicable
sub-servicer as compensation for its services. The Servicing Fee (together with
any portion of the Servicing Fee that remains unpaid from prior Note
Distribution Dates) will be allocated monthly out of Available Funds and amounts
on deposit in the Reserve Account and will be payable quarterly on the first
Note Distribution Date occurring in March, June, September and December (or, if
in any such month a Certificate Distribution Date occurs prior to such first
Note Distribution Date, on such Certificate Distribution Date).

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

         The Servicing Fee and the Servicing Fee Carryover will compensate the
Master Servicer for performing the functions of a third party servicer of
student loans as an agent for their beneficial owner, including collecting and
posting all payments, responding to inquiries of borrowers on the Financed
Student Loans, investigating delinquencies, pursuing, filing and collecting any
Guarantee Payments and any insurance payments from the Secretary, accounting for
collections and furnishing monthly and annual statements to the Administrator.
The Servicing Fee and the Servicing Fee Carryover also will reimburse the Master
Servicer for certain taxes, accounting fees, outside auditor fees, data
processing costs and other costs incurred in connection with administering the
Financed Student Loans.

Distributions

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

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

         Distributions from Collection Account. On each Determination Date, the
Administrator will advise the Indenture Trustee in writing of the applicable
Noteholders' Interest Distribution Amount or Certificateholders' Interest
Distribution Amount. Additionally, no later than 16 days prior to each Note
Distribution Date for the Class of Notes then entitled to receive payments of
principal (or, after all Notes have been paid in full, no later than 16 days
prior to each Certificate Distribution Date) the Administrator will advise the
Indenture Trustee in writing of the applicable Noteholders' Principal
Distribution Amount (or, after all the Notes have been paid in full, the
Certificateholders' Principal Distribution Amount). Further, on the
Determination Date relating to the first Certificate Distribution Date occurring
each month (or for each month in which a Note Distribution Date occurs earlier
than the Certificate Distribution Date, on the Determination Date relating to
such earlier Note Distribution Date), the Administrator will advise the
Indenture Trustee in writing of the Servicing Fee, Administration Fee, Auction
Agent Fee, Indenture Trustee Fee, Eligible Lender Trustee Fee and Surety
Provider Fee (collectively, the "Transaction Fees") for the preceding month.

         On each Note Distribution Date (other than those relating to Accrual
Notes during the related Accrual Period), the Indenture Trustee will transfer
from the Collection Account to the Note Distribution Account, from payments
received on or with respect to the Financed Student Loans during the three
Collection Periods immediately preceding the month of such Note Distribution
Date (or, with respect to a Class of Notes having Note Distribution Dates
occurring weekly, monthly or such other period as may be set forth in the
related Prospectus Supplement, from payments received on or with respect to such
Financed Student Loans during the Collection Period immediately preceding the
month of such Note Distribution Date or for such number of Collection Periods as
may be set forth in the related Prospectus Supplement), an amount up to the
related Noteholders' Interest Distribution Amount. For each Note Distribution
Date relating to a Class of Accrual Notes during the related Accrual Period, the
related Noteholders' Interest Distribution Amount will be added to the principal
amount of such Notes. For the Class of Notes with the earliest Final Maturity
Date, on the first Note Distribution Date for such Class occurring in January,
April, July and October (or, if a Class of Notes having Distribution Dates
occurring monthly or such other period as may be set forth in the related
Prospectus Supplement has the earliest Final Maturity Date, on each related Note
Distribution Date or such other Note Distribution Dates as may be set forth in
the related Prospectus Supplement), after making the transfer set forth in the
prior sentence, the Indenture Trustee will transfer from the Collection Account
to the Note Distribution Account from payments received on or with respect to
the Financed Student Loans during the three Collection Periods immediately
preceding the month prior to the month of such Note Distribution Date (or, with
respect to a Class of Notes having Distribution Dates occurring monthly or such
other period as may be set forth in the related Prospectus Supplement, from the
Collection Period in the month second preceding the month of the related Note
Distribution Date or for such Collection Periods as may be set forth in the
related Prospectus Supplement), together with any Additional Principal Payments
to be made at the election of the Master Servicer as described below, an amount
up to the Noteholders' Principal Distribution Amount; provided, however, that
for each month in which the first Note Distribution Date occurs prior to the
Certificate Distribution Date in such month, prior to transferring amounts to
the Note Distribution Account, the Indenture Trustee will transfer to the
Expense Account, from payments received on or with respect to the Financed
Student Loans during the immediately preceding Collection Period, an amount up
to the Transaction Fees for the month preceding such Note Distribution Date and
all overdue Transaction Fees from prior months.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

         "Noteholders' Principal Distribution Amount" means, as to the Class of
Notes with the earliest Final Maturity Date on each applicable Note Distribution
Date, the sum of (i) the Principal Distribution Amount for the three Collection
Periods immediately preceding the month prior to the month of such Note
Distribution Date (or, with respect to a Class of Notes having Note Distribution
Dates occurring monthly or such other period as may be set forth in the related
Prospectus Supplement, from the Collection Period in the month second preceding
the month of the related Note Distribution Date or for such Collection Periods
as may be set forth in the related Prospectus Supplement), (ii) any Additional
Principal Payments to be made on such Note Distribution Date and (iii) the
Noteholders' Principal Carryover Shortfall as of the close of the preceding Note
Distribution Date relating to such Notes; provided, however, that the
Noteholders' Principal Distribution Amount will not exceed the outstanding
principal balance of such Class of Notes. In addition, with respect to each
Class of Notes, on the related Final Maturity Date the Noteholders' Principal
Distribution Amount will include the amount required to reduce the outstanding
principal balance of such Notes to zero.

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

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

Monthly Advances

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

Credit Enhancement

         Reserve Account. Pursuant to the Sale and Servicing Agreement, the
Reserve Account will be created and on each Closing Date on which the Trust
sells a Series of Notes, the Seller will deposit cash or Eligible Investments in
an amount, if any, equal to the Reserve Account Deposit identified in the
related Prospectus Supplement. The Reserve Account will be augmented on the last
Note Distribution Date occurring in January, April, July and October (or, if in
any such month a Certificate Distribution Date occurs after such Note
Distribution Date, on such Certificate Distribution Date) by deposit therein of
the amount, if any, necessary to reinstate the balance of the Reserve Account to
the Specified Reserve Account Balance from the amount of Available Funds
remaining after making all prior distributions on such date as described above
under the heading "--Distributions--Distributions from the Collection Account";
provided, however, that with the consent of the Surety Provider such Available
Funds may be applied as an Additional Principal Payment. Also, if amounts were
transferred from the Reserve Account to cover a Realized Loss on a Financed
Student Loan, any subsequent payments of principal received on or with respect
to such Financed Student Loan will be deposited into the Reserve Account or
applied as an Additional Principal Payment. As described below, subject to
certain limitations, amounts on deposit in the Reserve Account will be released
to Student Holdings the extent that the amount on deposit in the Reserve Account
exceeds the Specified Reserve Account Balance.

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

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

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

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

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

Statements to Indenture Trustee and Trust

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Evidence as to Compliance

         The Sale and Servicing Agreement will provide that a firm of
independent public accountants will furnish to the Eligible Lender Trustee and
the Indenture Trustee annually a statement (based on the examination of certain
documents and records and on such accounting and auditing procedures considered
appropriate under the circumstances) as to compliance by the Master Servicer
during the preceding twelve months (or, in the case of the first such
certificate, the period from the Initial Closing Date to December 31, 199_) with
all applicable standards under the Sale and Servicing Agreement relating to the
servicing of the Financed Student Loans.

         The Sale and Servicing Agreement will further provide that a firm of
independent public accountants (which may be the same firm referred to in the
immediately preceding paragraph) will furnish to the Eligible Lender Trustee and
the Indenture Trustee annually a statement (based on the examination of certain
documents and records and on such accounting and auditing procedures considered
appropriate under the circumstances) as to compliance by the Administrator
during the preceding twelve months (or, in the case of the first such
certificate, the period from the Initial Closing Date to December 31, 199_) with
all applicable standards under the Sale and Servicing Agreement and the
Administration Agreement relating to the administration of the Trust and the
Financed Student Loans.

         The Sale and Servicing Agreement will also provide for delivery to the
Eligible Lender Trustee and the Indenture Trustee, concurrently with the
delivery of each statement of compliance referred to above, of a certificate
signed by an officer of the Master Servicer or the Administrator, as the case
may be, stating that, to his knowledge, the Master Servicer or the
Administrator, as the case may be, has fulfilled its obligations under the Sale
and Servicing Agreement throughout the preceding twelve months (or, in the case
of the first such certificate, the period from the Initial Closing Date to
December 31, 199_) or, if there has been a default in the fulfillment of any
such obligation, describing each such default. Each of the Master Servicer and
the Administrator has agreed to give the Indenture Trustee and the Eligible
Lender Trustee notice of certain Servicer Defaults and Administrator Defaults,
respectively, under the Sale and Servicing Agreement.

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

Liability of Student Holdings

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

Termination

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

Administrator

         Trans-World Insurance Company, in its capacity as Administrator, will
enter into the Administration Agreement with the Trust and the Indenture
Trustee, pursuant to which the Administrator will agree, to the extent provided
therein, (i) to direct the Indenture Trustee to make the required distributions
from the Trust Accounts on each Note Distribution Date and Certificate
Distribution Date, (ii) to prepare (based on the reports received from the
Master Servicer) and provide periodic and annual statements to the Eligible
Lender Trustee and the Indenture Trustee with respect to distributions to
Noteholders and Certificateholders and any related federal income tax reporting
information and (iii) to provide the notices and to perform other administrative
obligations required by the Indenture and the Trust Agreement. As compensation
for the performance of the Administrator's obligations under the Administration
Agreement and as reimbursement for its expenses related thereto, the
Administrator will be entitled to an administration fee equal to the amount set
forth in the related Prospectus Supplement (the "Administration Fee").



                         DESCRIPTION OF THE SURETY BONDS

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

Note Surety Bonds

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

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

         Each Note Surety Bond is irrevocable and noncancelable.

Certificate Surety Bonds

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

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

         Each Certificate Surety Bond is irrevocable and noncancelable.

Surety Provider

         AMBAC Indemnity Corporation ("AMBAC") is a Wisconsin-domiciled stock
insurance corporation regulated by the Office of the Commissioner of Insurance
of the State of Wisconsin and licensed to do business in 50 states, the District
of Columbia, and the Commonwealth of Puerto Rico and Guam. AMBAC primarily
insures newly issued municipal and structured finance obligations. AMBAC is a
wholly owned subsidiary of AMBAC Inc., a 100% publicly-held company. Moody's
Investors Service, Inc., Standard & Poor's Ratings Services, a division of The
McGraw-Hill Companies and Fitch Investors Service, Inc. have each assigned a
triple-A claims-paying ability rating to AMBAC.

         AMBAC has entered into pro rata reinsurance agreements under which a
percentage of the insurance underwritten pursuant to certain municipal bond
insurance programs of AMBAC has been and will be assumed by a number of foreign
and domestic unaffiliated reinsurers.

         The following table sets forth the capitalization of AMBAC as of
December 31, 1993, December 31, 1994 and December 31, 1995, respectively, in
conformity with generally accepted accounting principles. No material adverse
change in the capitalization of AMBAC has occurred since December 31, 1995.



AMBAC Indemnity Corporation
Consolidated Capitalization Table

($ millions)

                                    December 31, 1993      December 31, 1994         December 31, 1995
                                    (audited)                  (audited)               (audited)
                                    -----------------       -----------------         ---------
                                                                                
Unearned                               $ 785                   $ 840                   $ 906
premiums
Other liabilities                        192                    137                      296
Stockholder's
equity:
 Common Stock                             82                     82                       82
 Additional paid-in                      444                    444                      481
capital
 Unrealized gains                         68                   (46)                       87
(losses) on
investments, net of
tax
 Retained earnings                       668                    782                      907
                                      ------                 ------                   ------
Total stockholder's                    1,262                  1,262                    1,557
                                      ------                 ------                   ------
equity
Total liabilities and                 $2,239                 $2,238                   $2,758
                                      ======                 ======                   ======
stockholder's equity




         Additional financial information concerning AMBAC is included as Annex
A hereto.

         Effective December 31, 1993, AMBAC adopted Statement of Financial
Accounting Standards No. 115, "Accounting for Certain Debt and Equity
Securities" ("Statement 115") with all investments designated as available-
for-sale. As required under Statement 115, prior years' financial statements
have not been restated. The cumulative effect of adopting Statement 115 as of
December 31, 1993 was to increase AMBAC's stockholder's equity $63.6 million,
net of tax. The adoption of Statement 115 had no effect on earnings.

         Neither any Certificate Surety Bond nor any Note Surety Bond is covered
by the property/casualty insurance certificate fund specified in Article 76 of
the New York Insurance Laws.

         AMBAC makes no representation regarding the Notes and the Certificates
or the advisability of investing in the Notes and the Certificates and makes no
representation regarding, nor has it participated in the preparation of, this
Prospectus other than the information supplied by AMBAC and presented under the
heading "Description of the Surety Bonds."

                            CERTAIN TAX CONSEQUENCES


Certain Pennsylvania Tax Consequences with Respect to the Notes

         There is no authority in Pennsylvania addressing the question of
whether the Notes will be treated as debt or equity for Pennsylvania tax
purposes. Nonetheless, subject to the foregoing uncertainty, Pennsylvania Tax
Counsel has advised the Trust that, assuming the Notes are classified as debt
for federal income tax purposes, the Notes will be treated as debt for
Pennsylvania corporate tax purposes. Assuming the Notes are treated as debt for
Pennsylvania corporate tax purposes, corporate Noteholders not otherwise subject
to tax in Pennsylvania would not become subject to Corporate Net Income or
Franchise Taxes in Pennsylvania solely because of a Noteholder's ownership of
Notes. For Pennsylvania tax purposes, the Trust will be treated as a
Pennsylvania business trust. A Pennsylvania Business Trust qualifying as a
partnership for Federal income tax purposes is exempt from Pennsylvania
Corporate Net Income and Capital Stock/Franchise Taxes.

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

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

Certain Pennsylvania Tax Consequences with Respect to the Certificates

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

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

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

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

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

Pennsylvania Tax Characteristics of the Trust

         The Trust Agreement contemplates that the Trust will qualify as a
Pennsylvania Business Trust pursuant to 15 Pa. C.S. ' 9501(a). Under existing
law, as a Pennsylvania Business Trust, if the Trust is classified as a
partnership for federal income tax purposes the Trust will not be subject to
Pennsylvania Corporate Net Income Tax, Capital Stock Tax, Personal Income Tax or
Corporate Loans Tax.

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

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

                                     EXPERTS

         The consolidated balance sheets of AMBAC Indemnity Corporation, at
December 31, 1994 and 1995, and the consolidated statements of operations,
stockholder's equity and cash flows of AMBAC Indemnity Corporation for each of
the years in the three year period ended December 31, 1995, appearing as Annex A
to this Prospectus have been included herein in reliance upon the report of KPMG
Peat Marwick LLP, independent certified public accountants, appearing elsewhere
herein, and upon the authority of said firm as experts in accounting and
auditing.

         The report of KPMG Peat Marwick LLP refers to the adoption of the
Financial Accounting Standards Board's Statements of Financial Accounting
Standards No. 109, "Accounting for Income Taxes," No. 115, "Accounting for
Certain Investments in Debt and Equity Securities," No. 106, "Employers'
Accounting for Postretirement Benefits Other Than Pensions," and No. 112,
"Employers' Account for Postemployment Benefits" in 1993.


                                  LEGAL MATTERS

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


                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting Agreement
for the sale of the Series 199_-_ Notes, dated _____, 199_, and a related Terms
Agreement dated ____, 199_ (collectively, the "Underwriting Agreement"), the
Representative and the Sellers have agreed on behalf of the Trust to sell and
the Underwriter has agreed to purchase all the Series 199_-_ Notes. The Series
199_-_ Notes will be offered by the Underwriter to the public in negotiated
transactions. After the Notes are released for sale to the public, the offering
price and other selling terms may be varied by the Underwriter. The Underwriter
and any dealers that participate with the Underwriter in the distribution of the
Series 199_-_ Notes may be deemed to be underwriters and any commissions
received by them and any profit on the resale of the Series 199_-_ Notes by them
may be deemed to be underwriting discounts and commissions under the Securities
Act of 1933, as amended.

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


                                     ANNEX A
                         CERTAIN CHARACTERISTICS OF THE
                             FINANCED STUDENT LOANS

        Composition of the Financed Student Loans as of the Cut-off Date





Aggregate Outstanding Principal Balance...........................  $_________
Accrued Interest to be Capitalized and
  Added to Principal (approximately)..............................  $________
Number of Borrowers...............................................  __________
Average Outstanding Principal Balance Per Borrower................  $__________
Number of Loans...................................................  __________
Average Outstanding Principal Balance Per Loan....................  $_________
Weighted Average Annual Interest Rate.............................      _____%
Weighted Average Annual Effective Rate............................      _____%




             Distribution of the Financed Student Loans by Loan Type

                                   Percent of
                                    Loans by
                                    Number of            Number of           Outstanding         Outstanding
Loan Types                           Loans              Borrowers             Balance             Balance

                                                                                                    
Consolidated
Stafford
Unsubsidized Stafford
SLS
PLUS

   Total                                                                                         $                  100.00%
                                =============        ===========       =================             =======



                             Distribution of the Financed Student Loans by Interest Rate


                                   Percent of
                                    Loans by
                                    Number of             Number of        Outstanding           Outstanding
Interest Rate                       Loans               Borrowers          Balance               Balance

7.00%-7.99%
8.00%-8.99%
9.00%-9.99%
10.00%-10.99%

   Total                                                                                        $                    100.00%

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


        Composition of the Financed Student Loans as of the Cut-off Date

        Distribution of the Financed Student Loans by Outstanding Balance


                                   Percent of
                                    Loans by
                                    Number of           Number of           Outstanding         Outstanding
Outstanding Balance                  Loans             Borrowers             Balance             Balance

Less than $1,000
$1,000-$1,999
$2,000-$2,999
$3,000-$3,999 
$4,000-$4,999
$5,000-$5,999 
$6,000-$6,999 
$7,000-$7,999 
$8,000-$8,999 
Greater than $9,000

   Total                                                                                     $                   100.00%
                                  ===========       ===============   =================          =======



                                        Distribution of the Financed Student
                                          Loans by Borrower Payment Status

                                   Percent of
                                    Loans by
                                    Number of            Number of          Outstanding         Outstanding
Borrower Payment Status             Loans              Borrowers            Balance             Balance

Deferment
Forbearance
Grace
In-School
Repayment

     Total                                                                               $                             100.00%
                                               ===================    ===============    ================              =======




        Composition of the Financed Student Loans as of the Cut-off Date

                         Geographic Distribution of the
                             Financed Student Loans

                    Percent of
                    Loans by
                    Number of      Number of        Outstanding      Outstanding
Location (1)        Loans          Borrowers          Balance          Balance
- ------------       ---------      ---------         ---------       ---------

                                                          
AK
AL
AR
AZ
CA
CO
CT
DC
DE
FL
FOREIGN
GA
GUAM
HI
ID 
IL 
IN 
IA 
KS 
KY 
LA 
ME 
MD 
MA 
MI 
MN 
MS 
MO 
MT 
NE 
NV 
NH 
NJ 
NM 
NY 
NC 
ND 
OH 
OK 
OR 
PA
PR 
RI 
SC 
SD 
TN 
TX 
UT 
VT
V. ISLAND
VA
WA
WV
WI
WY
OTHER

  TOTAL                                           $                      100.00%
                  ============     =============   ================      =======


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


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


                      Distribution of the Financed Student
                          Loans by Date of Disbursement


                                   Percent of
                                    Loans by
                                   Number of       Number of         Outstanding         Outstanding
Disbursement Date                 Loans            Borrowers           Balance             Balance

                                                                                    
Pre-October 1, 1993

October 1, 1993 and thereafter

     Total                                                            $                     100.00%
                                 ===============   ===============   ================        =======



        Composition of the Financed Student Loans as of the Cut-off Date

             Distribution of the Financed Student Loans by Guarantor

                                           Percent of
                                           Loans by
                                           Number of          Number of          Outstanding          Outstanding
Guarantors                                 Loans              Borrowers            Balance              Balance

Arizona Educational Loan Program
California Student Aid Commission
("CSAC")
Florida Office of Student Financial
Assistance ("FOSFA")
Georgia Higher Education Assistance
Corporation
Great Lakes Higher Education Corporation
("GLHEC")
Illinois Student Assistance Commission
Missouri Student Loan Program
Nebraska Student Loan Program
("NSLP")
New Jersey Higher Education Assistance
Authority ("NJHEAA")
New York State Higher Education Services
Corp. ("NYSHESC")
Northwest Education Loan Association
Pennsylvania Higher Education Assistance
Authority ("PHEAA")
Texas Guaranteed Student Loan
Corporation ("TGSLC")
United Student Aid Funds
("USAF")
Virginia State Education Assistance
Authority ("VSEAA")
Unknown/Unavailable

     Total                                                                               $                             100.00%
                                                      ============     ==============    =================             =======

        Composition of the Financed Student Loans as of the Cut-off Date

        Distribution of the Financed Student Loans by Years to Repayment



                                Number of             Number of          Outstanding           Outstanding
Years                             Loans               Borrowers            Balance               Balance

                                                                                       
In Repayment 
Less than 1 year
Less than 2 years 
Less than 3 years 
Less than 4 years 
Less than 5 years 
Greater than 5 years

   Total                                                           $                              100.00%
                               ============    ===============     ================               =======




The expected weighted average remaining term to maturity from the Cut-off Date
is ___ months. The expected weighted average remaining term to maturity after
the commencement of repayment is ___ months.





                                     ANNEX B

                          CERTAIN INFORMATION RELATING
                                TO THE GUARANTORS


Guarantors for the Federal Loans

         Set forth below is certain historical information with respect to each
Guarantor of Federal Loans listed in Annex A above that is expected to guaranty
2% or more of the Financed Student Loans as of March 21, 1996 (the "Federal
Guarantors"). Except as otherwise indicated below, the information regarding
each Federal Guarantor has been obtained from the Department of Education's
Guaranteed Student Loan Programs Data Book for Federal Fiscal Years 1989 and
1991, and the Department of Education's Federal Fiscal Year 1993 Loan Programs
Data Books (each, a "DOE Data Book"). No independent verification has been or
will be made by the Seller or The Money Store Inc. of such information.

