______ SUPPLEMENTAL
                          SALE AND SERVICING AGREEMENT

                            Dated as of _______, 199_

                                      among


                                 [TRUST 199_-_]
                                   as Issuer,


                   TRANS-WORLD INSURANCE COMPANY D/B/A EDUCAID
                  as Seller, Master Servicer and Administrator,

                     DAUPHIN DEPOSIT BANK AND TRUST COMPANY
                    not in its individual capacity but solely
                           as Eligible Lender Trustee,

                                       and

                              THE MONEY STORE INC.,

                                       to

                          SALE AND SERVICING AGREEMENT


                             Dated as of _____, 199_












                                TABLE OF CONTENTS

                                   ARTICLE I.

Definitions and Usage................................................2


                                   ARTICLE II.

                      CONVEYANCE OF FINANCED STUDENT LOANS

SECTION 2.1.     Conveyance of Initial Financed Student  Loans.....2
SECTION 2.2.     Conveyance of Additional Financed  Student Loans..3
SECTION 2.3.     Conveyance of Certain Financed Student  Loans
                  by the Eligible Lender Trustee to the Seller.....5
SECTION 2.4.     Security Agreement................................6

                                  ARTICLE III.

                           THE FINANCED STUDENT LOANS

SECTION 3.1.      Representations and Warranties of TMSI and Seller with
                    Respect to the Financed Student Loans............6
SECTION 3.2.      Purchase upon Breach; Reimbursement................11
SECTION 3.3.      Custody of Financed Student Loan Files............12
SECTION 3.4.      Duties of Master Servicer as Custodian........ ...13
SECTION 3.5.      Instructions; Authority to Act....................14
SECTION 3.6.      Custodian's Indemnification.......................14
SECTION 3.7.      Effective Period and Termination..................15
SECTION 3.8.      Appointment of Subcustodian...................... 15


                                   ARTICLE IV.

             ADMINISTRATION AND SERVICING OF FINANCED STUDENT LOANS

SECTION 4.1.      Duties of Master Servicer...........................16
SECTION 4.2.      Collection of Financed Student Loan  Payments.......17
SECTION 4.3.      Realization upon Financed Student  Loans............19
SECTION 4.4.      No Impairment.......................................19
SECTION 4.5.      Purchase of Financed Student Loans;
                    Reimbursement.....................................19
SECTION 4.6.      Servicing Fee; Servicing Fee Carryover..............21
SECTION 4.7.      Administrator's Certificate.........................21
SECTION 4.8.      Annual Statement as to Compliance; 
                     Notice of Default................................22
SECTION 4.9.      Annual Independent Certified Public
                     Accountants' Report.............................23
SECTION 4.10.     Access to Certain Documentation and
                     Information Regarding Financed Student  Loans....23
SECTION 4.11.     Master Servicer and Administrator  Expenses.........24
SECTION 4.12.     Appointment of Subservicer..........................24


                                   ARTICLE V.

                         Distributions; Reserve Account;
                STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS

SECTION 5.1.     Establishment of Trust Accounts........................25
SECTION 5.2.     Collections............................................27
SECTION 5.3.     Application of Collections.............................28
SECTION 5.4.     Additional Deposits....................................28
SECTION 5.5.     Distributions..........................................29
SECTION 5.6.     Reserve Account........................................33
SECTION 5.7.     Statements to Certificateholders and Noteholders.......35
SECTION 5.8.     Pre-Funding Account....................................38
SECTION 5.9.     Capitalized Pre-Funding Account........................39
SECTION 5.10.    Capitalized Interest Account...........................39
SECTION 5.11.    Expense Account........................................39
SECTION 5.12.    Note Distribution Accountand Certificate
                     Distribution Account...............................39
SECTION 5.13.    Monthly Advances.......................................40


                                   ARTICLE VI.

                       THE SELLER AND THE MASTER SERVICER

SECTION 6.1.      Representations of Seller and Master Servicer..........40
SECTION 6.2.      Existence..............................................42
SECTION 6.3.      Liability and Indemnities..............................43
SECTION 6.4.      [Reserved].............................................45
SECTION 6.5.      Merger or Consolidation of, or  Assumption of the 
                    Obligations of, the Seller, the Administrator or
                    the Master Servicer...................................45
SECTION 6.6.      Limitation on Liability of Seller, Master
                      Servicer and Others.................................46
SECTION 6.7.      Seller May Own Certificate or Notes.....................46
SECTION 6.8.      Master Servicer Not to Resign...........................47


                                  ARTICLE VII.

                                The Administrator

SECTION 7.1.      Representations of the Administrator....................47
SECTION 7.2.      Liabilities and Indemnities.............................49
SECTION 7.3.      Administrator Not to Resign.............................49


                                  ARTICLE VIII.

                                     Default

SECTION 8.1.       Master Servicer Default; Administrator Default..........50
SECTION 8.2.       Appointment of Successor................................53
SECTION 8.3.       Notification to Noteholders and Certificateholders......55
SECTION 8.4.       Waiver of Past Defaults.................................55


                                   ARTICLE IX

                                   Termination

SECTION 9.1.       Termination............................................55


                                   ARTICLE X.

                                  Surety Bonds

SECTION 10.1.      Surety Bonds............................................58
SECTION 10.2.      Further Assurances; Surety Provider  Default; etc.......59


                                   ARTICLE XI.

                                  Miscellaneous

SECTION 11.1.       Amendment..............................................60
SECTION 11.2.       Protection of Interests in Trust.......................61
SECTION 11.3.       Notices................................................64
SECTION 11.4.       Assignment.............................................65
SECTION 11.5.       Limitations on Rights of Others........................65
SECTION 11.6.       Severability...........................................65
SECTION 11.7.       Separate Counterparts..................................65
SECTION 11.8.       Headings...............................................65
SECTION 11.9.       Governing Law..........................................66
SECTION 11.10.      Assignment to Indenture Trustee........................66
SECTION 11.11.      Nonpetition Covenants..................................66
SECTION 11.12.      Limitation of Liability of Eligible  Lender
                       Trustee and Indenture Trustee.......................66
SECTION 11.13.      Rights to Surety Provider..............................67
SECTION 11.14.      Conflicts with Other Documents.........................67


APPENDIX A           Definitions and Usage

SCHEDULE A           Schedule of Financed Student Loans
SCHEDULE B           Location of Financed Student Loan Files


EXHIBIT A            Form of Report to Noteholders
EXHIBIT B            Form of Report to Certificateholders
EXHIBIT C            Form of Administrator's Certificate
EXHIBIT D            Form of Assignment for Initial Financed
                          Student Loans
EXHIBIT E           Form of Assignment for Additional Financed
                           Student Loans


  ____ SUPPLEMENTAL SALE AND SERVICING AGREEMENT (the "Agreement") dated as of
 ______, 199_, among [TRUST 199_-_], a [Pennsylvania] business trust (the
"Issuer"), TRANS-WORLD INSURANCE COMPANY, D/B/A EDUCAID, an Arizona corporation
(the "Seller," the "Master Servicer" or the "Administrator"), ____________,
a [Pennsylvania] bank and trust company, solely as eligible lender trustee 
and not in its individual capacity (the "Eligible Lender Trustee"), and 
THE MONEY STORE INC., a New Jersey corporation ("TMSI").

      WHEREAS the parties hereto entered into a Sale and Servicing
Agreement dated as of ______, 199_ in connection with the issuance by the Issuer
of its Auction Rate Asset Backed Certificates (the "Certificates") and its
Series 199_-_ Auction Rate Asset Backed Notes, Class A-1, Class A-2 and Class
A-3 (the "Series 199_-_ Notes"); and

      WHEREAS the parties hereto entered into a First Supplemental
Sale and Servicing Agreement dated as of _____, 199_ in connection with the
issuance by the Issuer of its Series 199_- _ Asset Backed Notes, Class A-4,
Class A-5 and Class A-6 (the "Series 199_-_ Notes"); and

      WHEREAS the parties hereto entered into a Second Supplemental Sale and
Servicing Agreement dated as of _____, 199_ (together with the Sale and
Servicing Agreement and as amended and supplemented from time to time, the "Sale
and Servicing Agreement") in connection with the issuance by the Issuer of its
Series 199_-_ Asset Backed Notes, Class A-7 and Class A-8 (the "Series 199_-_
Notes"); and

     WHEREAS the Issuer is authorizing on the date hereof for
issuance its Series 199_-_ Asset Backed Notes, Class A-9 (the "Series 199_-_
Notes"); and

     WHEREAS the Issuer also has authorized for issuance
certificates designated as the Issuer's Series 199_-_ Certificates (the "Series
199_-_ Certificates") pursuant to a Third Trust Supplement between Trans-World
Insurance Company d/b/a Educaid and the Eligible Lender Trustee; and

     WHEREAS the parties hereto are entering into this Third Supplemental Sale
 and Servicing Agreement in connection with the  Series 199_-_ Notes.

     NOW THEREFORE, in consideration of the premises and the mutual
covenants herein contained, the parties hereto agree as follows:


                                     ARTICLE I

                              DEFINITIONS AND USAGE

     Capitalized terms used but not defined herein are defined in
Appendix A hereto, which also contains rules as to usage and construction that
shall be applicable herein.

                                     ARTICLE II

                      CONVEYANCE OF FINANCED STUDENT LOANS

          SECTION 2.1 CONVEYANCE OF INITIAL FINANCED STUDENT Loans. (a) In
     consideration of the Issuer's delivery to or upon the order of the Seller
     of the Series 199_-_ Certificates, the Seller agrees to, and the Seller
     does hereby, as evidenced by a duly executed written assignment and bill of
     sale in the form of Exhibit D, contribute, transfer, assign, set over and
     otherwise convey to the Eligible Lender Trustee on behalf of the Issuer,
     without recourse (subject to the obligations herein):

          (i) all right, title and interest in and to the Financed Student Loans
     (other than the Additional Financed Student Loans) (the "Initial Financed
     Student Loans") listed on Schedule A to this Agreement and all obligations
     of the Obligors thereunder, including all moneys paid thereunder, and all
     written communications received by the Seller with respect thereto
     (including borrower correspondence, notices of death, disability or
     bankruptcy and requests for deferrals or forbearance), on or after the
     Cut-off Date relating to the Series 199_-_ Notes;

          (ii) all right, title and interest in all funds on deposit from time
     to time in the Trust Accounts and in all investments and proceeds thereof
     (including all income thereon);

          (iii)  the proceeds of any and all of the foregoing; and

          (iv)  the amounts specified in Sections 5.8, 5.9 and 5.10 hereof.

          (b) In connection with the contribution and assignment of Financed
     Student Loans to the Eligible Lender Trustee on behalf of the Issuer, on or
     prior to the Closing Date relating to the Series 199_-_ Notes, the Seller
     shall cause the Surety Provider to deliver the Note Surety Bond relating to
     the Series 199_-_ Notes to the Eligible Lender Trustee on behalf of the
     related Noteholders.

          (c) On the Closing Date relating to the sale of the Series 199_-_
     Notes, the Seller shall have delivered (A) to the Rating Agencies and the
     Surety Provider an Opinion of Counsel with respect to the transfer of the
     Initial Financed Student Loans and the Additional Financed Student Loans to
     be transferred on each Transfer Date, and (B) to the Eligible Lender
     Trustee, the Surety Provider and the Indenture Trustee the Opinion of
     Counsel required by Section 11.2(i)(1).

          (d) In connection with the contribution of the Initial Financed
     Student Loans, on the Closing Date relating to the Series 199_-_ Notes the
     Seller and the Issuer shall execute a cross-receipt, which will evidence
     receipt by the Seller of the Series 199_-_ Certificates, and receipt by the
     Issuer of the Initial Financed Student Loans.

          SECTION 2.2. CONVEYANCE OF ADDITIONAL FINANCED STUDENT LOANS. (a)
     Subject to the conditions set forth in paragraph (b) below, in
     consideration of the Issuer's delivery on the related Transfer Date to or
     upon the order of the holder of the Series 199_-_ Certificates of the
     amount described in Section 5.8(a) to be delivered on such Transfer Date,
     the Seller does hereby, contribute, transfer, assign, set over and
     otherwise convey to the Eligible Lender Trustee on behalf of the Issuer,
     without recourse (subject to the obligations herein) all right, title and
     interest of the Seller in and to each Additional Financed Student Loan, and
     all moneys received thereon, and all written communications received by the
     Seller with respect thereto (including borrower correspondence, notices of
     death, disability or bankruptcy and requests for deferrals or
     forbearances), on and after the related Subsequent Cut-off Date, made from
     time to time during the Funding Period relating to the Series 199_-_ Notes.

          (b) The Seller shall transfer to the Issuer the Additional Financed
     Student Loans for a given Transfer Date and the other property and rights
     related thereto described in paragraph (a) above only upon the satisfaction
     of each of the following conditions on or prior to such Transfer Date:

          (i) the Seller shall have delivered to the Eligible Lender Trustee and
     the Indenture Trustee, with a copy to the Surety Provider, a duly executed
     written assignment in substantially the form of Exhibit E (each, a
     "Transfer Agreement"), which shall include supplements to Schedule A
     hereto, listing such Additional Financed Student Loans;

          (ii) the Seller shall have delivered, at least 2 Business Days prior
     to such Transfer Date, notice of such transfer to the Eligible Lender
     Trustee and the Indenture Trustee, with a copy to the Surety Provider,
     including a listing of the type and the aggregate principal balance of such
     Additional Financed Student Loans;

          (iii) the Seller shall, to the extent required by Section 5.2 of this
     Agreement and the Sale and Servicing Agreement, have deposited in the
     Collection Account all collections in respect of the Additional Financed
     Student Loans on and after each applicable Subsequent Cut-off Date;

          (iv) as of each Transfer Date, the Seller was not insolvent nor will
     it have been made insolvent by such transfer nor is it aware of any pending
     insolvency;

          (v)  as of each Transfer Date, the Seller was in compliance with all
     applicable provisions of the Insurance Agreement and no default, or event
     which with notice or the passage of time, or both, would constitute a
     default, thereunder has occurred;

          (vi)  such addition will not result in a material adverse Federal or
     [Pennsylvania] tax consequence to the Issuer, the Noteholders or the
     Certificateholders;

          (vii) the Funding Period relating to the Series 199_-_ Notes shall not
     have terminated;

          (viii) the Seller shall have taken any action required to maintain the
     first perfected ownership interest of the Issuer in the Trust Estate and
     the first perfected security interest of the Indenture Trustee in the
     Indenture Trust Estate; and

          (ix) no selection procedures believed by the Seller to be adverse to
     the interests of the Certificateholders, the Noteholders or the Surety
     Provider shall have been utilized in selecting the Additional Financed
     Student Loans.

          (c) In addition to Additional Financed Student Loans originated by the
     Seller, with the prior consent of the Surety Provider, the Seller may
     direct the Eligible Lender Trustee to acquire one or more portfolios of
     specified student loans as Additional Financed Student Loans hereunder
     subject to satisfaction of the conditions specified in Section 2.2(b);
     PROVIDED, HOWEVER, that the Transfer Agreement delivered by the Seller may
     be modified to reflect the contribution to the Issuer by the Seller of its
     rights to acquire such Additional Financed Student Loans.

     SECTION 2.3. CONVEYANCE OF CERTAIN FINANCED STUDENT LOANS BY THE ELIGIBLE
     LENDER TRUSTEE TO THE SELLER. (a) Upon receipt of written notice (or
     telephonic or facsimile notice followed by written notice) from the Seller
     (or from the Master Servicer on behalf of the Seller) by the Eligible
     Lender Trustee and the Indenture Trustee, a copy of such notice to be
     concurrently delivered to the Surety Provider, the Eligible Lender Trustee
     will convey to the Seller the Financed Student Loans identified in such
     notice, which are to be repaid with proceeds of the Consolidation Loans to
     be made by or on behalf of the Seller. Simultaneously with each such
     conveyance by the Eligible Lender Trustee and the making by the Seller of
     each such Consolidation Loan, the Seller shall deposit into the Collection
     Account an amount equal to the aggregate Purchase Amount of such Financed
     Student Loans, as payment for such conveyance.

          (b) Upon receipt of written notice (or telephonic or facsimile notice
     followed by written notice) from the Seller (or from the Master Servicer on
     behalf of the Seller) by the Eligible Lender Trustee and the Indenture
     Trustee, that a Financed Student Loan that is a Serial Loan is to be
     conveyed to the holder of one or more student loans to which such Financed
     Student Loan is serial, a copy of such notice to be concurrently delivered
     to the Surety Provider, the Eligible Lender Trustee shall convey to the
     order of the Seller's designee the Financed Student Loan(s) identified in
     such notice. Within 75 days of each such conveyance by the Eligible Lender
     Trustee, the Seller shall either (i) cause the transferee of such Financed
     Student Loan(s) to pay into the Collection Account an amount at least equal
     to the aggregate Purchase Amount of such Financed Student Loan(s) in
     consideration for such conveyance or (ii) reconvey to the Eligible Lender
     Trustee such Financed Student Loan(s). Until such time, if any, as the
     amount set forth in clause (i) above is deposited into the Collection
     Account, all payments received on or with respect to such Financed Student
     Loan shall remain an asset of the Trust. The Seller, on behalf of the
     Trust, shall cause to be remitted to TMS Student Holdings, Inc., in its
     capacity as holder of a 1% interest in the Certificates and holder of the
     Series 199_-_ Certificates, any amount paid by the transferee of such
     Financed Student Loan(s) in excess of the aggregate Purchase Amount.

          (c) Upon receipt of written notice (or telephonic or facsimile notice
     followed by written notice) from the Master Servicer by the Eligible Lender
     Trustee and the Indenture Trustee, a copy of such notice to be concurrently
     delivered to the Surety Provider, the Eligible Lender Trustee will convey
     to the Master Servicer the Financed Student Loans identified in such
     notice, which are to be transferred to a Guarantor in consideration of a
     related Guarantee Payment. Within one Business Day of its receipt of the
     related Guarantee Payment, the Master Servicer shall deposit, or cause to
     be deposited, into the Collection Account an amount equal to such Guarantee
     Payment, as payment of such conveyance.

          SECTION 2.4.  SECURITY AGREEMENT. Although it is the intent of the
parties to this Agreement that the conveyance of the Seller's right, title and
interest in and to the Financed Student Loans pursuant to this Agreement shall
constitute a contribution and assignment and not a loan, in the event that such
conveyance is deemed to be a loan, it is the intent of the parties to this
Agreement that the Seller shall be deemed to have granted to the Eligible Lender
Trustee, on behalf of the Issuer, a first priority perfected security interest
in all of the Seller's right, title and interest in, to and under the Financed
Student Loans and the proceeds thereof, and that this Agreement shall constitute
a security agreement under applicable law.


                                     ARTICLE III

                           THE FINANCED STUDENT LOANS

          SECTION 3.1. REPRESENTATIONS AND WARRANTIES OF TMSI AND
     ------------------------------------------- SELLER WITH RESPECT TO THE
     FINANCED STUDENT LOANS. TMSI and the Seller, jointly and severally, make
     the following representations and warranties as to the Financed Student
     Loans being transferred to the Eligible Lender Trustee on the Closing Date
     relating to the Series 199_-_ Notes and the Financed Student Loans to be
     transferred to the Eligible Lender Trustee during the Funding Period for
     the Series 199_-_ Notes, on which the Issuer is deemed to have relied in
     acquiring (through the Eligible Lender Trustee) such Financed Student
     Loans. Such representations and warranties speak as of the execution and
     delivery of this Agreement and as of the Closing Date relating to the
     Series 199_-_ Notes, in the case of the Initial Financed Student Loans, and
     as of the applicable Transfer Date, in the case of the Additional Financed
     Student Loans, but shall survive the sale, transfer and assignment of such
     Financed Student Loans to the Eligible Lender Trustee on behalf of the
     Issuer and the pledge thereof to the Indenture Trustee pursuant to the
     Indenture. As used in this Article III, unless otherwise indicated the term
     "Financed Student Loans" shall include only the Financed Student Loans
     being transferred to the Eligible Lender Trustee on the Closing Date for
     the Series 199_-_ Notes and the Financed Student Loans to be transferred to
     the Eligible Lender Trustee during the Funding Period for the Series 199_-_
     Notes. Accordingly, unless otherwise indicated, the term "Financed Student
     Loan" shall not be deemed to include Financed Student Loans transferred to
     the Eligible Lender Trustee prior to the Closing Date for the Series 199_-_
     Notes.