         Guarantee Volume. For the Federal Fiscal Year ending September 30,
1993, of all the guarantors of student loans in the United States, CSAC, FOSFA,
NJHEAA, NYSHESC, PHEAA, TGSLC, USAF and VSEAA ranked 3rd, 11th, 19th, 4th, 2nd,
6th, 1st and 15th, respectively, as measured by volume of Federal Loans. The
following table sets forth the approximate aggregate principal amount of
federally reinsured education loans (excluding refinanced PLUS and SLS Loans)
that have first become committed to be guaranteed by each of the Federal
Guarantors and by all guarantors of Federal Loans in each of the five Federal
Fiscal Years 1989 through 1993.*




  Stafford, Unsubsidized Stafford, SLS, PLUS and Consolidated Loans Guaranteed
                               Dollars in Millions
Federal Fiscal Year    CSAC      FOSFA       NJHEAA        NYSHESC        PHEAA     TGSLC         USAF       VSEAA    All Guarantors
- -------------------    ----      -------     -----         -----         ----      -----        --------    -------
                                                                                                
1989    $ 1,244.4     $ 202.7     $ 206.3     $1,035.6       $1082.0     $ 838.1   $ 1,683.5     $ 177.7   $ 13,150.5
1990      1,146.1       175.2       216.2        977.0        1096.8       714.9     2,097.6       261.2     13,111.1
1991      1,193.4       250.8       250.2      1,068.4        1288.2       722.1     2,833.7       275.3     14,620.3
1992      1,333.7       314.1       268.0      1,186.0        1410.2       718.6     3,372.1       263.4     16,113.7
1993      1,507.4       437.9       289.3      1,338.2        1707.0       876.8     4,087.6       332.9     19,355.6

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


* The information set forth in the table above has been obtained from the
Federal Fiscal Years 1989, 1991 and 1993 DOE Data Books.




         Reserve Ratio. Each Federal Guarantor's reserve ratio is determined by
dividing its cumulative cash reserves by the original principal amount of the
outstanding loans it has agreed to guarantee. The term "cumulative cash
reserves" refers to cash reserves plus (i) sources of funds (including insurance
premiums, state appropriations, federal advances, federal reinsurance payments,
administrative cost allowances, collections on claims paid and investment
earnings) minus (ii) uses of funds (including claims paid to lenders, operating
expenses, lender fees, the Department's share of collections on claims paid,
returned advances and reinsurance fees). The "original principal amount of
outstanding loans" consists of the original principal amount of loans guaranteed
by such Federal Guarantor minus (i) the original principal amount of loans
canceled, claims paid, loans paid in full and loan guarantees transferred from
such Federal Guarantor to other guarantors, plus (ii) the original principal
amount of loan guarantees transferred to such Federal Guarantor from other
guarantors. The following table sets forth each Federal Guarantor's cumulative
cash reserves and their corresponding reserve ratios and the national average
reserve ratio for all guarantors for the five Federal Fiscal Years 1989 through
1993:*





                       CSAC                         FOSFA                           NJHEAA                         NYSHESC
  Federal   Cumulative                  Cumulative                 Cumulative                      Cumulative
   Fiscal      Cash       Reserve        Cash          Reserve      Cash           Reserve          Cash           Reserve
    Year    Reserves**     Ratio        Reserves**     Ratio       Reserves**         Ratio        Reserves**       Ratio

                                                                                            
    1989     $  84.4           1.6%       $  22.6      1.5%      $  26.8               1.1%         $  26.3           0.3%
    1990       115.9           1.9           10.4      0.7          27.6               1.1             63.8           0.7
    1991       130.5           2.0           25.1      1.5          24.7               1.0             26.8           0.3
    1992       183.4           2.5           27.8      1.6          28.7               1.1             71.3           0.8
    1993       185.5           2.3           44.1      2.2          18.3               0.7             71.4           0.7



                         PHEAA                TGSLC                          USAF                         VSEAA
                                                                                                                            National
 Federal   Cumulative                 Cumulative                Cumulative                    Cumulative                     Average
  Fiscal      Cash      Reserve          Cash      Reserve         Cash          Reserve         Cash          Reserve       Reserve
   Year    Reserves**    Ratio        Reserves**    Ratio       Reserves**        Ratio       Reserves**        Ratio        Ratio

   1989       $  74.1        1.3%       $  18.0        0.7%       $  24.6            0.5%        $22.7          2.4%           0.7%
   1990          77.1        1.2           14.5        0.5           13.8            0.2         17.4            1.6           1.0
   1991          88.3        1.2           23.4        0.6            4.1            0.1         11.7            0.9           0.8
   1992         162.6        2.1           41.8        1.0          100.1            1.0         12.6            0.9           1.5
   1993         113.4        1.3           55.7        1.1          169.9            1.3         12.8            0.8           1.7

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


* The information set forth in the table above has been obtained from the
Federal Fiscal Years 1991, 1992 and 1993 DOE Data Books. The cash reserves and
the reserve ratio increased substantially between Federal Fiscal Years 1991 and
1992. As described in the Federal Fiscal Year 1992 DOE Data Book, this
difference was caused, in part, because (i) approximately $300 million in
reinsurance claims pending during September 1991 (Federal Fiscal Year 1991) were
not paid by the Department until October 1991 (Federal Fiscal Year 1992) due to
the Department's computer systems modifications and (ii) default costs were
decreasing, while insurance premiums, administrative cost allowances, and
investment income were increasing. The cash reserves and the reserve ratio also
increased substantially between Federal Fiscal Years 1992 and 1993. As described
in the Federal Fiscal Year 1993 DOE Data Book, this difference was caused, in
part, because default costs were decreasing, while insurance premiums,
administrative costs allowances, and investment income were increasing.
According to the Department, available cash reserves may not always be an
accurate barometer of a guarantor's financial health.

**       Dollars in millions.

         Recovery Rates. A Federal Guarantor's recovery rate, which provides a
measure of the effectiveness of the collection efforts against defaulting
borrowers after the guarantee claim has been satisfied, is determined by
dividing the amount recovered from borrowers by such Federal Guarantor by the
aggregate amount of default claims paid by such Federal Guarantor during the
applicable Federal Fiscal Year with respect to borrowers. The table below sets
forth the recovery rates for each Federal Guarantor and the national average
recovery rates for all guarantors with respect to Stafford Loans (the only type
of Student Loan for which the DOE Data Book discloses recovery rates) for the
five Federal Fiscal Years 1989 through 1993:*





                                                           Recovery Rate

    Federal                                                                                                              National
  Fiscal Year        CSAC         FOSFA          NJHEAA        NYSHESC    PHEAA      TGSLC         USAF         VSEAA    Average
  -----------        ----         -----          ------        -------               -----         ----         -----    -------
                                                                                              
      1989          26.8%          19.8%          43.6%         33.5%       **%      13.5%        24.0%         33.2%     28.4%

      1990           31.0          24.5            49.3          35.1      44.4       16.3         25.7         39.1       30.7

      1991           30.7          29.3            51.1          36.5      44.4       17.7         26.0         38.9       31.9

      1992           32.2          33.1            54.3          38.9      46.5       19.9         28.1         41.0       35.1

      1993           33.3          39.0            56.0          44.1      49.5       27.6         30.7         43.6       38.1

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


* The information set forth in the table above has been obtained from the
Federal Fiscal Year 1990 DOE Data Book (with respect to Federal Fiscal Years
1989 and 1990) and from the Department (with respect to Federal Fiscal Years
1991, 1992 and 1993).

**       Data not available.


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

         Claims Rate. For at least one of the five Federal Fiscal Years 1989
through 1993, CSAC, FOSFA, TGSLC and USAF experienced a claims rate in excess of
5%. For each Federal Fiscal Year that such Federal Guarantors' claims rate
exceeded 5%, the claims of such Federal Guarantors were not fully reimbursed by
the Department. No assurance can be made that any of the Federal Guarantors will
receive full reimbursement for reinsurance claims (or the full 98% maximum
reimbursement for loans first disbursed on or after October 1, 1993). The
following table sets forth the claims rate of each Federal Guarantor and the
national average for all guarantors of Federal Loans for the last five Federal
Fiscal Years 1989 through 1993:*



                                                                                    Claims Rate
    Federal                                                                                                        National
  Fiscal Year      CSAC         FOSFA      NJHEAA      NYSHESC       PHEAA            TGSLC      USAF     VSEAA    Average
  -----------     ------                   ------      -------       -----           -------     ----     -----    -------
                                                                                           
     1989          4.47%        2.60%       1.34%        3.47%       **%               8.99%     8.37%     2.53%    4.78%
     1990          5.31         5.02        1.25         4.15        2.0              11.13      4.98      2.09      5.06
     1991          7.62         5.00        2.08         3.34        2.9              10.52      8.41      5.16      4.51
     1992          5.93         4.93        2.01         3.71        2.8               8.85      5.00      6.28      4.15
     1993          5.38         4.49        2.11         2.89        2.3               4.99      7.30      4.53      3.83

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


*    The information set forth in the table above has been obtained from the
Department.

**   Data not available.


         Each Federal Guarantor has agreed that it will provide a copy of its
most recent financial statements to Noteholders, upon receipt of a written
request, directed: if to CSAC, to California Student Aid Commission, 1515 S
Street, Sacramento, CA 95814; if to FOSFA, to Florida Office of Student
Financial Assistance, 1344 Florida Education Center, Tallahassee, FL 32399; if
to NJHEAA, to New Jersey Higher Education Assistance Authority, 4 Quakerbridge
Plaza, Trenton, NJ 08625; if to NYSHESC, to New York State Higher Education
Services Corp., 99 Washington Avenue, Albany, NY 12256; if to PHEAA, to
Pennsylvania Higher Education Assistance Agency, 1200 N. 7th Street, Harrisburg,
PA 17102; if to TGSLC, to Texas Guaranteed Student Loan Corporation, Tower of
the Hills, 13809 N. Highway 183, Suite 400, Austin, TX 78730; if to USAF, to
United Student Aid Funds, P.O. Box 6180, Indianapolis, IN 46206; and if to
VSEAA, to Virginia State Education Assistance Authority, 411 E. Franklin Street,
Richmond VA 23219.



No dealer, salesman or other individual has been authorized to give any
information or to make any representations other than those contained in this
Prospectus Supplement and the accompanying Prospectus, and, if given or made,
such information or representations must not be relied upon as having been
authorized by the Seller, The Money Store Inc. or the Underwriter. This
Prospectus Supplement and the accompanying Prospectus do not constitute an offer
to sell or a solicitation of an offer to buy any securities other than the Notes
offered hereby nor an offer of such Notes to any person in any state or other
jurisdiction in which such offer would be unlawful. The delivery of this
Prospectus Supplement and the accompanying Prospectus at any time does not imply
that information herein is correct as of any time subsequent to its date.

                   TABLE OF CONTENTS
                                                   Page
                 PROSPECTUS SUPPLEMENT

Terms of the Series 199_-_ Notes .................  S-2
Previously Issued Securities......................  S-7
Underwriting .....................................  S-8
Annex A - Certain Characteristics of
  the Financed Student Loans .....................  A-1
Annex B - Certain Information Relating
  to the Guarantors...............................  B-1


                      PROSPECTUS

Prospectus Supplement..............................  iv
Available Information..............................  iv
Reports to Securityholders.........................  iv
Incorporation of Certain Documents of Reference....   v
Summary of Terms ..................................   1
Risk Factors ......................................  29
Formation of Trust ................................  37
Use of Proceeds ...................................  38
The Seller and the Money Store ....................  38
Pennsylvania Higher Education Assistance Agency ...  39
The Student Loan Financing Business ...............  39
The Financed Student Loan Pool ....................  57
Description of the Securities .....................  63
Description of the Transfer and Servicing Agreements 74
Description of the Surety Bonds ...................  93
Certain Legal Aspects of the Financed Student Loans  96
Certain Tax Consequences ..........................  98
ERISA Considerations .............................  105
Plan of Distribution..............................  106
Experts ..........................................  106
Legal Matters ....................................  106
Financial Information ............................  107
Rating............................................  107
Index of Principal Terms .........................  108

Appendix I - Auction Procedures
Appendix II - Settlement Procedures
Annex A - Financial Statements of the Surety Provider





                             [Name of Trust]







                           Asset Backed Notes
                              Series 199_-_




   $___,000,000 LIBOR Rate Class A-_
Notes
   $___,000,000 Auction Rate Class A-_
Notes





TRANS-WORLD INSURANCE
COMPANY

                              D/B/A EDUCAID
                                (Seller)

                    CLASSNOTES INC.
                                (Seller)


                          THE MONEY STORE INC.
                            (Representative)









                          ---------------------
                          PROSPECTUS SUPPLEMENT
                          ---------------------











                          [Name of Underwriter]






                              ______, 1996














PROSPECTUS


                         Student Loan Asset Backed Notes
                              (Issuable in Series)

                       Trans-World Insurance Company d/b/a
              Educaid, a wholly-owned subsidiary of The Money Store
                                      Inc.
                                     Seller
                                ClassNotes Inc.,
                a wholly-owned subsidiary of The Money Store Inc.
                                     Seller
                              The Money Store Inc.
                                 Representative



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

         The per annum rate of interest for a Class of Notes for each Interest
Period will, subject to certain limitations described herein or in the
applicable Prospectus Supplement, equal the rate determined from time to time
for such Class pursuant to (i) the auction procedures described herein (such
Notes being referred to herein as "Auction Rate Notes"), (ii) the London
interbank offered rate for one-month U.S. dollar deposits ("LIBOR") plus the
amount set forth in the related Prospectus Supplement (such Notes being referred
to herein as "LIBOR Rate Notes"), (iii) the average bond equivalent rates of
weekly auctions of 91-day Treasury bills for each quarter (the "T-Bill Rate")
plus the amount set forth in the related Prospectus Supplement (such Notes being
referred to herein as "T-Bill Rate Notes") or (iv) such other procedures as may
be described in the applicable Prospectus Supplement. Interest on each Class of
Notes will be payable either (i) quarterly on the first Business Day following
the expiration of the first Interest Period for such Class ending in January,
April, July and October, commencing on the date set forth in the related
Prospectus Supplement, (ii) monthly or weekly on the first Business Day
following the expiration of each related Interest Period, or (iii) on such other
dates and for such other periods as may be set forth in the related Prospectus
Supplement. However, if provided in a Prospectus Supplement, interest accrued on
a Class of Notes may, instead of being paid currently, be capitalized and added
to the outstanding principal amount thereof until the date or event specified in
such Prospectus Supplement (such Notes are referred to herein as "Accrual
Notes"). The date on which a Class of Notes is entitled to receive a
distribution (or, for Accrual Notes, have accrued interest added to principal)
is referred to as the "Note Distribution Date" for such Class. Additionally, if
set forth in a Prospectus Supplement, for certain Note Distribution Dates
certain payments received on or with respect to the Financed Student Loans may
be applied to redeem some or all of certain Classes of Notes, without penalty or
premium. The unpaid principal of each Class of Notes is payable upon the related
Final Maturity Date. No principal payments with respect to any Class of Notes
will be made until each Class of Notes with an earlier Final Maturity Date is
paid in full.

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

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

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

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

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

         It is expected that certain of the Financed Student Loans will be
guaranteed by private, non-profit corporations or state agencies, and are and
will be reinsured by the United States Department of Education (the
"Department") subject to the limitations described herein or in the related
Prospectus Supplement (such Financed Student Loans, the "Federal Loans"). This
obligation of the Department is, subject to compliance with the Higher Education
Act of 1965, as amended, supported by the full faith and credit of the United
States. It is also expected that (i) certain of the Financed Student Loans,
while guaranteed, may not be reinsured by the Department (such Financed Student
Loans, the "Private Loans") and (ii) certain Financed Student Loans may be
insured, subject to the limitations described herein or in the related
Prospectus Supplement, by the Secretary of Health and Human Services (the
"Secretary") (such Financed Student Loans, the "HEAL Loans"). The obligation of
the Secretary to insure HEAL Loans is, subject to compliance with the Public
Health Service Act, supported by the full faith and credit of the United States.

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

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

         THE SECURITIES DO NOT REPRESENT AN OBLIGATION OF OR AN INTEREST IN THE
ELIGIBLE LENDER TRUSTEE, THE INDENTURE TRUSTEE OR THE SELLERS OR ANY OF THEIR
RESPECTIVE AFFILIATES, OTHER THAN THE TRUST, AND THE SECURITIES ARE NOT INSURED
BY ANY GOVERNMENTAL AGENCY OR INSTRUMENTALITY OR ANY OTHER PERSON OR ENTITY,
INCLUDING THE SELLERS, THE TRUST, THE ELIGIBLE LENDER TRUSTEE, THE INDENTURE
TRUSTEE OR ANY AFFILIATE OF ANY OF THE FOREGOING.

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

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

                The date of this Prospectus is December __ 1996.



         Until 90 days after the date of each Prospectus Supplement, all dealers
effecting transactions in the securities covered by such Prospectus Supplement,
whether or not participating in the distribution thereof, may be required to
deliver such Prospectus Supplement and this Prospectus. This is in addition to
the obligation of dealers to deliver a Prospectus and Prospectus Supplement when
acting as underwriters and with respect to their unsold allotments or
subscriptions.


                              PROSPECTUS SUPPLEMENT

         The Prospectus Supplement relating to a Series of Notes to be offered
hereunder, among other things, will set forth with respect to such Series of
Notes: (i) the aggregate principal amount, Class Interest Rate or Rates or other
applicable rate or rates (or the manner of determining such rate or rates) and
authorized denominations of each Class of such Series of Notes; (ii) the length
of each Interest Period and the frequency of Note Distribution Dates for each
Class of such Series of Notes; (iii) certain information concerning the Financed
Student Loans; (iv) the original principal amount and current principal amount
of each previously issued Class of Notes, along with the applicable Final
Maturity Date, and (v) additional information with respect to the plan of sale
of such Notes.


                              AVAILABLE INFORMATION

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

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


                           REPORTS TO SECURITYHOLDERS

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


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All documents filed by or on behalf of the Trust referred to in the
accompanying Prospectus Supplement with the Commission pursuant to Section
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), subsequent to the date of this Prospectus and prior to the
termination of the offering of the Notes issued by such Trust shall be deemed to
be incorporated by reference in this Prospectus and to be a part of this
Prospectus from the date of the filing of such documents.

         Any statement contained herein or in a document incorporated or deemed
to be incorporated by reference herein shall be deemed to be modified or
superseded for purposes of this Prospectus to the extent that a statement
contained herein (or in the accompanying Prospectus Supplement) or in any other
subsequently filed document which also is or is deemed to be incorporated by
reference herein modifies or supersedes such statement. Any such statement so
modified or superseded shall not be deemed, except as so modified or superseded,
to constitute part of this Prospectus. The Representative will provide without
charge to each person to whom a copy of the Prospectus is delivered, on the
written or oral request of any such person, a copy of any or all of the
documents incorporated herein by reference, except the exhibits to such
documents (unless such exhibits are specifically incorporated by reference in
such documents). Requests for such copies should be directed to The Money Store
Inc., 3301 C Street, Suite 100-M, Sacramento, California 95816, Attention:
Investor Relations, Telephone: (916) 446-5000.


                                SUMMARY OF TERMS

         The following summary is qualified in its entirety by reference to the
detailed information appearing elsewhere in this Prospectus and in the related
Prospectus Supplement prepared in connection with the offering of a series of
Notes (each, a "Prospectus Supplement") by a Trust. Certain capitalized terms
used in this Prospectus are defined elsewhere herein on the pages indicated in
the "Index of Principal Terms."

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

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

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

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

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

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

Eligible Lender Trustee.........The eligible lender trustee on behalf of a Trust

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

Indenture Trustee................The indenture trustee on behalf of a Series of
                                      Securities will be the entity named in the
                                      applicable Prospectus Supplement and will
                                      act as trustee under the Indenture (the
                                      "Indenture Trustee").

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

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

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

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

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

  A. Financed Student
      Loans....................The  "Financed Student Loans" will consist of

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

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

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

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

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

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

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

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

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

  C. Capitalized Interest Account... On each Closing Date, to the extent set 

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

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

  E. Collection Account;
     Note Distribution
     Account; Certificate
     Distribution Account;
     and Expense Account .......The Master Servicer will be required to remit 

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

                                      On each "Determination Date" (as defined
                                      in the related Prospectus Supplement), the
                                      Administrator will advise the Indenture
                                      Trustee in writing of the applicable
                                      Noteholders' Interest Distribution Amount
                                      or Certificateholders' Interest
                                      Distribution Amount. Additionally, at the
                                      respective times set forth in the related
                                      Prospectus Supplement, the Administrator
                                      will advise the Indenture Trustee in
                                      writing of the applicable Noteholders'
                                      Principal Distribution Amount (or, after
                                      all the Notes have been paid in full, the
                                      Certificateholders' Principal Distribution
                                      Amount) and the fees due to the Master
                                      Servicer, the Administrator, the Auction
                                      Agent, the Indenture Trustee, the Eligible
                                      Lender Trustee and the Surety Provider, if
                                      applicable (the "Servicing Fee,"
                                      "Administration Fee," "Auction Agent Fee,"
                                      "Indenture Trustee Fee," "Eligible Lender
                                      Trustee Fee" and "Surety Provider Fee,"
                                      respectively, and, collectively, the
                                      "Transaction Fees") for the preceding
                                      month.

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

                                      On each Certificate Distribution Date, the
                                      Indenture Trustee will transfer from the
                                      Collection Account, from payments received
                                      on or with respect to the Financed Student
                                      Loans during the immediately preceding
                                      Collection Period, (i) to the Expense
                                      Account, an amount up to the excess, if
                                      any, of the Transaction Fees for the month
                                      preceding such Certificate Distribution
                                      Date and all overdue Transaction Fees from
                                      prior months over the amount, if any,
                                      previously transferred to the Expense
                                      Account during the month of such
                                      Certificate Distribution Date and (ii) to
                                      a separate account held with and in the
                                      name of the Eligible Lender Trustee for
                                      the benefit of the Certificateholders (the
                                      "Certificate Distribution Account" and,
                                      together with the Note Distribution
                                      Account, the "Distribution Accounts"), an
                                      amount up to the related
                                      Certificateholders' Interest Distribution
                                      Amount. Additionally, on each Certificate
                                      Distribution Date relating to the Class of
                                      Certificates then entitled to receive
                                      payments of principal, the Indenture
                                      Trustee will transfer from the Collection
                                      Account to the Eligible Lender Trustee, an
                                      amount up to the applicable
                                      Certificateholders' Principal Distribution
                                      Amount.

                                      On the Note Distribution Dates set forth
                                      in the related Prospectus Supplement, the
                                      Indenture Trustee will distribute from the
                                      Expense Account (in addition to any
                                      amounts transferred from the Reserve
                                      Account as described herein) amounts to
                                      pay the Master Servicer, the
                                      Administrator, the Auction Agent, the
                                      Indenture Trustee, the Eligible Lender
                                      Trustee and the Surety Provider, if any,
                                      in the priorities and in the amounts set
                                      forth in the related in the related
                                      Prospectus Supplement.

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

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

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

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

F.  Reserve Account..............Pursuant to the related Sale and Servicing 

                                      Agreement, an account in the name of the
                                      Indenture Trustee (the "Reserve Account")
                                      may be established with and maintained by
                                      the Indenture Trustee and, if established,
                                      will be an asset of the related Trust. In
                                      connection with the sale of each Series of
                                      Notes, the related Sellers may be required
                                      to make a deposit into the Reserve Account
                                      on the related Closing Date of cash or
                                      Eligible Investments equal to the amount
                                      set forth in the related Prospectus
                                      Supplement (the "Reserve Account
                                      Deposit"). The Reserve Account Deposit may
                                      be augmented on certain Note Distribution
                                      Dates or Certificate Distribution Dates as
                                      set forth in a Prospectus Supplement. If
                                      and as set forth in the related Prospectus
                                      Supplement, Available Funds may be applied
                                      as Additional Principal Payments. See
                                      "Description of the Transfer and Servicing
                                      Agreements--Distributions".