          (i) CHARACTERISTICS OF FINANCED STUDENT LOANS. Each Financed Student
     Loan (A) was originated in the United States of America, its territories,
     its possessions or other areas subject to its jurisdiction to an eligible
     borrower under applicable law and agreements and was fully and properly
     executed by the parties thereto, (B) was originated or acquired by the
     Seller in the ordinary course of its business, (C) has been serviced since
     the date of its origination in accordance with all applicable requirements
     of the applicable Guarantor and the Higher Education Act and (D) provides
     or, when the payment schedule with respect thereto is determined, will
     provide for payments on a periodic basis that fully amortize the principal
     amount of such Financed Student Loan by its maturity and yields interest at
     the rate applicable thereto, as such maturity may be modified in accordance
     with any applicable deferral or forbearance periods granted in accordance
     with applicable laws and restrictions, including those of the Higher
     Education Act or any Guarantee Agreement. Each Financed Student Loan that
     is a Stafford Loan qualifies the holder thereof to receive Interest Subsidy
     Payments and Special Allowance Payments from the Department. Each Financed
     Student Loan that is a Consolidation Loan qualifies the holder thereof to
     receive Interest Subsidy Payments and Special Allowance Payments from the
     Department to the extent applicable. Each Financed Student Loan that is a
     PLUS Loan, a SLS Loan or an Unsubsidized Stafford Loan qualifies the holder
     thereof to receive Special Allowance Payments from the Department to the
     extent applicable. Each Financed Student Loan qualifies the holder thereof
     to receive Guarantee Payments from the applicable Guarantor.

          (ii) SCHEDULE OF FINANCED STUDENT LOANS. The information concerning
     the Initial Financed Student Loans set forth in Schedule A to this
     Agreement and Schedule A to the related Transfer Agreement is true and
     correct in all material respects as of the opening of business on the
     Cutoff Date relating to the Series 199_-_ Notes or each applicable
     Subsequent Cut-off Date, as applicable, and no selection procedures
     believed to be adverse to the Noteholders, the Certificateholders or the
     Surety Provider were utilized in selecting the Initial Financed Student
     Loans or the Additional Financed Student Loans, as applicable. The computer
     tape or electronic data transmission regarding the Initial Financed Student
     Loans made available to the Issuer and its assigns and the Surety Provider
     is true and correct in all respects as of the Cut- off Date relating to the
     Series 199_-_ Notes.

          (iii)  COMPLIANCE WITH LAW. Each Financed Student Loan complied at the
     time it was originated or made and at the execution of this Agreement or
     the applicable Transfer Agreement, as the case may be, complies, and the
     Seller and its agents, with respect to each such Financed Student Loan,
     have at all times complied, in all material respects with all requirements
     of applicable Federal, State and local laws and regulations thereunder,
     including the Higher Education Act, the Equal Credit Opportunity Act, the
     Federal Reserve Board's Regulation B and other applicable consumer credit
     laws and equal credit opportunity laws.

          (iv) BINDING OBLIGATION. Each Financed Student Loan represents the
     genuine, legal, valid and binding payment obligation in writing of the
     related Obligor, enforceable by or on behalf of the holder thereof against
     the related Obligor in accordance with its terms, and no Financed Student
     Loan has been satisfied, subordinated or rescinded.

          (v) NO DEFENSES. No right of rescission, setoff, counterclaim or
     defense has been asserted or threatened with respect to any Financed
     Student Loan. No counterclaim, offset, defense or right of rescission
     exists with respect to any Financed Student Loan which could be asserted
     and maintained, or which, with notice, lapse of time, or the occurrence or
     failure to occur of any act or event, could be asserted and maintained by
     the borrower against the Eligible Lender Trustee as a result of any act or
     omission to act on the part of the Seller, the Master Servicer, the
     Servicer, the Administrator, the Eligible Lender Trustee, the Indenture
     Trustee or any of their respective agents, employees or other designees.

          (vi) NO DEFAULT. No Financed Student Loan has a payment that is more
     than 90 days overdue as of the Cut-off Date relating to the Series 199_-_
     Notes or the applicable Subsequent Cut-off Date, as the case may be, and,
     except as permitted in this paragraph, no default, breach, violation or
     event permitting acceleration under the terms of any Financed Student Loan
     has occurred; and, except for payment defaults continuing for a period of
     not more than 90 days, no continuing condition that with notice or the
     lapse of time or both would constitute a default, breach, violation or
     event permitting acceleration under the terms of any Financed Student Loan
     has arisen; and the Seller has not waived and shall not waive any of the
     foregoing other than as permitted by the Basic Documents.

          (vii) TITLE. The transfer and assignment herein contemplated
     constitutes a sale of the Financed Student Loans from the Seller to the
     Eligible Lender Trustee on behalf of the Issuer and the beneficial interest
     in and title to such Financed Student Loans shall not be part of the
     debtor's estate in the event of the appointment of a receiver with respect
     to the Seller. No Financed Student Loan has been sold, transferred,
     assigned or pledged by the Seller to any Person other than the Eligible
     Lender Trustee on behalf of the Issuer or any such assignment or pledge has
     been released. Immediately prior to the transfer and assignment herein
     contemplated, the Seller had good title to each Financed Student Loan, free
     and clear of all Liens and, immediately upon the transfer thereof, the
     Eligible Lender Trustee on behalf of the Issuer shall have good title to
     each such Financed Student Loan, free and clear of all Liens, and the
     transfer to the Indenture Trustee, shall have been perfected under the UCC.

          (viii) LAWFUL ASSIGNMENT. No Financed Student Loan has been originated
     in, or is subject to the laws of, any jurisdiction under which the sale,
     transfer and assignment of such Financed Student Loan or any Financed
     Student Loan under this Agreement, each Transfer Agreement or the Indenture
     is unlawful, void or voidable.

          (ix) ALL FILINGS MADE. All filings (including UCC filings) necessary
     in any jurisdiction to give the Issuer a first perfected ownership interest
     in the Financed Student Loans, and to give the Indenture Trustee a first
     perfected security interest therein, shall have been made.

          (x) ONE ORIGINAL. There is only one original executed copy (which may
     be in counterparts) of each promissory note evidencing a Financed Student
     Loan.

          (xi) PRINCIPAL BALANCE. The aggregate principal balance of the Initial
     Financed Student Loans, plus accrued interest to be capitalized with
     respect thereto, as of the Cut-off Date relating to the Series 199_-_ Notes
     is $-----------.

          (xii)   [Reserved]

          (xiii) INTEREST ACCRUING. Each Financed Student Loan is accruing
     interest (whether or not such interest is being paid currently, by the
     Obligor or by the Department, or is being capitalized), except as otherwise
     expressly permitted by the Basic Documents.

          (xiv) SELLER'S REPRESENTATIONS. The representations and warranties of
     the Seller contained in Section 6.1 are true and correct.

          (xvii) COMPLIANCE WITH REQUIREMENTS OF GUARANTORS. Each Financed
     Student Loan will be maintained and serviced in all material respects in
     compliance with all applicable requirements of the applicable Guarantor and
     the Department and is or will be represented by one or more promissory
     notes or other written agreements that adequately document such Financed
     Student Loans.

          (xvi) NO ADVERSE EFFECTS. The sale and assignment of Financed Student
     Loans to the Eligible Lender Trustee by the Seller pursuant to this
     Agreement or the applicable Transfer Agreement will not, by reason thereof,
     have any adverse effect upon the validity, legality or enforceability of
     the Financed Student Loans.

          (xvii) GUARANTEES IN EFFECT. On the dates of making thereof and of
     transfer thereof to the Eligible Lender Trustee, each Financed Student Loan
     will be guaranteed by a Guarantor and covered by a federal reimbursement
     contract between such Guarantor and the Department and each such guarantee
     and federal reimbursement contract will be in full force and effect. All
     guarantee fees and origination fees with respect to each Financed Student
     Loan shall have been timely paid or will be timely paid. The guarantee with
     respect to each Financed Student Loan will be freely transferable as an
    incident to the sale of each Student Loan to the Eligible Lender Trustee,
     and the Eligible Lender Trustee will be entitled to the benefits of such
     guarantee, and none of the Financed Student Loans will at any time prior to
     its transfer to the Eligible Lender Trustee have been tendered to either
     the Department, the Secretary of Education or the applicable Guarantor for
     payment.

          (xviii) GUARANTEE AGREEMENTS. The Eligible Lender Trustee is party to
     a valid and binding Guarantee Agreement with each Guarantee Agency
     guaranteeing a Financed Student Loan.

          (xix) INTEREST ON CONSOLIDATION LOANS. No Financed Student Loan that
     is a Consolidation Loan shall bear a rate of interest below that provided
     for in the Higher Education Act.

          SECTION 3.2.  PURCHASE UPON BREACH; REIMBURSEMENT. The
     ----------------------------------- Seller, TMSI, the Master Servicer or
     the Eligible Lender Trustee, as the case may be, shall inform the other
     parties to this Agreement, the Indenture Trustee and the Surety Provider
     promptly, in writing, upon the discovery of any breach of the
     representations and warranties made pursuant to Section 3.1. Unless any
     such breach shall have been cured within 60 days following the discovery
     thereof by the Seller or TMSI or receipt by the Seller or TMSI of written
     notice from the Eligible Lender Trustee, the Surety Provider, TMSI or the
     Master Servicer of such breach, the Seller shall purchase any Financed
     Student Loan in which the interests of the Noteholders, the
     Certificateholders or the Surety Provider are materially and adversely
     affected by any such breach as of the first day succeeding the end of such
     60-day period that is the last day of a Collection Period; provided that it
     is understood that any such breach that does not affect any Guarantor's
     obligation to guarantee payment of such Financed Student Loan to the
     Eligible Lender Trustee will not be considered to have a material adverse
     effect for this purpose. In consideration of and simultaneously with the
     purchase of the Financed Student Loan, the Seller shall remit the Purchase
     Amount, in the manner specified in Section 5.4, and the Issuer shall
     execute such assignments and other documents reasonably requested by the
     Seller in order to effect such transfer. If the Seller fails to purchase
     within the time period provided hereby any Financed Student Loan it is
     required to purchase hereunder, TMSI shall remit, or cause to be remitted,
     no later than the date the Seller would be required to remit such amount,
     the Purchase Amount for such Financed Student Loan, in the manner specified
     in Section 5.4, and the Issuer shall execute such assignments and other
     documents reasonably requested by TMSI or its designee in order to effect
     such transfer; provided, however, that if a designee of TMSI purchases any
     Financed Student Loans, such designee shall not have any pre-existing debt
     with respect to such purchase, and any transfer of a Financed Student Loan
     pursuant to this Section shall be made contemporaneously with repayment or
     the incurrence of the repayment obligation. Upon any such transfer of a
     Financed Student Loan, legal title to, and beneficial ownership and control
     of, the related Financed Student Loan File will thereafter belong to the
     Seller or TMSI's designee, as the case may be. In addition, if any such
     breach does not trigger such a purchase obligation but does result in the
     refusal by a Guarantor to guarantee the applicable portion of the accrued
     interest, or the loss of (including any obligation of the Issuer to repay
     to the Department) certain Interest Subsidy Payments and Special Allowance
     Payments, with respect to a Financed Student Loan, then, unless such
     breach, if curable, is cured within 60 days, the Seller shall, at its
     option, either purchase such Financed Student Loan at the applicable
     Purchase Amount or reimburse the Issuer by remitting an amount equal to the
     sum of all amounts that would have been payable if not for such breach in
     the manner specified in Section 5.4 not later than the last day of the
     Collection Period in which such 60th day occurs. If the Seller fails to
     purchase such Financed Student Loan or reimburse the Issuer such amount,
     TMSI shall reimburse the Issuer such amount in the manner specified in
     Section 5.4 no later than the date the Seller would be required to remit
     such amount. Subject to the provisions of Section 5.6 and Section 6.3 and
     the Insurance Agreement, the sole remedy of the Issuer, the Eligible Lender
     Trustee, the Indenture Trustee, the Noteholders, the Certificateholders or
     the Surety Provider with respect to a breach of representations and
     warranties pursuant to Section 3.1 and the agreement contained in this
     Section 3.2 shall be to require the Seller, TMSI or TMSI's designee, as the
     case may be, to purchase Financed Student Loans or to reimburse the Issuer
     as provided above pursuant to this Section 3.2, subject to the conditions
     contained herein.

     SECTION 3.3. CUSTODY OF FINANCED STUDENT LOAN FILES. To assure uniform
     quality in servicing the Financed Student Loans and to reduce
     administrative costs, the Issuer hereby revocably appoints the Master
     Servicer, and the Master Servicer hereby accepts such appointment, to act
     for the benefit of the Issuer and the Indenture Trustee, as custodian of
     the following documents or instruments which are hereby constructively
     delivered to the Indenture Trustee, as pledgee of the Issuer (or, in the
     case of the Additional Financed Student Loans, will as of the applicable
     Transfer Date be constructively delivered to the Indenture Trustee, as
     pledgee of the Issuer) with respect to each Financed Student Loan (such
     documents are referred to collectively as the "Financed Student Loan
     File").

          (a) the original fully executed copy of the note evidencing the
     Financed Student Loan (which may be included in the application) unless
     such note is in the custody of a Guarantor;

          (b) to the extent the Seller has retained it on hard copy, the
     original loan application fully executed by the Obligor (which may be
     included in the note evidencing a Financed Student Loan);

          (c)   the notice of guarantee; and

          (d) any and all other documents and computerized records that any of
     the Master Servicer, the Administrator or the Seller shall keep on file, in
     accordance with its customary procedures, relating to such Financed Student
     Loan or any Obligor with respect thereto.

Notwithstanding the foregoing, the Master Servicer shall transfer possession of
the Financed Student Loan Files in accordance with Section 2.02(r) of the
Insurance Agreement. Moreover, notwithstanding the foregoing, if set forth in a
supplement to this Agreement approved by the Surety Provider, with respect to
Financed Student Loans originated by third parties and subsequently purchased by
the Seller, the originators of such Financed Student Loans or another party may
act as custodian of the Financed Student Loan Files for such Financed Student
Loans.

           SECTION 3.4.  DUTIES OF MASTER SERVICER AS CUSTODIAN.

           (a)    SAFEKEEPING. Either the Master Servicer, as custodian, or a
subcustodian appointed pursuant to Section 3.8, shall hold the Financed Student
Loan Files for the benefit of the Issuer and maintain such accurate and complete
accounts, records and computer systems pertaining to each Financed Student Loan
File as shall enable the Issuer to comply with this Agreement and the other
Basic Documents. In performing its duties as custodian, the Master Servicer
shall act with reasonable care, using that degree of skill and attention that
the Master Servicer exercises with respect to the student loan files relating to
all comparable student loans that the Master Servicer services for itself or
others and shall ensure that it complies fully and completely with all
applicable Federal and State laws, including the Higher Education Act, with
respect thereto. The Master Servicer shall cause to be conducted periodic audits
of the Financed Student Loan Files held by it under this Agreement and of the
related accounts, records and computer systems, in such a manner as shall enable
the Issuer or the Indenture Trustee to verify the accuracy of the Master
Servicer's record keeping. The Master Servicer shall promptly report to the
Issuer, the Indenture Trustee, the Rating Agencies and the Surety Provider any
failure on its part to hold the Financed Student Loan Files and maintain its
accounts, records and computer systems as herein provided and promptly take
appropriate action to remedy any such failure. Nothing herein shall be deemed to
require an initial review (other than as specified in the Insurance Agreement)
or any periodic review by the Issuer, the Eligible Lender Trustee or the
Indenture Trustee of the Financed Student Loan Files.

          (b) MAINTENANCE OF AND ACCESS TO RECORDS. The Master Servicer shall
maintain each Financed Student Loan File at its office located at 3301 C Street,
Suite 100-A, Sacramento, California 95816 or at such other office as shall be
specified by written notice to the Issuer, the Surety Provider and the Indenture
Trustee not later than 30 days prior to any change in location. The Financed
Student Loan Files relating to all Financed Student Loans subject to the Lien of
the Indenture in the custody of the Master Servicer shall be segregated by the
Master Servicer from other comparable files, by maintaining such Files in file
cabinets that are physically segregated from such other comparable files and are
clearly marked to indicate that the files contained therein have been sold to
the Issuer and that a security interest has been granted in favor of the
Indenture Trustee and either (i) each original note evidencing a Financed
Student Loan shall be stamped with a signed endorsement of the note in blank or
(ii) Financed Student Loans not originated by the Seller and not indorsed
pursuant to (i) above will, with the consent of the Surety Provider, be indorsed
utilizing a blanket indorsement. Upon reasonable prior notice, the Master
Servicer shall make available to the Issuer, the Surety Provider and the
Indenture Trustee or their respective duly authorized representatives, attorneys
or auditors the Financed Student Loan Files and the related accounts, records
and computer systems maintained by the Master Servicer at such times during
normal business hours as the Issuer, the Surety Provider or the Indenture
Trustee shall instruct.

            SECTION 3.5. INSTRUCTIONS; AUTHORITY TO ACT. The Master Servicer
shall be deemed to have received proper instructions with respect to the
Financed Student Loan Files upon its receipt of written instructions signed by a
Responsible Officer of the Indenture Trustee.

            SECTION 3.6.  CUSTODIAN'S INDEMNIFICATION. The Master Servicer, as
custodian, shall pay from its own funds for any loss, liability or expense,
including reasonable attorneys' fees, that may be imposed on, incurred by or
asserted against the Issuer, the Eligible Lender Trustee, the Surety Provider or
the Indenture Trustee or any of their officers, directors, employees and agents
as the result of any improper act or omission in any way relating to the
maintenance and custody by the Master Servicer as custodian of the Financed
Student Loan Files where the final determination that any such improper act or
omission by the Master Servicer resulted in such loss, liability or expense is
established by a court of law, by an arbitrator or by way of settlement agreed
to by the Master Servicer; PROVIDED, HOWEVER, that the Master Servicer shall not
be liable to the Eligible Lender Trustee for any portion of any such amount
resulting from the willful misfeasance, bad faith or negligence of the Eligible
Lender Trustee and the Master Servicer shall not be liable to the Indenture
Trustee or the Surety Provider, as the case may be, for any portion of any such
amount resulting from the willful misfeasance, bad faith or negligence of the
Indenture Trustee or the Surety Provider, as the case may be. This provision
shall not be construed to limit the Master Servicer's or any other party's
rights, obligations, liabilities, claims or defenses which arise as a matter of
law or pursuant to any other provision of this Agreement.

          SECTION 3.7. EFFECTIVE PERIOD AND TERMINATION. The Master Servicer's
appointment as custodian of the Financed Student Loans being conveyed hereunder
shall become effective as of the Closing Date relating to the Series 199_-_
Notes and shall continue in full force and effect for so long as the Master
Servicer shall remain the Master Servicer hereunder and under the Sale and
Servicing Agreement. If the Master Servicer or any successor Master Servicer
shall resign as Master Servicer in accordance with the provisions of this
Agreement or the Sale and Servicing Agreement or if all the rights and
obligations of the Master Servicer or any such successor Master Servicer shall
have been terminated under Section 8.1 of this Agreement or the Sale and
Servicing Agreement, the appointment of the Master Servicer or such successor
Master Servicer as custodian shall be terminated simultaneously with the
effectiveness of such termination. As soon as practicable on or after any
termination of such appointment (and in any event within (i) 10 Business Days,
with respect to that portion of the Financed Student Loan Files consisting of
electronic records and information, and (ii) 30 Business Days, with respect to
the remaining portion of the Financed Student Loan Files), the Master Servicer
shall deliver the Financed Student Loan Files to the Indenture Trustee or the
Indenture Trustee's agent at such place or places as the Indenture Trustee may
reasonably designate.

          SECTION 3.8. APPOINTMENT OF SUBCUSTODIAN. With the consent of the
Surety Provider, the Master Servicer may at any time appoint a subcustodian to
perform all or any portion of its obligations as custodian hereunder; PROVIDED,
HOWEVER, that the Master Servicer shall remain obligated and be liable to the
Issuer, the Eligible Lender Trustee, the Indenture Trustee, the
Certificateholders, the Noteholders and the Surety Provider for the custodial
services with respect to the Financed Student Loan Files in accordance with the
provisions hereof without diminution of such obligation and liability by virtue
of the appointment of such subcustodian and to the same extent and under the
same terms and conditions as if the Master Servicer alone were performing the
custodial services. The fees and expenses of the subcustodian shall be as agreed
between the Master Servicer and its subcustodian from time to time and none of
the Issuer, the Eligible Lender Trustee, the Indenture Trustee, the
Certificateholders, the Noteholders or the Surety Provider shall have any
responsibility therefor.


                                     ARTICLE IV.

             ADMINISTRATION AND SERVICING OF FINANCED STUDENT LOANS

          SECTION 4.1. DUTIES OF MASTER SERVICER. The Master Servicer, for the
benefit of the Issuer (to the extent provided herein), shall manage, service,
administer and make collections on the Financed Student Loans with reasonable
care, using that degree of skill and attention that the Master Servicer
exercises with respect to all comparable student loans that it services for
itself and others. Without limiting the generality of the foregoing or of any
other provision set forth in this Agreement and notwithstanding any other
provision to the contrary set forth herein, the Master Servicer shall manage,
service, administer and make collections with respect to the Financed Student
Loans including collection of any Interest Subsidy Payments and Special
Allowance Payments in accordance with all applicable Federal and State laws,
including all applicable standards, guidelines and requirements of the Higher
Education Act and any Guarantee Agreement, the failure to comply with which
would adversely affect the eligibility of one or more of the Financed Student
Loans for Interest Subsidy Payments, Special Allowance Payments or Guarantee
Payments or would have an adverse effect on the Certificateholders, the
Noteholders or the Surety Provider. The Master Servicer also hereby acknowledges
that its obligation to service the Financed Student Loans includes those
Additional Financed Student Loans conveyed by the Seller to the Eligible Lender
Trustee on behalf of the Issuer pursuant to Section 2.2 and the related Transfer
Agreement, a copy of which (if the Master Servicer is not the Seller) shall be
delivered to the Master Servicer by the Seller promptly upon execution thereof;
PROVIDED that any failure by the Seller to so deliver a Transfer Agreement shall
not affect the Master Servicer's obligations hereunder to service all the
Financed Student Loans.

          The Master Servicer's duties shall include collection and posting of
all payments, responding to inquiries of borrowers on such Financed Student
Loans, monitoring borrowers' status, making required disclosures to borrowers,
investigating delinquencies, sending bills or payment coupons to borrowers and
otherwise establishing repayment terms, reporting tax information to borrowers,
if applicable, accounting for collections and furnishing monthly and annual
statements with respect thereto to the Administrator. Subject to the provisions
of Section 4.2, the Master Servicer shall follow its customary standards,
policies and procedures in performing its duties as Master Servicer. Without
limiting the generality of the foregoing, the Master Servicer is authorized and
empowered to execute and deliver, on behalf of itself, the Issuer, the Eligible
Lender Trustee, the Indenture Trustee, the Certificateholders, the Noteholders
and the Surety Provider or any of them, instruments of satisfaction or
cancellation, or partial or full release or discharge, and all other comparable
instruments, with respect to such Financed Student Loans; PROVIDED, HOWEVER,
that the Master Servicer agrees that it will not (a) permit any rescission or
cancellation of a Financed Student Loan except as ordered by a court of
competent jurisdiction or governmental authority or as otherwise consented to in
writing by the Eligible Lender Trustee, the Surety Provider and the Indenture
Trustee or (b) 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 all applicable
standards, guidelines and requirements 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); PROVIDED FURTHER, HOWEVER, that the Master Servicer shall not
agree to any decrease of the interest rate on (other than as provided in the
Master Servicer's Reduced Interest Rate Program), or the principal amount
payable with respect to, any Financed Student Loan. The Master Servicer also
shall be responsible for maintaining each Guarantee Agreement, including
advising the Eligible Lender Trustee and the Indenture Trustee of any action
required to be taken to maintain each such Guarantee Agreement. The Eligible
Lender Trustee on behalf of the Issuer hereby grants a power of attorney and all
necessary authorization to the Master Servicer to sign endorsements of the notes
relating to the Financed Student Loans on behalf of the Eligible Lender Trustee
in connection with conveyances pursuant to Section 2.3 hereof and to maintain
any and all collection procedures with respect to the Financed Student Loans,
including filing, pursuing and recovering claims against the Guarantors for
Guarantee Payments and taking any steps to enforce such Financed Student Loan
such as commencing a legal proceeding to enforce a Financed Student Loan in the
name of the Issuer, the Eligible Lender Trustee, the Indenture Trustee, the
Certificateholders, the Noteholders or the Surety Provider. The Eligible Lender
Trustee or the Indenture Trustee shall upon the written request of the Master
Servicer or the Administrator furnish the Master Servicer or the Administrator
with any other powers of attorney and other documents reasonably necessary or
appropriate to enable the Master Servicer or the Administrator to carry out its
servicing and administrative duties hereunder.

         SECTION 4.2.  COLLECTION OF FINANCED STUDENT LOAN Payments. (a) The
Master Servicer shall make reasonable efforts (including all efforts that may be
specified under the Higher Education Act or any Guarantee Agreement) to collect
all payments called for under the terms and provisions of the Financed Student
Loans as and when the same shall become due and shall follow such collection
procedures as it follows with respect to all comparable student loans that it
services for itself and others. The Master Servicer may in its discretion waive
any late payment charge or any other fees that may be collected in the ordinary
course of servicing a Financed Student Loan.
 
          (b) The Master Servicer shall make reasonable efforts to claim, pursue
and collect all Guarantee Payments from the Guarantors pursuant to the Guarantee
Agreements with respect to any of the Financed Student Loans as and when the
same shall become due and payable, shall comply with all applicable laws and
agreements with respect to claiming, pursuing and collecting such payments and
shall follow such practices and procedures as it follows with respect to all
comparable guarantee agreements and student loans that it services for itself
and others. In connection therewith, the Master Servicer is hereby authorized
and empowered to convey to any Guarantor the note and the related Financed
Student Loan File representing any Financed Student Loan in connection with
submitting a claim to such Guarantor for a Guarantee Payment in accordance with
the terms of the applicable Guarantee Agreement whereupon the Lien of the
Indenture Trustee relating to such Financed Student Loan shall be released.

          (c) The Master Servicer shall, on behalf of the Issuer, make
reasonable efforts to claim, pursue and collect all Interest Subsidy Payments
and Special Allowance Payments from the Department with respect to any of the
Financed Student Loans as and when the same shall become due and payable, shall
comply with all applicable laws and agreements with respect to claiming,
pursuing and collecting such payments and shall follow such practices and
procedures as the Master Servicer follows with respect to its own student loans.
All amounts so collected by the Eligible Lender Trustee shall constitute
Available Funds for the applicable Collection Period and shall be deposited into
the Collection Account in accordance with Section 5.4. In connection therewith,
the Master Servicer shall prepare and file with the Department on a timely basis
all claims, forms and other documents and filings necessary or appropriate in
connection with the claiming of Interest Subsidy Payments and Special Allowance
Payments on behalf of the Eligible Lender Trustee and shall otherwise assist the
Eligible Lender Trustee in pursuing and collecting such Interest Subsidy
Payments and Special Allowance Payments from the Department. The Eligible Lender
Trustee shall, upon the written request of the Master Servicer, furnish the
Master Servicer with any power of attorney and other documents reasonably
necessary or appropriate to enable the Master Servicer to prepare and file such
claims, forms and other documents and filings.

         SECTION 4.3.  REALIZATION UPON FINANCED STUDENT LOANS. For the
benefit of the Issuer, the Master Servicer shall use reasonable efforts
consistent with its customary servicing practices and procedures and including
all efforts that may be specified under the Higher Education Act or any
Guarantee Agreement in its servicing of any delinquent Financed Student Loans.

         SECTION 4.4.  NO IMPAIRMENT.  The Master Servicer shall
not impair the rights of the Issuer, the Eligible Lender
Trustee,  the Indenture Trustee, the Certificateholders, the
Noteholders or  the Surety Provider in the Financed Student
Loans.

          SECTION 4.5. PURCHASE OF FINANCED STUDENT LOANS; REIMBURSEMENT. TMSI,
the Master Servicer or the Eligible Lender Trustee, as the case maybe, shall
inform the other parties to this Agreement, the Indenture Trustee and the Surety
Provider promptly, in writing, upon the discovery of any breach of an obligation
under Section 4.1, 4.2, 4.3 or 4.4 hereof. Unless any such breach shall have
been cured within 60 days following the discovery thereof by the Master Servicer
or TMSI or receipt by the Master Servicer or TMSI of written notice from the
Eligible Lender Trustee, TMSI, the Master Servicer or the Surety Provider of
such breach (or, at the Master Servicer's election, the last day of the first
month following such discovery), the Master Servicer shall purchase any Financed
Student Loan in which the interests of the Noteholders, the Certificateholders
or the Surety Provider are materially and adversely affected by such breach as
of the first day succeeding the end of such 60-day period that is the last day
of a Collection Period; provided that it is understood that any such breach that
does not affect any Guarantor's obligation to guarantee payment of such Financed
Student Loan to the Eligible Lender Trustee will not be considered to have a
material adverse effect for this purpose. If the Master Servicer takes any
action or fails to take any action during any Collection Period pursuant to the
sections referred to above that impairs the rights of the Issuer, the Indenture
Trustee, the Eligible Lender Trustee, the Certificateholders, the Noteholders or
the Surety Provider in any Financed Student Loan or otherwise than as provided
in such sections, the Master Servicer shall purchase such Financed Student Loan
as of the last day of such Collection Period. In consideration of and
simultaneously with the purchase of any such Financed Student Loan pursuant to
either of the two preceding sentences, the Master Servicer shall remit the
Purchase Amount in the manner specified in Section 5.4, and the Issuer shall
execute such assignments and other documents reasonably requested by the Master
Servicer in order to effect such transfer. If the Master Servicer fails to
purchase within the time period provided hereby any Financed Student Loan it is
required to purchase hereunder, TMSI shall 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, in the manner specified in
Section 5.4, and the Issuer shall execute such assignments and other documents
reasonably requested by TMSI or its designee in order to effect such transfer;
provided, however, that if a designee of TMSI repurchases any Financed Student
Loans, such designee shall not have any pre-existing debt with respect to such
purchase, and any transfer of a Financed Student Loan pursuant to this Section
shall be made contemporaneously with the repurchase or the incurrence of the
repurchase obligation. Upon any such transfer of a Financed Student Loan, legal
title to, and beneficial ownership and control of, the related Financed Student
Loan File will thereafter belong to the Master Servicer or TMSI's designee, as
the case may be. In addition, if any such breach by the Master Servicer does not
trigger such a purchase obligation but does result in the refusal by a Guarantor
to guarantee the applicable portion of the accrued interest, or the loss of
(including any obligation of the Issuer to repay to the Department) certain
Interest Subsidy Payments and Special Allowance Payments, with respect to a
Financed Student Loan, then, unless such breach, if curable, is cured within 60
days, the Master Servicer shall, at its option, either purchase such Financed
Student Loan at the applicable Purchase Amount or reimburse the Issuer by
remitting an amount equal to the sum of all amounts that would have been payable
if not for such breach in the manner specified in Section 5.4. If the Master
Servicer fails to repurchase such Financed Student Loan or reimburse the Issuer
such amount, TMSI shall reimburse the Issuer such amount in the manner specified
in Section 5.4 not later than the last day of the Collection Period in which
such 60th day occurs. Subject to the provisions of Sections 5.6 and 6.3 and the
Insurance Agreement, the sole remedy of the Issuer, the Eligible Lender Trustee,
the Indenture Trustee, the Certificateholders, the Noteholders or the Surety
Provider with respect to a breach pursuant to Section 4.1, 4.2, 4.3 or 4.4 and
the agreement contained in this Section 4.5 shall be to require the Master
Servicer, TMSI or TMSI's designee, as the case may be, to purchase Financed
Student Loans or to reimburse the Issuer as provided above pursuant to this
Section 4.5, subject to the conditions contained herein. The Eligible Lender
Trustee shall have no duty to conduct any affirmative investigation as to the
occurrence of any condition requiring the purchase of any Financed Student Loan
or the reimbursement for any interest penalty pursuant to this Section 4.5.

          Notwithstanding anything contained in this Section 4.5 to the
contrary, 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 TMSI, nor TMSI's designee shall be required to purchase
such Financed Student Loan pursuant to this Section 4.5 until the last day of
the Collection Period occurring seven months after the date a claim is rejected.

          SECTION 4.6.  SERVICING FEE; SERVICING FEE CARRYOVER. For its
services hereunder, the Master Servicer shall be entitled to receive the
Servicing Fee and any Servicing Fee Carryover in the manner set forth in Section
5.5. Notwithstanding anything to the contrary contained herein or in any other
Basic Document, the Master Servicer shall only be entitled to receive any
Servicing Fee Carryover on any applicable Note Distribution Date or Certificate
Distribution Date if and to the extent that sufficient funds are available
pursuant to Section 5.5(e)(iii), 5.6(b)(A) or 5.6(c).

          SECTION 4.7. ADMINISTRATOR'S CERTIFICATE. (a) 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, for the Class of Certificates with the
earliest Final Maturity Date, 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 Transaction Fees
(separately and in the aggregate) for the preceding month.

          (b) On each Determination Date, the Administrator also shall deliver
to the Eligible Lender Trustee, the Indenture Trustee and the Seller (if the
Seller is not also the Administrator), with a copy to the Surety Provider and to
the Rating Agencies, an Administrator's Certificate containing all information
necessary to make the distributions pursuant to Sections 5.5, 5.6 and 5.8(b), if
applicable, for the upcoming Note Distribution Date or Certificate Distribution
Date. Such Administrator's Certificate also shall include the amount, if any, of
Note Surety Bond Payments or Certificate Surety Bond Payments required to be
made on the upcoming Note Distribution Date or Certificate Distribution Date.
Financed Student Loans to be repurchased by the Seller (whether pursuant to
Section 2.3 or 3.2), purchased by the Master Servicer, TMSI or TMSI's designee
or acquired by any Guarantor shall be identified by the Administrator by type of
loan and borrower social security number with respect to such Financed Student
Loan (as specified in Schedule A).

         (c) On or before the 15th day of each month, the Administrator
shall deliver to the Eligible Lender Trustee, the Indenture Trustee and the
Seller (if the Seller is not also the Administrator), with a copy to the Surety
Provider and the Rating Agencies, a report setting forth by component the
Available Funds for the immediately preceding Collection Period.

          SECTION 4.8. ANNUAL STATEMENT AS TO COMPLIANCE; NOTICE OF DEFAULT. (a)
Each of the Master Servicer and the Administrator shall deliver to the Seller,
the Eligible Lender Trustee and the Indenture Trustee, on or before April 30 of
each year beginning April 30, 1998, an Officer's Certificate of the Master
Servicer or the Administrator, as the case may be, dated as of December 31 of
the preceding year, stating that (i) a review of the activities of the Master
Servicer or the Administrator, as the case may be, during the preceding 12-month
period and of its performance under this Agreement, the Sale and Servicing
Agreement and any other Supplemental Sale and Servicing Agreements has been made
under such officers' supervision and (ii) to the best of such officers'
knowledge, based on such review, the Master Servicer or the Administrator, as
the case may be, has fulfilled all its obligations under such Agreements, or
under such Agreements and the Administration Agreement, respectively, throughout
such year or, if there has been a default in the fulfillment of any such
obligation, specifying each such default known to such officer and the nature
and status thereof. Pursuant to the Indenture, the Indenture Trustee shall send
a copy of each such Officers' Certificate and each report referred to in Section
4.9 to the Rating Agencies, and the Eligible Lender Trustee shall send a copy of
each such Officers' Certificate and each such report to the Surety Provider. A
copy of each such Officers' Certificate and each report referred to in Section
4.9 may be obtained by any Certificateholder, Certificate Owner, Noteholder or
Note Owner by a request in writing to the Eligible Lender Trustee addressed to
its Corporate Trust Office, together with evidence satisfactory to the Eligible
Lender Trustee that such Person is one of the foregoing parties. Pursuant to the
Indenture, upon the telephone request of the Eligible Lender Trustee, the
Indenture Trustee will promptly furnish the Eligible Lender Trustee a list of
Noteholders as of the date specified by the Eligible Lender Trustee.

          (b) The Master Servicer shall deliver to the Eligible Lender Trustee,
the Indenture Trustee, the Seller, the Surety Provider and the Rating Agencies,
promptly after having obtained knowledge thereof, but in no event later than
five Business Days thereafter, written notice in an Officer's Certificate of the
Master Servicer of any event which with the giving of notice or lapse of time,
or both, would become a Master Servicer Default under Section 8.1(a).

          (c) The Administrator shall deliver to the Eligible Lender Trustee,
the Indenture Trustee, the Master Servicer, the Surety Provider and the Rating
Agencies, promptly after having obtained knowledge thereof, but in no event
later than five Business Days thereafter, written notice in an Officer's
Certificate of the Administrator of any event which with the giving of notice or
lapse of time, or both, would become an Administrator Default under Section
8.1(b)(1), (2) or (3).

         SECTION 4.9.  ANNUAL INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS'
REPORT. Each of the Master Servicer and the Administrator shall cause Deloitte &
Touche, KPMG Peat Marwick, or any other firm of independent certified public
accountants approved by the Surety Provider, to deliver to the Seller, the
Eligible Lender Trustee, the Indenture Trustee and the Surety Provider on or
before April 30 of each year beginning April 30, 1998, a report addressed to the
Master Servicer and to the Seller, the Eligible Lender Trustee and the Indenture
Trustee, to the effect that such firm has examined certain documents and
 records relating to the servicing of the Financed Student Loans, for the
administration of the Financed Student Loans and of the Trust, as the case may
be, during the preceding calendar year and that, on the basis of the accounting
and auditing procedures considered appropriate under the circumstances, such
firm is of the opinion that such servicing or administration was conducted in
compliance with the terms of this Agreement, the Sale and Servicing Agreement,
any other Supplemental Sale and Servicing Agreements, or with the terms of such
Agreements and the Administration Agreement, as the case may be, except for (i)
such exceptions as such firm shall believe to be immaterial and (ii) such other
exceptions as shall be set forth in such report.

         Such report will also indicate that the firm is independent of
the Master Servicer within the meaning of the Code of Professional Ethics of the
American Institute of Certified Public Accountants.

        SECTION 4.10.  ACCESS TO CERTAIN DOCUMENTATION AND INFORMATION
REGARDING FINANCED STUDENT LOANS. Upon reasonable prior notice, the Master
Servicer shall provide access to the Financed Student Loan Files (i) to the
Surety Provider and the Eligible Lender Trustee and (ii) to the
Certificateholders or the Noteholders in such cases where the Certificateholders
or the Noteholders shall be required by applicable statutes or regulations to
review such documentation, as demonstrated by evidence satisfactory to the
Master Servicer in its reasonable judgment. Access shall be afforded without
charge, but only upon reasonable request and during the normal business hours at
the respective offices of the Master Servicer.

          SECTION 4.11. MASTER SERVICER AND ADMINISTRATOR Expenses. The Master
Servicer and the Administrator shall be severally required to pay all expenses
incurred by them in connection with their respective activities hereunder and
under the Sale and Servicing Agreement and all other Supplemental Sale and
Servicing Agreements, including fees and disbursements of independent
accountants, taxes imposed on the Master Servicer or the Administrator, as the
case may be, and expenses incurred in connection with distributions and reports
to the Administrator or to the Certificateholders, the Noteholders, the Eligible
Lender Trustee and the Surety Provider, as the case may be.

          SECTION 4.12. APPOINTMENT OF SUBSERVICER. The Master Servicer may at
any time, upon the written consent of the Surety Provider, appoint a subservicer
to perform all or any portion of its obligations as Master Servicer hereunder
and under the Sale and Servicing Agreement and any other Supplemental Sale and
Servicing Agreements; PROVIDED, HOWEVER, that the Rating Agency Condition shall
have been satisfied in connection therewith; PROVIDED FURTHER that the Master
Servicer shall remain obligated and be liable to the Issuer, the Eligible Lender
Trustee, the Indenture Trustee, the Certificateholders, the Noteholders and the
Surety Provider for the servicing and administering of the Financed Student
Loans in accordance with the provisions hereof and of the Sale and Servicing
Agreement and any other Supplemental Sale and Servicing Agreements without
diminution of such obligation and liability by virtue of the appointment of such
subservicer and to the same extent and under the same terms and conditions as if
the Master Servicer alone were servicing and administering the Financed Student
Loans. The Surety Provider may, pursuant to and in accordance with Section 4.08
of the Insurance Agreement, direct the Master Servicer, which shall act in
accordance with such direction within a reasonable period of time after receipt
thereof, to remove any subservicer. The fees and expenses of the subservicer
shall be as agreed between the Master Servicer and its subservicer from time to
time and none of the Issuer, the Eligible Lender Trustee, the Indenture Trustee,
the Certificateholders, the Noteholders or the Surety Provider shall have any
responsibility therefor.

                                     ARTICLE V

                         DISTRIBUTIONS; RESERVE ACCOUNT;
                STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS

          SECTION 5.1. ESTABLISHMENT OF TRUST ACCOUNTS. (a) Pursuant to the Sale
and Servicing Agreement, the Indenture Trustee, for the benefit of the
Noteholders, has established and maintains in the name of the Indenture Trustee
each of the Collection Account, the Note Distribution Account, the Reserve
Account, the Pre-Funding Account, the Capitalized Interest Account, the
Capitalized Pre-Funding Account, the Expense Account and the Monthly Advance
Account. The Eligible Lender Trustee, for the benefit of the Certificateholders,
has established and maintains in the name of the Eligible Lender Trustee the
Certificate Distribution Account and the Certificate Monthly Advance Account.
The foregoing accounts are referred to collectively as the "Trust Accounts".
Each such Trust Account shall be an Eligible Deposit Account and, except for the
Certificate Distribution Account and the Certificate Monthly Advance Account,
shall be entitled as follows: "[Name of Account] for the benefit of [Trust
199_-_] and Bankers Trust Company, as Indenture Trustee, as their interests may
appear." The Certificate Distribution Account and the Certificate Monthly
Advance Account shall be entitled as follows: "[Trust 199_-_] [Certificate
Distribution Account][Certificate Monthly Advance Account]."