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

                                      Amounts, if any, in the Reserve Account on
                                      any Note or Certificate Distribution Date
                                      (after giving effect to all distributions
                                      to be made or allocated on such Note or
                                      Certificate Distribution Date) in excess
                                      of the then applicable Specified Reserve
                                      Account Balance generally will be
                                      distributed to the holders of the
                                      Originators' Interests and then released
                                      to Student Holdings. The "Specified
                                      Reserve Account Balance" with respect to
                                      any Note or Certificate Distribution Date
                                      will be as set forth in the applicable
                                      Terms Supplement and in no event will such
                                      balance exceed the sum of the aggregate
                                      outstanding principal amount of the Notes
                                      and the Certificate Balance. See
                                      "Description of the Transfer and Servicing
                                      Agreements-Credit Enhancement--Reserve
                                      Account".

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

                                      G. Credit Enhancement............One or
                                      more surety bonds, which will be
                                      noncancelable, may be obtained in
                                      connection with each Series of Notes
                                      (each, a "Note Surety Bond") in favor of
                                      the Eligible Lender Trustee on behalf of
                                      the related Trust. If obtained, the Note
                                      Surety Bond will be pledged to the related
                                      Indenture Trustee and will provide for
                                      coverage of timely payment of all interest
                                      and ultimate payment of all principal on
                                      each Class of Notes of such Series. The
                                      holders of a Series of Notes will have no
                                      right to or claim on any Note Surety Bond
                                      relating to a different Series of Notes or
                                      any amounts paid or payable thereunder.
                                      The Certificateholders will have no right
                                      to or claim on any Note Surety Bond or any
                                      amounts payable or paid thereunder. Unless
                                      otherwise defined in the related
                                      Prospectus Supplement, "Note Surety Bond
                                      Payment" means, with respect to any Class
                                      of Notes (A) on each Note Distribution
                                      Date the amount equal to the excess, if
                                      any, of the Noteholders' Interest
                                      Distribution Amount for the applicable
                                      Class of Notes over the amount on deposit
                                      in the Note Distribution Account, after
                                      taking into account the required
                                      application of funds in the remaining
                                      Trust Accounts (but excluding any amounts
                                      on deposit in the Monthly Advance Account
                                      if an automatic stay has been imposed with
                                      respect to the Representative under
                                      Section 362(a) of the United States
                                      Bankruptcy Code of 1978 as amended, 11
                                      U.S.C. ss.ss. 101 et seq.), including but
                                      not limited to the Reserve Account,
                                      pursuant to the related Sale and Servicing
                                      Agreement, to the payment of the
                                      Noteholders' Interest Distribution Amount
                                      on such Note Distribution Date (an
                                      "Interest Deficiency") and (B) the amount
                                      equal to the excess, if any, of the unpaid
                                      principal balance of Notes of a Class on
                                      the Final Maturity Date for such Class
                                      over amounts on deposit in the Note
                                      Distribution Account, after taking into
                                      account the required application of funds
                                      in the remaining Trust Accounts, including
                                      but not limited to the Reserve Account,
                                      pursuant to the related Sale and Servicing
                                      Agreement, to the payment of principal of
                                      such Class of Notes on such Final Maturity
                                      Date (a "Principal Deficiency"); provided,
                                      however, that "Note Surety Bond Payments"
                                      shall not include, unless provided
                                      otherwise in the related Prospectus
                                      Supplement, any Noteholders' Interest
                                      Carryover or any portion of any Interest
                                      Deficiency or Principal Deficiency arising
                                      as a result of (i) any tax liability,
                                      including any tax liability imposed on or
                                      assessed with respect to the related
                                      Trust, the Trust assets, any Noteholder,
                                      or any Certificateholder, or (ii) any tax
                                      withholding requirement including any such
                                      requirement applicable to Trust income or
                                      Trust distributions. See "Description of
                                      the Surety Bonds."

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

                                      If and to the extent specified in the
                                      related Prospectus Supplement, enhancement
                                      with respect to a Series or any Class of
                                      Securities may also include
                                      overcollateralization, a letter of credit,
                                      one or more Classes of subordinate
                                      Securities, derivative products or other
                                      forms of credit enhancement (collectively,
                                      "Enhancement"). The Enhancement with
                                      respect to any Series or Class of
                                      Securities may be structured to provide
                                      protection against delinquencies and/or
                                      losses on the Financed Student Loans,
                                      against changes in interest rates, or
                                      other risks, to the extent and under the
                                      conditions specified in the related
                                      Prospectus Supplement. Any form of
                                      Enhancement will have certain limitations
                                      and exclusions from coverage thereunder,
                                      which will be described in the related
                                      Prospectus Supplement..


  H.  Transfer and Servicing
       Agreements.................Under a Sale and Servicing Agreement, the 
                                      Sellers will sell or contribute from time
                                      to time Financed Student Loans to a Trust,
                                      with the Eligible Lender Trustee holding
                                      legal title thereto. In addition, the
                                      Master Servicer will agree with the
                                      related Trust to be responsible for
                                      servicing, managing, maintaining custody
                                      of and making collections on the Financed
                                      Student Loans. The obligations of the
                                      Sellers and the Master Servicer under a
                                      Sale and Servicing Agreement may include
                                      the following:

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

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

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

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

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

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

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

                                      Notwithstanding the foregoing, unless
                                      provided otherwise in the related
                                      Prospectus Supplement, if the Class
                                      Interest Rate with respect to a Class of
                                      Notes for an Interest Period is greater
                                      than the Net Loan Rate, then such Class
                                      Interest Rate for such Notes for such
                                      Interest Period will be the Net Loan Rate.
                                      However, in no event will the Class
                                      Interest Rate exceed the rate set forth in
                                      the related Prospectus Supplement. The
                                      "Net Loan Rate" for any Interest Period
                                      will equal the weighted average Effective
                                      Interest Rate for the Collection Period
                                      immediately preceding such Interest Period
                                      less the amount set forth in the related
                                      Prospectus Supplement. The "Effective
                                      Interest Rate" means, for any Financed
                                      Student Loan and any Collection Period,
                                      the per annum rate at which such Financed
                                      Student Loan accrues interest during such
                                      Collection Period and, in the case of a
                                      Federal Loan, after giving effect to all
                                      applicable Interest Subsidy Payments and
                                      Special Allowance Payments due with
                                      respect to such Federal Loan.

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

                                      Series or Class of Notes does not address
                                      the likelihood of the payment of the
                                      amount of any Noteholders' Interest
                                      Carryover.

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

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

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

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

                                      Interest on the outstanding principal
                                      balance of each Class of Certificates will
                                      accrue initially from and including the
                                      related Closing Date through and including
                                      the date set forth in the related Trust
                                      Agreement or the related Trust Supplement
                                      and thereafter, except as otherwise set
                                      forth in a Trust Supplement, for Interest
                                      Periods consisting of (i) with respect to
                                      Auction Rate Certificates, periods of 28
                                      days, subject to adjustment as set forth
                                      in the Auction Procedures described in
                                      Appendix I, (ii) with respect to LIBOR
                                      Rate Certificates, the one-month period
                                      beginning and ending on the dates set
                                      forth in the related Trust Supplement,
                                      (iii) with respect to T-Bill Rate
                                      Certificates, the one-month period
                                      beginning and ending on the dates set
                                      forth in the related Trust Supplement, and
                                      (iv) with respect to Certificates accruing
                                      interest based on some other method, the
                                      period set forth in the related Trust
                                      Supplement. Interest on the Certificates
                                      will be payable on the first Business Day
                                      following the expiration of each Interest
                                      Period, or on such other dates and for
                                      such other periods as may be set forth in
                                      the related Trust Supplement (each, a
                                      "Certificate Distribution Date") to
                                      holders of record of the Certificates (the
                                      "Certificateholders" and, together with
                                      the Noteholders, the "Securityholders") as
                                      of the second Business Day preceding the
                                      related Certificate Distribution Date
                                      (such day, the "Certificate Record Date").
                                      Interest will be calculated on the basis
                                      of the actual number of days elapsed in
                                      each Interest Period divided by 360.

                                      Notwithstanding the foregoing, if the
                                      Certificate Rate with respect to a Class
                                      of Certificates for an Interest Period is
                                      greater than the Net Loan Rate, then the
                                      Certificate Rate for such Class of
                                      Certificates for such Interest Period will
                                      be such Net Loan Rate. However, in no
                                      event will the Certificate Rate exceed
                                      18.0% per annum, or such other rate as may
                                      be set forth in a Trust Supplement.

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

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

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

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

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

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

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

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

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

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

                                      Alternative characterizations are
                                      possible, but would not result in
                                      materially adverse Federal tax
                                      consequences to Certificateholders.

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

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

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

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

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


Rating of the
Securities........................It is a condition to the issuance and sale of
                                      each Series and Class of Notes and each
                                      Series of Certificates that they each be
                                      rated by at least one nationally
                                      recognized statistical rating organization
                                      (a "Rating Agency") in one of its four
                                      highest applicable rating categories. The
                                      rating or ratings applicable to Securities
                                      of each Series offered hereby and by the
                                      related Prospectus Supplement will be as
                                      set forth in the related Prospectus
                                      Supplement. A securities rating is not a
                                      recommendation to buy, sell or hold
                                      securities and may be subject to revision
                                      or withdrawal at any time by the assigning
                                      rating agency.


                                  RISK FACTORS

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

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

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

         Failure to Comply with Loan Origination and Servicing Procedures for
Private Loans. Each Private Loan Program prescribes rules and procedures
applicable to originating and servicing Private Loans. Failure to make or
service properly a Private Loan pursuant to the applicable Private Loan Program
could adversely affect the Eligible Lender Trustee's ability to obtain a
Guarantee Payment from the applicable Guarantor. Loss of such Guarantee Payments
could adversely affect the amount of Available Funds for any Collection Period.

         Commingling Risk of Consolidation of Federal Benefit billings and
Receipts with Other Trusts. Due to a recent change in Department policy limiting
the granting of new lender identification numbers, an Eligible Lender Trustee
will be allowed under a Trust Agreement to permit trusts, other than the related
Trust established by a Seller to securitize Financed Student Loans, to use the
Department lender identification number applicable to the related Trust. In that
event, the billings submitted to the Department for Interest Subsidy and Special
Allowance Payments on loans in the Trust would be consolidated with the billings
for such payments for Financed Student Loans in other trusts using the same
lender identification number and payments on such billings would be made by the
Department in lump sum form. Such lump sum payments would then be allocated
among the various trusts using the lender identification number.

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

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

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

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

         Changing Assets of the Trusts. Upon each issuance of Notes, and during
the related Funding Periods, the related Trust will purchase Financed Student
Loans from the applicable Sellers. Each Financed Student Loan acquired by a
Trust will serve as collateral for each outstanding Series of Notes. Therefore,
the Financed Student Loans constituting the assets of the Trust will vary during
the term of the Trust. Likewise, the percentage of the Financed Student Loans
consisting of Federal Loans, HEAL Loans and Private Loans also will vary.

         Repayment of Principal. With the consent of the applicable Surety
Provider, if any, amounts otherwise required to be deposited into the Reserve
Account may be applied as an Additional Principal Payment on the Class of Notes
specified in the related Prospectus Supplement (or, after all Notes have been
paid in full, the Certificates). Such Additional Principal Payments will result
in accelerated payments of principal on the Notes.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                             FORMATION OF THE TRUSTS

The Trusts

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

         A Trust will initially be capitalized with equity, excluding amounts
deposited in any Reserve Account, Pre-Funding Account, Capitalized Investment
Account and Capitalized Pre-Funding Account on the Initial Closing Date,
representing the initial principal balance of the Certificates being issued on
the Initial Closing Date. Unless provided otherwise in the related Prospectus
Supplement, approximately 1% of the Certificates will be sold to Student
Holdings and the remaining Certificates will be offered for sale in transactions
exempt from the registration requirements of the Securities Act. The equity of a
Trust, together with the proceeds from the sale of each Series of Notes, will be
used by the related Eligible Lender Trustee in connection with its acquisition,
on behalf of the Trust, of the Financed Student Loans from the applicable
Sellers pursuant to a Sale and Servicing Agreement and to fund each deposit of
the Pre-Funding Account, if applicable. Generally, a portion of the net proceeds
received from each transfer of Financed Student Loans may be used to make a
Reserve Account Deposit. Upon the consummation of each such transaction, the
property of a Trust will consist of (a) a pool of Financed Student Loans, legal
title to which is held by the related Eligible Lender Trustee on behalf of the
Trust, (b) all funds collected in respect thereof on or after each Cut-off Date,
(c) if specified in the related Prospectus Supplement, all moneys and
investments on deposit in the Collection Account, the Pre-Funding Account, the
Capitalized Interest Account, the Capitalized Pre-Funding Account, the
Certificate Distribution Account, the Note Distribution Account, the Expense
Account, the Monthly Advance Account and the Reserve Account, (d) if specified
in the related Prospectus Supplement, the Note Surety Bonds, (e) if specified in
the related Prospectus Supplement, the Certificate Surety Bond issued solely for
the benefit of the Certificateholders and (f) letters of credit, insurance
policies or other forms of credit support as described in the related Prospectus
Supplement. The Notes will be collateralized by the property of the related
Trust (other than the Certificate Surety Bond, if applicable). The Collection
Account, the Pre-Funding Account, the Capitalized Interest Account, the
Capitalized Pre-Funding Account, the Note Distribution Account, the Expense
Account, the Reserve Account and the Monthly Advance Account, as applicable,
will be maintained with and in the name of the related Indenture Trustee. The
Certificate Distribution Account will be maintained with and in the name of the
related Eligible Lender Trustee. To facilitate servicing and to minimize
administrative burden and expense, either the related Master Servicer or the
related Servicer will be appointed custodian of the promissory notes
representing the Financed Student Loans by the Eligible Lender Trustee.

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

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

Eligible Lender Trustee

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


                                 USE OF PROCEEDS

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


                                  THE SERVICERS

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


                       THE STUDENT LOAN FINANCING BUSINESS

General

         The Financed Student Loans to be sold or contributed by the Sellers to
the related Eligible Lender Trustee on behalf of a Trust pursuant to a Sale and
Servicing Agreement will be selected from Financed Student Loans originated or
purchased by the Sellers and made to students enrolled in or recently graduated
from accredited institutions of higher education within the meaning of the
Higher Education Act, the Public Health Service Act and the applicable Private
Loan Programs, or, with respect to the PLEASE Program described herein, made to
students enrolled in private primary or secondary schools. The proceeds of these
loans are used by students to finance a portion of the costs of school and, in
the case of certain of the Private Loan Programs, specified related costs.
Generally, TWIC originates or purchases Federal Loans and HEAL Loans and
generally ClassNotes will be originating or purchasing Private Loans.

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

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

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

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

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

The Federal Loan Program

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

         Eligibility. To be eligible to obtain a loan under the Program, a
student must, among other things, (i)(a) be enrolled in, or be admitted for
enrollment in, a school that is an accredited institution of higher education
and be enrolled in, or enroll in, an undergraduate or graduate degree program,
be attending at least half-time and be making satisfactory progress toward the
completion of such program according to the standards of the school, or (b) be
enrolled in, or admitted for enrollment in, a Proprietary School (i.e., a
privately-owned school offering post-secondary education and operating on a for
profit basis), (ii) be a U.S.


citizen, U.S. national or eligible noncitizen, (iii) not have borrowed, together
with the loan being requested, more than the applicable annual and aggregate
limits specified from time to time under the Program, (iv) meet the applicable
"needs" requirements and agree to notify promptly the holder of the loan of any
address change and (v) not be in default on any education loan or owe a refund
on an educational grant (each such student, an "Eligible Student").

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

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

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

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

         At prescribed times prior to submitting a claim for payment under a
Guarantee Agreement for a delinquent Federal Loan, the Master Servicer is
required to notify the applicable Guarantor of the existence of such
delinquency. These requests notify the Guarantors of seriously delinquent
accounts and allow the Guarantors to make additional attempts to collect on such
loans prior to the filing of claims. If a loan is delinquent for 180 days, the
Master Servicer is required to file a default claim with the respective
Guarantor. Failure to file a claim within 270 days (or 225 days once certain
final regulations take effect) of delinquency may result in denial of the
guarantee claim with respect to such Federal Loan. The failure by the Master
Servicer to file a guarantee claim in a timely fashion would constitute a breach
of its covenants and create an obligation of the Master Servicer to purchase the
applicable Federal Loan. See "Description of the Transfer and Servicing
Agreements--Servicer Covenants."

Types of Federal Loans Under the Program

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

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

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

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

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

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

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

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

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

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

         (5) Grace Periods, Deferral Periods, Forbearance Periods. Borrowers of
Stafford Loans must generally commence repaying the loans following a period of
(a) not less than 9 months nor more than 12 months (with respect to loans for
which the applicable interest rate is 7% per annum) and (b) not more than 6
months (with respect to loans for which the applicable interest rate is in
excess of 7% per annum and for loans to first time borrowers on or after July 1,
1988) (a "Grace Period") after the borrower ceases to be an Eligible Student.
However, subject to certain conditions, no principal repayments need be made
with respect to Stafford Loans during periods when the borrower has returned to
an eligible educational institution on at least a half-time basis or is pursuing
studies pursuant to an approved graduate fellowship program and during certain
other periods (varying from six months to three years) when the borrower has
joined the military or certain volunteer organizations (for all loans made after
July 1, 1993, or loans made after such date to borrowers with loans already
outstanding on such date), for periods when the borrower is unable to secure
employment (up to three years) or for periods during which the borrower is
experiencing economic hardship (for loans made after July 1, 1993, to borrowers
with no outstanding loans on such date) (each a "Deferral Period"). The lender
may also allow, in accordance with standards and guidelines approved by the
applicable guarantor and the Department, periods of forbearance during which the
borrower may defer principal and/or interest payments because of temporary
financial hardship (a "Forbearance Period").

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

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

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

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

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

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

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

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

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

         Although holders of SLS Loans are not entitled to receive Interest
Subsidy Payments with respect thereto, interest on such SLS Loans accrues from
the date each such SLS Loan is made and may either be paid currently by a
borrower or may be capitalized and added to the outstanding principal amount of
such SLS Loan at the time the borrower begins repayment. SLS Loans are eligible
for Special Allowance Payments only if and to the extent that the interest rate
for such SLS Loans calculated based on the 52-week Treasury bill rate referred
to above would exceed 12% per annum. Because the basis for determining the
amount, if any, of Special Allowance Payments due to lenders is based on the
91-day T-Bill Rate while the interest rate for SLS Loans is based on the 52-week
Treasury bill rate (which may differ from the 91-day T- Bill Rate), there can be
no assurance that any Special Allowance Payments will be due and payable with
respect to SLS Loans even though such SLS Loans are deemed to be eligible
therefor. See "--(7) Special Allowance Payments."

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

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

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

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

         Lenders are required to charge a 5% origination fee, payable to the
Department, to any borrower of a PLUS Loan made on or after October 1, 1992.

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

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

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

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

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

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

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

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

The HEAL Program

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

The Private Loan Programs

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

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

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

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

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

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

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

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

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

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

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

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

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

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

         (c)  the death of the borrower thereof; or

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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


                         THE FINANCED STUDENT LOAN POOL

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

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

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

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

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

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

Maturity and Prepayment Assumptions

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

         Scheduled payments with respect to, and maturities of, the Financed
Student Loans may be extended, including pursuant to Grace Periods, Deferral
Periods and, under certain circumstances, Forbearance Periods or as a result of
refinancings through Consolidation Loans to the extent such Consolidation Loans
are sold to the applicable Eligible Lender Trustee on behalf of a Trust as
described above. In that event, the fact that such Consolidation Loans will
likely have longer maturities than the Financed Student Loans they are replacing
may lengthen the remaining term of the Financed Student Loans and the average
life of the Notes and the Certificates. The rate of payment of principal of the
Notes and the Certificates and the yield on the Notes and the Certificates may
also be affected by the rate of defaults resulting in losses on Financed Student
Loans, by the severity of those losses and by the timing of those losses, which
may affect the ability of the Guarantors to make Guarantee Payments with respect
thereto.

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

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

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

Insurance of Student Loans; Guarantors of Federal Loans

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

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

Claims Rate                             Reimbursement to Guarantor by the
of Guarantor                            Department of Education (1)

0% to and including 5%                  100%

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

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


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

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

         Under the 1993 Amendments, Congress made a number of changes that may
adversely affect the financial condition of the Guarantors, including reducing
to 98% the maximum percentage of Guarantee Payments the Department will
reimburse for loans first disbursed on or after October 1, 1993, reducing
substantially the premiums and default collections that Guarantors are entitled
to receive and/or retain and giving the Department broad powers over Guarantors
and their reserves. The 1993 Amendments also reduced Guarantors default
collection retention rate from 30% to 27%, reduced the maximum insurance premium
charged by a Guarantor from 3% to 1% and authorized the Secretary to terminate a
Guarantor's reinsurance agreement if the Secretary determines such action is
necessary to protect federal fiscal interests or ensure an orderly transition to
full implementation of the FDSLP. The Administrative Cost Allowance ("ACA") was
eliminated; however, legislative history suggests that Congress intended that
Guarantors will continue to receive a 1% ACA. For Stafford Loans disbursed on or
after July 1, 1995, the Lender yield on student loans during in school, grace
and deferment periods is reduced from the 91-day Treasury bill rate plus 3.1% to
91-day Treasury bill rate plus 2.5% (not to exceed 8.25%, before giving effect
to any applicable Special Allowance Payments). Lenders will also be required to
pay a 1.05% annual fee to the Secretary on the principal plus accrued but unpaid
interest of all Consolidation Loans made on or after October 1, 1993 and such
loans bear interest at the 91-day Treasury bill rate plus 3.1% with no floor
applicable. Also, effective for student loans first disbursed after October 1,
1993, Lenders will be assessed an up-front, user/origination fee equal to .5% of
the principal amount of the student loan. The Department's powers over
Guarantors include the authority to require a Guarantor to return all reserve
funds to the Department if the Department determines such action is necessary to
ensure an orderly termination of the Guarantor, to serve the best interests of
the Federal Programs or to ensure the proper maintenance of such Guarantor's
funds or assets. The Department is also now authorized to direct a Guarantor to
return a portion of its reserve funds which the Department determines is
unnecessary to pay the program expenses and contingent liabilities of the
Guarantor and/or to cease any activities involving the use of the Guarantor's
reserve funds or assets which the Department determines is a misapplication or
otherwise improper. Subject to the requirements described in the following
paragraphs, the Department may also terminate a Guarantor's reinsurance
agreement if the Department determines that such action is necessary to protect
the federal fiscal interest or to ensure an orderly transition to full
implementation of direct federal lending. These various changes create a
significant risk that the resources available to the Guarantors to meet their
guarantee obligations will be significantly reduced. In addition, this
legislation greatly expands the Federal Direct Student Loan Program volume to a
target of approximately 60% of student loan demand in academic year 1998-1999,
which could result in increasing reductions in the volume of loans made under
the Program. Such changes could have an adverse effect on the financial
condition of the Guarantors and on the ability of a Guarantor to satisfy its
obligations under its Guarantee Agreement with respect to the Federal Loans. See
"Risk Factors--Changes in Legislation."