          (b) Funds on deposit in the Trust Accounts shall be invested by the
Indenture Trustee and, in the case of the Certificate Distribution Account and
the Certificate Monthly Advance Account, the Eligible Lender Trustee in Eligible
Investments pursuant to written instructions from the Administrator, on behalf
of the Issuer; PROVIDED, HOWEVER, it is understood and agreed that the Indenture
Trustee and the Eligible Lender Trustee shall not be liable for any loss arising
from such investment in Eligible Investments. All such Eligible Investments
shall be held by the Indenture Trustee and the Eligible Lender Trustee for the
benefit of the Issuer; provided that all interest and other investment income
(net of losses and investment expenses) on funds on deposit therein shall be
deposited into the Collection Account and shall be deemed to constitute a
portion of the Available Funds for the related Note Distribution Date or
Certificate Distribution Date. Funds on deposit in the Trust Accounts shall be
invested in Eligible Investments that will mature so that such funds will be
available at the close of business on the Business Day preceding the day on
which funds in the applicable Trust Account may be required to be withdrawn;
PROVIDED, HOWEVER, that funds on deposit in such Trust Accounts may be invested
in Eligible Investments of the Indenture Trustee or of the Eligible Lender
Trustee, in the case of the Certificate Distribution Account and Certificate
Monthly Advance Account, which may mature so that such funds will be available
on the following Business Day. Funds deposited in a Trust Account on a Business
Day which immediately precedes a Note Distribution Date or Certificate
Distribution Date upon the maturity of any Eligible Investments are not required
to be invested overnight.

                  (c) (i) The Indenture Trustee (or the Eligible Lender Trustee
         with respect to the Certificate Distribution Account and the
         Certificate Monthly Advance Account) shall possess all right, title and
         interest in all funds on deposit from time to time in the Trust
         Accounts and in all proceeds thereof (including all income thereon) and
         all such funds, investments, proceeds and income shall be part of the
         Trust Estate. The Trust Accounts shall be under the sole dominion and
         control of the Indenture Trustee (or the Eligible Lender Trustee with
         respect to the Certificate Distribution Account and Certificate Monthly
         Advance Account) for the benefit of the Issuer. If, at any time, any of
         the Trust Accounts ceases to be an Eligible Deposit Account, the
         Administrator, on behalf of the Issuer, agrees that it shall within 10
         Business Days (or such longer period, not to exceed 30 calendar days,
         as to which the Surety Provider may consent) establish a new Trust
         Account as an Eligible Deposit Account and shall transfer any cash
         and/or any investments to such new Trust Account. In connection with
         the foregoing, the Administrator, on behalf of the Issuer, agrees that,
         in the event that any of the Trust Accounts are not accounts with the
         Indenture Trustee (or the Eligible Lender Trustee with respect to the
         Certificate Distribution Account and the Certificate Monthly Advance
         Account), the Administrator shall notify the Indenture Trustee and the
         Eligible Lender Trustee in writing promptly upon any of such Trust
         Accounts ceasing to be an Eligible Deposit Account.

                  (ii) With respect to the Trust Account Property, the Indenture
         Trustee agrees (or, with respect to the Certificate Distribution
         Account and the Certificate Monthly Advance Account, the Eligible
         Lender Trustee agrees), by its acceptance thereof, that:

                    (A)  any Trust Account Property that is held in deposit
          accounts shall be held solely in Eligible Deposit Accounts, subject
          to the last sentence of Section 5.1(c)(i); and each such Eligible
          Deposit Account shall be subject to the exclusive custody and 
          control of the Indenture Trustee (or the Eligible Lender Trustee with
          respect to the Certificate Distribution Account and the Certificate 
          Monthly Advance Account), and the Indenture Trustee (or the Eligible
          Lender Trustee with respect to the Certificate Distribution Account
          and the Certificate Monthly Advance Account) shall have sole signature
          authority with respect thereto;

                     (B) any Trust Account Property that constitutes
           Physical Property shall be Delivered to the Indenture Trustee
           in accordance with paragraph (a) of the definition of
           "Delivery" and shall be held, pending maturity or disposition,
           solely by the Indenture Trustee or a financial intermediary
           (as such term is defined in Section 8-313(4) of the UCC)
           acting solely for the Indenture Trustee;

                    (C) any Trust Account Property that is a book-entry
           security held through the Federal Reserve System
           pursuant to Federal book-entry regulation shall be Delivered
           in accordance with paragraph (b) of the definition of
           "Delivery" and shall be maintained by the Indenture Trustee,
           pending maturity or disposition, through continued book-entry
           registration of such Trust Account Property as described in
           such paragraph; and

                  (D)  any Trust Account Property that is an
            "uncertificated security" under Article VIII of the UCC
            and that is not governed by clause (C) above shall be
            Delivered to the Indenture Trustee in accordance with
            paragraph (c) of the definition of "Delivery" and
            shall  be maintained by the Indenture Trustee, pending
            maturity or disposition, through continued
            registration  of the Indenture Trustee's (or its
            nominee's) ownership  of such security.

           (iii) The Administrator shall have the power, revocable for cause or
 upon the occurrence and during the continuance of an Administrator Default
 by the Indenture Trustee or by the Eligible Lender Trustee with the
 consent of the Indenture Trustee, to instruct the Indenture Trustee to
 make withdrawals and payments from the Trust Accounts (or the Eligible
 Lender Trustee with respect to the Certificate Distribution Account
 and the Certificate Monthly Advance Account) for the purpose of
 permitting the Master Servicer, the Administrator or the Eligible
 Lender Trustee to carry out its respective duties hereunder or under
 the Trust Agreement or permitting the Indenture Trustee to carry out
 its duties under the Indenture.

          SECTION 5.2.  COLLECTIONS.  The Master Servicer shall
remit to the Collection Account all payments by or on behalf of
 the Obligors with respect to the Financed Student Loans for which it, rather
than a subservicer, is acting as Primary Servicer (other than Purchased Student
Loans), (i) within one Business Day after it has received an aggregate of
$30,000 during any Collection Period and (ii) on the last Business Day of each
Collection Period, all other collections received during such Collection Period.
The Master Servicer shall cause each other Servicer to remit to the Collection
Account, within one Business Day of receipt thereof, all payments by or on
behalf of the Obligors with respect to the Financed Student Loans for which such
other Servicer is acting as Primary Servicer. For purposes of this Article V,
the phrase "payments by or on behalf of Obligors" shall mean payments made with
respect to the Financed Student Loans by or on behalf of borrowers thereof and
the Guarantors.

         SECTION 5.3. APPLICATION OF COLLECTIONS. With respect to each
Financed Student Loan, all collections (including all Guarantee Payments) with
respect thereto shall be applied in accordance with regulations of the
Department and the applicable Guarantor.

        SECTION 5.4.  ADDITIONAL DEPOSITS. Within two Business Days after
receipt thereof, the Eligible Lender Trustee (or the Master Servicer on its
behalf) shall deposit in the Collection Account the aggregate amount of Interest
Subsidy Payments and Special Allowance Payments received by it with respect to
the Financed Student Loans, and the Seller shall deposit in the Collection
Account any amount owed pursuant to Section 3.2 no later than the last day of
the Collection Period during which any such amount is owed. The Master Servicer
or TMSI shall deposit or cause to be deposited in the Collection Account the
aggregate Purchase Amount with respect to Purchased Student Loans and all other
amounts to be paid by the Master Servicer or TMSI under Section 4.5 when such
amounts are due, and the Seller or TMSI shall deposit or cause to be deposited
therein the aggregate Purchase Amount with respect to Purchased Student Loans
and all other amounts to be paid by the Seller or TMSI under Sections 3.2 or the
Seller under Section 9.1 when such amounts are due. The Seller, the Master
Servicer and the Administrator also shall deposit in the Collection Account all
amounts required to be deposited therein pursuant to, and within the time
periods provided by, Section 2.3. Notwithstanding the foregoing, the Master
Servicer shall deposit, or cause to be deposited, directly into the Reserve
Account any payments of or with respect to principal relating to a Financed
Student Loan for which a Realized Loss was previously allocated (but only up to
the amount of such Realized Loss), and shall deposit, or cause to be deposited,
directly into the Collection Account any payments of or with respect to interest
relating to a Financed Student Loan for which a Realized Loss was previously
allocated.

           TMSI also shall, in its sole discretion, deposit into the
Monthly Advance Account the amount of any Monthly Advances determined to be made
by TMSI pursuant to Section 5.13 no later than the Determination Date relating
to the Note Distribution Date or Certificate Distribution Date, as the case may
be, when such amounts are to be applied as a payment of interest. 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 deposit into the Certificate Monthly
Advance Account the Monthly Advance for such Certificate Distribution Date.
Pursuant to Section 5.13, if after making a Monthly Advance the Master Servicer
receives the Guarantee Payment, Special Allowance Payment or Interest Subsidy
Payment for which such Monthly Advance was made, the Master Servicer may
reimburse TMSI, immediately upon demand, from such Guarantee Payment, Special
Allowance Payment or Interest Subsidy Payment, as the case may be, on deposit in
the Collection Account up to the amount of the related Monthly Advance.

         SECTION 5.5.  DISTRIBUTIONS. (a) On each Note Distribution Date
relating to the Series 199_-_ Notes, pursuant to the Administrator's
instructions, the Indenture Trustee will transfer from the Collection Account to
the Note Distribution Account, from payments received on or with respect to the
Financed Student Loans during the Collection Period immediately preceding the
month of such Note Distribution Date (or, for such Collection Periods as may be
set forth in a Terms Supplement), an amount up to the related Noteholders' 
Interest Distribution Amount. If a Class of Series 199_-_ Notes has the earliest
Final Maturity Date of all Classes of Notes then Outstanding, for the Class of
Series 199_-_ Notes with the earliest Final Maturity Date, on the first Note 
Distribution Date for such Class occurring in each month, commencing January 
1997, 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 Collection Period immediately preceding the month prior to the month
of such Note Distribution Date (or for such other Collection Periods as may be 
set forth in a Terms Supplement), an amount up to the Noteholders' Principal
Distribution Amount; provided, however, that for each month in which the first
Note Distribution Date for any Series of Notes 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.

         (b) On each Certificate Distribution Date, pursuant to
information contained in the Administrator's Certificate delivered in accordance
with Section 4.7, 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
Eligible Lender Trustee, by wire transfer no later than 11:00 a.m. New York
time, for deposit in 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
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.

         (c) On the first Note Distribution Date for any Series of
Notes 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, pursuant to information contained in the Administrator's Certificate
delivered in accordance with Section 4.7, will distribute from the Expense
Account (in addition to any amounts transferred from the Reserve Account
pursuant to Section 5.6) 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.

         (d) On each Note Distribution Date, the Indenture Trustee will
distribute to the Noteholders of the applicable Class as of the related 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 and the Reserve
Account, each as set forth below in this Article V, any amounts received under
the applicable Note Surety Bond pursuant to Section 10.1(a) and any Monthly
Advances deposited into the Monthly Advance Account pursuant to Section 5.4).
On each Certificate Distribution Date, the Eligible Lender Trustee will 
distribute to the Certificateholders as of the related 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 
and the Reserve Account, each as set forth below in this Article V, any amounts
received under the Certificate Surety Bond pursuant to Section 10.1(b) and any
Monthly Advances deposited into the Certificate Monthly Advance Account pursuant
to Section 5.4).

         (e) 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, pursuant to information
contained in the Administrator's Certificate delivered in
accordance with Section 4.7, 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, together
with interest thereon at the rate set forth in the Insurance Agreement, (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 month or payments of or with
respect to principal received in the immediately preceding month) will be
transferred to the Reserve Account. 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,
if the amount on deposit in the Reserve Account, after giving effect to all
distributions otherwise required to be made on such date, 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 greater than the then outstanding principal balance of the Notes and
the Certificates), amounts otherwise required to be deposited into the Reserve
Account pursuant to clause (ii) above may, instead, be applied as an Additional
Principal Payment on the next applicable Note Distribution Date for which a
payment of principal is to be made on 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).

        (f) 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.

        (g) Notwithstanding the foregoing, if during a Collection
Period a Serial Loan was transferred by the Trust to the Seller's designee
pursuant to Section 2.3(b), Student Holdings, in its capacity as a holder of a
1% interest in the Certificates, shall receive on the Note Distribution Date or
Certificate Distribution Date, as the case may be, when the related Purchase
Amount is distributed to Noteholders or Certificateholders, as applicable, any
proceeds received by the Trust in excess of the Purchase Amount of the
transferred Financed Student Loan.

        (h) Distributions on a Note Distribution Date or Certificate
Distribution Date shall be initiated by 11:00 a.m. (New York City time) on such
Note Distribution Date or Certificate Distribution Date; provided, however, that
any distributions from the Certificate Distribution Account shall be
 made at the times set forth in Section 5.1 of the Trust
Agreement.

         Notwithstanding the foregoing, principal payments will be made
 to each Class of Notes (other than the Class A-7 and
Class A-9 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 to a Class of Notes
(other than the Class A-7 and Class A-9 Notes) or the Certificates either (i) is
less than $50,000 or (ii) exceeds an even multiple of $50,000, then, in the case
of (i), such entire amount or, in the case of (ii), such excess amount, will not
be paid as principal on the upcoming Note Distribution Date or Certificate
Distribution Date, as the case may be, but will be retained in the Note
Distribution Account or 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 or any integral
multiple thereof. On each note Distribution Date for which a Class A-7 or Class
A-9 Notes is receiving a payment of principal, such principal will be
distributed pro rata among all Note Owners of such Class A-7 or Class A-9 Notes
as of the related Record Date based on the Outstanding Amount of such Class of
Notes owned, and such distributions may be made in amounts less than $50,000.

        SECTION 5.6. RESERVE ACCOUNT. (a) On the Closing Date relating to
the Series 199_-_ Notes, the Seller shall deposit the Reserve Account Initial
Deposit, if any, into the Reserve Account.

        (b) If the amount on deposit in the Reserve Account 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 giving effect
to all deposits or withdrawals therefrom on such Note Distribution Date or
Certificate Distribution Date) is greater than the then applicable Specified
Reserve Account Balance, the Administrator shall instruct the Indenture Trustee
(A) to pay to the Master Servicer out of such excess an amount equal to the
amount described in Section 5.5(e)(iii) for such Note Distribution Date or
Certificate Distribution Date (to the extent not otherwise paid to the Master
Servicer on such Note Distribution Date or Certificate Distribution Date), (B)
to pay to the Note Distribution Account out of such remaining excess an amount
equal to the amount described in Section 5.5(e)(iv) for such Note Distribution
Date or Certificate Distribution Date (to the extent not otherwise paid to the
Note Distribution Account on such Note Distribution Date or Certificate
Distribution Date), (C) to pay to the Certificate Distribution Account out of
such remaining excess an amount equal to the amount described in Section
5.5(e)(v) for such Distribution Date (to the extent not otherwise paid to the
Certificate Distribution Account on such Distribution Date), (D) to pay to the
Surety Provider any amounts remaining unpaid and owing pursuant to Section
2.02(p) of the Insurance Agreement, (E) to pay to the Collection Account any
amounts required to be paid by the Seller, the Master Servicer or TMSI pursuant
to Sections 3.2 or 4.5 as a result of breaches of representations and warranties
made in Section 3.1, 4.1, 4.2, 4.3 or 4.4 to the extent the Seller or TMSI has
not made such payments within the required time period, and (F) to distribute
the remaining amount of such excess to TMS Student Holdings, Inc. as holder of a
1% interest in the Certificates and holder of the Series 199_-_ Certificates, or
its permitted successors or assigns ("Student Holdings"). Amounts properly
distributed pursuant to this paragraph (b) shall be deemed released from the
Trust Estate and the security interest therein granted to the Indenture Trustee,
and Student Holdings shall in no event thereafter be required to refund any such
distributed amounts. Notwithstanding the foregoing, if set forth in a supplement
to this Agreement or a Trust Supplement, holders of Originators' Interests may
receive amounts otherwise distributed to TMS Student Holdings, Inc. pursuant to
subclause (F) above.

        (c) Following the payment in full of the aggregate outstanding
principal amount of the Notes and the Certificates and of all other amounts
owing or to be distributed hereunder or under the Indenture or the Trust
Agreement to Noteholders, Certificateholders, the Master Servicer, the
Administrator or the Surety Provider and the termination of the Trust
(including any Servicing Fee Carryovers, Noteholders' Interest Carryover and
Certificateholders' Interest Carryover), any amount remaining on deposit in 
the Reserve Account shall be distributed to Student Holdings. Student Holdings 
shall in no event be required to refund any amounts properly distributed 
pursuant to this Section 5.6(c).

               (d) (i) In the event that on the first Note Distribution Date
         for any Series of Notes occurring in March, June, September and
         December, or with respect to Section 5.5(c)(iii) 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), any amounts
         to be distributed as calculated pursuant to Section 5.5(c)(i)-(vi)
         exceed the amount on deposit in the Expense Account available for such
         purposes, the Administrator shall instruct the Indenture Trustee to
         withdraw from the Reserve Account the lesser of such excess
         and the amount on deposit in the Reserve Account (after giving effect
         to each withdrawal in the order specified in Section 5.5(c)(i)-(vi))
         and deposit such withdrawn amount in the Expense Account for
         distribution as provided in Section 5.5; PROVIDED, HOWEVER, that,
         except as provided in Sections 5.6(b)(A) and 5.6(c), amounts on deposit
         in the Reserve Account will not be available to cover any unpaid
         Servicing Fee Carryover to the Master Servicer.

                  (ii) In the event that the Noteholders' Distribution Amount
         for a Note Distribution Date exceeds the amount in the Note
         Distribution Account for such Note Distribution Date available for such
         purposes, the Administrator shall instruct the Indenture Trustee to
         withdraw from the Reserve Account an amount equal to the lesser of such
         excess (after giving effect to any transfers from the Capitalized 
         Interest Account and the Capitalized Pre-Funding Account on such Note
         Distribution Date) and the amount on deposit in the Reserve Account, 
         (after giving effect to paragraph (d)(i) above), and deposit such 
         withdrawn amount in the Note Distribution Account for distribution as
         provided in Section 5.5.

                  (iii) In the event that the Certificateholders' Distribution
         Amount for a Certificate Distribution Date exceeds the amount for such
         Certificate Distribution Date available for such purposes, the
         Administrator shall instruct the Indenture Trustee on such Distribution
         Date to withdraw from the Reserve Account an amount equal to the
         lesser of such excess (after giving effect to any transfers
          from the Capitalized Interest Account on such Certificate Distribution
        Date), and the amount on deposit in the Reserve Account (after giving
         effect to paragraphs (d)(i) through (d)(ii) above), and to deposit such
         withdrawn amount in the Certificate Distribution Account for
         distribution as provided in Section 5.5.

           SECTION 5.7.  STATEMENTS TO CERTIFICATEHOLDERS AND NOTEHOLDERS.
 On each Determination Date preceding a Note Distribution Date and a Certificate
Distribution Date, the Master Servicer or the Administrator shall provide to the
Indenture Trustee (with a copy to the Surety Provider and to the Rating
Agencies) for the Indenture Trustee to forward on such succeeding Note
Distribution Date to each Noteholder of the applicable Class of record 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 of record, a statement substantially in the form of Exhibits A
and B, respectively, setting forth at least 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), (vi) and (xii) below):

           (i)   the amount of such distribution allocable to
         principal;

           (ii)   the amount of the distribution allocable to
         interest;

           (iii)   the amount, if any, of the distribution allocable to any
         Noteholders' Auction Rate Interest Carryover, any Noteholders' LIBOR
         Rate Interest Carryover, any Certificateholders' Auction Rate Interest
         Carryover and any Certificateholders' LIBOR Rate Interest Carryover,
         together with any remaining outstanding amount of each thereof;

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

            (v)  the aggregate outstanding principal amount of the Notes of
         each Class and the Certificates of each Class 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 Class Interest Rate for the applicable Class  of
         Notes and the Certificate Rate for the applicable Class  of
         Certificates with respect to each distribution referred  to
         in clause (ii) above, indicating whether such interest
         rate is calculated based on the Net Loan Rate or based on
         the applicable Auction Rate or LIBOR Rate, as the case may
         be, and specifying what each such interest would have been
         using the alternate basis for such calculation;

            (vii)  the amount of the Servicing Fee and any Servicing Fee
         Carryover allocated to the Master Servicer with respect to the related
         Collection Period, and the amount, if any, of the Servicing Fee
         Carryover remaining unpaid after giving effect to any such allocation;

            (viii)  the amount of the Administration Fee, the  Auction
         Agent Fee, the Indenture Trustee Fee, the Eligible  Lender
         Trustee Fee and the Surety Provider Fee allocated in
         respect of the preceding Collection Period;

             (ix)  the amount of payment to the Surety Provider in
         reimbursement of prior draws under any Note Surety Bond or the
         Certificate Surety Bond including interest thereon;

             (x)  the amount of the aggregate Realized Losses, if any, for
         such Collection Period and any recoveries of principal and interest
         received during such Collection Period relating to Financed Student
         Loans for which a Realized Loss was previously allocated;

             (xi)  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 and the balance of the Reserve Account on such
         Distribution Date, after giving effect to changes therein on such Note
         Distribution Date or Certificate Distribution Date;

             (xii)  the amount of any draw required to be made under
         the applicable Note Surety Bond or the applicable
         Certificate Surety Bond;

             (xiii) for Note Distribution Dates during the Funding Period, the
         portion, if any, of the distribution attributable to amounts on deposit
         in the Pre-Funding Account and the Capitalized Pre-Funding Account and
         the remaining Pre-Funded Amount;

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

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

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

             (xvii) the number and principal amount of Financed Student Loans,
         as of the end 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; and

            (xviii) the Parity Percentage, including the numerator and
         denominator used in determining such Parity Percentage.

Each amount set forth pursuant to paragraph (i), (ii), (vii), and (viii) above
shall be expressed as a dollar amount per $50,000 of original principal balance
of a Certificate or Note, as applicable. A copy of the statements referred to
above may be obtained by any Certificate Owner or Note Owner by a written
request to the Eligible Lender Trustee or the Indenture Trustee, respectively,
addressed to the respective Corporate Trust Office.

The statements referred to above will not be provided to holders
 of Originators' Interests. Any Trust Supplement authorizing the issuance of one
or more Originators' Interests also will set forth the information respecting
such Originators' Interests to be provided by the Master Servicer to the
Eligible Lender Trustee for the Eligible Lender Trustee to forward to the
holders of such Originators' Interests. So long as any Note or Certificate is a
"restricted security" within the meaning of Rule 144(a)(3) under the Securities
Act, the Master Servicer shall provide, upon request of a Holder of any such
Note or Certificate and a prospective purchaser designated by such Holder, the
information which is required to be delivered under Rule 144A(d)(4) under the
Securities Act, if at the time of the request the Issuer is not a reporting
company under Section 13 or Section 15(d) of the Securities Exchange Act of
1934, as amended.

          SECTION 5.8. PRE-FUNDING ACCOUNT. (a) On the Closing Date relating
to the Series 199_-_ Notes, the Issuer will deposit in the Pre-Funding Account
$_________ from the net proceeds of the sale of the Series 199_-_ Notes. On each
Transfer Date, the Administrator shall instruct the Indenture Trustee to
withdraw from the Pre-Funding Account an amount equal to ______% of the
principal balance of, plus accrued interest from the Subsequent Cut-off Date to
the Transfer Date on, the Additional Financed Student Loans transferred to the
Eligible Lender Trustee on behalf of the Issuer on such Transfer Date and to
distribute such amount to or upon the order of the holder of the Series 199_-_
Certificates, upon satisfaction of the conditions set forth in Section 2.2 with
respect to such transfer.

         (b)  If (x) the Pre-Funded Amount has not been reduced
 to zero on the last day of the Funding Period relating to the
Series 199_-_ Notes (or, if such Funding Period ends prior to such Note
Distribution Date, on the first Note Distribution Date for the Class of Notes 
with the earliest Final Maturity Date following the end of the Funding Period)
or (y) the Pre-Funded Amount has been reduced to $100,000
or less on any Note Distribution Date, in either case after giving effect to any
reductions in the Pre-Funded Amount on such Distribution Date pursuant to
paragraph (a) above, the Administrator shall instruct the Indenture Trustee
pursuant to Section 4.7(b) to withdraw from the Pre-Funding Account on the next
Note Distribution Date relating to the Class of Notes with the earliest Final
Maturity Date an amount equal to the Pre-Funded Amount and to distribute such
amount to Noteholders of the Class of Notes with the earliest Final Maturity
Date as a payment of principal in the same manner as the Noteholders' Principal
Distribution Amount is distributed.

       SECTION 5.9.  CAPITALIZED PRE-FUNDING ACCOUNT. On the Closing Date
relating to the Series 199_-_ Notes, the Administrator shall instruct the
Indenture Trustee to withdraw all amounts on deposit in the Capitalized
Pre-Funding Account and transfer such amounts to the Capitalized Interest
Account.

       SECTION 5.10.  CAPITALIZED INTEREST ACCOUNT.  On the
Closing Date relating to the Series 199_-_ Notes, (i) the Seller
 shall deposit $_________ in the Capitalized Interest Account and (ii) the
Administrator shall instruct the Indenture Trustee to deposit in the Capitalized
Interest Account all amounts transferred from the Capitalized Pre-Funding
Account pursuant to Section 5.9. On each Note Distribution Date, for so long as
funds remain therein, the Indenture Trustee shall withdraw from the Capitalized
Interest Account for deposit into the Note Distribution Account an amount up to
the excess, if any, of the Noteholders' Interest Distribution Amount for such
Note Distribution Date over the sum of the amounts transferred to the
Note Distribution Account pursuant to Sections 5.5(a) and 5.9.
Also, on each Certificate Distribution Date, for so long as
funds remain therein, the Indenture Trustee shall withdraw from the Capitalized
Interest Account and transfer 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 an amount up to the excess, if any, of the
Certificateholders' Interest Distribution Amount for such Certificate
Distribution Date over the amount transferred to the Certificate Distribution
Account pursuant to Section 5.5(b). On the last Note Distribution Date occurring
in [__________] for any Series of Notes (after giving effect to all withdrawals
from the Capitalized Interest Account and the Certificate Monthly Advance
Account), the Administrator shall instruct the Indenture Trustee to withdraw any
amounts remaining in the Capitalized Interest Account and transfer such amounts
to the Reserve Account or, with the consent of the Surety Provider, apply such
amounts as Additional Principal Payments.

        SECTION 5.11.  EXPENSE ACCOUNT. The Administrator shall instruct the
Indenture Trustee to deposit funds into, and withdraw funds from, the Expense
Account as set forth in Sections 5.5 and 5.6. Any funds remaining in the Expense
Account upon termination of the Trust shall be distributed to the Master
Servicer as additional servicing compensation.

       SECTION 5.12.  NOTE DISTRIBUTION ACCOUNT AND CERTIFICATE DISTRIBUTION
ACCOUNT. The Administrator shall instruct the Indenture Trustee to deposit funds
into, and withdraw funds from, the Note Distribution Account and the Certificate
Distribution Account as set forth in Sections 5.5, 5.6, 5.8,
5.9, 5.10 and 10.1.

       SECTION 5.13.  MONTHLY ADVANCES. If the Master Servicer has applied
for a Guarantee Payment from a Guarantor or an Interest Subsidy Payment or a
Special Allowance Payment from the Department, and 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, TMSI may, no later than the Determination Date relating to such Note
Distribution Date or Certificate Distribution Date, as the case may be, in its
sole discretion, 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"). Such Monthly
Advances are recoverable by the TMSI from the Guarantee Payment, Interest
Subsidy Payment or Special Allowance Payment, as the case may be, for which such
Monthly Advance was made. TMSI shall have no obligation, legal or otherwise, to
make any Monthly Advance, and the making of or decision to make a particular
Monthly Advance shall not create any obligation on TMSI, legal or otherwise, to
make any future Monthly Advances.

                                     ARTICLE VI.

                       THE SELLER AND THE MASTER SERVICER

      SECTION 6.1.  REPRESENTATIONS OF SELLER AND MASTER SERVICER. The
Seller and Master Servicer make the following representations on which the
Issuer is deemed to have relied in acquiring (through the Eligible Lender
Trustee) the Financed Student Loans being conveyed pursuant to this Agreement.
The representations speak as of the execution and delivery of this Agreement in
the case of the Initial Financed Student Loans, and
 as of the applicable Transfer Date, in the case of the Additional Financed
Student Loans, but shall survive the sale, transfer and assignment of the
Financed Student Loans to the Eligible Lender Trustee on behalf of the Issuer
and the pledge thereof to the Indenture Trustee pursuant to the Indenture.

      (a)  ORGANIZATION AND GOOD STANDING. Each of the Seller, TMSI and
the Master Servicer is duly incorporated and validly existing as a corporation
in good standing under the laws of the state of its incorporation, with the
power and authority to own its properties and to conduct its business as such
properties are currently owned and such business is presently conducted, and had
at all relevant times, and has, the power, authority and legal right, in the
case of the Seller, to originate, acquire and own the Financed Student Loans,
and in the case of the Master Servicer, to service the Financed Student Loans
and hold the Financed Student Loan Files as custodian.

      (b)  DUE QUALIFICATION.  The Master Servicer is duly
qualified to do business and has obtained all necessary licenses
 and approvals in all jurisdictions in which the ownership and lease of property
or the conduct of its business (including the servicing of the Financed Student
Loans as required by this Agreement) shall require such qualifications.

      (c)  POWER AND AUTHORITY. Each of the Seller, the Master Servicer
and TMSI has the corporate power and authority to execute and deliver this
Agreement and to carry out its terms; the Seller has full corporate power and
authority to contribute and assign the property to be sold and assigned to and
deposited with the Issuer (or with the Eligible Lender Trustee on behalf of the
Issuer) and the Seller has duly authorized such contribution and assignment to
the Issuer (or to the Eligible Lender Trustee on behalf of the Issuer) by all
necessary corporate action; and the execution, delivery and performance of this
Agreement have been duly authorized by the Seller, the Master Servicer and TMSI
by all necessary corporate action.

      (d)   BINDING OBLIGATION.  This Agreement constitutes a
legal, valid and binding obligation of the Seller, TMSI and the
Master Servicer, enforceable in accordance with its terms,
subject to applicable bankruptcy, insolvency, reorganization and
 similar laws relating to creditors' rights generally or and subject to general
principles of equity.

      (e)    NO VIOLATION.  The consummation of the
transactions contemplated by this Agreement and the fulfillment
of the terms hereof or thereof do not conflict with, result in
any breach of any of the terms and provisions of, nor constitute
 (with or without notice or lapse of time or both) a default under, the articles
of incorporation or by-laws of the Seller, TMSI or the Master Servicer, or any
indenture, agreement or other instrument to which the Seller, TMSI or the Master
Servicer is a party or by which it shall be bound; nor result in the creation or
imposition of any Lien upon any of its properties pursuant to the terms of any
such indenture, agreement or other instrument (other than pursuant to the Basic
Documents); nor violate any law or, to the knowledge of either the Seller, TMSI
or the Master Servicer, any order, rule or regulation applicable to it of any
court or of any Federal or State regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over the Seller, TMSI or the
Master Servicer or its properties.

      (f)   NO PROCEEDINGS. There are no proceedings or investigations
pending against the Seller, the Master Servicer or TMSI or, to its best
knowledge, threatened against the Seller, the Master Servicer or TMSI, before
any court, regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over it or its properties: (i) asserting the
invalidity of this Agreement, the Indenture or any of the other Basic Documents,
the Notes or the Certificates, (ii) seeking to prevent the issuance of the Notes
or the Certificates or the consummation of any of the transactions contemplated
by this Agreement, the Indenture or any of the other Basic Documents, (iii)
seeking any determination or ruling that could reasonably be expected to have a
material and adverse effect on the performance by either the Seller, the Master
Servicer or TMSI of its obligations under, or the validity or enforceability of,
this Agreement, the Indenture, any of the other Basic Documents, the Notes or
the Certificates or (iv) seeking to affect adversely the Federal or State income
tax attributes of the Issuer, the Notes or the Certificates.

       (g)  ALL CONSENTS.  All authorizations, consents,
orders or approvals of or registrations or declarations with any
 court, regulatory body, administrative agency or other government
instrumentality required to be obtained, effected or given by either the Seller,
TMSI or the Master Servicer in connection with the execution and delivery by
either the Seller, TMSI or the Master Servicer of this Agreement and the
performance by either the Seller, TMSI or the Master Servicer of the
transactions contemplated by this Agreement, have been duly obtained, effected
or given and are in full force and effect.

       (h)   NO AMENDMENT OR WAIVER.  No provision of a  Financed Student Loan
has been waived, altered or modified in any respect, except pursuant to a
document, instrument or writing included in the Financed Student Loan File, and
no such amendment, waiver, alteration or modification causes such Financed 
Student Loan not to conform to the other warranties contained in this Section
or those of the Seller contained in Section 3.1.

       (i)   Location of Financed Student Loan Files.  The
Financed Student Loan Files are kept in the office of the Master
 Servicer specified in, or in accordance with, Section 3.4(b).

        SECTION 6.2.  EXISTENCE.  During the term of this
Agreement, each of the Seller, the Master Servicer and TMSI will
 keep in full force and effect its existence, rights and franchises as a
corporation under the laws of the jurisdiction of its organization.

        SECTION 6.3.  LIABILITY AND INDEMNITIES. (a) Each of the Seller, the
Master Servicer and TMSI shall be liable in accordance herewith only to the
extent of the obligations specifically undertaken by the Seller, the Master
Servicer or TMSI, as the case may be, under this Agreement.

                  (b) The Seller and TMSI shall jointly and severally indemnify,
defend and hold harmless the Issuer, the Eligible Lender Trustee and the
Indenture Trustee and their officers, directors, employees and agents from and
against any taxes that may at any time be asserted against any such Person with
respect to the transactions contemplated herein (except any such income
taxes arising out of fees paid to the Eligible Lender Trustee
or the Indenture Trustee), including any sales, gross receipts,
general corporation, tangible personal property, privilege or
license taxes and costs and expenses in defending against the same.

                 (c) The Seller and TMSI shall jointly and severally indemnify,
defend and hold harmless the Issuer, the Eligible Lender Trustee, the Indenture
Trustee, the Certificateholders, the Noteholders and the Surety Provider and the
officers, directors, employees and agents of the Issuer, the Eligible Lender
Trustee, the Indenture Trustee and the Surety Provider from and against any and
all costs, expenses, losses, claims, damages and liabilities arising out of, or
imposed upon such Person through, (i) the Seller's willful misfeasance, bad
faith or negligence in the performance of its duties under this Agreement, or by
reason of reckless disregard of its obligations and duties under this Agreement
and (ii) the Seller's, the Issuer's or the Eligible Lender Trustee's violation 
of Federal or state securities laws in connection with the offering and sale
of the Notes and the Certificates.

                  (d) The Seller and TMSI shall be liable as primary obligors
for, and shall indemnify, defend and hold harmless the Eligible Lender Trustee
and its officers, directors, employees and agents from and against, all costs,
expenses, losses, claims, damages, obligations and liabilities arising out of,
incurred in connection with or relating to the Trust Agreement, the other Basic
Documents, the Trust Estate, the acceptance or performance of the trusts and
duties set forth herein and in the Trust Agreement or the action or the inaction
of the Eligible Lender Trustee hereunder and under the Trust Agreement, except
to the extent that such cost, expense, loss, claim, damage, obligation or
liability: (i) shall be due to the willful misfeasance, bad faith or negligence
(except for errors in judgment) of the Eligible Lender Trustee, (ii) shall arise
from any breach by the Eligible Lender Trustee of its covenants under any of the
Basic Documents; or (iii) shall arise from the breach by the Eligible Lender
Trustee of any of its representations or warranties set forth in Section 7.3 of
the Trust Agreement. In the event of any claim, action or proceeding for which
indemnity will be sought pursuant to this paragraph, the Eligible Lender
Trustee's choice of legal counsel shall be subject to the approval of the
Seller, which approval shall not be unreasonably withheld.

                  (e) The Seller shall pay any and all taxes levied or assessed
upon all or any part of the Trust Estate (other than those taxes expressly
excluded from the Seller's responsibilities pursuant to the parentheticals in
paragraph (a) above).

                  (f) Pursuant to Section 6.7 of the Indenture, and subject to
the limitations therein, the Seller and TMSI shall pay reasonable compensation
to the Indenture Trustee and shall reimburse the Indenture Trustee for all
reasonable expenses, disbursements and advances, and indemnify, defend and hold
harmless the Indenture Trustee and its officers, directors, employees and agents
from and against all costs, expenses, losses, claims, damages and liabilities,
to the extent and in the manner provided in the Indenture.

                  (g) The Master Servicer and TMSI shall indemnify, defend and
hold harmless the Issuer, the Eligible Lender Trustee, the Indenture Trustee,
the Certificateholders, the Noteholders and the Surety Provider and the
officers, directors, employees and agents of the Issuer, the Eligible Lender
Trustee, the Indenture Trustee and the Surety Provider from and against any and
all costs, expenses, losses, claims, damages and liabilities arising out of, or
imposed upon such Person through, the Master Servicer's or TMSI's willful
misfeasance, bad faith or negligence in the performance of its duties under this
Agreement. Notwithstanding the foregoing, if the Master Servicer or TMSI is
rendered unable, in whole or part, by a force outside the control of the parties
hereto (including acts of God, acts of war, fires, earthquakes and other
disasters) to satisfy its obligations under this Agreement, the Master Servicer
and TMSI shall not be deemed to have breached any such obligation upon delivery
of written notice of such event to the other parties hereto, for so long as
 the Master Servicer or TMSI remains unable to perform such obligation as a
result of such event.

                  (h)  Indemnification under this Section shall survive
the resignation or removal of the Eligible Lender Trustee or the
 Indenture Trustee and the termination of this Agreement or the Indenture or the
Trust Agreement, as applicable, and shall include reasonable fees and expenses
of counsel and expenses of litigation. If the Seller, TMSI or the Master
Servicer, as the case may be, shall have made any indemnity payments pursuant to
 this Section and the Person to or on behalf of whom such payments are made
thereafter shall collect any of such amounts from others, such Person shall
promptly repay such amounts to the Seller, TMSI or the Master Servicer, as the
case may be without interest.

          SECTION 6.4.  [Reserved]

          SECTION 6.5.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE
OBLIGATIONS OF, THE SELLER, THE ADMINISTRATOR OR THE MASTER SERVICER. Any Person
(a) into which the Seller, the Administrator or the Master Servicer, as the case
may be, may be  merged or consolidated, (b) which may result from any merger or
 consolidation to which the Seller, the Administrator or the
Master Servicer, as the case may be, shall be a party or (c) which may succeed
to the properties and assets of the Seller, the Administrator or the Master
Servicer, as the case may be, substantially as a whole, shall be the successor
to the Seller, the Administrator or the Master Servicer, as the case may be,
without the execution or filing of any document or any further act by any of the
parties to this Agreement; PROVIDED, HOWEVER, that each of the Seller, the
Administrator and the Master Servicer hereby covenants that it will not
consummate any of the  foregoing transactions except upon satisfaction of the
following: (i) the surviving Seller, Administrator or Master Servicer, as the
case may be, if other than Trans-World Insurance Company, executes an agreement
of assumption to perform every obligation of the Seller, the Administrator or
the Master Servicer, as the case may be, under this Agreement, (ii) immediately
after giving effect to such transaction, no representation or warranty made
pursuant to Section 3.1 or 6.1 shall have been breached, (iii) the Seller, the
Administrator or the Master Servicer, as the case may be, shall have delivered
to the Eligible Lender Trustee, the Surety Provider and the Indenture Trustee an
Officer's Certificate and an Opinion of Counsel each stating that such
consolidation, merger or succession and such agreement of assumption comply with
this Section and that all conditions precedent, if any, provided for in this
Agreement relating to such transaction have been complied with, and that the
Rating Agency Condition shall have been satisfied with respect to such
transaction, (iv) the surviving Seller, Administrator or Master Servicer, as the
case may be, shall have a consolidated net worth at least equal to that of the
predecessor Seller, Administrator or Master Servicer as of the date hereof, as
the case may be, (v) such transaction will not result in a material adverse
Federal or state tax consequence to the Issuer, the Noteholders or the
Certificateholders and (vi) unless Trans-World Insurance Company
is the surviving entity, the Seller, the Administrator or the
Master Servicer, as the case may be, shall have delivered to the
Eligible Lender Trustee, the Surety Provider and the Indenture Trustee an
Opinion of Counsel either (A) stating that, in the
opinion of such counsel, all financing statements and continuation statements
and amendments thereto have been executed and filed that are necessary fully to
preserve and protect the interest of the Eligible Lender Trustee and Indenture
Trustee, respectively, in the Financed Student Loans and reciting the details of
such filings, or (B) stating that, in the opinion of such counsel, no such
action shall be necessary to preserve and protect such interests.

         SECTION 6.6.  LIMITATION ON LIABILITY OF SELLER, MASTER
SERVICER AND OTHERS.  (a)  The Seller, the Master Servicer and
any director or officer or employee or agent of either may rely
in good faith on the advice of counsel or on any document of any
 kind, prima facie properly executed and submitted by any Person respecting any
 matters arising hereunder.

                  (b) Neither the Seller, the Master Servicer nor any of its
directors, officers, employees or agents shall be under any liability to the
Issuer, the Surety Provider, the Noteholders or the Certificateholders, the
Indenture Trustee or the Eligible Lender Trustee except as provided under this
Agreement for any action taken or for refraining from the taking of any action
pursuant to this Agreement or for errors in judgment; PROVIDED, HOWEVER, that
this provision shall not protect the Seller or Master Servicer or any such
person against any liability that would otherwise be imposed by reason of
willful misfeasance, bad faith or negligence in the performance of duties or by
reason of reckless disregard of obligations and duties under this Agreement.