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

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

         Amounts received or receivable from the Department for reimbursement
for claims paid are subject to periodic audit and adjustment by the Department.
Any disallowed claims, including amounts already collected, may constitute a
liability of the respective Guarantor. Although federal audit reports as of this
date have raised several compliance issues relating to the California Student
Aid Commission, one of the Guarantors, the Seller and The Money Store believe
that it is not possible to determine as of the date of this Prospectus the
number of claims, if any, which might ultimately be disallowed by the
Department.

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

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

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

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

                  (c)  the death of the borrower thereof; or

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

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

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

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



                          DESCRIPTION OF THE SECURITIES

General

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

         It is expected that each Class of Notes and each Class of Certificates
(except for the Certificates being sold to Student Holdings) will initially be
represented by one or more Notes and Certificates, respectively, in each case
registered in the name of the nominee of DTC (together with any successor
depository selected by the Administrator, the "Depository") except as set forth
below. The Notes will be available for purchase in the denominations set forth
in the related Prospectus Supplement. If so specified in the related Prospectus
Supplement, the Notes may be available in book-entry form only. As a result of
the Internal Revenue Service recently adopting regulations concerning publicly
traded partnerships, each Trust Agreement will provide that Certificates will be
available for purchase in denominations equal to the lesser of $1,000,000 or
1/24th of the Certificate Balance, and integral multiples of $50,000 in excess
thereof. Unless otherwise specified in the related Prospectus Supplement, DTC's
nominee will be Cede. Accordingly, Cede is expected to be the holder of record
of the Securities. If Notes are available in book-entry form only, unless and
until Definitive Notes or Definitive Certificates are issued under the limited
circumstances described herein, no Noteholder or Certificateholder will be
entitled to receive a physical certificate representing a Note or Certificate.
All references herein to actions by Noteholders or Certificateholders refer to
actions taken by DTC upon instructions from its participating organizations (the
"Participants") and all references herein to distributions, notices, reports and
statements to Noteholders or Certificateholders refer to distributions, notices,
reports and statements to DTC or Cede, as the registered holder of the Notes or
Certificates, as the case may be, for distribution to Noteholders or
Certificateholders in accordance with DTC's procedures with respect thereto. See
"--Book-Entry Registration" and "-- Definitive Securities."

The Notes

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

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

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

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

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

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

         Distributions of Principal. All payments of principal of a Series of
Notes will be made in an aggregate amount determined as set forth in the related
Prospectus Supplement and will be paid at the times and will be allocated amount
the Classes of Notes of such Series in the order and amounts, all as specified
in the related Prospectus Supplement. Principal payments on a Class of Notes
will generally be derived from Available Funds and amounts, if any, on deposit
in the applicable Reserve Account, if any, remaining after the Indenture Trustee
has deposited in the Expense Account the Transaction Fees for the month
preceding such Note Distribution Date and all overdue Transaction Fees from
prior months, deposited in the Note Distribution Account the Noteholders
Interest Distribution Amount, and, unless there has been an Event of Default
under a Series of Notes, deposited in the Certificateholder Distribution
Account, the Certificateholders Interest Distribution Amount. Additionally, with
the consent of the Surety Provider, if applicable, amounts otherwise required to
be deposited into the Reserve Account may be applied as Additional Principal
Payments. See "Description of the Transfer and Servicing Agreements--
Distributions" and "--Credit Enhancement." If such sources are insufficient to
pay the Noteholders' Principal Distribution Amount for such Note Distribution
Date, such shortfall will be added to the principal payable to the Noteholders
on subsequent Note Distribution Dates.

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

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

The Certificates

         Distributions of Interest. On each Certificate Distribution Date,
Certificateholders of the related Class will be entitled to distributions in an
amount equal to the amount of interest accrued during the related Interest
Period on the principal amount of such Class at the applicable Certificate Rate.
Interest on the Certificates will accrue initially from and including the
Closing Date on which the related Class was issued through and including the
date set forth in the related Trust Agreement or the related Trust Supplement
and, thereafter, except as otherwise provided in the related Trust Supplement,
for Interest Periods consisting of, (i) with respect to Auction Rate
Certificates, 28 days, subject to adjustment as set forth in the Auction
Procedures described in Appendix I, (ii) with respect to LIBOR Rate
Certificates, the one-month period beginning and ending on the dates set forth
in the related Trust Supplement, (iii) with respect to T-Bill Rate Certificates,
the one-month period beginning and ending on the dates set forth in the related
Trust Supplement , and (iv) with respect to Certificates accruing interest based
on some other method, the period set forth in the related Trust Supplement.
Interest distributions due for any Class of Certificates on any Certificate
Distribution Date but not distributed on such Certificate Distribution Date will
be due on the next Certificate Distribution Date for such Class increased by an
amount equal to interest on such amount at the applicable Certificate Rate for
the period from the Certificate Distribution Date for which such interest was
first due until the Certificate Distribution Date such interest is paid.
Interest distributions with respect to the Certificates will generally be funded
from Available Funds, Monthly Advances and the amounts, if any, on deposit in
the Reserve Account, if applicable, remaining after the Indenture Trustee has
transferred to the Expense Account an amount, up to the excess, if any, of the
Transaction Fees for the month preceding such Certificate Distribution Date and
all overdue Transaction Fees for the month preceding such Certificate
Distribution Date over the amount, if any, previously transferred to the Expense
Account during the month of such Certificate Distribution Date, provided,
however, that Certificateholders will not be entitled to any distributions if
there has been an Event of Default under any Series of Notes until each Class of
Notes has been paid in full. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Credit Enhancement--Reserve Account." If
insufficient funds are available to pay the Certificateholders' Interest
Distribution Amount for such Certificate Distribution Date, then amounts may be
drawn under the applicable Certificate Surety Bonds, if any, to cover such
shortfalls. See "Description of the Surety Bonds--Certificate Surety Bonds" in
the related Prospectus Supplement.

         Until the date of an Auction Period Adjustment, if any, the interest
rate on each Class of Auction Rate Certificates for each Interest Period will be
the Certificate Rate based on an Auction Period, subject to adjustment as
described herein. The Certificate Rate on each Class of Auction Rate
Certificates for each Auction Period will be the lesser of (i) the Net Loan Rate
in effect for such Auction Period and (ii) the Auction Rate in effect for such
Auction Period, as determined by the Auction Agent generally pursuant to the
Auction Procedures described in Appendix I hereto; provided that if on any Rate
Determination Date, an Auction for a Class of Auction Rate Certificates is not
held for any reason, then the Certificate Rate for such Certificates will be the
Net Loan Rate. The Certificate Rate on each Class of LIBOR Rate Notes for each
Interest Period will be the lesser of (i) the Net Loan Rate in effect for such
Interest Period and (ii) the applicable LIBOR Rate. However, no Certificate Rate
will exceed 18.0% per annum, or such other rate as may be set forth in a Trust
Supplement, and will be subject to other limitations described herein.

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

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

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

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

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

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

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

Summary of Auction Procedures

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

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

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

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

         (ii)     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

                  (iii) Potential Bid Orders - 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 of the applicable Class, the investor will be deemed to have
submitted a Hold Order at the new interest rate for that portion of the Auction
Rate Notes for which no order was received.

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

                  (a)      Assumptions:

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

                  (b)      Summary of All Orders Received For The Auction

Bid/Hold Orders                  Sell Orders      Potential Bid Orders

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

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


                  (c)      Auction Agent Organizes Orders In Ascending Order



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

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

 (W) Winning Order (L) Losing Order



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

         The above example assumes that a successful auction has occurred (i.e.,
all Sell Orders and all Bid/Hold Orders below the new interest rate were
fulfilled). In certain circumstances, there may be insufficient Potential Bid
Orders to purchase all the Auction Rate Notes offered for sale. In such
circumstances, the interest rate for the upcoming Interest Period will equal the
lesser of the Net Loan Rate and the Maximum Auction Rate. Also, if all the
Auction Rate 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
lesser of the Net Loan Rate and the All Hold Rate (as defined below).

         As stated above, the foregoing is only a summary of the auction
procedures. The following is a more detailed description of these procedures.


Determination of LIBOR

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

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

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

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

The Indenture

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

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

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

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

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

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

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

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

         Subject to the provisions of a Master Indenture relating to the duties
of the applicable Indenture Trustee otherwise provided in the related Prospectus
Supplement, if an Event of Default should occur and be continuing with respect
to the Notes, the applicable Indenture Trustee will be under no obligation to
exercise any of the rights or powers under the Indenture at the request or
direction of the applicable Surety Provider, if any, or any of the holders of
Notes, if the Indenture Trustee reasonably believes it will not be adequately
indemnified against the costs, expenses and liabilities which might be incurred
by it in complying with such request. Subject to such provisions for
indemnification and certain limitations contained in the Indenture, the holders
of a majority in principal amount of the outstanding Notes, with the consent of
the Surety Provider, if specified in the related Prospectus Supplement, will
have the right to direct the time, method and place of conducting any proceeding
or any remedy available to the Indenture Trustee and the holders of a majority
in principal amount of the Notes then outstanding, with the consent of the
Surety Provider, if any, may, in certain cases, waive any default with respect
thereto, except a default in the payment of principal or interest or a default
in respect of a covenant or provision of the Indenture that cannot be modified
without the waiver or consent of all the holders of the outstanding Notes.

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

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

         None of the Indenture Trustee, the Sellers, the Administrator, the
Master Servicer, the Servicer or the Eligible Lender Trustee in its individual
capacity, nor any holder of a Certificate representing an ownership interest in
the applicable Trust, nor any of their respective owners, beneficiaries, agents,
officers, directors, employees, successors or assigns will, in the absence of an
express agreement to the contrary, be personally liable for the payment of the
principal of or interest on the Notes or for the agreements of the related Trust
contained in the related Master Indenture.

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

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

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

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

         Annual Compliance Statement. The Administrator, on behalf of the
related Trust will be required to file annually with the applicable Indenture
Trustee a written statement as to the fulfillment of its obligations under the
related Indenture.

         Satisfaction and Discharge of Indenture. An Indenture will be
discharged with respect to the collateral securing the Notes upon the delivery
to the applicable Indenture Trustee for cancellation of all the Notes or, with
certain limitations, upon deposit with the Indenture Trustee of funds sufficient
for the payment in full of all the Notes.

         The Indenture Trustee. The Indenture Trustee on behalf of a Series of
Securities will be the entity named in the related Prospectus Supplement.

Book-Entry Registration

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

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

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

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

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

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

Definitive Securities

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

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

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

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

List of Securityholders

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

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

Reports to Securityholders

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

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



         DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

General

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

Conveyance of Financed Student Loans; Representations and Warranties

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

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

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

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

Accounts

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

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

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

Additional Fundings

         If a Pre-Funding Account has been established with respect to a Trust
and a Pre-Funded Amount has been deposited therein with respect to a Series of
Notes, the Trust will distribute funds on deposit in the Pre-Funding Account
from time to time during each Funding Period in an amount equal to the aggregate
principal balance (plus certain premiums) and accrued interest thereon of the
additional Financed Student Loans (the "Additional Student Loans') conveyed by
the applicable Seller to the Trust during such Funding Period (the expenditures
referred to above being referred to herein as "Additional Fundings"). The
Sellers expects that the amount of the Additional Fundings will approximate 100%
of the Pre-Funded Amount by the last day of the Funding Period identified in the
related Prospectus Supplement; however, there can be no assurance that a
sufficient amount of Additional Fundings will be made during such time.
Additional Student Loans may include Federal Loans, HEAL Loans and/or Private
Loans in such amounts as may be determined by the Sellers and satisfying any
conditions imposed by a Surety Provider, if applicable.

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

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

Capitalized Interest Account and Capitalized Pre-Funding Account

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

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

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

Servicing Procedures

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

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

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

Payments on Financed Student Loans

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

Master Servicer Covenants

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

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

Servicing Compensation

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

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

         The Servicing Fee and the Servicing Fee Carryover will compensate the
Master Servicer for performing the functions of a third party servicer of
student loans as an agent for their beneficial owner, including collecting and
posting all payments, responding to inquiries of borrowers on the Financed
Student Loans, investigating delinquencies, pursuing, filing and collecting any
Guarantee Payments and any insurance payments from the Secretary, accounting for
collections and furnishing monthly and annual statements to the Administrator.
The Servicing Fee and the Servicing Fee Carryover also will reimburse the Master
Servicer for certain taxes, accounting fees, outside auditor fees, data
processing costs and other costs incurred in connection with administering the
Financed Student Loans.

Distributions

         Deposits to Collection Account. On or before the 16th day of each
month, or such other day set forth in the related Prospectus Supplement, the
Administrator will provide the applicable Indenture Trustee and Eligible Lender
Trustee a report setting forth by component the Available Funds for the
immediately preceding Collection Period.

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

         Distributions from Collection Account. On each Determination Date, the
Administrator will advise the Indenture Trustee in writing of the applicable
Noteholders' Interest Distribution Amount or Certificateholders' Interest
Distribution Amount. Additionally, at the respective times sets forth in the
related prospectus Supplement, the Administrator will advise the Indenture
Trustee in writing of the applicable Noteholders' Principal Distribution Amount
(or, after all the Notes have been paid in full, the Certificateholders'
Principal Distribution Amount) and the Servicing Fee, Administration Fee,
Auction Agent Fee, Indenture Trustee Fee, Eligible Lender Trustee Fee and Surety
Provider Fee (collectively, the "Transaction Fees") for the preceding month.

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

         On each Certificate Distribution Date, the Indenture Trustee will
transfer from the Collection Account, from payments received on or with respect
to the Financed Student Loans during the immediately preceding Collection
Period, (i) to the Expense Account, an amount up to the excess, if any, of the
Transaction Fees for the month preceding such Certificate Distribution Date and
all overdue Transaction Fees from prior months over the amount, if any,
previously transferred to the Expense Account during the month of such
Certificate Distribution Date and (ii) to the Certificate Distribution Account,
an amount up to the related Certificateholders' Interest Distribution Amount.
Additionally, on each Certificate Distribution Date the Indenture Trustee will
transfer from the Collection Account to the Eligible Lender Trustee, for deposit
in the Certificate Distribution Account, an amount up to the applicable
Certificateholders' Principal Distribution Amount.

         On the Note Distribution Dates set forth in the related Prospectus
Supplement, the Indenture Trustee will distribute from the Expense Account (in
addition to any amounts transferred from the Reserve Account) amounts to pay the
Master Servicer, the Administrator, the Auction Agent, the Indenture Trustee,
the Eligible Lender Trustee and the Surety Provider, in the priorities and in
the amounts set forth in the related Prospectus Supplement.

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Monthly Advances

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

Credit Enhancement

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

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

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

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

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

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

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

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

         Other Forms of Credit Enhancement. If and to the extent specified in
the related Prospectus Supplement, enhancement with respect to a Series or any
Class of Securities may also include overcollateralization, a letter of credit,
one or more Classes of subordinate Securities, derivative products or other
forms of credit enhancement (collectively, "Enhancement"). The Enhancement with
respect to any Series or Class of Securities may be structured to provide
protection against delinquencies and/or losses on the Financed Student Loans,
against changes in interest rates, or other risks, to the extent and under the
conditions specified in the related Prospectus Supplement. Any form of
Enhancement will have certain limitations and exclusions from coverage
thereunder, which will be described in the related Prospectus Supplement..

Statements to Indenture Trustee and Trust

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Evidence as to Compliance

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

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

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

Servicing Agreement.

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

Certain Matters Regarding the Servicer

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

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

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

Master Servicer Default; Administrator Default

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

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

Rights Upon Servicer Default and Administrator Default

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

Waiver of Past Defaults

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

Amendment

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

Insolvency Event

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

         A Trust Agreement provides that the Eligible Lender Trustee does not
have the power to commence a voluntary proceeding in bankruptcy relating to the
Trust without the unanimous prior approval of all Certificateholders and the
delivery to the Eligible Lender Trustee by each Certificateholder of a
certificate certifying that such Certificateholder reasonably believes that the
Trust is insolvent.

Payment of Notes

         Upon the payment in full of all outstanding Notes and the satisfaction
and discharge of the Indenture, the Eligible Lender Trustee will succeed to all
the rights of the Indenture Trustee, and the Certificateholders will succeed to
all the rights of the Noteholders, under the Sale and Servicing Agreement,
except as otherwise provided therein.

Liability of Student Holdings

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

Termination

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

Administrator

         Either Trans-World Insurance Company or ClassNotes Inc., in its
capacity as Administrator, will enter into the Administration Agreement with a
Trust and the related Indenture Trustee, pursuant to which the Administrator
will agree, to the extent provided therein, (i) to direct the Indenture Trustee
to make the required distributions from the Trust Accounts on each Note
Distribution Date and Certificate Distribution Date, (ii) to prepare (based on
the reports received from the Master Servicer) and provide periodic and annual
statements to the Eligible Lender Trustee and the Indenture Trustee with respect
to distributions to Noteholders and Certificateholders and any related federal
income tax reporting information and (iii) to provide the notices and to perform
other administrative obligations required by the Indenture and the Trust
Agreement. As compensation for the performance of the Administrator's
obligations under the Administration Agreement and as reimbursement for its
expenses related thereto, the Administrator will be entitled to an
administration fee equal to the amount set forth in the related Prospectus
Supplement (the "Administration Fee").

              CERTAIN LEGAL ASPECTS OF THE FINANCED STUDENT LOANS

Transfer of Financed Student Loans

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

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

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

Certain Matters Relating to Insolvency

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

Consumer Protection Laws

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

Loan Origination and Servicing Procedures Applicable to Financed Student Loans

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

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

Federal Loans and HEAL Loans Generally Not Subject to Discharge in Bankruptcy

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


                            CERTAIN TAX CONSEQUENCES

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

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

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

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

Certain Federal Tax Consequences with Respect to the Notes

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

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

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

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

         Sale or Other Disposition. If a Noteholder sells a Note, the holder
will recognize gain or loss in an amount equal to the difference between the
amount realized on the sale and the holder's adjusted tax basis in the Note. The
adjusted tax basis of a Note to a particular Noteholder will equal the holder's
cost for the Note, increased by any OID (if any), market discount and gain
previously included by such Noteholder in income with respect to the Note and
decreased by the amount of bond premium (if any) previously amortized and by the
amount of principal payments previously received by such Noteholder with respect
to such Note. Subject to the rules of the Code concerning market discount on the
Notes, any such gain or loss will be capital gain or loss if the note was held
as a capital asset. Capital losses generally may be deducted only to the extent
the Noteholder has capital gains for the taxable year, although under certain
circumstances non-corporate Noteholders can deduct losses in excess of available
capital gains.

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

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

         If the interest, gain or income on a Note held by a foreign person is
effectively connected with the conduct of a trade or business in the United
States by the foreign person (although exempt from the withholding tax
previously discussed if the holder provides an appropriate statement), the
holder generally will be subject to United States Federal income tax on the
interest, gain or income at regular Federal income tax rates. In addition, if
the foreign person is a foreign corporation, it may be subject to a branch
profits tax equal to 30% of its "effectively connected earnings and profits"
within the meaning of the Code for the taxable year, as adjusted for certain
items, unless it qualifies for a lower rate under an applicable tax treaty (as
modified by the branch profits tax rules).

         Information Reporting and Backup Withholding. The Trust will be
required to report annually to the IRS, and to each Noteholder of record, the
amount of interest paid on the Notes (and the amount of interest withheld for
Federal income taxes, if any) for each calendar year, except as to exempt
holders (generally, holders that are corporations, tax-exempt organizations,
qualified pension and profit-sharing trusts, individual retirement accounts, or
nonresident aliens who provide certification as to their status as
nonresidents). Accordingly, each holder (other than exempt holders who are not
subject to the reporting requirements) will be required to provide, under
penalties of perjury, a certificate containing the holder's name, address,
correct Federal taxpayer identification number and a statement that the holder
is not subject to backup withholding. Should a nonexempt Noteholder fail to
provide the required certification, the Trust will be required to withhold 31%
of the amount otherwise payable to the holder, and remit the withheld amount to
the IRS as a credit against the holder's Federal income tax liability.


Certain Federal Tax Consequences with Respect to the Certificates

         Tax Characterization of the Trust. The Sellers and the Master Servicer
will agree, and the Certificateholders will agree by their purchase of
Certificates, to treat a Trust as a partnership for purposes of Federal income
tax, with the assets of the partnership being the assets held by the Trust, the
partners of the partnership being the Certificateholders (including Student
Holdings in its capacity as recipient of distributions from the Reserve
Account), and the Notes being debt of the partnership. However, the proper
characterization of the arrangement involving a Trust, the Certificates, the
Notes, the Sellers, Student Holdings and the Master Servicer is not clear
because there is no authority on transactions closely comparable to that
contemplated herein.

         If a Trust were held to be an "association" taxable as a corporation
for Federal income tax purposes, rather than a partnership, the Trust would be
subject to a corporate level income tax. Any such corporate income tax could
materially reduce or eliminate cash that would otherwise be distributable with
respect to the Certificates (and Certificateholders could be liable for any such
tax that is unpaid by the Trust). However, in the opinion of Federal Tax
Counsel, a Trust will not be classified as an association taxable as a
corporation because it will not have certain "corporate" characteristics
necessary for a business trust to be an association taxable as a corporation.

         Even if a Trust were not an association taxable as a corporation under
the rules described above, it would still be subject to corporate income tax if
it were a "publicly traded partnership" taxable as a corporation, but due to the
fact that the Certificates will be issued in minimum denominations to ensure
that the Trust has fewer than 100 partners, Federal Tax Counsel is of the
opinion that the Trust will not be a publicly traded partnership taxable as a
corporation.

         As a result of the foregoing, in the opinion of Federal Tax Counsel, a
Trust will not be an association or publicly traded partnership taxable as a
corporation. Nonetheless, because of the lack of cases or rulings on similar
transactions, a variety of alternative characterizations are possible in
addition to the position to be taken by Certificateholders that the Certificates
represent equity interests in a partnership. For example, because the
Certificates have certain features characteristic of debt, the Certificates
might be considered debt of the related Trust or of the Sellers. Any such
characterization should not result in materially adverse tax consequences to
Certificateholders as compared to the consequences from treatment of the
Certificates as equity in a partnership. The remainder of this summary assumes
that the Certificates represent equity interests in a partnership that owns the
Financed Student Loans.

         Partnership Taxation. As a partnership, a Trust will not be subject to
Federal income tax, but each Certificateholder will be required to separately
take into account such holder's allocated share of income, gains, losses,
deductions and credits of the Trust. The Trust's income will consist primarily
of interest earned on the Financed Student Loans (including appropriate
adjustments for market discount, original issue discount and bond premium),
investment income from Eligible Investments in the Trust Accounts and any gain
upon collection or disposition of the Financed Student Loans. The Trust's
deductions will consist primarily of interest accruing with respect to the
Notes, servicing and other fees and losses or deductions upon collection or
disposition of the Financed Student Loans.