                  Except as provided in this Agreement, the Seller and the
Master Servicer shall not be under any obligation to appear in, prosecute or
defend any legal action that shall not be incidental to its duties in accordance
with this Agreement, and that in its opinion may involve it in any expense or
liability; PROVIDED, HOWEVER, that the Seller or the Master Servicer may
undertake any reasonable action that it may deem necessary or desirable in
respect of this Agreement and the other Basic Documents and the rights and
duties of the parties to this Agreement and the other Basic Documents and the
interests of the Certificateholders and the Surety Provider under this Agreement
and the Noteholders under the Indenture.

              SECTION 6.7.  SELLER MAY OWN CERTIFICATE OR NOTES. The Seller and
any Affiliate thereof may in its individual or any other capacity become the
owner or pledgee of Certificates or Notes with the same rights as it would have
if it were not the Seller or an Affiliate thereof, except as expressly provided
herein or in any other Basic Document.

              SECTION 6.8  MASTER SERVICER NOT TO RESIGN.  Subject  to the
provisions of Section 6.5, Trans-World Insurance Company shall not resign from
the obligations and duties imposed on it as  Master Servicer under this
Agreement except upon determination  that the performance of its duties under
this Agreement shall no  longer be permissible under applicable law
or shall violate any  final order of a court or administrative
agency with jurisdiction  over it or its properties.  Notice of
any such determination  permitting resignation shall be
communicated to the Eligible  Lender Trustee, the Indenture
Trustee and the Surety Provider at  the earliest practicable
time (and, if such communication is not  in writing, shall be
confirmed in writing at the earliest  practicable time) and any
such determination shall be evidenced  by an Opinion of Counsel
to such effect delivered to the Eligible  Lender Trustee, the
Indenture Trustee and the Surety Provider  concurrently with or
promptly after such notice.  No such  resignation shall become
effective until the Indenture Trustee or  a successor Master
Servicer shall have assumed the  responsibilities and
obligations of Trans-World Insurance Company  in accordance with
Section 8.2.

                                     ARTICLE VII.

                                THE ADMINISTRATOR

           SECTION 7.1.  REPRESENTATIONS OF THE ADMINISTRATOR. The
Administrator makes the following representations on which the Issuer is deemed
to have relied in acquiring (through the Eligible Lender Trustee) the Financed
Student Loans being conveyed pursuant to this Agreement. The representations
speak as of the execution and delivery of this Agreement in the case of the
Initial Financed Student Loans, and as of the applicable
 Transfer Date, in the case of the Additional Financed Student Loans, but shall
survive the sale, transfer and assignment of the Financed Student Loans to the
Eligible Lender Trustee on behalf of the Issuer and the pledge thereof to the
Indenture Trustee pursuant to the Indenture.

           (a)  ORGANIZATION AND GOOD STANDING. The Administrator is duly
incorporated and validly existing as a corporation in good standing under the
laws of the state of its incorporation, with the power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted, and had at all relevant times, and
has, the power, authority and legal right, to administer the Financed Student
Loans.

            (b)  POWER AND AUTHORITY OF THE ADMINISTRATOR.  The
 Administrator has the corporate power and authority to execute
and deliver this Agreement and the Administration Agreement and
to carry out their respective terms; and the execution, delivery
 and performance of this Agreement and the Administration Agreement have been
duly authorized by the Administrator by all necessary corporate action.

            (c)  BINDING OBLIGATION. This Agreement and the Administration
Agreement each constitutes a legal, valid and binding obligation of the
Administrator, enforceable in accordance with its terms, subject to applicable
bankruptcy, insolvency, reorganization and similar laws relating to creditors'
rights generally or and subject to general principles
 of equity.

            (d)  NO VIOLATION.  The consummation of the
transactions contemplated by this Agreement and the
Administration Agreement and the fulfillment of the terms hereof
 or thereof do not conflict with, result in any breach of any of
 the terms and provisions of, nor constitute (with or without
notice of lapse of time or both) a default under, the articles of incorporation
or by-laws of the Administrator, or any indenture, agreement or other instrument
to which the Administrator is a party or by which it shall be bound; nor result
in the creation or imposition of any Lien upon any of its properties pursuant to
the terms of any such indenture, agreement or other instrument (other than
pursuant to the Basic Documents); nor violate any law or, to the knowledge of
the Administrator, any order, rule or regulation applicable to it of any court
or of any Federal or State regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over the Administrator or its
properties.

           (e)  NO PROCEEDINGS.  There are no proceedings or
investigations pending against the Administrator or, to its best
 knowledge, threatened against the Administrator, before any court, regulatory
body, administrative agency or other governmental instrumentality having
jurisdiction over it or its properties: (i) asserting the invalidity of this
Agreement or the Administration Agreement, (ii) seeking to prevent the
consummation of any of the transactions contemplated by this Agreement or the
Administration Agreement or (iii) seeking any determination or ruling that could
reasonably be expected to have a material and adverse effect on the performance
by the Administrator of its obligations under, or the validity or enforceability
of, this Agreement or the Administration Agreement.

          (f)   ALL CONSENTS.  All authorizations, consents,
 orders or approvals of or registrations or declarations with
any court, regulatory body, administrative agency or other government
instrumentality required to be obtained, effected or given by the Administrator
in connection with the execution and delivery by the Administrator of this
Agreement or the Administration Agreement and the performance by the
Administrator of the transactions contemplated by this Agreement or the
Administration Agreement, have been duly obtained, effected or given and are in
full force and effect.

          SECTION 7.2.  LIABILITY AND INDEMNITIES.  (a)  The
Administrator shall be liable in accordance herewith only to the
 extent of the obligations specifically undertaken by the Administrator under
this Agreement or the Administration Agreement.

          (b) The Administrator and TMSI shall indemnify, defend and
hold harmless from their respective funds, the Issuer, the Eligible Lender
Trustee, the Indenture Trustee, the Master Servicer, the Certificateholders, the
Noteholders and the Surety Provider and the officers, directors, employees and
agents of the Issuer, the Eligible Lender Trustee, the Indenture Trustee and the
Surety Provider from and against any and all costs, expenses, losses, claims,
damages and liabilities arising out of, or imposed upon such Person through, the
Administrator's willful misfeasance, bad faith or negligence in the performance
of its duties under this Agreement or the Administration Agreement, or by reason
of reckless disregard of its obligations and duties under this Agreement or the
Administration Agreement.

         (c)  Indemnification under this Section shall survive
the resignation or removal of the Eligible Lender Trustee or the
 Indenture Trustee and the termination of this Agreement or the Indenture or the
Trust Agreement, as applicable, and shall include reasonable fees and expenses
of counsel and expenses of litigation. If the Administrator shall have made any
indemnity payments pursuant to this Section and the Person to or on behalf
 of whom such payments are made thereafter shall collect any of such amounts
from others, such Person shall promptly repay such amounts to the Administrator
without interest.

         SECTION 7.3.  ADMINISTRATOR NOT TO RESIGN. Subject to the provisions
of Section 6.5, Trans-World Insurance Company shall not resign from the
obligations and duties imposed on it as Administrator under this Agreement
except upon determination that the performance of its duties under this
Agreement shall no longer be permissible under applicable law or shall violate
any final order of a court or administrative agency with jurisdiction over it or
its properties. Notice of any such determination permitting resignation shall be
communicated to the Eligible Lender Trustee, the Indenture Trustee and the
Surety Provider at the earliest practicable time (and, if such communication is
not in writing, shall be confirmed in writing at the earliest practicable time)
and any such determination shall be evidenced by an Opinion of Counsel to such
effect delivered to the Eligible Lender Trustee, the Indenture Trustee and the
Surety Provider concurrently with or promptly after such notice. No such
resignation shall become effective until the Indenture Trustee or a successor
Administrator shall have assumed the responsibilities and obligations of
Trans-World Insurance Company in accordance with Section 8.2.

                                     ARTICLE VIII.

                                     DEFAULT

        SECTION 8.1.  MASTER SERVICER DEFAULT; ADMINISTRATOR
DEFAULT.  (a) If any one of the following events (a "Master
Servicer Default") shall occur and be continuing:

             (1)  any failure by the Master Servicer (i) to deliver
          to the Indenture Trustee for deposit in any of the Trust
         Accounts any payment required by the Basic Documents or (ii) in the
         event that daily deposits into the Collection Account are not required,
         to deliver to the Administrator any payment, required by the Basic
         Documents, which failure in case of either clause (i) or (ii) continues
         unremedied for two Business Days after written notice of such failure
         is received by the Master Servicer from the Eligible Lender Trustee,
         the Indenture Trustee, the Surety Provider or the Administrator or
         after discovery of such failure by an officer of the Master Servicer;
         or

              (2)  any failure by the Master Servicer or TMSI duly
          to observe or to perform in any material respect any other
          covenants or agreements of the Master Servicer or TMSI set forth in
          this Agreement or any other Basic Document, which failure shall (i)
          materially and adversely affect the rights of Noteholders,
          Certificateholders or the Surety Provider and
         (ii) continues unremedied for a period of 60 days after the date on
         which written notice of such failure, requiring the same to be
         remedied, shall have been given (A) to the Master Servicer or TMSI, as
         the case may be, by the Indenture Trustee, the Eligible Lender Trustee,
         the Surety Provider or the Administrator or (B) to the Master Servicer
         or TMSI, as the case may be, and to the Indenture Trustee and the
         Eligible Lender Trustee by the Noteholders or Certificateholders, as
         applicable, representing not less than 25% of the Outstanding Amount of
         the Notes or 25% of the outstanding Certificate Balance; or

             (3)  an Insolvency Event occurs with respect to the
         Master Servicer;

then, and in each and every case, so long as the Master Servicer Default shall
not have been remedied, either the Surety Provider or, with the written consent
of the Surety Provider, the Indenture Trustee or the Noteholders of Notes 
evidencing not less than 25% of the Outstanding Amount of the Notes, by notice
then given in writing to the Master Servicer (and to the Indenture Trustee and
the Eligible Lender Trustee if given by the Noteholders or the Surety Provider)
may terminate all the rights and obligations (other than the obligations set
forth in Section 6.3 hereof) of the Master Servicer under this Agreement. On or
after the receipt by the Master Servicer of such written notice, all authority
and power of the Master Servicer under this Agreement, whether with respect to
the Notes, the Certificates or the Financed Student Loans or otherwise, shall,
without further action, pass to and be vested in the Indenture Trustee or such 
successor Master Servicer as may be appointed under Section 8.2, and, without
limitation, the Indenture Trustee and the Eligible Lender Trustee are hereby
authorized, obligated and empowered to execute and deliver, for the benefit of
the predecessor Master Servicer, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the Financed
Student Loans and related documents, or otherwise.  The predecessor Master
Servicer shall cooperate with the successor Master Servicer, the Indenture 
Trustee and the Eligible Lender Trustee in effecting the termination of the
 responsibilities and rights of the predecessor Master Servicer under this
Agreement, including the transfer to the successor Master Servicer for
administration by it of all cash amounts that shall at the time be held by the
predecessor Master Servicer for deposit, or shall thereafter be received by it
with respect to a Financed Student Loan. All reasonable costs and expenses
(including attorneys' fees) incurred in connection with transferring the
Financed Student Loan Files from a current Master Servicer to the successor
Master Servicer and amending this Agreement and any other Basic Documents to
reflect such succession as Master Servicer pursuant to this Section shall be
paid by the predecessor Master Servicer upon presentation of reasonable
documentation of such costs and expenses. Upon receipt of notice of the
occurrence of a Master Servicer Default, the Eligible Lender Trustee shall give
notice thereof to the Surety Provider and the Rating Agencies.

          (b)  ADMINISTRATOR DEFAULT.  If any one of the following events 
(an "Administrator Default") shall occur and be continuing:

                  (1) 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 of such
         failure is received by the Administrator from the Indenture Trustee,
         the Eligible Lender Trustee or the Surety Provider or after
          discovery of such failure by an officer of the
         Administrator; or

                  (2) any failure by the Administrator duly to observe or to
         perform in any material respect any other covenants or agreements of
         the Administrator set forth in this Agreement, the Administration
         Agreement or any other Basic Document, which failure shall (i)
         materially and adversely affect the rights of Noteholders,
         Certificateholders, or the Surety Provider and (ii) continues
         unremedied for a period of 60 days after the date on which written
         notice of such failure, requiring the same to be remedied, shall have
         been given (A) to the Administrator by the Surety Provider, the
         Indenture Trustee or the Eligible Lender Trustee or (B) to the
         Administrator and to the Indenture Trustee and the Eligible Lender
         Trustee by the Noteholders or Certificateholders, as applicable,
         representing not less than 25% of the Outstanding Amount of the Notes
         or 25% of the outstanding Certificate Balance; or

                  (3)  an Insolvency Event occurs with respect to the
         Administrator;

then, and in each and every case, so long as the Administrator Default shall not
have been remedied, either the Surety Provider
 or, with the written consent of the Surety Provider, the Indenture Trustee or
the Noteholders evidencing not less than 25% of the Outstanding Amount of the
Notes, by notice then given in writing to the Administrator (and to the
Indenture Trustee and the Eligible Lender Trustee if given by the Noteholders or
the Surety Provider) may terminate all the rights and obligations (other than
the obligations set forth in Sections 6.3 and 7.2 hereof) of the Administrator
under this Agreement and the Administration Agreement. On or after the receipt
by the Administrator of such written notice, all authority and power of the
Administrator under this Agreement and the Administration Agreement, whether
with respect to the Notes, the Certificates or the Financed Student Loans or
otherwise, shall, without further action, pass to and be vested in the Indenture
Trustee or such successor Administrator as may be appointed under Section 8.2;
and, without limitation, the Indenture Trustee and the Eligible Lender Trustee
are hereby authorized and empowered to execute and deliver, for the benefit of
the predecessor Administrator, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination. The predecessor Administrator shall cooperate with
 the successor Administrator, the Indenture Trustee and the Eligible Lender
Trustee in effecting the termination of the responsibilities and rights of the
predecessor Administrator under this Agreement and the Administration Agreement.
All reasonable costs and expenses (including attorneys' fees) incurred in
connection with amending this Agreement and the Administration Agreement to
reflect such succession as Administrator pursuant to this Section shall be paid
by the predecessor Administrator upon presentation of reasonable documentation
of such costs and expenses. Upon receipt of notice of the occurrence of a
Administrator Default, the Eligible Lender Trustee shall give notice thereof to
the Surety Provider and the Rating Agencies.

          SECTION 8.2.  APPOINTMENT OF SUCCESSOR.  (a)  Upon
receipt by the Master Servicer or the Administrator, as the case
may be, of notice of termination pursuant to Section 8.1, or the resignation by
the Master Servicer or the Administrator, as the case may be, in accordance with
the terms of this Agreement, the predecessor Master Servicer or the
Administrator, as the case may be, shall continue to perform its functions as
Master Servicer or Administrator, as the case may be, under this Agreement in
the case of termination, only until the date specified in such termination
notice or, if no such date is specified in a notice of termination, until
receipt of such notice and, in the case of resignation, until the later of (x)
the date 120 days from the delivery to the Eligible Lender Trustee and the
Indenture Trustee of written notice of such resignation (or written confirmation
of such notice) in accordance with the terms of this Agreement and (y) the date
upon which the predecessor Master Servicer or Administrator, as the case may be,
shall become unable to act as Master Servicer or Administrator, as the case may
be, as specified in the notice of resignation and accompanying Opinion of
Counsel. In the event of the termination hereunder of the Master Servicer or
the Administrator, as the case may be, the Issuer shall appoint a successor
Master Servicer or Administrator, as the case may be, acceptable to the 
Indenture Trustee and reasonably acceptable to the Surety Provider, and the
successor Master Servicer or Administrator, as the case may be, shall accept 
its appointment by a written assumption in form acceptable to the Indenture 
Trustee and the Surety Provider.  In the event that a successor Master Servicer
or Administrator, as the case may be, has not been appointed at the time when 
the predecessor Master Servicer or Administrator, as the case may be, has
ceased to act as Master Servicer or Administrator, as the case may be, in
accordance with this Section, the Indenture Trustee without further action shall
automatically be appointed the successor Master Servicer or Administrator, as
the case may be, and the Indenture Trustee shall be entitled to the Master
Servicing Fee and any Servicing Fee Carryover or the Administration Fee, as the
case may be in accordance with the provisions of the Basic Documents.
Notwithstanding the above, the Indenture Trustee shall, if it shall be unwilling
or legally unable so to act, appoint or petition a court of competent
jurisdiction to appoint, any established institution whose regular business
shall include the servicing of student loans, as the successor to the Master
Servicer or Administrator, as the case may be, under this Agreement;
PROVIDED, HOWEVER, that such right to appoint
or to petition for the appointment of any such successor servicer shall in no
event relieve the Indenture Trustee from any obligations otherwise imposed on it
under the Basic Documents until such successor has in fact assumed such
appointment.

                  (b) Upon appointment, the successor Master Servicer or
Administrator, as the case may be, (including the Indenture Trustee acting as
successor Master Servicer or Administrator as the case may be), shall be the
successor in all respects to the predecessor Master Servicer or Administrator,
as the case may be, and shall be subject to all the responsibilities, duties and
liabilities arising thereafter relating thereto placed on the predecessor Master
Servicer or Administrator, as the case may be, and shall be entitled to an
amount agreed to by such successor Master Servicer or Administrator as the case
may be, in accordance with the provisions of the Basic Documents (which
 shall not exceed the Master Servicing Fee and any Servicing Fee
 Carryover or Administration Fee, as the case may be, unless
such compensation arrangements are approved in writing by the Surety Provider
and will not result in a downgrading of the Notes or the Certificates by any
Rating Agency) and all the rights granted to the predecessor Master Servicer or
Administrator, as the case may be, by the terms and provisions of this
Agreement.

                  (c)  Neither the Master Servicer nor the Administrator
 may resign unless it is prohibited from serving as such by law
as evidenced by an Opinion of Counsel to such effect delivered to the Indenture
Trustee, the Eligible Lender Trustee and the Surety Provider. Notwithstanding
the foregoing or anything to the contrary herein or in the other Basic
Documents, the Indenture Trustee, to the extent it is acting as successor Master
Servicer or Administrator, as the case may be, pursuant hereto shall be entitled
to resign to the extent a qualified successor Master Servicer or Administrator,
as the case may be, has been appointed and has assumed all the obligations of
the Master Servicer or Administrator, as the case may be, in accordance with the
terms of this Agreement and the other Basic Documents.

                  (d) Any successor Master Servicer shall assume all the
obligations and responsibilities of the Master Servicer under each sub-servicing
agreement with a Servicer and shall only be able to modify or terminate such
sub-servicing agreements pursuant to the provisions thereof.

               SECTION 8.3.  NOTIFICATION TO NOTEHOLDERS AND CERTIFICATEHOLDERS.
Upon any termination of, or appointment of a successor to, the Master Servicer
or Administrator, as the case may be, pursuant to this Article VIII, the
Eligible Lender
 Trustee shall give prompt written notice thereof to Certificateholders and the
Indenture Trustee shall give prompt written notice thereof to Noteholders, the
Surety Provider and the Rating Agencies (which, in the case of any such
appointment of a successor, shall consist of prior written notice thereof to
 the Surety Provider and the Rating Agencies).

            SECTION 8.4.  WAIVER OF PAST DEFAULTS. The Surety Provider may or,
with the prior written consent of the Surety Provider, the Noteholders of Notes
evidencing not less than a majority of the Outstanding Amount of the Notes (or
the Certificateholders 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 in writing any default by the Master
Servicer or Administrator, as the case may be, in the performance of its
obligations hereunder and any consequences thereof, 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 this Agreement. Upon any
such waiver of a past default, such default shall cease to exist, and any Master
Servicer Default or Administrator Default, as the case may be, arising therefrom
shall be deemed to have been remedied for every purpose of this Agreement. No
such waiver shall extend to any subsequent or other default or impair any right
consequent thereto.

                                   ARTICLE IX.

                                   TERMINATION

           SECTION 9.1.   TERMINATION.  (a)  OPTIONAL PURCHASE OF  ALL
FINANCED STUDENT LOANS.  As of the last day of any Collection
Period immediately preceding a Note Distribution Date or, if the
  Notes are no longer Outstanding, a Certificate Distribution Date as of which
the then outstanding Pool Balance is 10% or less of the Aggregate Pool Balance,
the Seller shall have the option, with the prior written consent of the Surety
Provider, to purchase the Indenture Trust Estate, other than the Trust Accounts;
PROVIDED, HOWEVER, that, unless Moody's agrees otherwise, the Seller may not
effect any such purchase so long as the rating on its long-term debt obligations
is less than Baa3 by Moody's, unless the Eligible Lender Trustee and the
Indenture Trustee shall have received an Opinion of Counsel to the effect that
such purchase would not constitute a fraudulent conveyance. To exercise such
option, the Seller shall deposit pursuant to Section 5.4 in the Collection
Account an amount equal to the aggregate Purchase Amount for the Financed
Student Loans and the related rights with respect thereto, plus the appraised
value of any such other property held by the Trust, such value to be determined
by an appraiser mutually agreed upon by the Seller, the Eligible Lender Trustee
and the Indenture Trustee, and shall succeed to all interests in and to the
Trust; PROVIDED, HOWEVER, that the Seller may not effect such purchase if the
aggregate Purchase Amount to be so deposited in the Collection Account does not
equal or exceed an amount equal to the sum of (x) the unpaid principal balance
of the Notes plus accrued and unpaid interest thereon at the related Class
Interest Rate to the last day of the Collection Period during which such
purchase occurs and the amount of unpaid Noteholders' Interest Carryover with
respect thereto, (y) the unpaid Certificate Balance, plus accrued and unpaid
interest thereon at the related Certificate Rate to the last day of the
Collection Period during which such purchase occurs and the amount of unpaid
Certificateholders' Interest Carryover with respect thereto, and (z) the unpaid
Transaction Fees, if any.