         The tax items of a partnership are allocable to the partners in
accordance with the Code, Treasury regulations and the partnership agreement
(here, a Trust Agreement and related documents). A Trust Agreement provides (a)
that except as set forth in a Trust Supplement, the Certificateholders will be
allocated taxable income of the Trust for each Interest Period equal to the sum
of (i) the amount of interest that accrues on the Certificates for such Interest
Period based on the Certificate Rate; (ii) an amount equivalent to interest that
accrues during such Interest Period on amounts previously due on the
Certificates but not yet distributed; and (iii) any Trust income attributable to
discount on the Financed Student Loans that corresponds to any excess of the
principal amount of the Certificates over their initial issue price and that (b)
all remaining taxable income of the Trust will be allocated to Student Holdings.
In addition, the Trust Agreement may provide that certain "excess nonrecourse
liabilities" will be allocated to Student Holdings. It is believed that this
allocation will be valid under applicable Treasury regulations, although no
assurance can be given that the IRS would not require a greater amount of income
to be allocated to Certificateholders. Moreover, under the foregoing method of
allocation, holders may be allocated income equal to the entire amount of
interest accruing on the Certificates for an Interest Period based on the
Certificate Rate plus the other items described above even though the Trust
might not have sufficient cash to make current cash distributions of such
amount. Thus, cash basis holders will in effect be required to report income
from the Certificates on the accrual basis. In addition, because tax allocations
and tax reporting will be done on a uniform basis for all Certificateholders of
one Class but Certificateholders may be purchasing Certificates at different
times and at different prices, Certificateholders may be required to report on
their tax returns taxable income that is greater or less than the amount
reported to them by the Trust.

         Additionally, all of the taxable income allocated to a
Certificateholder that is a tax-exempt entity will constitute "unrelated
business taxable income," which, under the Code, is generally taxable to such a
holder despite the holder's tax exempt status.

         An individual taxpayer may generally deduct miscellaneous itemized
deductions (which do not include interest expenses) only to the extent they
exceed two percent of the individual's adjusted gross income. Those limitations
would apply to an individual Certificateholder's share of expenses of the Trust
(including fees paid to the Master Servicer) and might result in such holder
being taxed on an amount of income that exceeds the amount of cash actually
distributed to such holder over the life of the Trust.

         Each Trust intends to make all tax calculations relating to income and
allocations to Certificateholders on an aggregate basis. If the IRS were to
require that such calculations be made separately for each of the Financed
Student Loans, the Trust might be required to incur additional expense, but it
is believed that there would not be a material adverse effect on
Certificateholders.

         Discount and Premium. It is believed that the Financed Student Loans
were not issued (or will not be issued) with OID, and, therefore, a Trust should
not have OID income. However, the purchase price paid by a Trust for the
Financed Student Loans may be greater or less than the remaining principal
balance of the Financed Student Loans at the time of purchase. If so, the
Financed Student Loans will have been acquired at a premium or discount, as the
case may be. (As indicated above, the Trust will make this calculation on an
aggregate basis, but might be required to recompute it on a loan by loan basis.)
The Trust will make an election that will result in any such market discount on
the Financed Student Loans being included in income currently as such discount
accrues over the life of the loans. As indicated above, a portion of such market
discount income will be allocated to Certificateholders. Similarly, the Trust
will make an election to amortize any market premium over the life of the
Financed Student Loans, which could result in additional deductions allocated to
the Certificateholders.

         Section 708 Termination. Under Section 708 of the Code, a Trust will be
deemed to terminate for Federal income tax purposes if 50% or more of the
capital and profits interests in the Trust (which include the Certificates and
the Seller's interest) are sold or exchanged within a 12-month period. If such a
termination occurs, the Trust will be considered to distribute its assets to the
partners, who would then be treated as recontributing those assets to the Trust,
as a new partnership. The Trust will not comply with certain technical
requirements that might apply when such a constructive termination occurs. As a
result, the Trust may be subject to certain tax penalties and may incur
additional expenses if it is required to comply with those requirements.
Furthermore, the Trust might not be able to comply due to lack of data.

         Disposition of Certificates. Generally, capital gain or loss will be
recognized on a sale of a Certificate in an amount equal to the difference
between the amount realized and the seller's tax basis in the Certificate sold.
A Certificateholder's tax basis in a Certificate will generally equal his cost
increased by his share of Trust income that is includible in his gross income
and decreased by any distributions received with respect to such Certificate. In
addition, both the tax basis in the Certificate and the amount realized on a
sale of a Certificate would include the holder's share of the Notes and other
liabilities of the Trust. A holder acquiring Certificates at different prices
may be required to maintain a single aggregate adjusted tax basis in such
Certificates, and, upon sale or other disposition of some of the Certificates,
allocate a pro rata portion of such aggregate tax basis to the Certificates sold
(rather than maintaining a separate tax basis in each Certificate for purposes
of computing gain or loss on a sale of that Certificate).

         Any gain on the sale of a Certificate attributable to the holder's
share of unrecognized accrued market discount on the Financed Student Loans
would generally be treated as ordinary income to the holder and would give rise
to special tax reporting requirements. Thus, to avoid these special reporting
requirements, the Trust will elect to include any such market discount in income
as it accrues. The Trust does not expect to have any other assets that would
give rise to such special reporting requirements.

         If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed miscellaneous itemized
deductions described above) over the life of the Certificates that exceeds the
aggregate cash distributions with respect thereto, such excess will generally
give rise to a capital loss upon the retirement of the Certificates.

         Allocations Between Transferor and Transferee. In general, a Trust's
taxable income and losses will be determined monthly and the tax items for a
particular calendar month will be apportioned among the Certificateholders in
proportion to the principal amount of Certificates owned by them as of the close
of the last day of such month. As a result, a holder purchasing Certificates may
be allocated tax items (which will affect the tax liability and tax basis of the
holder) attributable to periods before the actual purchase takes place.

         The use of such a monthly convention may not be permitted by existing
regulations. If a monthly convention is not allowed (or is allowed only for
transfers of less than all of the partner's interest), taxable income or losses
of the Trust might be reallocated among the Certificateholders. The Seller is
authorized to revise the Trust's method of allocation between transferors and
transferees to conform to a method permitted by any future authority.

         Section 754 Election. In the event that a Certificateholder sells a
Certificate at a profit (or loss), the purchasing Certificateholder will have a
higher (or lower) basis in the Certificate than the selling Certificateholder
had. The tax basis of a Trust's assets will not be adjusted to reflect that
higher (or lower) basis unless the Trust files an election under Section 754 of
the Code. In order to avoid the administrative complexities that would be
involved in keeping accurate accounting records, as well as potentially onerous
information reporting requirements, a Trust will not make such an election. As a
result, Certificateholders might be allocated a greater or lesser amount of
Trust income than would be appropriate based on their own purchase price for
Certificates.

         Administrative Matters. The Administrator, on behalf of the related
Trust, is required to keep or cause to be kept complete and accurate books of
the Trust. Such books will be maintained for financial reporting and tax
purposes on an accrual basis and the taxable year of the Trust will be the
calendar year. The Eligible Lender Trustee will file a partnership information
return (IRS Form 1065) with the IRS for each taxable year of the Trust and will
report to holders (and to the IRS) each Certificateholder's allocable share of
items of Trust income and expense on Schedule K-l. A Trust will provide the
Schedule K-l information to nominees that fail to provide the Trust with the
information statement described below and such nominees will be required to
forward such information to the beneficial owners of the Certificates.
Generally, holders must file tax returns that are consistent with the
information returns filed by the Trust or be subject to penalties unless the
holder notifies the IRS of all such inconsistencies.

         Under Section 6031 of the Code, any person that holds Certificates as a
nominee on behalf of another person at any time during a calendar year is
required to furnish the related Trust with a statement containing certain
information on the nominee, the beneficial owners and the Certificates so held.
Such information includes (i) the name, address and taxpayer identification
number of the nominee and (ii) as to each beneficial owner (x) the name, address
and taxpayer identification number of such person, (y) whether such person is a
United States person, a tax-exempt entity or a foreign government, an
international organization, or any wholly-owned agency or instrumentality of
either of the foregoing and (z) certain information concerning Certificates that
were held, acquired or transferred on behalf of such person throughout the year.
In addition, brokers and financial institutions that hold Certificates through a
nominee are required to furnish directly to the Trust information as to
themselves and their ownership of Certificates. A clearing agency registered
under Section 17A of the Exchange Act that holds Certificates as a nominee is
not required to furnish any such information statement to the Trust. The
information referred to above for any calendar year must be furnished to the
Trust on or before the following January 31. Nominees, brokers and financial
institutions that fail to provide the Trust with the information described above
may be subject to penalties. The Trust will provide the Schedule K-1 information
to nominees that fail to provide the Trust with the information described above
and such nominees will be required to forward such information to the beneficial
owners of the Certificates.

         Student Holdings, as the "tax matters partner," will be responsible for
representing the Certificateholders in any dispute with the IRS. The Code
provides for administrative examination of a partnership as if the partnership
were a separate and distinct taxpayer. Generally, the statute of limitations for
partnership items does not expire before three years after the date on which the
partnership information return is filed. Any adverse determination following an
audit of the return of a Trust by the appropriate taxing authorities could
result in an adjustment of the returns of the Certificateholders, and, under
certain circumstances, a Certificateholder may be precluded from separately
litigating a proposed adjustment to the items of the Trust. An adjustment could
also result in an audit of a Certificateholder's returns and adjustments of
items not related to the income and losses of the Trust.

         Backup Withholding. Distributions made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup" withholding tax
of 31% if, in general, the Certificateholder fails to comply with certain
identification procedures, unless the holder is an exempt recipient under
applicable provisions of the Code.

         Proposed Tax Legislation. Legislation introduced before the 103rd
Congress (H.R. 13 and H.R. 3419) would have applied special rules to "large
partnerships," defined as partnerships with at least 250 partners during a
taxable year (counting towards such total each owner during the year of a
partnership interest that is transferred during the year). Under the
legislation, certain computations are made at the partnership level rather than
the partner level. In particular, taxable income is calculated at the
partnership level, and is calculated generally in the same manner as for an
individual, except that 70% of miscellaneous itemized deductions (such as
expenses for the production of nonbusiness income) are disallowed. As a result,
all partners (including corporations) might have a portion of their share of
partnership deductions (other than interest expense) disallowed. Moreover, large
partnerships would become subject to new audit procedures; among other things,
an adjustment to taxable income of the partnership for a prior year would flow
through to current partners in the year the audit was settled, and the
partnership itself (rather than the partners) would be subject to any applicable
interest or penalties. These rules would have applied to partnership taxable
years ending on or after December 31, 1994. No prediction can be made whether
similar legislation will be enacted in the future, the form in which future
legislation might be enacted or the ultimate effective date of such future
legislation.


                              ERISA CONSIDERATIONS

The Notes

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

         Certain transactions involving the purchase, holding or transfer of the
Notes might be deemed to constitute prohibited transactions under ERISA and the
Code if assets of the related Trust were deemed to be assets of a Plan. Under a
regulation issued by the United States Department of Labor (the "Plan Assets
Regulation"), the assets of a Trust would be treated as plan assets of a Plan
for the purposes of ERISA and the Code only if the Plan acquires an "Equity
Interest" in the Trust and none of the exceptions contained in the Plan Assets
Regulation is applicable. An equity interest is defined under the Plan Assets
Regulation as an interest other than an instrument which is treated as
indebtedness under applicable local law and which has no substantial equity
features. Assuming that a Class of Notes is treated as indebtedness without
substantial equity features for purposes of the Plan Assets Regulation then such
Class of Notes will be eligible for purchase by Plans. However, without regard
to whether the Notes are characterized as Equity Interests, the acquisition,
transfer or holding of Notes by or on behalf of a Plan could be considered to
give rise to a prohibited transaction if the Trust or any of its affiliates is
or becomes a party in interest or a disqualified person with respect to such
Plan. In such case, PTCE 90-1, PTCE 91-38, PTCE 95-60 or PTCE 84-14 may be
applicable depending on the type and circumstances of the plan fiduciary making
the decision to acquire a Note.

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

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

The Certificates

         The Certificates may not be acquired (directly or indirectly) by or on
behalf of any employee benefit plan, retirement arrangement, individual
retirement account or Keogh Plan subject to either Title I of ERISA or Section
4975 of the Code, or any entity (including an insurance company general account)
whose underlying assets include plan assets by reason of a plan's investment in
the entity (each a "Benefit Plan"). By its acceptance of a Certificate, each
Certificateholder will be deemed to have represented and warranted that it is
not a Benefit Plan.


                             PLAN OF DISTRIBUTION

         The Notes will be offered in one or more Series and one or more Classes
either directly by the Sellers and The Money Store or through one or more
underwriters or underwriting syndicates ("Underwriters"). The Prospectus
Supplement for each Series of Notes will set forth the terms of the offering of
such Series and of each Class within such Series, including the name or names of
the Underwriters, the proceeds to the Sellers, and either the initial public
offering price, the discounts and commissions to the Underwriters and any
discounts or concessions allowed or reallowed to certain dealers, or the method
by which the price at which the Underwriters will sell the Notes will be
determined.

         The Notes may be acquired by Underwriters for their own account and may
be resold from time to time in one or more transactions, including negotiated
transactions, at a fixed public offering price or at varying prices determined
at the time of sale. The obligations of any Underwriters will be subject to
certain conditions precedent, and such Underwriters will be severally obligated
to purchase all of a Series of Notes described in the related Prospectus
Supplement, if they are purchased. If Notes of a Series are offered other than
through Underwriters, the related Prospectus Supplement will contain information
regarding the nature of such offering and any agreements to be entered into
between the seller and purchasers of Notes of such Series.

         The place and time of delivery for the Notes of a Series in respect of
which this Prospectus is delivered will be set forth in the related Prospectus
Supplement.


                                  LEGAL MATTERS

         Certain legal matters relating to the Sellers, the Master Servicer and
the Administrator will be passed upon by Eric R. Elwin, Esq., Corporate Counsel
of the Sellers, and Squire, Sanders & Dempsey, Phoenix, Arizona, and certain
legal matters relating to the validity of the issuance of each Series of Notes
and the Certificates will be passed upon for the Underwriter by Stroock &
Stroock & Lavan, New York, New York. Stroock & Stroock & Lavan has performed
legal services for the Sellers and The Money Store Inc. and it is expected that
it will continue to perform such services in the future. Certain federal income
tax and other matters will be passed upon for a Trust by Stroock & Stroock &
Lavan. Other parties, if any, passing upon legal matters for a Trust, the
Sellers or The Money Store will be identified in the related Prospectus
Supplement.


                              FINANCIAL INFORMATION

         The Sellers and The Money Store have determined that their financial
statements are not material to the offering made hereby. A Trust will engage in
no activities other than as described herein. Accordingly, no financial
statements with respect to a Trust are included in this Prospectus.


                                     RATING

         It is a condition to the issuance and sale of each Series and Class of
Notes and each Class of Certificates that they each be rated by at least one
nationally recognized statistical rating organization (a "Rating Agency") in one
its four highest applicable rating categories. A securities rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time by the assigning rating agency.

                            INDEX OF PRINCIPAL TERMS

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


                                                                           Page
Accrual Notes...........................................................  (ii)
Accrual Period .........................................................    9
Additional Funding .....................................................    7
Additional Principal Payments .........................................    13
Additional Student Loans................................................   76
Administration Agreement ...............................................    2
Administration Fee......................................................      9
Administrator...........................................................      2
Administrator Default...................................................     90
Aggregate Pool Balance..................................................     26
AMBAC...................................................................   (ii)
Applicable Trustee......................................................     72
Assigned Rights.........................................................     33
Auction Agent Fee.......................................................      9
Auction Period Adjustment...............................................     65
Auction Rate Certificates...............................................   (ii)
Auction Rate Notes......................................................  cover
Available Funds.........................................................     80
Benefit Plan............................................................    106
Business Day............................................................      8
Capitalized Interest Account............................................      7
Capitalized Pre-Funding Account.........................................      7
Capitalized Pre-Funding Requirement.....................................      7
Capped Amount...........................................................     18
Cede....................................................................     28
Certificate Balance.....................................................     83
Certificate Distribution Account........................................     10
Certificate Distribution Date...........................................   (ii)
Certificate Final Maturity Date.........................................     25
Certificate Rate........................................................     23
Certificate Record Date.................................................     24
Certificate Surety Bond.................................................  cover
Certificate Surety Bond Payment.........................................     16
Certificateholders......................................................     24
Certificateholders' Distribution Amount.................................     83
Certificateholders' Interest Carryover..................................     24
Certificateholders' Interest Carryover Shortfall........................     83
Certificateholders' Interest Distribution Amount........................      83
Certificateholders' Principal Carryover Shortfall.......................      84
Certificateholders' Principal Distribution Amount.......................      84
Certificates............................................................   cover
Class...................................................................   cover
Class Interest Rate.....................................................      19
Closing Date............................................................    (ii)
Code....................................................................      98
Collection Account......................................................       8
Collection Period.......................................................       6
Commission..............................................................    (iv)
Consolidation Loan......................................................      48
Cut-off Date............................................................      26
Deferral Period.........................................................      44
Deferral Phase..........................................................       5
Definitive Certificates.................................................      73
Definitive Notes........................................................      73
Definitive Securities...................................................      73
Department..............................................................   (iii)
Depository..............................................................      64
Determination Date......................................................       8
Distribution Accounts...................................................      10
Distribution Date.......................................................      24
DTC.....................................................................      28
Effective Interest Rate ................................................      20
Eligible Deposit Account................................................      76
Eligible Institution....................................................      76
Eligible Investments....................................................      76
Eligible Lender Trustee.................................................   cover
Eligible Lender Trustee Fee.............................................       9
Eligible Student........................................................      41
ERISA...................................................................      28
Event of Default........................................................      70
Exchange Act............................................................     (v)
Expense Account.........................................................      10
Federal Assistance......................................................      43
Federal Loans...........................................................   (iii)
Federal Guarantee Agreements............................................      40
Federal Program.........................................................       4
Federal Tax Counsel.....................................................      98
Final Maturity Date.....................................................      22
Financed Student Loans..................................................   cover
Forbearance Period......................................................      44
Funding Period..........................................................       6
Grace Period............................................................      44
Guarantee Agreements....................................................      40
Guarantee Payments......................................................      29
Guarantor...............................................................       5
HEAL Loans..............................................................   (iii)
HEAL Program............................................................      49
HICA....................................................................       4
Higher Education Act....................................................      40
Indenture...............................................................      19
Indenture Trustee.......................................................       2
Indenture Trustee Fee...................................................       9
Index Maturity..........................................................      68
Indirect Participants...................................................      72
Initial Closing Date....................................................      23
Insolvency Event........................................................      91
Interest Deficiency.....................................................      15
Interest Period.........................................................      20
Interest Subsidy Payments...............................................      43
Investment Earnings.....................................................      76
IRS.....................................................................      98
LIBOR...................................................................   cover
LIBOR Determination Date................................................      68
LIBOR Rate..............................................................      65
LIBOR Rate Certificates.................................................      23
LIBOR Rate Notes........................................................   cover
Master Indenture........................................................      19
Master Servicer.........................................................       2
Master Servicer Default.................................................      89
Monthly Advance Account.................................................      26
Monthly Advances                                                              26
Net Loan Rate...........................................................      20
1992 Amendments.........................................................      42
1993 Amendments.........................................................      42
1993 Act................................................................    (iv)
Note Distribution Account...............................................       9
Note Distribution Date..................................................    (ii)
Note Record Date........................................................      20
Note Surety Bond........................................................   cover
Note Surety Bond Payment................................................      15
Noteholders.............................................................      20
Noteholders' Distribution Amount........................................      84
Noteholders' Interest Carryover.........................................      21
Noteholders' Interest Carryover Shortfall...............................      84
Noteholders' Interest Distribution Amount...............................      84
Noteholders' Principal Carryover Shortfall..............................      84
Noteholders' Principal Distribution Amount..............................      84
Notes...................................................................   cover
Obligors................................................................       6
OID.....................................................................     99
One-Month LIBOR.........................................................     68
Originators' Interest...................................................      1
Option 4 Loans..........................................................     54
Option 4 Program........................................................      4
PAL Loans...............................................................     57
PAL Program.............................................................      4
Participants............................................................     64
Pennsylvania Tax Counsel................................................     98
PEP Loans...............................................................     56
PEP Program.............................................................      4
PHEAA...................................................................      2
Plan....................................................................    105
Plan Assets Regulation..................................................    105
PLUS Loans..............................................................      3
Pool Balance............................................................      6
Pre-Funded Amount.......................................................      6
Pre-Funding Account.....................................................      6
Principal Deficiency....................................................     15
Principal Distribution Amount...........................................     85
Private Loans ..........................................................  (iii)
Private Loan Programs...................................................      4
Program.................................................................     40
Proprietary School......................................................     41
Prospectus Supplement...................................................  cover
Public Health Service Act...............................................      4
Purchase Amount.........................................................     75
Purchased Loans.........................................................      2
Rating Agencies.........................................................     28
Realized Loss...........................................................     85
Reference Bank..........................................................     69
Regulations.............................................................     49
Related Documents.......................................................     71
Repayment Phase.........................................................      5
Representative..........................................................      1
Reserve Account.........................................................     13
Reserve Account Deposit.................................................     13
Rules...................................................................     72
Sale and Servicing Agreement............................................      3
Secretary...............................................................  (iii)
Securities..............................................................  cover
Securities Act..........................................................  cover
Securityholders.........................................................     24
Seller..................................................................  cover
Serial Loan.............................................................     34
Series..................................................................  cover
Servicer................................................................      2
Servicing Fee...........................................................      9
Servicing Fee Carryover.................................................     18
SLS Loans...............................................................      3
SLS Program.............................................................     46
Special Allowance Payments..............................................     43
Specified Reserve Account Balance.......................................     14
Stafford Loans..........................................................     40
Statement 115...........................................................     95
Student Holdings........................................................      3
Subsequent Cut-off Date.................................................     77
Surety Bonds............................................................     15
Surety Provider.........................................................      3
Surety Provider Fee.....................................................      9
T-Bill Rate.............................................................     43
Telerate Page 3750......................................................     69
TERI....................................................................     55
TERI Alternative Loan ..................................................     55
TERI Alternative Program................................................      4
Terms Supplement .......................................................     19
The Money Store.........................................................      1
Transaction Fees........................................................      9
Transfer Agreement......................................................     77
Transfer and Servicing Agreements.......................................     74
Transfer Date...........................................................     77
Trust...................................................................  cover
Trust Accounts..........................................................     76
Trust Agreement.........................................................      3
Trust Supplement........................................................     23
UCC.....................................................................     96
Underlying Federal Loan.................................................     48
Unsubsidized Stafford Loans.............................................     46
USAF....................................................................     54






                                   Appendix I

                               AUCTION PROCEDURES


          The following description of the Auction Procedures applies to each
Class of Auction Rate Notes (unless otherwise set forth in a Prospectus
Supplement) and each Class of Auction Rate Certificates (unless otherwise set
forth in a Trust Supplement). The term "Security," as used in this Appendix,
refers to each Class of Auction Rate Notes and each Class of Auction Rate
Certificates, and the term "Securityholder" refers to Noteholders holding
Auction Rate Notes and Certificateholders holding Auction Rate Certificates, as
applicable.

Definitions

          Capitalized terms used herein and not otherwise defined have the
meanings ascribed in the accompanying Prospectus and Prospectus Supplement.
Additionally, the following terms have the meanings ascribed to them:

         "All Hold Rate" means ninety percent (90%) of One-Month LIBOR.

         "Auction" means the implementation of the Auction Procedures on an
Auction Date.

          "Auction Agent" means the initial auction agent under the initial
Auction Agent Agreement unless and until a substitute Auction Agent Agreement
becomes effective, after which "Auction Agent" shall mean the substitute auction
agent.

          "Auction Agent Agreement" means the initial Auction Agent Agreement
unless and until a substitute Auction Agent Agreement is entered into, after
which "Auction Agent Agreement" shall mean such substitute Auction Agent
Agreement.

         "Auction Agent Fee" has the meaning set forth in the Auction Agent
Agreement.

         "Auction Agent Fee Rate" has the meaning set forth in the Auction Agent
Agreement.

         "Auction Date" means, with respect to the Initial Period for each Class
of Notes, the date set forth in the related Prospectus Supplement, and with
respect to each Class of Certificates, the date set forth in the Trust Agreement
or Trust Supplement and thereafter, the Business Day immediately preceding the
first day of each Auction Period for each Security, other than:

          (A)    each Auction Period commencing after the ownership of the
                 Securities is no longer maintained in Book-Entry Form by the
                 Securities Depository;

          (B)    each Auction Period commencing after and during the continuance
                 of an Event of Default; or

          (C)    each Auction Period commencing less than two Business Days
                 after the cure or waiver of an Event of Default.

Notwithstanding the foregoing, the Auction Date for one or more Auction Periods
may be changed pursuant to the Master Indenture and the related Terms Supplement
or the Trust Agreement and the related Trust Supplement, as described herein.

         "Auction Period" means, with respect to each Security, the Interest
Period applicable to such Security during which time the applicable Security
Interest Rate is determined pursuant to the related Terms Supplement or the
Trust Agreement or the related Trust Supplement, which Auction Period (after the
Initial Period for such Security) initially shall consist of between 7 days and
one year (as set forth in the related Prospectus Supplement), as the same may be
adjusted pursuant to such Terms Supplement or the Trust Agreement or the related
Trust Supplement.

          "Auction Period Adjustment" means an adjustment to the Auction Period
as provided in the related Terms Supplement or the Trust Agreement or the
related Trust Supplement, as applicable, as described herein.

          "Auction Procedures" means the procedures set forth in the related
Terms Supplement or the Trust Agreement or the related Trust Supplement, as
applicable, and described herein by which the Auction Rate applicable to a
Security is determined.

          "Auction Rate" means, with respect to any Security, the rate of
interest per annum that results from the implementation of the Auction
Procedures and is determined as described in the Trust Agreement or the related
Terms Supplement or the related Trust Supplement and this Appendix I.

          "Authorized Denominations" means, with respect to any Security,
$50,000 and any integral multiple in excess thereof.

          "Broker-Dealer" means the initial broker-dealer under the initial
Broker-Dealer Agreement or any other broker or dealer (each as defined in the
Securities Exchange Act of 1934, as amended), commercial bank or other entity
permitted by law to perform the functions required of a Broker-Dealer set forth
in the Auction Procedures that (a) is a Participant (or an affiliate of a
Participant), (b) has been appointed as such by the Trust pursuant to the
Indenture or the Administrator on behalf of the Eligible Lender Trustee pursuant
to the Trust Agreement and (c) has entered into a Broker-Dealer Agreement that
is in effect on the date of reference.

          "Broker-Dealer Agreement" means each agreement between the Auction
Agent and a Broker-Dealer, and approved by the Trust, pursuant to which the
Broker-Dealer agrees to participate in Auctions as set forth in the Auction
Procedures, as from time to time amended or supplemented.

         "Broker-Dealer Fee" has the meaning set forth in the Auction Agent
Agreement.

         "Broker-Dealer Fee Rate" has the meaning set forth in the Auction Agent
Agreement.

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

          "Existing Securityholder" means (i) with respect to and for the
purpose of dealing with the Auction Agent in connection with an Auction, a
Person who is a Broker-Dealer listed in the Existing Securityholder Registry at
the close of business on the Business Day immediately preceding such Auction and
(ii) with respect to and for the purpose of dealing with the Broker-Dealer in
connection with an Auction, a Person who is a beneficial owner of any Security.

          "Existing Securityholder Registry" means the registry of Persons who
are owners of the Securities, maintained by the Auction Agent as provided in the
Auction Agent Agreement.

         "Federal Funds Rate" means, for any date of determination, the federal
funds (effective) rate as published on page 118 of the Dow Jones Telerate
Service (or such other page as may replace that page on that service for the
purpose of displaying comparable rates or prices) on the immediately preceding
Business Day. If no such rate is published on such page on such date, "Federal
Funds Rate" shall mean for any date of determination, the Federal funds
(effective) rate as published by the Federal Reserve Board in the most recent
edition of Federal Reserve Statistical Release No. H.15 (519) that is available
on the Business Day immediately preceding such date.

          "Initial Period" means, as to any Security, the period commencing on
the Closing Date of such Security and continuing through the day immediately
preceding the Security Initial Rate Adjustment Date for such Security.

          "Interest Period" means, with respect to a Security, the Initial
Period for such Security and each period commencing on the Rate Adjustment Date
for such Security and ending on the day before (i) the next Rate Adjustment Date
for such Security or (ii) the Final Maturity Date of such Security, as
applicable.

          "Market Agent" means the entity named as market agent under the
Indenture, or any successor to it in such capacity thereunder.

          "Maximum Auction Rate" generally means (i) for Auction Periods of 34
days or less, either (A) the greater of (1) One-Month LIBOR plus 0.60% or (2)
the Federal Funds Rate plus 0.60% (if both ratings assigned by the Rating
Agencies to the applicable Security are "Aa3" or "AA-" or better) or (B)
One-Month LIBOR plus 1.50% (if any one of the ratings assigned by the Rating
Agencies to the Security is less than "Aa3" or "AA-") or (ii) for Auction
Periods of greater than or equal to 35 days, either (A) the greater of One-Month
LIBOR or Three-Month LIBOR, plus in either case, 0.60% (if both of the ratings
assigned by the Rating Agencies to the applicable Security are "Aa3" or "AA-" or
better) or (B) the greater of One-Month LIBOR or Three-Month LIBOR, plus in
either case, 1.50% (if any one of the ratings assigned by the Rating Agencies to
the applicable Security is less than "Aa3" or "AA-") or such other rate as may
be set forth in the related Prospectus Supplement. For purposes of the Auction
Agent and the Auction Procedures, the ratings referred to in this definition
shall be the last ratings of which the Auction Agent has been given notice
pursuant to the Auction Agent Agreement.

          "Net Loan Rate" for any Interest Period will equal the weighted
average Effective Interest Rate for the Collection Period immediately preceding
such Interest Period less the amount set forth in the related Prospectus
Supplement.

          "Non-Payment Rate" means One-Month LIBOR plus 1.50%, as the same may
be adjusted pursuant to a Terms Supplement or a Trust Supplement.

          "Person" means any individual, corporation, estate, partnership, joint
venture, association, joint stock company, trust (including any beneficiary
thereof), unincorporated organization or government or any agency or political
subdivision thereof.

          "Potential Securityholder" means any Person (including an Existing
Securityholder that is (i) a Broker- Dealer when dealing with the Auction Agent
and (ii) a potential beneficial owner when dealing with a Broker- Dealer) who
may be interested in acquiring Securities (or, in the case of an Existing
Securityholder thereof, an additional principal amount of Securities).

          "Rate Adjustment Date" means, with respect to each Security, the date
on which the applicable Security Interest Rate is effective and means, with
respect to each such Security, the date of commencement of each Auction Period.

         "Rate Determination Date" means, with respect to any Security, the
Auction Date, or if no Auction Date is applicable to such Series, the Business
Day immediately preceding the date of commencement of an Auction Period.

          "Security Initial Rate" means, (i) with respect to any Class of Notes,
the rate identified as such in the related Prospectus Supplement and (ii) with
respect to any Class of Certificates, the rate identified as such in the Trust
Agreement or the related Trust Supplement.

          "Security Initial Rate Adjustment Date" means, with respect to any
Class of Notes, the date identified as such in the related Prospectus Supplement
and, with respect to any Class of Certificates, the date set forth in the Trust
Agreement or the related Trust Supplement.

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

Existing Securityholders and Potential Securityholders

          Participants in each Auction will include: (1) "Existing
Securityholders," which shall mean any Securityholder according to the records
of the Auction Agent at the close of business on the Business Day preceding each
Auction Date; and (ii) "Potential Securityholders," which shall mean any person,
including any Existing Securityholder or a Broker/Dealer, who may be interested
in acquiring Securities (or, in the case of an Existing Securityholder, an
additional principal amount of the Security such Securityholder then holds). See
"--Broker-Dealer."

         By purchasing a Security, whether in an Auction or otherwise, each
prospective purchaser of Securities or its Broker-Dealer must agree and will be
deemed to have agreed: (i) to participate in Auctions on the terms described
herein; (ii) so long as the beneficial ownership of the Securities is maintained
in Book-Entry Form to sell, transfer or otherwise dispose of the Securities only
pursuant to a Bid (as defined below) or a Sell Order (as defined below) in an
Auction, or to or through a Broker-Dealer, provided that in the case of all
transfers other than those pursuant to an Auction, the Existing Securityholder
of the Securities so transferred, its Participant or Broker-Dealer advises the
Auction Agent of such transfer; (iii) to have its beneficial ownership of
Securities maintained at all times in Book-Entry Form for the account of its
Participant, which in turn will maintain records of such beneficial ownership,
and to authorize such Participant to disclose to the Auction Agent such
information with respect to such beneficial ownership as the Auction Agent may
request; (iv) that a Sell Order placed by an Existing Securityholder will
constitute an irrevocable offer to sell the principal amount of the Security
specified in such Sell Order; (v) that a Bid placed by an Existing
Securityholder will constitute an irrevocable offer to sell the principal amount
of the Security specified in such Bid if the rate specified in such Bid is
greater than, or in some cases equal to, the Security Interest Rate of such
Security, determined as described herein; and (vi) that a Bid placed by a
Potential Securityholder will constitute an irrevocable offer to purchase the
amount, or a lesser principal amount, of the Security specified in such Bid if
the rate specified in such Bid is, respectively, less than or equal to the
Security Interest Rate of the specified Security, determined as described
herein.

          The principal amount of the Securities purchased or sold may be
subject to proration procedures on the Auction Date. Each purchase or sale of
Securities on the Auction Date will be made for settlement on the first day of
the Interest Period immediately following such Auction Date at a price equal to
100% of the principal amount thereof, plus accrued but unpaid interest thereon.
The Auction Agent is entitled to rely upon the terms of any Order submitted to
it by a Broker-Dealer.

          Auction Agent

          Bankers Trust Company, or such other entity as may be named in the
related Prospectus Supplement, will be appointed as Auction Agent to serve as
agent for a Trust in connection with Auctions. The Indenture Trustee and the
Trust will enter into the Auction Agreement with Bankers Trust Company or such
other entity, as the Auction Agent. Any Substitute Auction Agent will be (i) a
bank, national banking association or trust company duly organized under the
laws of the United States of America or any state or territory thereof having
its principal place of business in the Borough of Manhattan, New York, or such
other location as approved by the Indenture Trustee and the Market Agent in
writing and having a combined capital stock or surplus of at least $50,000,000,
or (ii) a member of the National Association of Securities Dealers, Inc. having
a capitalization of at least $50,000,000, and, in either case, authorized by law
to perform all the duties imposed upon it under the Indenture and under the
Auction Agent Agreement. The Auction Agent may at any time resign and be
discharged of the duties and obligations created by the Indenture by giving at
least 90 days notice to the Indenture Trustee, the Trust and the Market Agent.
The Auction Agent may be removed at any time by the Indenture Trustee upon the
written direction of the Surety Provider, if applicable, or, with the consent of
the Surety Provider, if applicable, the Noteholders of 66-2/3% of the aggregate
principal amount of the Notes then outstanding, by an instrument signed by the
Surety Provider, if applicable, or such Noteholders or their attorneys and filed
with the Auction Agent, the Trust, the Indenture Trustee and the Market Agent
upon at least 90 days' notice. Neither resignation nor removal of the Auction
Agent pursuant to the preceding two sentences will be effective until and unless
a Substitute Auction Agent has been appointed and has accepted such appointment.
If required by the Trust or by the Market Agent, with the Trust's consent, a
Substitute Auction Agent Agreement shall be entered into with a Substitute
Auction Agent. Notwithstanding the foregoing, the Auction Agent may terminate
the Auction Agent Agreement if, within 25 days after notifying the Indenture
Trustee, the Trust, the Surety Provider, if applicable, and the Market Agent in
writing that it has not received payment of any Auction Agent Fee due it in
accordance with the terms of the Auction Agent Agreement, the Auction Agent does
not receive such payment.

          If the Auction Agent should resign or be removed or be dissolved, or
if the property or affairs of the Auction Agent shall be taken under the control
of any state or federal court or administrative body because of bankruptcy or
insolvency, or for any other reason, the Indenture Trustee, at the direction of
the related Trust (after receipt of a certificate from the Market Agent
confirming that any proposed Substitute Auction Agent meets the requirements
described in the immediately preceding paragraph above), shall use its best
efforts to appoint a Substitute Auction Agent.

          The Auction Agent is acting as agent for the Trust in connection with
Auctions. In the absence of bad, faith, negligent failure to act or negligence
on its part, the Auction Agent will not be liable for any action taken, suffered
or omitted or any error of judgment made by it in the performance of its duties
under the Auction Agent Agreement and will not be liable for any error of
judgment made in good faith unless the Auction Agent will have been negligent in
ascertaining (or failing to ascertain) the pertinent facts.

          The Indenture Trustee will pay the Auction Agent the Auction Agent Fee
on the Note Distribution Date or Certificate Distribution Date set forth in the
related Prospectus Supplement, and will reimburse the Auction Agent upon its
request for all reasonable expenses, disbursements and advances incurred or made
by the Auction Agent in accordance with any provision of the Auction Agent
Agreement or the Broker-Dealer Agreements (including the reasonable compensation
and the expenses and disbursements of its agents and counsel). The Trust will
indemnify and hold harmless the Auction Agent for and against any loss,
liability or expense incurred without negligence or bad faith on the Auction
Agent's part, arising out of or in connection with the acceptance or
administration of its agency under the Auction Agent Agreement and the
Broker-Dealer Agreements including the reasonable costs and expenses (including
the reasonable fees and expenses of its counsel) of defending itself against any
such claim or liability in connection with its exercise or performance of any of
its respective duties thereunder and of enforcing this indemnification
provision; provided that the Trust will not indemnify the Auction Agent as
described in this paragraph for any fees and expenses incurred by the Auction
Agent in the normal course of performing its duties under the Auction Agent
Agreement and under the Broker-Dealer Agreements, such fees and expenses being
payable as described above.

          Broker-Dealer

          Existing Securityholders and Potential Securityholders may participate
in Auctions only by submitting orders (in the manner described below) through a
"Broker-Dealer," including the Broker-Dealer, as the sole Broker-Dealer or any
other broker or dealer (each as defined in the Securities Exchange Act of 1934,
as amended), commercial bank or other entity permitted by law to perform the
functions required of a Broker-Dealer set forth below which (i) is a Participant
or an affiliate of a Participant, (ii) has been selected by the Trust and (iii)
has entered into a Broker-Dealer Agreement with the Auction Agent that remains
effective, in which the Broker-Dealer agrees to participate in Auctions as
described in the Auction Procedures, as from time to time amended or
supplemented.

          The Broker-Dealers are entitled to a Broker-Dealer Fee, which is
payable by the Auction Agent from monies received from the Indenture Trustee, on
the Note Distribution Date or Certificate Distribution Date set forth in the
related Prospectus Supplement.

          Market Agent

          In connection with each Series of Notes and the Certificates, the
"Market Agent," will act solely as agent of the Trust and will not assume any
obligation or relationship of agency or trust for or with any of the
Securityholders.

Auction Procedures

          General

          Pursuant to the related Terms Supplement and the Trust Agreement and
the related Trust Supplement, Auctions to establish the Auction Rate for each
Security issued by the Trust will be held on each applicable Auction Date,
except as described below, by application of the Auction Procedures described
herein. Such procedures are to be applicable separately to each Class of Notes
and each Class of Certificates.

         The Auction Agent will calculate the Maximum Auction Rate, the All Hold
Rate and One-Month LIBOR or Three-Month LIBOR, as the case may be, on each
Auction Date. The Administrator will calculate and, no later than the Business
Day preceding each Auction Date, will report to the Auction Agent in writing,
the Net Loan Rate. If the ownership of a Security is no longer maintained in
Book-Entry Form, the Indenture Trustee will calculate the Maximum Auction Rate,
and Administrator will report to the Indenture Trustee in writing the Net Loan
Rate, on the Business Day immediately preceding the first day of each Interest
Period commencing after delivery of such Security. If an Event of Default has
occurred, the Indenture Trustee will calculate the Non-Payment Rate on the Rate
Determination Date for (i) each Interest Period commencing after the occurrence
and during the continuance of such Payment Default and (ii) any Interest Period
commencing less than two Business Days after the cure of any Event of Default.
The Auction Agent will determine One-Month LIBOR or the Three-Month LIBOR, as
applicable, for each Interest Period other than the Initial Period for a
Security; provided, that if the ownership of the Securities is no longer
maintained in Book-Entry Form, or if an Event of Default has occurred, then the
Indenture Trustee will determine the One-Month LIBOR or the Three-Month LIBOR,
as applicable, for each such Interest Period. The determination by the Indenture
Trustee or the Auction Agent, as the case may be, of the One-Month LIBOR or the
Three-Month LIBOR, as applicable, will (in the absence of manifest error) be
final and binding upon the Securityholders and all other parties. If calculated
or determined by the Auction Agent, the Auction Agent will promptly advise the
Indenture Trustee of the One-Month LIBOR or the Three-Month LIBOR, as
applicable.

          Submission of Orders

          So long as the ownership of the Securities is maintained in Book-Entry
Form, an Existing Securityholder may sell, transfer or otherwise dispose of
Securities only pursuant to a Bid or Sell Order (as hereinafter defined) placed
in an Auction or through a Broker-Dealer, provided that, in the case of all
transfers other than pursuant to Auctions, such Existing Securityholder, its
Broker-Dealer or its Participant advises the Auction Agent of such transfer.
Auctions for each Class of Notes and each Class of Certificates will be
conducted on each applicable Auction Date, if there is an Auction Agent on such
Auction Date, in the following manner (such procedures to be applicable
separately to each Class of Notes and each Class of Certificates).

          Prior to the Submission Deadline (defined as 1:00 P.M., eastern time,
on any Auction Date or such other time on any Auction Date by which
Broker-Dealers are required to submit Orders to the Auction Agent as specified
by the Auction Agent from time to time) on each Auction Date relating to a
Security:

                 (a) each Existing Securityholder of the applicable Security may
submit to a Broker-Dealer by telephone or otherwise information as to: (i) the
principal amount and class of outstanding Securities, if any, held by such
Existing Securityholder which such Existing Securityholder desires to continue
to hold without regard to the Security Interest Rate for such Securities for the
next succeeding Auction Period (a "Hold Order"); (ii) the principal amount and
class of outstanding Securities, if any, which such Existing Securityholder
offers to sell if the Security Interest Rate for such Securities for the next
succeeding Auction Period will be less than the rate per annum specified by such
Existing Securityholder (a "Bid"); and/or (iii) the principal amount and class
of outstanding Securities, if any, held by such Existing Securityholder which
such Existing Securityholder offers to sell without regard to the Security
Interest Rate for such Securities for the next succeeding Auction Period (a
"Sell Order"); and

                 (b) one or more Broker-Dealers may contact Potential
Securityholders to determine the principal amount and class of Securities which
each such Potential Securityholder offers to purchase, if the Security Interest
Rate for such Securities for the next succeeding Auction Period will not be less
than the rate per annum specified by such Potential Securityholder (also a
"Bid").

          Each Hold Order, Bid and Sell Order will be an "Order." Each Existing
Securityholder and each Potential Securityholder placing an Order is referred to
as a "Bidder."

          Subject to the provisions described below under "Validity of Orders,"
a Bid by an Existing Securityholder will constitute an irrevocable offer to
sell: (i) the principal amount and class of the outstanding Securities specified
in such Bid if the Security Interest Rate for such Securities will be less than
the rate specified in such Bid, (ii) such principal amount or a lesser principal
amount and class of the outstanding Securities to be determined as described
below in "Acceptance and Rejection of Orders," if the Security Interest Rate for
such Securities will be equal to the rate specified in such Bid or (iii) such
principal amount or a lesser principal amount of the then outstanding Securities
to be determined as described below under "Acceptance and Rejection of Orders,"
if the rate specified therein will be higher than the Security Interest Rate for
such Securities and Sufficient Bids (as defined below) have not been made.

          Subject to the provisions described below under "Validity of Orders,"
a Sell Order by an Existing Securityholder will constitute an irrevocable offer
to sell: (i) the principal amount of the Security specified in such Sell Order
or (ii) such principal amount or a lesser principal amount of outstanding
Securities of the specified Security as described below under "Acceptance and
Rejection of Orders," if Sufficient Bids have not been made.

          Subject to the provisions described below under "Validity of Orders,"
a Bid by a Potential Securityholder will constitute an irrevocable offer to
purchase: (i) the principal amount of the Security specified in such Bid if the
Security Interest Rate for such Securities will be higher than the rate
specified in such Bid or (ii) such principal amount or a lesser principal amount
of such Securities as described below in "Acceptance and Rejection of Orders,"
if the Security Interest Rate is equal to the rate specified in such Bid.

          Each Broker-Dealer will submit in writing to the Auction Agent prior
to the Submission Deadline on each Auction Date all Orders obtained by such
Broker-Dealer and will specify with respect to each such Order: (i) the name of
the Bidder placing such Order; (ii) the aggregate principal amount and class of
Security that are the subject of such Order; (iii) to the extent that such
Bidder is an Existing Securityholder: (a) the principal amount and class of
Securities, if any, subject to any Hold Order placed by such Existing
Securityholder; (b) the principal amount, and class of Securities, if any,
subject to any Bid placed by such Existing Securityholder and the rate specified
in such Bid; and (c) the principal amount, and class of Securities, if any,
subject to any Sell Order placed by such Existing Securityholder, and (iv) to
the extent such Bidder is a Potential Securityholder, the rate specified in such
Potential Securityholder's Bid.

          If any rate specified in any Bid contains more than three figures to
the right of the decimal point, the Auction Agent will round such rate up to the
next highest one-thousandth (.001) of one percent.

          If an Order or Orders covering all Securities of the applicable class
held by any Existing Securityholder are not submitted to the Auction Agent prior
to the Submission Deadline, the Auction Agent will deem a Hold Order to have
been submitted on behalf of such Existing Securityholder covering the principal
amount of Securities held by such Existing Securityholder and not subject to an
Order submitted to the Auction Agent.

          Neither the Trust, the Owner Trustee, the Indenture Trustee nor the
Auction Agent will be responsible for any failure of a Broker-Dealer to submit
an Order to the Auction Agent on behalf of any Existing Securityholder or
Potential Securityholder.