                  (b) INSOLVENCY OF TMS STUDENT HOLDINGS, INC. Upon any sale of
the assets of the Trust pursuant to Section 9.2 of the Trust Agreement, the
Master Servicer shall instruct the Indenture Trustee to deposit the net proceeds
from such sale after all payments and reserves therefrom (including the expenses
of such sale) have been made (the "Insolvency Proceeds") in the Collection
Account. On the applicable Note Distribution Date or Certificate Distribution
Date, or, if such proceeds are not so deposited on a Note Distribution Date or
Certificate Distribution Date, on the first applicable Note Distribution Date or
Certificate Distribution Date following the date on which the Insolvency
Proceeds are deposited in the Collection Account, the Master Servicer shall
instruct the Indenture Trustee to make the following distributions (after the
application on such Note Distribution Date or Certificate Distribution Date of
the amount of Available Funds and amounts on deposit in the Reserve Account
pursuant to Sections 5.5 and 5.6) from the Insolvency Proceeds and any funds
remaining on deposit in the Reserve Account (including the proceeds of any sale
of investments therein as described in the following sentence):

                    (i)  to the Noteholders, any portion of the  Noteholders'
         Interest Distribution Amount not otherwise  distributed to
         the Noteholders on such Note Distribution  Date;

                    (ii)  to the Noteholders, the outstanding principal amount
         of the Notes (after giving effect to the reduction in the outstanding
         principal amount of the Notes to result from the distributions to
         Noteholders on such Note Distribution Date and on prior Note
         Distribution Dates);

                    (iii)  to the Certificateholders, any portion of the
         Certificateholders' Interest Distribution Amount not
         otherwise distributed to the Certificateholders on such
         Certificate Distribution Date;

                    (iv)  to the Certificateholders, the Certificate Balance
          after giving effect to the reduction in the Certificate Balance to 
          result from the distributions to Certificateholders on such
          Certificate Distribution Date);

                   (v) to the Indenture Trustee, any unpaid Indenture Trustee
          Fees and other amounts owed the Indenture Trustee hereunder or under
          any other Transaction Document and not otherwise paid on such Note
         Distribution Date or Certificate Distribution Date;

                    (vi) to the Surety Provider, an amount equal to all
           unreimbursed Certificate Surety Bond Payments and Note Surety Bond
           Payments made on prior Note Distribution Dates and Certificate
           Distribution Dates not otherwise reimbursed on such Note Distribution
           Date or Certificate Distribution Date, together with accrued interest
           thereon at the rate set forth in the Insurance Agreement and unpaid
           premiums;

                    (vii)  to the Master Servicer, any unpaid Servicing Fee
         Carryovers not otherwise paid on such Note Distribution
         Date  or Certificate Distribution Date;

                    (viii)  to the Noteholders, any unpaid Noteholders' Auction
         Rate Interest Carryover or Noteholders' LIBOR Rate Interest Carryover
         not otherwise distributed to the Noteholders on such Note Distribution
         Date; and

                    (ix)  to the Certificateholders, any unpaid 
          Certificateholders' Auction Rate Interest Carryover or
          Certificateholders' LIBOR Rate Interest Carryover not otherwise
          distributed to the Certificateholders on such Certificate Distribution
          Date.

Any investments on deposit in the Reserve Account which will not mature on or
 before the Note Distribution Date or Certificate
Distribution Date when needed shall be sold by the Indenture Trustee at such
time as will result in the Indenture Trustee receiving the proceeds from such
sale not later than the Business Day preceding such Note Distribution Date or
Certificate Distribution Date. Any Insolvency Proceeds remaining after the
deposits described above shall be paid (i) first, to the holders of Originators'
Interests any unpaid amounts due to them pursuant to the terms of the related
Trust Supplement and (ii) then to the Seller.

                  (c)  NOTICE.  As described in Article IX of the Trust
Agreement, notice of any termination of the Trust shall be given
 by the Administrator to the Master Servicer, the Eligible Lender Trustee, the
Indenture Trustee and the Surety Provider as soon as practicable after the
Administrator has received notice thereof.

                  (d) SUCCESSION. Following the satisfaction and discharge of
the Indenture and the payment in full of the principal of and interest on the
Notes, the Certificateholders will succeed to the rights of the Noteholders
hereunder other than Section 5.6(b) and the Eligible Lender Trustee will succeed
 to the rights of, and assume the obligations of, the Indenture Trustee pursuant
to this Agreement and any other Basic Documents. Following the payment in full
of the principal of and interest on the Certificates by the Surety Provider
pursuant to the Surety Bond, the Surety Provider (or its assignee) will succeed
to the rights of the Certificateholders.

                                   ARTICLE X.

                                  SURETY BONDS

             SECTION 10.1  SURETY BONDS. (a) If for any Note Distribution Date
for a Class of Notes, a Note Surety Bond Payment is required to be made under
the terms of the related Note Surety Bond, the Indenture Trustee shall submit
the notice in the form of Attachment I to the applicable Note Surety Bond in
accordance with the terms and conditions of such Note Surety Bond in the amount
of such Note Surety Bond Payment to the Surety Provider and, if one has been
designated, to the fiscal agent for the Surety Provider no later than 12:00
noon, New York City time, on the Business Day prior to such Note Distribution
Date. Upon receipt of payment from the Surety Provider in accordance with the
terms of the applicable Note Surety Bond, the Eligible Lender Trustee shall
deposit such amount into the Note Distribution Account for distribution solely
to Noteholders of the applicable Class.

                  (b) If for any Certificate Distribution Date for a Class of
Certificates, a Certificate Surety Bond Payment is required to be made under the
terms of the related Certificate Surety Bond, the Eligible Lender Trustee shall
submit the notice in the form of Attachment I to the applicable Certificate
Surety  Bond in accordance with the terms and conditions of such
Certificate Surety Bond in the amount of such Certificate Surety Bond Payment
to the Surety Provider and, if one has been designated, to the fiscal agent for
the Surety Provider no later than 12:00 noon, New York City time, on the
Business Day prior to such Certificate Distribution Date. Upon receipt of
payment from the Surety Provider in accordance with the terms of the applicable
Certificate Surety Bond, the Eligible Lender Trustee shall deposit such amount 
into the Certificate Distribution Account for distribution solely to
Certificateholders of the applicable Class.

            SECTION 10.2. FURTHER ASSURANCES; SURETY PROVIDER DEFAULT; ETC. (a)
The Eligible Lender Trustee, the Seller and the Master Servicer acknowledge, and
each Certificateholder by its acceptance of a Certificate and each Noteholder by
its acceptance of a Note agrees, anything herein to the contrary
notwithstanding, that any payment with respect to principal of or interest on
the Certificates which is made with moneys received pursuant to the terms of a
Certificate Surety Bond, and any payment with respect to principal of or
interest on the Notes which is made with moneys received pursuant to the terms
of a Note Surety Bond, shall not be considered payment of the Certificates, or
the Notes, as the case may be, from the Trust Estate and the Surety Provider
shall be paid such principal and interest but only from the sources and in the
manner provided herein and in the Insurance Agreement for the reimbursement to
the Surety Provider of such principal and interest.

                  (b)  Each of the Eligible Lender Trustee, the Seller
and the Master Servicer shall cooperate in all respects with any
 reasonable request by the Surety Provider for action to preserve or enforce the
Surety Provider's rights and interests under this Agreement. In addition, each
such party agrees to forward to the Master Servicer, who shall deliver to the
Surety Provider, a copy of all written communications received by each such
party from the Eligible Lender Trustee, from 25% or more of the
Certificateholders or from either Rating Agency.

                  (c) Notwithstanding anything to the contrary contained in this
Agreement, if a Surety Provider Default exists, the provisions of this Agreement
which (i) permit the Surety Provider to exercise rights of the
Certificateholders or the Noteholders, (ii) restrict the ability of the
Certificateholders, the Noteholders, the Master Servicer, the Indenture Trustee
or the Eligible Lender Trustee to act without the consent or approval of the
Surety Provider, (iii) provide that a particular act or thing must be acceptable
to the Surety Provider, (iv) permit the Surety Provider to direct (or otherwise
require) the actions of the Eligible Lender Trustee, the Indenture Trustee, the
Master Servicer, the Noteholders or the Certificateholders, (v) provide that any
action or omission taken with the consent, approval or authorization of the
Surety Provider shall be authorized hereunder or shall not subject the party
taking or omitting to take such action to any liability hereunder or (vi) which
have a similar effect shall be of no further force and effect, and the Eligible
Lender Trustee, the Indenture Trustee and the Administrator shall administer the
Issuer and perform its obligations hereunder solely for the benefit of the
Noteholders and the Certificateholders. Nothing in the foregoing sentence, nor
any action taken pursuant thereto or in compliance therewith, shall be deemed to
have released the Surety Provider from any obligation or liability it may have
to any party or to the Noteholders or the Certificateholders hereunder, under
any other agreement, instrument or document (including the Surety Bonds) or
under applicable law.

                                     ARTICLE XI.

                                  MISCELLANEOUS

               SECTION 11.1  AMENDMENT. (a) This Agreement may be amended by the
Seller, the Master Servicer and the Eligible Lender Trustee, with the consent of
the Indenture Trustee and the Surety Provider (which consent shall not be
unreasonably withheld), but without the consent of any of the Noteholders or the
Certificateholders, to cure any ambiguity, to correct or supplement any
provisions in this Agreement or for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions in this Agreement or
of modifying in any manner the rights of the Noteholders, the Certificateholders
or the Surety Provider; PROVIDED, HOWEVER, that such action shall not, as
evidenced by an Opinion of Counsel delivered to the Eligible Lender Trustee, the
Surety Provider and the Indenture Trustee, adversely affect in any material
respect the interests of any Noteholder, Certificateholder or the Surety
Provider.

                  (b) This Agreement may also be amended from time to time by
the Seller, the Master Servicer and the Eligible Lender Trustee, with the
consent of the Indenture Trustee and the Surety Provider, the consent of the
Noteholders of Notes evidencing not less than a majority of the Outstanding
Amount of the Notes and the consent of the Certificateholders of Certificates
evidencing not less than 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 this Agreement or of modifying in any manner the rights of the
Noteholders or the Certificateholders; PROVIDED, HOWEVER, that no such amendment
shall (a) increase or reduce in any manner the amount of, or accelerate or delay
the timing of, collections of payments with respect to Financed Student Loans or
distributions that shall be required to be made for the benefit of the
Noteholders or the Certificateholders or (b) reduce the aforesaid percentage of
the Outstanding Amount of the Notes and the Certificate Balance, the Noteholders
or the Certificateholders of which are required to consent to any such
amendment, without the consent of all outstanding Noteholders and
Certificateholders.

                  (c) Promptly after the execution of any amendment pursuant to
clause (b) above (or, in the case of the Rating Agencies, five Business Days
prior thereto), the Eligible Lender Trustee shall furnish written notification
of the substance of such amendment or consent to each Certificateholder, the 
Indenture Trustee, the Surety Provider and each of the Rating Agencies.

                  (d) It shall not be necessary for the consent of
Certificateholders or Noteholders pursuant to this Section to approve the
particular form of any proposed amendment or consent, but it shall be sufficient
if such consent shall approve the substance thereof.

                  (e)  Prior to the execution of any amendment to this
Agreement, the Eligible Lender Trustee and the Indenture Trustee
 shall be entitled to receive and rely upon an Opinion of Counsel stating that
the execution of such amendment is authorized or permitted by this Agreement and
the Opinion of Counsel referred to in Section 11.2(i)(1). The Eligible Lender
Trustee and the Indenture Trustee may, but shall not be obligated to, enter into
any such amendment which affects the Eligible Lender Trustee's or the Indenture
Trustee's, as applicable, own rights, duties or immunities under this Agreement
or otherwise.

         SECTION 11.22.  PROTECTION OF INTERESTS IN TRUST. (a) The Seller shall
execute and file such financing statements and cause to be executed and filed
such continuation statements, all
 in such manner and in such places as may be required by law fully to preserve,
maintain, and protect the interest of the Issuer, the Eligible Lender Trustee
and the Indenture Trustee in the Financed Student Loans and in the proceeds
thereof. The Seller shall deliver (or cause to be delivered) to the Eligible
Lender Trustee and the Indenture Trustee file-stamped copies of, or filing
receipts for, any document filed as provided above, as soon as available
following such filing.

                  (b) Neither the Seller nor the Master Servicer shall change
its name, identity or corporate structure in any manner that would, could or
might make any financing statement or continuation statement filed in accordance
with paragraph (a) above seriously misleading within the meaning of Section
9-402(7) of the UCC, unless it shall have given the Eligible Lender Trustee and
the Indenture Trustee at least five days' prior written notice thereof and shall
have promptly filed appropriate amendments to all previously filed financing
statements or continuation statements.

                  (c) Each of the Seller and the Master Servicer shall have an
obligation to give the Eligible Lender Trustee and the Indenture Trustee at
least 60 days' prior written notice of any relocation of its principal executive
office if, as a result of such relocation, the applicable provisions of the UCC
would require the filing of any amendment of any previously filed financing or
continuation statement or of any new financing statement and shall promptly file
any such amendment. The Master Servicer shall at all times maintain each office
from which it shall service Financed Student Loans, and its principal executive
office, within the United States of America.

                  (d) The Master Servicer shall maintain accounts and records as
to each Financed Student Loan it is servicing (or provide access to such
accounts and records being serviced by a subservicer) accurately and in
sufficient detail to permit (i) the reader thereof to know at any time the
status of such Financed Student Loan, including payments and recoveries made and
payments owing (and the nature of each) and (ii) reconciliation between payments
or recoveries on (or with respect to) each Financed Student Loan and the amounts
from time to time deposited in the Collection Account in respect of such
Financed Student Loan.

                  (e) The Master Servicer shall maintain its computer systems so
that, from and after the time of sale under this Agreement of the Financed
Student Loans, the Master Servicer's master computer records (including any
backup archives) that refer to a Financed Student Loan shall indicate clearly
the interest of the Issuer and the Indenture Trustee in such Financed Student
Loan and that such Financed Student Loan is owned by the Issuer and has been
pledged to the Indenture Trustee. Indication of the Issuer's and the Indenture
Trustee's interest in a Financed Student Loan shall be deleted from or modified
on the Master Servicer's computer systems when, and only when, the related
Financed Student Loan shall have been paid in full or repurchased.

                  (f)  If at any time the Seller shall propose to sell,
grant a security interest in, or otherwise transfer any interest
 in Financed Student Loans to any prospective purchaser, lender or other
transferee, the Master Servicer shall give notice to such prospective purchaser,
lender or other transferee that such Financed Student Loan has been sold and is
owned by the Issuer and has been pledged to the Indenture Trustee.

                  (g)  Upon reasonable notice, the Master Servicer shall
 permit the Indenture Trustee and its agents at any time during
normal business hours to inspect, audit and make copies of and abstracts from
the Master Servicer's records regarding any Financed Student Loan; it being
understood that unless a Surety Provider Default shall have occurred and be
continuing, the Surety Provider shall be entitled to direct the Indenture
Trustee to make any such inspection or audit on behalf of the Surety Provider.

                  (h) Upon request at any time the Eligible Lender Trustee or
the Indenture Trustee shall have reasonable grounds to believe that such request
would be necessary in connection with its performance of its duties under the
Basic Documents, the Master Servicer shall furnish to the Eligible Lender
Trustee or to the Indenture Trustee, within twenty Business Days, a list of all
Financed Student Loans (by borrower social security number, type of loan and
date of issuance) then held as part of the Trust, and a comparison of such list
to the list of the Initial Financed Student Loans set forth in Schedule A as of
the Closing Date, and, for each Financed Student Loan that has been added to or
removed from the pool of loans held by the Eligible Lender Trustee on behalf of
the Issuer, information as to the date as of which and circumstances under which
each such Financed Student Loan was so added or removed.

                  (i)  The Seller shall deliver to the Eligible Lender
Trustee, the Surety Provider and the Indenture Trustee:

                  (1)  promptly after the execution and delivery of this
          Agreement and of each amendment thereto an Opinion of
         Counsel either (A) stating that, in the opinion of such counsel, all
         financing statements and continuation statements have been executed and
         filed that are necessary fully to preserve and protect the interest of
         the Eligible Lender Trustee and the Indenture Trustee in the Financed
         Student Loans, and reciting the details of such filings or referring to
         prior Opinions of Counsel in which such details are given, or (B)
         stating that, in the opinion of such counsel, no such action shall be
         necessary to preserve and protect such interest; and

                  (2) within 120 days after the beginning of each calendar year
         beginning with the first calendar year beginning more than three months
         after the Cut-off Date, an Opinion of Counsel, dated as of a date
         during such 120-day period, either (A) stating that, in the opinion of 
         such counsel, all financing statements and continuation statements have
         been executed and filed that are necessary fully to preserve and 
         protect the interest of the Eligible Lender Trustee and the Indenture
         Trustee in the Financed Student Loans, and reciting the details of such
         filings or referring to prior Opinions of Counsel in which such details
         are given, or (B) stating that, in the opinion of such counsel,
         no such action shall be necessary to preserve and protect such 
         interest; PROVIDED that a single Opinion of Counsel may be delivered
         in satisfaction of the foregoing requirement and that of Section 
         3.6(b) of the Indenture.

                  Each Opinion of Counsel referred to in clause (1) or (2) above
shall specify (as of the date of such opinion and given all applicable laws as
in effect on such date) any action necessary to be taken in the following year
to preserve and protect such interest.

                  (j) The Administrator shall file all reports with respect to
the Notes and the Certificates as may be required by the Commission or state
securities authorities.

                  SECTION 11.3.  NOTICES. All demands, notices and
communications upon or to the Seller, the Master Servicer, the Administrator, 
the Eligible Lender Trustee, the Indenture Trustee, the Surety Provider or the 
Rating Agencies under this Agreement shall be in writing, personally delivered 
or mailed by certified mail, return receipt requested (or in the form of telex 
or facsimile notice, followed by written notice delivered as aforesaid) and 
shall be deemed to have been duly given upon receipt (a) in the case of the 
Seller, the Master Servicer, TMSI or Administrator, two copies, one to Trans-
World Insurance Company, 3301 C Street, Suite 100-A, Sacramento, CA  95816
Attention: President (telephone: (916) 446-1626; facsimile:
(916)  441-0291) and the other to Trans-World Insurance Company,
c/o the  Money Store Inc., Attention: Chief Financial Officer,
2480 Morris  Avenue, Union, New Jersey 07083 (telephone: (908)
686-2000;  facsimile: (908) 688-3846) (b) in the case of the
Issuer or the  Eligible Lender Trustee, at the Corporate Trust
Office of the  Eligible Lender Trustee, (c) in the case of the
Indenture  Trustee, at its Corporate Trust Office, (d) in the
case of the  Eligible Lender Trustee, to _______, Attention:
Corporate Trust   Services, ____________, (e) in the case of the
Surety Provider,  to AMBAC Indemnity Corporation, One State
Street Plaza, New York,  New York 10004, Attention: Structured
Finance/Student Loan  Department (telephone:  (212) 668-0340;
facsimile: (212) 363- 1459), (f) in the case of Moody's to
Moody's Investors Service,  Inc., 99 Church Street, New York,
New York 10007, Attention:  Structured Finance Department/ Student
Loans (telephone: (212)  553-0300; facsimile: (212) 553-4792),
and (g) in the case of  Standard & Poor's, to Standard & Poor's
Rating Services, 25  Broadway (20th Floor), New York, New York
10004, Attention:   Asset Backed Surveillance Department
(telephone: (212) 208-8000;  facsimile: (212) 412-0225); or, as
to each of the foregoing, at  such other address as shall be
designated by written notice to  the other parties.

             SECTION 11.4.  ASSIGNMENT.  Notwithstanding anything to
the contrary contained herein, except as provided in Section 6.5
 and as provided in the provisions of this Agreement concerning the resignation
of the Master Servicer, this Agreement may not be assigned by the Seller or the
Master Servicer. This Agreement may only be assigned by the Eligible Lender
Trustee to its permitted successor pursuant to the Trust Agreement.