          An Existing Securityholder may submit multiple Orders, of different
types and specifying different rates, in an Auction with respect to Securities
then held by such Existing Securityholder. An Existing Securityholder that
offers to purchase additional Securities is, for purposes of such offer, treated
as a Potential Securityholder.

          Any Bid specifying a rate higher than the Maximum Auction Rate will
(i) be treated as a Sell Order if submitted by a Existing Securityholder and
(ii) not be accepted if submitted by a Potential Securityholder.

          Validity of Orders

         If any Existing Securityholder submits through a Broker-Dealer to the
Auction Agent one or more Orders covering in the aggregate more than the
principal amount of the class of Securities held by such Existing
Securityholder, such Orders will be considered valid as follows and in the order
of priority described below.

          Hold Orders. All Hold Orders will be considered valid, but only up to
the aggregate principal amount of the class of Securities held by such Existing
Securityholder, and if the aggregate principal amount of the class of Securities
subject to such Hold Orders exceeds the aggregate principal amount of the class
of Securities held by such Existing Securityholder, the aggregate principal
amount of the class of Securities subject to each such Hold Order will be
reduced pro rata so that the aggregate principal amount of the class of
Securities subject to all such Hold Orders equals the aggregate principal amount
of the class of Securities held by such Existing Securityholder.

          Bids. Any Bid will be considered valid up to an amount equal to the
excess of the principal amount of the class of Securities held by such Existing
Securityholder over the aggregate principal amount of such Security, subject to
any Hold Orders referred to above. Subject to the preceding sentence, if
multiple Bids with the same rate are submitted on behalf of such Existing
Securityholder and the aggregate principal amount of Securities subject to such
Bids is greater than such excess, such Bids will be considered valid up to an
amount equal to such excess. Subject to the two preceding sentences, if more
than one Bid with different rates are submitted on behalf of such Existing
Securityholder, such Bids will be considered valid first in the ascending order
of their respective rates until the highest rate is reached at which such excess
exists and then at such rate up to the amount of such excess. In any event, the
aggregate principal amount of Securities, if any, subject to Bids not valid
under the provisions described above will be treated as the subject of a Bid by
a Potential Securityholder at the rate therein specified.

          Sell Orders. All Sell Orders will be considered valid up to an amount
equal to the excess of the principal amount of Securities of the class held by
such Existing Securityholder over the aggregate principal amount of Securities
subject to valid Hold Orders and valid Bids as referred to above.

          If more than one Bid for a class of Security is submitted on behalf of
any Potential Securityholder, each Bid submitted will be a separate Bid with the
rate and principal amount therein specified. Any Bid or Sell Order submitted by
an Existing Securityholder covering an aggregate principal amount of Securities
not equal to an Authorized Denomination or an integral multiple thereof will be
rejected and will be deemed a Hold Order. Any Bid submitted by a Potential
Securityholder covering an aggregate principal amount of Securities not equal to
an Authorized Denomination or an integral multiple thereof will be rejected. Any
Order submitted in an Auction by a Broker-Dealer to the Auction Agent prior to
the Submission Deadline on any Auction Date will be irrevocable.

          A Hold Order, a Bid or a Sell Order that has been determined valid
pursuant to the procedures described above is referred to as a "Submitted Hold
Order," a "Submitted Bid" and a "Submitted Sell Order," respectively
(collectively, "Submitted Orders").

          Determination of Sufficient Bid and Bid Auction Rate

          Not earlier than the Submission Deadline on each Auction Date, the
Auction Agent will assemble all valid Submitted Orders and will determine:

                 (a) for the applicable Security, the excess of the total
principal amount of such Securities over the sum of the aggregate principal
amount of such Securities subject to Submitted Hold Orders (such excess being
hereinafter referred to as the "Available Securities"); and

         (b) from such Submitted Orders whether the aggregate principal amount
of Securities of such class subject to Submitted Bids by Potential
Securityholders specifying one or more rates equal to or lower than the Maximum
Auction Rate exceeds or is equal to the sum of (i) the aggregate principal
amount of Securities of such class subject to Submitted Bids by Existing
Securityholders specifying one or more rates higher than the Maximum Auction
Rate and (ii) the aggregate principal amount of Securities of such class subject
to Submitted Sell Orders (in the event such excess or such equality exists other
than because all of the Securities are subject to Submitted Hold Orders, such
Submitted Bids by Potential Securityholders above will be hereinafter referred
to collectively as "Sufficient Bids"); and

                 (c) if Sufficient Bids exist, the "Bid Auction Rate," which
will be the lowest rate specified in such Submitted Bids such that if:

                           (i) each such Submitted Bid from Existing
                 Securityholders of such Security specifying such lowest rate
                 and all other Submitted Bids from Existing Securityholders of
                 such Security specifying lower rates were rejected (thus
                 entitling such Existing Securityholders to continue to hold the
                 principal amount of Securities subject to such Submitted Bids);
                 and

                           (ii) each such Submitted Bid from Potential
                 Securityholders of such Security specifying such lowest rate
                 and all other Submitted Bids from Potential Securityholders
                 specifying lower rates, were accepted, the result would be that
                 such Existing Securityholders described in subparagraph (c)(i)
                 above would continue to hold an aggregate principal amount of
                 Securities which, when added to the aggregate principal amount
                 of Securities to be purchased by such Potential Securityholders
                 described in this subparagraph (ii) would equal not less than
                 the Available Securities.

          Determination of Auction Rate and Security Interest Rate, Notice

          Promptly after the Auction Agent has made the determinations described
above, the Auction Agent is to advise the Indenture Trustee of the Net Loan
Rate, the Maximum Auction Rate, the All Hold Rate and the components thereof on
the Auction Date, and based on such determinations, the Auction Rate for the
next succeeding Interest Period for the applicable Security as follows:

         (a) if Sufficient Bids exist, that the Auction Rate for the next
succeeding Interest Period will be equal to the Bid Auction Rate so determined;

         (b) if Sufficient Bids do not exist (other than because all of the
Securities of the applicable Security are subject to Submitted Hold Orders),
that the Auction Rate for the next succeeding Interest Period will be equal to
the Maximum Auction Rate; or

         (c) if all Securities of the applicable Security are subject to
Submitted Hold Orders, that the Auction Rate for the next succeeding Interest
Period will be equal to the All Hold Rate.

          Promptly after the Auction Agent has determined the Auction Rate, the
Auction Agent will determine and advise the Indenture Trustee of the Security
Interest Rate for each applicable Security, which rate will be the lesser of (a)
the Auction Rate for each such Security and (b) the Net Loan Rate. In no event
shall a Security Interest Rate exceed the rate (the "Security Interest Rate
Limitation") set forth in the related Prospectus Supplement (with respect to a
Class of Notes) or the Trust Agreement or the related Trust Supplement (with
respect to a Class of Certificates).

          Acceptance and Rejection of Orders

         Existing Securityholders of the applicable Security will continue to
hold the principal amount of Securities of such class that are subject to
Submitted Hold Orders. If, with respect to a Security, the Net Loan Rate is
equal to or greater than the Bid Auction Rate and if Sufficient Bids, as
described above under "Determination of Sufficient Bids and Bid Auction Rate,"
have been received by the Auction Agent, the Bid Auction Rate will be the
Security Interest Rate, and Submitted Bids and Submitted Sell Orders will be
accepted or rejected and the Auction Agent will take such other action as
provided in the Indenture and described below under "Sufficient Bids."

          If the Net Loan Rate is less than the Auction Rate, the Security
Interest Rate will be the Net Loan Rate. If the Auction Rate and the Net Loan
Rate are both greater than the Security Interest Rate Limitation, the Security
Interest Rate for each series shall be equal to the Security Interest Rate
Limitation. If the Auction Agent has not received Sufficient Bids as described
above under "Determination of Sufficient Bids and Bid Auction Rate" (other than
because all of the Securities are subject to Submitted Holds Orders), the
Security Interest Rate will be the lesser of the Maximum Auction Rate or the Net
Loan Rate. In any of the cases described above in this paragraph, Submitted
Orders will be accepted or rejected and the Auction Agent will take such other
action as described below under "Insufficient Bids."

          Sufficient Bids. If Sufficient Bids have been made with a respect to a
Security and the Net Loan Rate is equal to or greater than the Bid Auction Rate
(in which case the Interest Rate shall be the Bid Auction Rate), all Submitted
Sell Orders will be accepted and, subject to the denomination requirements
described below, Submitted Bids will be accepted or rejected as follows in the
following order of priority and all other Submitted Bids will be rejected:

         (a) Existing Securityholders' Submitted Bids specifying any rate that
is higher than the Security Interest Rate will be accepted, thus requiring each
such Existing Securityholder to sell the aggregate principal amount of
Securities subject to such Submitted Bids;

         (b) Existing Securityholders' Submitted Bids specifying any rate that
is lower than the Security Interest Rate will be rejected, thus entitling each
such Existing Securityholder to continue to hold the aggregate principal amount
of Securities subject to such Submitted Bids;

         (c) Potential Securityholders' Submitted Bids specifying any rate that
is lower than the Security Interest Rate will be accepted;

         (d) Each Existing Securityholder's Submitted Bid specifying a rate that
is equal to the Security Interest Rate will be rejected, thus entitling such
Existing Securityholder to continue to hold the aggregate principal amount of
Securities subject to such Submitted Bid, unless the aggregate principal amount
of Securities subject to such Submitted Bids will be greater than the principal
amount of Securities (the "remaining principal amount") equal to the excess of
the Available Securities over the aggregate principal amount of Securities
subject to Submitted Bids described in subparagraphs (b) and (c) above, in which
event such Submitted Bid of such Existing Securityholder will be rejected in
part and such Existing Securityholder will be entitled to continue to hold the
principal amount of Securities subject to such Submitted Bid, but only in an
amount equal to the aggregate principal amount of Securities obtained by
multiplying the remaining principal amount by a fraction, the numerator of which
will be the principal amount of Securities held by such Existing Securityholder
subject to such Submitted Bid and the denominator of which will be the sum of
the principal amount of Securities subject to such Submitted Bids made by all
such Existing Securityholders that specified a rate equal to the Security
Interest Rate; and

         (e) Each Potential Securityholder's Submitted Bid specifying a rate
that is equal to the Security Interest Rate will be accepted, but only in an
amount equal to the principal amount of Securities obtained by multiplying the
excess of the aggregate principal amount of Available Securities over the
aggregate principal amount of Securities subject to Submitted Bids described in
subparagraphs (b), (c) and (d) above by a fraction, the numerator of which will
be the aggregate principal amount of Securities subject to such Submitted Bid
and the denominator of which will be the sum of the principal amount of
Securities subject to Submitted Bids made by all such Potential Securityholders
that specified a rate equal to the Security Interest Rate.

          Insufficient Bids. If Sufficient Bids have not been made with respect
to a Security (other than because all of the Securities of such class are
subject to Submitted Hold Orders) or if the Net Loan Rate is less than the Bid
Auction Rate (in which case the Security Interest Rate shall be the Net Loan
Rate) or if the Security Interest Rate Limitation applies, subject to the
denomination requirements described below, Submitted Orders will be accepted or
rejected as follows in the following order of priority and all other Submitted
Bids will be rejected:

                 (a) Existing Securityholders' Submitted Bids specifying any
rate that is equal to or lower than the Security Interest Rate will be rejected,
thus entitling such Existing Securityholders to continue to hold the aggregate
principal amount of Securities subject to such Submitted Bids;

                 (b) Potential Securityholders' Submitted Bids specifying any
rate that is equal to or lower than the Security Interest Rate will be accepted,
and specifying any rate that is higher than the Security Interest Rate will be
rejected; and

                 (c) each Existing Securityholder's Submitted Bid specifying any
rate that is higher than the Security Interest Rate and the Submitted Sell Order
of each Existing Securityholder will be accepted, thus entitling each Existing
Securityholder that submitted any such Submitted Bid or Submitted Sell Order to
sell the Securities subject to such Submitted Bid or Submitted Sell Order, but
in both cases only in an amount equal to the aggregate principal amount of
Securities obtained by multiplying the aggregate principal amount of Securities
subject to Submitted Bids described in subparagraph (b) above by a fraction, the
numerator of which will be the aggregate principal amount of Securities held by
such Existing Securityholder subject to such Submitted Bid or Submitted Sell
Order and the denominator of which will be the aggregate principal amount of
Securities subject to all such Submitted Bids and Submitted Sell Orders.

         All Hold Orders. If all Securities of a class are subject to Submitted
Hold Orders, all Submitted Bids will be rejected.

          Authorized Denominations Requirement. If, as a result of the
procedures described above regarding Sufficient Bids and Insufficient Bids, any
Existing Securityholder would be entitled or required to sell, or any Potential
Securityholder would be entitled or required to purchase, a principal amount of
Securities that is not equal to an Authorized Denomination or an integral
multiple thereof, the Auction Agent will, in such manner as in its sole
discretion it will determine, round up or down the principal amount of
Securities to be purchased or sold by any Existing Securityholder or Potential
Securityholder so that the principal amount of Securities purchased or sold by
each Existing Securityholder or Potential Securityholder will be equal to an
Authorized Denomination or an integral multiple in excess thereof. If, as a
result of the procedures described above regarding Insufficient Bids, any
Potential Securityholder would be entitled or required to purchase less than a
principal amount of Securities equal to an Authorized Denomination or any
integral multiple thereof, the Auction Agent will, in such manner as in its sole
discretion it will determine, allocate Securities for purchase among Potential
Securityholders so that only Securities in an Authorized Denomination or any
integral multiples in excess thereof are purchased by any Potential
Securityholder, even if such allocation results in one or more of such Potential
Securityholders not purchasing any Securities.

         Based on the results of each Auction, the Auction Agent is to determine
the aggregate principal amount of Securities of each class to be purchased and
the aggregate principal amount of Securities of each class to be sold by
Potential Securityholders and Existing Securityholders on whose behalf each
Broker-Dealer submitted Bids or Sell Orders and, with respect to each
Broker-Dealer, to the extent that such aggregate principal amount of Securities
to be sold differs from such aggregate principal amount of Securities to be
purchased, determine to which other Broker-Dealer or Broker-Dealers acting for
one or more purchasers such Broker-Dealer will deliver, or from which
Broker-Dealers acting for one or more sellers such Broker-Dealer will receive,
as the case may be, Securities.

          Any calculation by the Auction Agent (or the Indenture Trustee, if
applicable) of the Security Interest Rate, One-Month LIBOR, Three-Month LIBOR,
the Maximum Auction Rate, the All Hold Rate, the Net Loan Rate and the
Non-Payment Rate will, in the absence of manifest error, be binding on all other
parties.

          Notwithstanding anything in the Master Indenture, a related Terms
Supplement or the Trust Agreement to the contrary, no Auction is to be held on
any Auction Date on which there are insufficient moneys held by the Indenture
Trustee under the Master Indenture and available to pay the principal of and
interest due on the applicable Security on the Note Distribution Date or
Certificate Distribution Date immediately following such Auction Date.

          Settlement Procedures

          The Auction Agent is required to advise each Broker-Dealer that
submitted an Order in an Auction of the Security Interest Rate for a Security
for the next Interest Period and, if such Order was a Bid or Sell Order, whether
such Bid or Sell Order was accepted or rejected, in whole or in part, by
telephone not later than 3:00 pm., eastern time, on the Auction Date if the
Interest Rate is the Auction Rate and not later than 4:00 pm. eastern time on
the Auction Date if the Interest Rate is the Net Loan Rate. Each Broker-Dealer
that submitted an Order on behalf of a Bidder is required to then advise such
Bidder of the applicable Security Interest Rate for the next Interest Period
and, if such Order was a Bid or a Sell Order, whether such Bid or Sell Order was
accepted or rejected, in whole or in part, confirm purchases and sales with each
Bidder purchasing or selling Securities as a result of the Auction and advise
each Bidder purchasing or selling Securities as a result of the Auction to give
instructions to its Participant to pay the purchase price against delivery of
such Securities or to deliver such Securities against payment therefor, as
appropriate. Pursuant to the Auction Agent Agreement, the Auction Agent is to
record each transfer of Securities on the Existing Securityholders Registry to
be maintained by the Auction Agent.

          In accordance with DTC's normal procedures, on the Business Day after
the Auction Date, the transactions described above will be executed through DTC,
so long as DTC is the Depository, and the accounts of the respective
Participants at DTC will be debited and credited and Securities delivered as
necessary to effect the purchases and sales of Securities as determined in the
Auction. Purchasers are required to make payment through their Participants in
same-day funds to DTC against delivery through their Participants. DTC will make
payment in accordance with its normal procedures, which now provide for payment
against delivery by its Participants in immediately available funds.

          If any Existing Securityholder selling Securities in an Auction fails
to deliver such Securities, the Broker-Dealer of any person that was to have
purchased Securities in such Auction may deliver to such person a principal
amount of Securities that is less than the principal amount of Securities that
otherwise was to be purchased by such person but in any event equal to an
Authorized Denomination or any integral multiple thereof. In such event, the
principal amount of Securities to be delivered will be determined by such
Broker-Dealer. Delivery of such lesser principal amount of Securities will
constitute good delivery. Neither the Indenture Trustee nor the Auction Agent
will have any responsibility or liability with respect to the failure of a
Potential Securityholder, Existing Securityholder or their respective
Broker-Dealer or Participant to deliver the principal amount of Securities or to
pay for the Securities purchased or sold pursuant to an Auction or otherwise.
For a further description of the settlement procedures, see "SETTLEMENT
PROCEDURES."

Indenture Trustee Not Responsible for Auction Agent, Market Agent and
Broker-Dealers

          The Indenture Trustee shall not be liable or responsible for the
actions of or failure to act by the Auction Agent, Market Agent or any
Broker-Dealer under the Master Indenture, the related Terms Supplement or under
the Auction Agent Agreement, the Market Agent Agreement or any Broker-Dealer
Agreement. The Indenture Trustee may conclusively rely upon any information
required to be furnished by the Auction Agent, the Market Agent or any
Broker-Dealer without undertaking any independent review or investigation of the
truth or accuracy of such information.

Changes in Auction Terms

          Changes in Auction Period or Periods

          While any of the Securities are outstanding, the Administrator, may,
from time to time, change the length of the one or more Auction Periods in order
to conform with then current market practice with respect to similar securities
or to accommodate economic and financial factors that may affect or be relevant
to the length of the Auction Period and the interest rate borne by the
Securities (an "Auction Period Adjustment"). The Administrator will not initiate
such change in the length of the Auction Period unless it shall have received
the written consent from the Market Agent, which consent will not be
unreasonably withheld, not less than three days nor more than 20 days prior to
the effective date of an Auction Period Adjustment. The Administrator will
initiate an Auction Period Adjustment by giving written notice to the Indenture
Trustee, the Auction Agent, the Market Agent, the Surety Provider and the
Securities Depository in substantially the form of, or containing substantially
the information contained in, the Indenture at least 10 days prior to the
Auction Date for such Auction Period.

          Any such Auction Period Adjustment shall not result in an Auction
Period of less than 7 days nor more than 91 days. If any such Auction Period
Adjustment will result in an Auction Period of less than the number of days in
the then current Auction Period, the notice described above will be effective
only if it is accompanied by a written statement of the Indenture Trustee, the
Eligible Lender Trustee, the Auction Agent and the Depository to the effect that
they are capable of performing their duties, if any, under the Indenture, the
Auction Agent Agreement and any Broker-Dealer Agreement with respect to such
changed Auction Period.

          An Auction Period Adjustment will take effect only if (A) the
Indenture Trustee and the Auction Agent receive, by 11:00 A.M., eastern time, on
the Business Day before the Auction Date for the first such Auction Period, a
certificate from the Trust authorizing an Auction Period Adjustment specified in
such certificate, the certificate of the Market Agent described above and the
written statement of the Indenture Trustee, the Eligible Lender Trustee, the
Auction Agent and the Securities Depository described above and (B) Sufficient
Bids exist at the Auction on the Auction Date for such first Auction Period. If
the condition referred to in (A) is not met, the Security Interest Rate
applicable for the next Auction Period will be determined pursuant to the
Auction Procedures and the Auction Period will be the Auction Period determined
without reference to the proposed change. If the condition referred to in (A) is
met, but the condition referred to in (B) above is not met, the Security
Interest Rate applicable for the next Auction Period will be the lesser of the
Maximum Auction Rate and the Net Loan Rate and the Auction Period will be the
Auction Period determined without reference to the proposed change.

          Changes in the Auction Date

          The Market Agent, at the written direction of the Trust, may specify
an earlier Auction Date (but in no event more than five Business Days earlier)
than the Auction Date that would otherwise be determined in accordance with the
definition of "Auction Date" with respect to one or more specified Auction
Periods in order to conform with then current market practice with respect to
similar securities or to accommodate economic and financial factors that may
affect or be relevant to the day of the week constituting an Auction Date and
the interest rate borne on the Securities. The Trust will not consent to such
change in the Auction Date unless the Trust will have received from the Market
Agent not less than three days nor more than 20 days prior to the effective date
of such change a written request for consent together with a certificate
demonstrating the need for change in reliance on such factors. The Market Agent
will provide notice of its determination to specify an earlier Auction Date for
one or more Auction Periods by means of a written notice delivered at least 10
days prior to the proposed changed Auction Date to the Indenture Trustee, the
Auction Agent, the Trust and the Depository.

          The changes in Auction terms described above may be made with respect
to any class of the Securities. In connection with any change in Auction Terms
described above, the Auction Agent is to provide such further notice to such
parties as is specified in the Auction Agent Agreement.



                                   Appendix II

                              SETTLEMENT PROCEDURES

These Settlement Procedures apply separately to each class of Securities.

          (a) Not later than (i) 3:00 P.M. if the Security Interest Rate is the
Auction Rate or (2) 4:00 p.m. if the Security Interest Rate is the Net Loan
Rate, the Auction Agent is to notify by telephone each Broker-Dealer that
participated in the Auction held on such Auction Date and submitted an Order on
behalf of an Existing Securityholder or Potential Securityholder of:

                 (i)  the Security Interest Rate fixed for the next Interest 
          Period;

                 (ii)  whether there were Sufficient Bids in such Auction;

                 (iii) if such Broker-Dealer (a "Seller's Broker-Dealer")
          submitted Bids or Sell Orders on behalf of an Existing Securityholder,
          whether such Bid or Sell Order was accepted or rejected, in whole or
          in part, and the principal amount of Securities, if any, to be sold by
          such Existing Securityholder;

                 (iv) if such Broker-Dealer (a "Buyer's Broker-Dealer")
          submitted a Bid on behalf of a Potential Securityholder, whether such
          Bid was accepted or rejected, in whole or in part, and the principal
          amount of Securities, if any, to be purchased by such Potential
          Securityholder;

                 (v) if the aggregate amount of Securities to be sold by all
          Existing Securityholders on whose behalf such Seller's Broker-Dealer
          submitted Bids or Sell Orders exceeds the aggregate principal amount
          of Securities to be purchased by all Potential Securityholders on
          whose behalf such Buyer's Broker-Dealer submitted a Bid, the name or
          names of one or more Buyer's Broker-Dealers and the name of the
          Participant, if any, of each such Buyer's Broker-Dealer (an
          "Participant") acting for one or more purchasers of such excess
          principal amount of Securities and the principal amount of Securities
          to be purchased from one or more Existing Securityholders on whose
          behalf such Seller's Broker-Dealer acted by one or more Potential
          Securityholders on whose behalf each of such Buyer's Broker-Dealers
          acted;

                 (vi) if the principal amount of Securities to be purchased by
          all Potential Securityholders on whose behalf such Buyer's
          Broker-Dealer submitted a Bid exceeds the amount of Securities to be
          sold by all Existing Securityholders on whose behalf such Seller's
          Broker-Dealer submitted a Bid or a Sell Order, the name or names of
          one or more Seller's Broker-Dealers (and the name of the Participant,
          if any, of each such Seller's Broker-Dealer) acting for one or more
          sellers of such excess principal amount of Securities and the
          principal amount of Securities to be sold to one or more Potential
          Securityholders on whose behalf such Buyer's Broker-Dealer acted by
          one or more Existing Securityholder on whose behalf each of such
          Seller's Broker-Dealers acted; and

                 (vii)  the Auction Date for the next succeeding Auction.

          (b) On each Auction Date, each Broker-Dealer that submitted an Order
on behalf of any Existing Securityholder or Potential Securityholder is to:

               (i) advise each Existing Securityholder and Potential
         Securityholder on whose behalf such Broker- Dealer submitted a Bid or
         Sell Order in the Auction on such Auction Date whether such Bid or Sell
         Order was accepted or rejected, in whole or in part;

               (ii) in the case of a Broker-Dealer that is a Buyer's
         Broker-Dealer, advise each Potential Securityholder on whose behalf
         such Buyer's Broker-Dealer submitted a Bid that was accepted, in whole
         or in part, to instruct such Potential Securityholder's Participant to
         pay to such Buyer's Broker-Dealer (or its Participant) through the
         Depository the amount necessary to purchase the principal amount of the
         Securities to be purchased pursuant to such Bid against receipt of such
         Securities together with accrued interest;

               (iii) in the case of a Broker-Dealer that is a Seller's
         Broker-Dealer, instruct each Existing Securityholder on whose behalf
         such Seller's Broker-Dealer submitted a Sell Order that was accepted,
         in whole or in part, or a Bid that was accepted, in whole or in part,
         to instruct such Existing Securityholder's Participant to deliver to
         such Seller's Broker-Dealer (or its Participant) through the Depository
         the principal amount of the Securities to be sold pursuant to such
         Order against payment therefor;

               (iv) advise each Existing Securityholder on whose behalf such
         Broker-Dealer submitted an Order and each Potential Securityholder on
         whose behalf such Broker-Dealer submitted a Bid of the Security
         Interest Rate for the next Interest Period;

               (v) advise each Existing Securityholder on whose behalf such
         Broker-Dealer submitted an Order of the next Auction Date; and

               (vi) advise each Potential Securityholder on whose behalf such
         Broker-Dealer submitted a Bid that was accepted, in whole or in part,
         of the next Auction Date.

          (c) On the basis of the information provided to it pursuant to
paragraph (a) above, each Broker-Dealer that submitted a Bid or Sell Order in an
Auction is required to allocate any funds received by it in connection with such
Auction pursuant to paragraph (b)(ii) above, and any Securities received by it
in connection with such Auction pursuant to paragraph (b)(iii) above, among the
Potential Securityholders, if any, on whose behalf such Broker- Dealer submitted
Bids, the Existing Securityholder, if any, on whose behalf such Broker-Dealer
submitted Bids or Sell Orders in such Auction, and any Broker-Dealers identified
to it by the Auction Agent following such Auction pursuant to paragraph (a)(v)
or (a)(vi) above.

          (d)  On each Auction Date:

                 (i) each Potential Securityholder and Existing Securityholder
          with an Order in the Auction on such Auction Date will instruct its
          Participant as provided in (b)(ii) or (b)(iii) above, as the case may
          be:

                 (ii) each Seller's Broker-Dealer that is not a Participant of
          the Depository will instruct its Participant to deliver such
          Securities through the Depository to a Buyer's Broker-Dealer (or its
          Participant) identified to such Seller's Broker-Dealer pursuant to
          (a)(v) above against payment therefor; and

                 (iii) each Buyer's Broker-Dealer that is not a Participant in
          the Depository will instruct its Participant to pay through the
          Depository to Seller's Broker-Dealer (or its Participant) identified
          following such Auction pursuant to (a)(vi) above the amount necessary
          to purchase the Securities to be purchased pursuant to (b)(ii) above
          against receipt of such Securities.

          (e)  On the Business Day following each Auction Date;

                 (i) each Participant for a Bidder in the Auction on such
          Auction Date referred to in (d)(i) above will instruct the Depository
          to execute the transactions described under (b)(ii) or (b)(iii) above
          for such Auction, and the Depository will execute such transactions;

                 (ii) each Seller's Broker-Dealer or its Participant will
          instruct the Depository to execute the transactions described in
          (d)(ii) above for such Auction, and the Depository will execute such
          transactions; and

                 (iii) each Buyer's Broker-Dealer or its Participant will
          instruct the Depository to execute the transactions described in
          (d)(iii) above for such Auction, and the Depository will execute such
          transactions.

          (f) If an Existing Securityholder selling Securities in an Auction
fails to deliver such Securities (by authorized book-entry), a Broker-Dealer may
deliver to the Potential Securityholder on behalf of which it submitted a Bid
that was accepted a principal amount of Securities that is less than the
principal amount of Securities that otherwise was to be purchased by such
Potential Securityholder. In such event, the principal amount of Securities to
be so delivered will be determined solely by such Broker-Dealer (but only in
Authorized Denominations). Delivery of such lesser principal amount of
Securities will constitute good delivery. Notwithstanding the foregoing terms of
this paragraph (f), any delivery or nondelivery of Securities which will
represent any departure from the results of an Auction, as determined by the
Auction Agent, will be of no effect unless and until the Auction Agent will have
been notified of such delivery or nondelivery in accordance with the provisions
of the Auction Agent Agreement and the Broker-Dealer Agreements. Neither the
Indenture Trustee nor the Auction Agent will have any responsibility or
liability with respect to the failure of a Potential Securityholder, Existing
Securityholder or their Respective Broker- Dealer or Participant to take
delivery of or deliver, as the case may be, the principal amount of the
Securities purchased or sold pursuant to an Auction or otherwise.







                                     ANNEX A



                              FINANCIAL STATEMENTS

                                     OF THE

                                 SURETY PROVIDER





    No dealer, salesman or other individual has been authorized to give any
information or to make any representations other than those contained in this
Prospectus Supplement and the accompanying Prospectus, and, if given or made,
such information or representations must not be relied upon as having been
authorized by the Seller, The Money Store Inc. or the Underwriter. This
Prospectus Supplement and the accompanying Prospectus do not constitute an offer
to sell or a solicitation of an offer to buy any securities other than the Notes
offered hereby nor an offer of such Notes to any person in any state or other
jurisdiction in which such offer would be unlawful. The delivery of this
Prospectus Supplement and the accompanying Prospectus at any time does not imply
that information herein is correct as of any time subsequent to its date.



                                                   TABLE OF CONTENTS

                                                 PROSPECTUS SUPPLEMENT

                                      Page

Terms of the Series 199_-_Notes ................... S-3
                       -
Previously Issued Securities                        S-8
Underwriting.....................................   S-9
Risk Factors.....................................
Pennsylvania Higher Education Assistance
  Agency.........................................
Description of the Securities                         
Description of the Transfer and Servicing
  Agreements.....................................
Certain Tax Consequences.........................
ERISA Considerations.............................
Legal Matters....................................
Rating...........................................
Index of Principal Terms.........................



Annex A-Certain Characteristics of the Financed
  Student Loans..................................   A-1
Annex B-Certain Information Relating to the
  Guarantors.....................................   B-1

                PROSPECTUS

Prospectus Supplement............................    iv
Available Information............................    iv
Reports to Securityholders.......................    iv
Incorporation of Certain Documents of
  Reference......................................     v
Summary of Terms.................................     1
Risk Factors.....................................    29
Formation of Trust...............................    37
Use of Proceeds..................................    38
The Seller and the Money Store                       38
The Student Loan Financing Business...............   39
The Financed Student Loan Pool                       57
Description of the Securities                        63
Description of the Transfer and Servicing
  Agreements.....................................    74
Certain Legal Aspects of the Financed Student
  Loans..........................................    96
Certain Tax Consequences.........................    98
ERISA Considerations.............................   105
Plan of Distribution.............................   106
Legal Matters....................................   106
Financial Information............................   107
Rating...........................................   107
Index of Principal Terms.........................   108

Appendix ICAuction Procedures
Appendix IICSettlement Procedures
Annex ACFinancial Statements of the Surety Provider












                                 $-------------


                          TRANS-WORLD INSURANCE COMPANY
                                  D/B/A EDUCAID
                                    (Seller)

                                 CLASSNOTES INC.
                                    (Seller)

                              THE MONEY STORE INC.
                                (Representative)







                                 [NAME OF TRUST]



                               ASSET BACKED NOTES
                              (Issuable in Series)




                              PROSPECTUS SUPPLEMENT



























                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution*

               The estimated expenses in connection with the offering, all of
which will be borne by the Registrant are as follows:


Registration Fee.........................................$      43.10
Trustee's Fee...............................................25,000.00
Printing....................................................50,000.00
Legal Fees and Expenses ...................................125,000.00
Accounting Fees.............................................17,000.00
Blue Sky Qualification Fees
  and Expenses..............................................15,000.00
Rating Agency Fees..........................................25,000.00
Miscellaneous...............................................10,000.00
Total.....................................................$267,043.10



*All amounts are estimates of expenses incurred or to be incurred in connection
with the issuance and distribution of a Securities in an aggregate principal
amount assumed for these purposes to be one-eighth of the $1,000,000 of
Securities registered hereby. Accordingly, only one-eighth of the SEC
Registration Fee paid upon the filing of this Registration Statement is included
in the table above.

Item 15. Indemnification of Directors and Officers

               Section 102 of the Delaware General Corporation Law allows a
corporation to limit or eliminate the personal liability of directors to the
corporation and its shareholders for monetary damages for breach of fiduciary
duty as director. However, this provision excludes any limitation on liability
(i) for any breach of the director's duty of loyalty to the corporation or its
shareholders, (ii) for acts or omissions not in good faith or which involve
intentional misconduct or a knowing violation of law, (iii) for intentional or
negligent payment of unlawful dividends or stock purchase or redemption or (iv)
for any transaction from which the director derived an improper personal
benefit. Article Seventh of ClassNotes Inc.'s Certificate of Incorporation
provides for the limitation on directors' liability as permitted by this
statute.

               Section 10-005 of the Arizona General Corporation Law provides
that Arizona corporations such as Trans- World Insurance Company may indemnify
any director, officer, employee or agent against expenses and liabilities in
connection with any proceeding involving the director, officer, employee or
agent by reason of him or her acting in such capacity if he or she acted, or
failed to act, in good faith and in a manner he or she reasonably believed to be
in or not opposed to the best interests of the corporation, and with respect to
any criminal action or proceeding, did not have reasonable cause to believe such
conduct was unlawful. Trans-World Insurance Company's By-Laws entitle officers
and directors to indemnification to the fullest extent permissible under Section
10-005 of the Arizona General Corporation Law.

         Article X of Trans-World Insurance Company's Articles of Incorporation
provides that Trans-World Insurance Company shall indemnify and hold harmless
the directors and officers of such corporation from any claims or causes of
action which may accrue or be brought against them by reason of their action or
inaction in their capacity as directors or officers of such corporation
including indemnity for all attorneys' fees, expenses, loss of time from
employment and damages in the event of any litigation or claims, and any and all
other liabilities that might accrue.

         ClassNotes Inc. and Trans-World Insurance Company each maintains
directors' and officers' liability insurance, which covers their respective
directors and officers, with policy limits of $5,000,000.

         Unless otherwise specified in the related Prospectus Supplement, each
of the Trust Agreement, Sale and Servicing Agreement and the Indenture will
provide that the Registrants and their parent, the Money Store Inc., will
indemnify and hold the Indenture Trustee and the Eligible Lender Trustee
harmless against any losses that either may sustain by reason of the failure of
the Registrants or The Money Store Inc. to perform their respective obligations
under these Agreements.

Item 16. List of Exhibits

               (a)     Any required financial statements of a provider of credit
                       enhancement will be included as an appendix to the
                       related Prospectus Supplement.

               (b)


1.1*    -  Form of Underwriting Agreement for Notes.
4.1*    -  Form of Indenture between [Trust 199_-_] and _______, as
           Indenture Trustee.
4.2*    -  Form of Terms Supplement between [Trust 199_-_] and _____________, as
           Indenture Trustee.
4.3*    -  Form of Trust Agreement between Trans-World Insurance Company d/b/a 
           Educaid, and _________________, as Eligible Lender Trustee.
4.4*    -  Form of Note (included as part of Exhibit 4.1).
5.1**   -  Opinion of Stroock & Stroock & Lavan with respect to legality.
8.1**   -  Opinion of Stroock & Stroock & Lavan with respect to federal and New
           York tax matters (included in Exhibit 5.1).
23.1**  -  Consent of Stroock & Stroock & Lavan (included as part of Exhibit
           5.1).
23.3**  -  Consent of KPMG Peat Marwick LLP.
24      -  Powers of Attorney (included as part of signature page).
25.1**  -  Form T-1 Statement of Eligibility under the Trust Indenture Act of 
           1939 of the Indenture Trustee (bound separately).
99.1*   -  Form of Sale and Servicing Agreement among The Money Store Inc.,
           Trans-World Insurance Company d/b/a Educaid, as Seller, Master
           Servicer and Administrator, [Trust 199_-_] and ______________, as
           Eligible Lender Trustee.
99.2*   -  Form of Administration Agreement among the Trans-World Insurance
           Company d/b/a/ Educaid, as Administrator, ____________, as Eligible
           Lender Trustee and ____________, as Indenture Trustee.
99.3**  -  Form of Guarantee Agreement between ________________, as Eligible
           Lender Trustee on behalf of [Trust 199_-_], and the California 
           Student Aid Commission.
99.4**  -  Form of Guarantee Agreement between ____________, as Eligible Lender
           Trustee on behalf of [Trust 199_-_], and the Florida Office of 
           Student Financial Assistance.
99.5**  - Form of Guarantee Agreement between __________, as Eligible Lender
          Trustee on behalf of [Trust 199_-_], and the New Jersey Higher 
          Education Assistance Authority.
99.6**  - Form of Guarantee Agreement between _________, as Eligible Lender
          Trustee on behalf of [Trust 199_-_], and the United Student Aid Funds.
- -------------------

 *             Filed herewith.

**             To be filed by amendment.

Item 17. Undertakings

The Registrant hereby undertakes:

         (1) To file, during any period in which offers or sales are being made,
a post-effective amendment to this Registration Statement:

         (i) to include any prospectus required by Section 10(a)(3) of the
Securities Act of 1933;

         (ii) to reflect in the prospectus any facts or events arising after the
effective date of the Registration Statement (or the most recent post-effective
amendment thereof) which, individually or in the aggregate, represent a
fundamental change in the information set forth in the Registration Statement;

         (iii) to include any material information with respect to the plan of
distribution not previously disclosed in the Registration Statement or any
material change of such information in the Registration Statement;

provided, however, that paragraphs (i) and (ii) do not apply if the information
required to be included in the post-effective amendment is contained in periodic
reports filed by the Registrant pursuant to Section 13 or Section 15(d) of the
Securities Exchange Act of 1934 that are incorporated by reference in the
Registration Statement.

         (2) That, for the purpose of determining any liability under the
Securities Act of 1933, each such post-effective amendment shall be deemed to be
a new registration statement relating to the securities offered therein, and the
offering of such securities at that time shall be deemed to be the initial bona
fide offering thereof.

         (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.

         The Registrant hereby undertakes that, for purposes of determining any
liability under the Securities Act of 1933, each filing by the Registrant of the
Registrant's annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 that is incorporated by reference in the Registration
Statement shall be deemed to be a new registration statement relating to the
securities offered therein, and the offering of such securities at that time
shall be deemed to be the initial bona fide offering thereof.

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 (the "Act") may be permitted to directors, officers and controlling
persons of the Registrant pursuant to the provisions described in Item 15 above,
or otherwise, the Registrant has been advised that in the opinion of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is, therefore, unenforceable. In the event that a
claim for indemnification against such liabilities (other than the payment by
the Registrant of expenses incurred or paid by a director, officer or
controlling person of the Registrant in the successful defense of any action,
suit or proceeding) is asserted against the Registrant by such director, officer
or controlling person in connection with the securities being registered, the
Registrant will, unless in the opinion of its counsel the matter has been
settled by controlling precedent, submit to a court of appropriate jurisdiction
the question whether such indemnification by it is against public policy as
expressed in the Act and will be governed by the final adjudication of such
issue.





                                   SIGNATURES

               Pursuant to the requirements of the Securities Act of 1933, the
Registrant certifies that it has reasonable grounds to believe that it meets all
of the requirements for filing on Form S-3 and has duly caused this Registration
Statement to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Union, State of New Jersey, on the 26th day of
December, 1996.



                                 CLASSNOTES INC., Seller
                                 TRANS-WORLD INSURANCE COMPANY, Seller


                                 By:     /s/
                                     Eric Elwin
                                     Assistant Secretary of ClassNotes Inc. and
                                     Trans-World Insurance Company d/b/a Educaid


                                POWER OF ATTORNEY

         KNOW ALL MEN BY THESE PRESENTS, that each individual whose signature
appears below constitutes and appoints Morton Dear, Harry Puglisi or Eric Elwin,
or any of them, his true and lawful attorney-in-fact and agent with full power
of substitution and resubstitution, for him or her and in his name, place and
stead, in any and all capacities, to sign any and all amendments (including
post-effective amendments) to this Registration Statement, and to file the same
with all exhibits thereto, and all documents in connection therewith, with the
Securities and Exchange Commission, granting said attorney-in-fact and agent and
each of them, full power and authority to do and perform each and every act and
thing requisite and necessary to be done in and about the premises, as fully to
all intents and purposes as he might or could do in person, hereby ratifying and
confirming all that said attorney-in-fact and agent or any of them, or their or
his substitute or substitutes, may lawfully do or cause to be done by virtue
hereof.

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this Registration Statement has been signed by the following persons in the
capacities indicated on December 26, 1996.



Signature                          Title

    /s/                            Director and Executive Vice President of 
- -----------------------            ClassNotes Inc. and Director of
Alan Turtletaub                    Trans-World Insurance Company d/b/a Educaid


    /s/                            Chief Executive Officer and Director of 
- -----------------------            ClassNotes Inc. and Chief Executive Officer
Marc Turtletaub                    and Director of Trans-World Insurance
                                   Company d/b/a Educaid


    /s/                            Executive Vice President (Principal Financial
- ----------------------             Officer) and Director of ClassNotes Inc. and
Morton Dear                        Executive Vice President, Chief Financial
                                   Officer (Principal Financial Officer ) and 
                                   Director of Trans-World Insurance Company 
                                   d/b/a Educaid

     /s/                           Treasurer and Director of Trans-World 
- -----------------------------      Insurance Company d/b/a Educaid
Harry Puglisi


    /s/                            Vice President (Principal Accounting Officer)
- -----------------------------      of ClassNotes Inc. and Trans-World 
James K. Ransom                    Insurance Company d/b/a Educaid


  /s/                              Executive Vice President and Director of
- -----------------------------      Trans-World Insurance Company d/b/a
      Paul R. Eber                 Educaid  and ClassNotes Inc.








    As filed with the Securities and Exchange Commission on December 26, 1996
                       Registration Statement No. 33-_____

                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                                ----------------
                                    EXHIBITS
                                       TO
                                    FORM S-3
                             REGISTRATION STATEMENT

                                      Under
                           The Securities Act of 1933
                                ----------------
                                 CLASSNOTES INC.
                                    (Seller)

                          TRANS-WORLD INSURANCE COMPANY
                                    (Seller)


             (Exact name of registrant as specified in its charter)

              Delaware                                    22-3400682
              Arizona                                     86-0255348
      State of Incorporation                  IRS Employer Identification Number

                               2840 Morris Avenue
                             Union, New Jersey 07083
                                 (908) 686-2000
                   (Address, including zip code, and telephone
                         number, including area code, of
                    Registrant's principal executive office)

                               Eric R. Elwin, Esq.
                      Vice President and Corporate Counsel
                               2840 Morris Avenue
                             Union, New Jersey 07083
                                 (908) 686-2000
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)

                                   Copies to:

                             Richard L. Fried, Esq.
                            Stroock & Stroock & Lavan
                              Seven Hanover Square
                          New York, New York 10004-2696






                                  EXHIBIT INDEX

Exhibit                                                           Page
   No.      Description                                           No.
- ---------   -----------                                           ----
 (a)        Any required financial statements of a provider of credit 
            enhancement will be included as an appendix to the related 
            Prospectus Supplement.
 (b)
1.1*        Form of Underwriting Agreement for Notes
4.1*        Form of Indenture between [Trust 199_-_] and _____________, as 
            Indenture Trustee
4.2*        Form of Terms Supplement between [Trust 199_-_] and ________, as
            Indenture Trustee
4.3*        Form of Trust Agreement between Trans-World Insurance Company d/b/a
            Educaid and _____________, as Eligible Lender Trustee
4.4*        Form of Note (included as part of Exhibit 4.1)
5.1**       Opinion of Stroock & Stroock & Lavan with respect to legality
8.1**       Opinion of Stroock & Stroock & Lavan with respect to federal and New
            York tax matters (included in Exhibit 5.1).
23.1**      Consent of Stroock & Stroock & Lavan (included in Exhibit 5.1).
23.3**      Consent of KPMG Peat Marwick LLP
24          Powers of Attorney (included as part of signature page).
25.1**      Form T-1 Statement of Eligibility under the Trust Indenture Act of
            1939 of the Indenture Trustee (bound separately)
99.1*       Form of Sale and Servicing Agreement among The Money Store Inc., 
            Trans-World Insurance Company d/b/a Educaid, as Seller, Master
            Servicer and Administrator, [Trust 199_-_] and ___________, as 
            Eligible Lender Trustee
99.2*       Form of Administration Agreement among the Trans-World Insurance
            Company d/b/a/ Educaid, as Administrator, ______________, as
            Eligible Lender Trustee and _________________, as Indenture 
            Trustee
99.3**      Form of Guarantee Agreement between ________________, as Eligible
            Lender Trustee on behalf of [Trust 199_-_], and the California
            Student Aid Commission.
99.4**      Form of Guarantee Agreement between ____________, as Eligible
            Lender Trustee on behalf of [Trust 199_-_], and the Florida
            Office of Student Financial Assistance.
 99.5**     Form of Guarantee Agreement between __________, as Eligible Lender
            Trustee on behalf of [Trust 199_-_], and the New Jersey Higher
            Education Assistance Authority.
 99.6**     Form of Guarantee Agreement between _________, as Eligible Lender
            Trustee on behalf of [Trust 199_-_], and the United Student Aid
            Funds.

- -------------------
*     Filed herewith.

**    To be filed by amendment.