             SECTION 11.5.  LIMITATIONS ON RIGHTS OF OTHERS. The provisions of
this Agreement are solely for the benefit of the Seller, the Master Servicer,
the Issuer and the Eligible Lender Trustee and for the benefit of the
Certificateholders, the Indenture Trustee, the Noteholders and the Surety
Provider, as third party beneficiaries, and nothing in this Agreement, whether
express or implied, shall be construed to give to any other Person any legal or
equitable right, remedy or claim in the Trust Estate or under or in respect of
this Agreement or any covenants, conditions or provisions contained herein.

            SECTION 11.6.  SEVERABILITY. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

            SECTION 11.7.  SEPARATE COUNTERPARTS. This Agreement may be executed
by the parties hereto in separate counterparts, each of which when so executed
and delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

           SECTION 11.8. HEADINGS. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

           SECTION 11.9.  GOVERNING LAW. This Agreement shall be construed in
accordance with the laws of the State of New York, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

           SECTION 11.10.  ASSIGNMENT TO INDENTURE TRUSTEE.  The
Seller hereby acknowledges and consents to any mortgage, pledge,
 assignment and grant by the Issuer to the Indenture Trustee pursuant to the
Indenture for the benefit of the Noteholders of a security interest in all
right, title and interest of the Issuer in, to and under the Financed Student
Loans and/or the assignment of any or all of the Issuer's rights and obligations
hereunder to the Indenture Trustee.

          SECTION 11.11.  NONPETITION COVENANTS. Notwithstanding any prior
termination of this Agreement, the Master Servicer, the Administrator and the
Seller shall not acquiesce, petition or otherwise invoke or cause the Issuer to
invoke the process of any court or government authority for the purpose of
commencing or sustaining a case against the Issuer under any Federal or state
bankruptcy, insolvency or similar law or appointing a receiver, liquidator,
assignee, trustee, custodian, sequestrator or other similar official of the
Issuer or any substantial part of its property, or ordering the winding
 up or liquidation of the affairs of the Issuer.

          SECTION 11.12.  LIMITATION OF LIABILITY OF ELIGIBLE LENDER TRUSTEE AND
INDENTURE TRUSTEE. (a) Notwithstanding anything contained herein to the
contrary, this Agreement has been signed by Dauphin Deposit Bank and Trust
Company not in its individual capacity but solely in its capacity as Eligible
Lender Trustee of the Issuer and in no event shall Dauphin Deposit Bank and
Trust Company in its individual capacity or as beneficial owner of the Issuer
have any liability for the representations, warranties, covenants, agreements or
other obligations of the Issuer hereunder or in any of the certificates, notices
or agreements delivered pursuant hereto as to all of which recourse shall be had
solely to the assets of the Issuer.

                  (b) Notwithstanding anything contained herein to the contrary,
this Agreement has been accepted by Bankers Trust Company not in its individual
capacity but solely as Indenture Trustee and in no event shall Bankers Trust
Company have any liability for the representations, warranties, covenants,
agreements or other obligations of the Issuer hereunder or in any of the
certificates, notices or agreements delivered pursuant hereto, as to all of
which recourse shall be had solely to the assets of the Issuer.

          SECTION 11.13.  RIGHTS OF SURETY PROVIDER.  The Surety
Provider is a third-party beneficiary of this Sale and Servicing
 Agreement.  Any right conferred to the Surety Provider shall be
 suspended during any period in which the Surety Provider is in
default in its payment obligations under the Insurance Agreement. During any
period of suspension the Surety Provider's rights hereunder shall vest in the
Noteholders and Certificateholders and shall be exercisable by the Holders of a
majority of the aggregate principal amount of Notes and Certificates then
Outstanding. At such time as the Notes and Certificates are no longer
Outstanding and the Surety Provider has been reimbursed for all Required Surety
Payments to which it is entitled under the Basic Documents and has been paid all
Premium Amounts due and owing in respect of the Surety Bonds, the Surety
Provider's rights hereunder shall terminate.

         SECTION 11.14.  CONFLICTS WITH OTHER DOCUMENTS. This Third
Supplemental Sale and Servicing Agreement is being entered into in connection
with the issuance by the Issuer of the Series 199_-_ Notes. For ease of
reference, this Agreement contains provisions set forth in the Sale and
Servicing Agreement that are applicable to all Classes of Notes and all Financed
Student Loans.  If any term of this Third Supplemental Sale and
Servicing  Agreement conflicts with any term of the Sale and
Servicing  Agreement or any other Supplemental Sale and
Servicing Agreement, this Third Supplemental Sale and Servicing Agreement shall
control for purposes of the Series 199_-_ Notes.




                  IN WITNESS WHEREOF, the parties hereto have caused this
Agreement to be duly executed by their respective officers as of the day and
year first above written.

                                 [TRUST 199_-_],

                                 by     ___________, not in its
                                        individual capacity but
                                        solely as Eligible Lender
                                        Trustee on behalf of the
                                        Trust,
ATTEST:


____________________________         BY:________________________
Name:                                   Name:
Title:  Assistant Secretary             Title:

                               TRANS-WORLD INSURANCE COMPANY d/b/a
                               EDUCAID, Seller, Master Servicer
                               and Administrator


                               BY:_______________________________
                                   Name:  Morton Dear
                                  Title: Executive Vice President


                               THE MONEY STORE INC.,


                               BY:______________________________
                                  Name:  Morton Dear
                                  Title: Executive Vice President


Acknowledged and accepted
as of the day and year
first above written:

BANKERS TRUST COMPANY, not
in its individual capacity
but solely as Indenture Trustee,

  by
        -----------------------
        Name:
        Title:


                                                                    SCHEDULE A
                                                                        TO THE
                                THIRD SUPPLEMENTAL SALE AND SERVICING AGREEMENT


                       SCHEDULE OF FINANCED STUDENT LOANS

                   [To be supplied by the Seller at Closing.]



                                                                     SCHEDULE B
                                                                         TO THE
                                        PPLEMENTAL SALE AND SERVICING AGREEMENT


                     LOCATION OF FINANCED STUDENT LOAN FILES

                  Documents relating to the Financed Student Loans in the
custody of the Master Servicer (including original notes) are stored at
Trans-World Insurance Company's offices located at 3301 C Street, Suite 100-A,
Sacramento, California 95816.






                                                                      EXHIBIT A
                                                                         TO THE
                                THIRD SUPPLEMENTAL SALE AND SERVICING AGREEMENT



Form of Noteholders' Statement
pursuant to Section 5.7(a) of Third
Supplemental Sale and Servicing
Agreement (capitalized terms used
HEREIN ARE DEFINED IN APPENDIX A THERETO)

         Note Distribution Date:_____________________

(i)               Amount of principal being paid or distributed:

                           Class ___ Notes:_________($_______ per $50,000
                                                    original principal
                                                    amount of Class ___
                                                    Notes)

(ii)              Amount of interest being paid or distributed:

                           Class ___ Notes:_________($_______ per $50,000
                                                    original principal
                                                    amount of Class ___
                                                     Notes)


(iii)             Amount of Noteholders' [Auction] [LIBOR] Rate Interest
                  Carryover being paid or distributed (if any) and
                  amount  remaining (if any):

                  (a)      Class ___ Notes:

                           (1)      Distributed:___________ ($________per
                                                           $50,000 original
                                                           principal amount of
                                                           Class ___ Notes)


                           (2)      Balance:___________ ($________per
                                                        $50,000 original
                                                        principal amount of
                                                        Class ___ Notes)

                  (b)      Class ___ Notes:

                           (1)      Distributed:___________ ($________per
                                                          $50,000 original
                                                          principal amount of
                                                          Class ___ Notes)

                           (2)      Balance:___________ ($________per
                                                        $50,000 original
                                                        principal amount of
                                                        Class ___ Notes)

(iv)              Pool Balance at end of preceding Collection
                  Period:________

(v)               After giving effect to distributions on this Note
                  Distribution Date:

                  (a)      (1)      outstanding principal amount of Class ___
                                    Notes:_______________

                  (b)      (1)      outstanding principal amount of Class ___
                                    Notes:_______________

                  (c)      (1)      Certificate Balance:_______________

(vi)              Applicable Interest Rate:

                  (a)      In general:

                           (1)      [Auction] [LIBOR] Rate for each of the
                                    applicable Interest Periods since the last
                                    Note Distribution Date for such Class of
                                    Notes was ______%, _______% and _______%;
                                    and
                           (2)      the Net Loan Rate was ____, ____% and ____%.

                  (b)      Class ___ Rate:_______% (based on [Auction Rate]
                                                     [LIBOR Rate] [Net Loan
                                                     Rate])

                  (c)      Class ___ Rate:_______% (based on [Auction Rate]
                                                    [LIBOR Rate] [Net Loan
                                                    Rate])

                  (d)      Amount of interest that would have been paid on such
                           Note Distribution Date if interest instead was
                           calculated based on the [Auction Rate] [LIBOR
                            Rate] [Net Loan Rate] was $________.

(vii)             (a)      Amount of Servicing Fee
                           for related Collection
                           Period:_________________ ($__________ per $50,000
                                                     original principal
                                                     amount  of Notes)

                  (b)      Amount of Servicing Fee Carryover being
                           distributed and remaining balance (if any):

                           (1)      Distributed: ______________ ($__________ per
 
                                                          $50,000 original
                                                               principal amount
                                                               of Notes)

                           (2)      Balance: _____________ ($___________ per
                                                           $50,000 original
                                                           principal amount of
                                                           Notes)

(viii)            Amount of Administration Fee, Auction Agent Fee,
                  Indenture Trustee Fee, Eligible Lender Trustee Fee and
                   Surety Provider Fee for related Collection Period
                  (each  stated separately):____________ ($_________ per
                                                         $50,000 original
                                                         principal amount
                                                         of Notes)(fn 1)

(To be included on the last Note Distribution Date of each March, June,
September or December).

(ix)              Amount of payments to the Surety Provider in
                  reimbursement of prior draws under any Note Surety
                  Bond  or any Certificate Surety Bond:_______________ (fn 2)

(To be included in the first Note Distribuion Date of each March, June, 
September or December).

(x)               Aggregate amount of Realized Losses (if any) for the
                  related Collection Period:______________

(xi)              Aggregate Amount (if any) received (stated separately for
                  principal and interest) with respect to Financed Student Loans
                  for which Realized Losses were allocated
                   previously:____________________

(xii)             (a)      Amount of the distribution attributable to
                           amounts  in the Reserve Account:________________

                  (b)      Amount of any other withdrawals from the Reserve
                           Account for such Distribution Date:______________

                  (c)      Amount in the Reserve Account:______________2

(xiii)            Amount of any draw required to be made under a Note
                  Surety Bond (together with any other information
                  required to make such draw): __________________

[(xiv)            (a)      Portion (if any) of the distribution attributable
                            to amounts on deposit in the Pre-Funding
                           Account:_______________

                  (b)      Amount in the Pre-Funding Account:____________]3 (fn)

(To be included for each Note Distribution Date during the Funding Period.)

                  (c)      Amount in the Capitalized Pre-Funding
                           Account:___________]

(xv)              Aggregate amount (if any) paid by the Eligible Lender
                  Trustee for Additional Financed Student Loans during
                  the preceding Collection Period:_______________

[(xvi)            Amount in the Pre-Funding Account at the end of the
                  Funding Period to be distributed as a payment of
                  principal in respect of:

                  (a)      Class ___ Notes:____________

                  (b)      Class ___ Notes (only if Class ___ Notes have
                           been  paid in full):_____________]4 (fn)

(To be included for the first Note Distribution Date on or immediately following
the end of the Funding Period.

(xvii)            Aggregate amount (if any) paid for Financed Student
                  Loans during the preceding Collection
                  Period:______________

(xviii)           As of the end of the preceding Collection Period:

                  (a)      Number of Financed Student Loans that are 30 to
                           60  days delinquent:____
                           Principal amount:______________

                  (b)      Number of Financed Student Loans that are 61 to
                           90  days delinquent:____
                           Principal amount:______________

                  (c)      Number of Financed Student Loans that are 91 to
                           120 days delinquent:____
                           Principal amount:______________

                  (d)      Number of Financed Student Loans that are more
                           than 120 days delinquent:____
                           Principal amount:______________

                  (e)      Number of Financed Student Loans for which claims
                            have been filed with the appropriate Guarantor
                           and  which are awaiting payment:____
                           Principal amount:______________

(xix)             Parity Percentage, including the numerator and
                  denominator in determining such Parity Percentage:

(xx)              Excess, if any, of amounts deposited into Collection Account
                  with respect to the sale by the Trust of Serial Loans over the
                  aggregate Purchase Amount of such loans (such excess to be
                  distributed to Student Holdings):______________

(xxi)             Amount of Additional Principal Payments, if any, made
                  on such Distribution Date:________________





                                                                      EXHIBIT B
                                                                         TO THE
                                THIRD SUPPLEMENTAL SALE AND SERVICING AGREEMENT



Form of Certificateholders' Statement
pursuant to Section 5.7(a) of Third
Supplemental Sale and Servicing Agree-
ment (capitalized terms used herein
ARE DEFINED IN APPENDIX A THERETO)

         Certificateholder Distribution Date:_______________________

    (i)                    Amount of principal being paid or distributed in
         respect of the Class __ Certificates:___________
                                           ($___________
                                            per $50,000
                                            original
                                            principal
                                            amount of the
                                            Certificates)5 (fn)
(Only after the Notes have been paid in full)

(ii)              Amount of interest being paid or distributed in
                  respect  of the Class __ Certificates:___________
                                                      ($---------
                                                      per $50,000
                                                      original
                                                      principal
                                                      amount of
                                                      Certificates)

(iii)             Amount of Certificateholders' [Auction][LIBOR] Rate
                  Interest Carryover being paid or distributed (if any)
                  and amount remaining (if any):

                  (1)      Distributed: ________________ ($_________ per
                                                        $50,000 original
                                                        principal
                                                        amount of
                                                        Certificates)
                  (2)      Balance: _______________   ($__________ per $50,000
                                                      original principal
                                                       amount  of Certificates)

 (iv)                      Pool Balance at end of preceding Collection
                  Period:_____________

(v)               After giving effect to distributions on this
                  Certificate Distribution Date:

                  (a)      (1)      outstanding principal amount of Class ___
                                    Notes:_____________

                  (b)      (1)      outstanding principal amount of Class ___
                                    Notes:_____________

                  (c)               outstanding principal amount of Class ___
                                    Certificates

                  (d)      (1)      Certificate Balance:_______________

(vi)              Applicable Interest Rate:

                  (a)      In general:

                           (1)      [Auction][LIBOR] Rate for the prior Interest
                                     Period was _____%; and
                           (2)      the Net Loan Rate was _____%.

                  (b)      Certificate Rate:_____% (based on [Auction Rate]
                                                    [LIBOR Rate]
                                                   [Net Loan Rate])

                  (c)      Amount of interest that would have been paid on such
                           Certificate Distribution Date if interest instead was
                           calculated based on the [Auction Rate] [LIBOR Rate]
                           [Net Loan Rate]

(vii)                      (a)      Amount of Servicing Fee
                           for related Collection
                           Period:_____________ ($__________ per 
                                                  $50,000 original
                                                  principal amount of
                                                  Certificates)

                  (b)      Amount of Servicing Fee Carryover being
                           distributed and remaining balance (if any):

                           (1)      Distributed: ____________ ($__________ per
                                                             $50,000 original
                                                             principal amount
                                                             of Certificates)

                           (2)      Balance: ______________ ($___________ per
                                                           $50,000 original
                                                           principal amount
                                                         of Certificates)

(viii)            Amount of Administration Fee, Auction Agent Fee,
                  Indenture Trustee Fee and Surety Provider Fee for
                  related Collection Period (each stated
                  separately):_________ ($_________ per $50,000 original
                   principal amount of Certificates)

(ix)              Amount of payments to the Surety Provider in
                  reimbursement of prior draws under any Note Surety
                  Bond  or the Certificate Surety Bond:______________

(x)               Aggregate amount of Realized Losses (if any) for the
                  related Collection Period:_____________

(xi)              Aggregate amount (if any) received (stated separately for
                  principal and interest) with respect to Financed Student Loans
                  for which Realized Losses were allocated
                   previously:________________

(xii)             (a)      Amount of the distribution attributable to
                           amounts  in the Reserve Account:________________

                  (b)      Amount of any other withdrawals from the Reserve
                           Account for such Distribution Date:______________

                  (c)      Amount in the Reserve Account:____________

(xiii)            Amount of any draw required to be made under the Certificate
                  Surety Bond (together with any other information required to
                  make such draw):
                  -------------------

[(xiv)            (a)      Portion (if any) of the distribution attributable
                            to amounts on deposit in the Pre-Funding
                           Account:_______________

                  (b)      Amount in the Pre-Funding Account:___________]6 (fn)
(To be included for each Distribution Date during the Funding Period.

                  (c)      Amount in the Capitalized Pre-Funding
                           Account:_________]6 (fn)

 (xv)                      Aggregate amount (if any) paid by the Eligible
                  Lender  Trustee for Additional Financed Student Loans
                  during  the preceding Collection Period:_______________

(xvi)             Aggregate amount (if any) paid for Financed Student
                  Loans during the preceding Collection
                  Period:______________

(xvii)            As of the end of the preceding Collection Period:

                  (a)      Number of Financed Student Loans that are 30 to
                           60  days delinquent:____
                           Principal amount:______________

                  (b)      Number of Financed Student Loans that are 61 to
                           90  days delinquent:____
                           Principal amount:______________

                  (c)      Number of Financed Student Loans that are 91 to
                           120 days delinquent:____
                           Principal amount:______________

                  (d)      Number of Financed Student Loans that are more
                           than 120 days delinquent:____
                           Principal amount:______________

                  (e)      Number of Financed Student Loans for which claims
                            have been filed with the appropriate Guarantor
                           and  which are awaiting payment:____
                           Principal amount:______________

(xviii)           Parity Percentage, including the numerator and
                  denominator in determining such Parity Percentage:

(xix)             Excess, if any, of amounts deposited into Collection Account
                  with respect to the sale by the Trust of Serial Loans over the
                  aggregate Purchase Amount of such loans (such excess to be
                  distributed to Student Holdings):_______________

(xx)              Amount of Additional Principal Payments, if any, made
                  on such Distribution Date.









                                                                      EXHIBIT C
                                                                         TO THE
                                THIRD SUPPLEMENTAL SALE AND SERVICING AGREEMENT



                       FORM OF ADMINISTRATOR'S CERTIFICATE


                [To be provided by the Administrator pursuant to
                 Section 4.7 of the Third Supplemental Sale and
                              Servicing Agreement]






                                                                     EXHIBIT D
                                                                        TO THE
                                THIRD SUPPLEMENTAL SALE AND SERVICING AGREEMENT



                                 ASSIGNMENT FOR
                         INITIAL FINANCED STUDENT LOANS

                  For value received, in accordance with the Third Supplemental
Sale and Servicing Agreement (the "Third Supplemental Sale and Servicing
Agreement") dated as of _____, 199_, among the undersigned, as seller (the
"Seller"), as master  servicer (the "Master Servicer") and as administrator
(the "Administrator"), [Trust 199_-_] (the "Trust"), and ______________, not in
its individual capacity but solely as Eligible Lender Trustee (the "Eligible 
Lender Trustee"), the undersigned does hereby contribute, assign, transfer and 
otherwise convey unto the Eligible Lender Trustee on behalf of the Trust, 
without recourse (subject to the obligations set forth in the Third Supplemental
Sale and Servicing Agreement), all right, title and interest of the undersigned
in and to (i) the Initial Financed Student Loans and all obligations of the
Obligors thereunder, including all monies paid or payable thereunder on or after
the Initial Cut-off Date with respect to the Initial Financed Student Loans, 
including the right to enforce such Loans in the same manner and to the same 
extent as the Seller would have the power to do but for the execution and 
delivery of this Agreement, (ii) the Assigned Rights, (iii) all funds on deposit
from time to time in the Trust Accounts, including the Reserve Account Initial 
Deposit, the Capitalized Interest Account, the Capitalized Pre-Funding Account 
and the Pre-Funded Amount, and in all investments and proceeds thereof 
(including all income thereon) and (iv) the proceeds of any and all of the
foregoing (including proceeds derived from the voluntary or involuntary 
conversion of any of the Initial Financed Student Loans into cash or other 
liquidated property, such as proceeds from the applicable Guarantee Agreement).
The foregoing sale does not constitute and is not intended to result
in any assumption by the Eligible Lender Trustee or the Trust of any obligation
of the Seller to the borrowers of Initial Financed Student Loans or any other
person in connection with the Initial Financed Student Loans or any agreement or
instrument relating to any of them.

         In addition, the undersigned, by execution of this instrument,
represents and warrants that the promissory notes evidencing each Initial
Financed Student Loan described in Schedule A to the Third Supplemental Sale and
Servicing Agreement have been endorsed in the manner set forth in the Third
Supplemental Sale and Servicing Agreement.

         This Assignment is made pursuant to and upon the
representations, warranties and agreements on the part of the undersigned
contained in the Third Supplemental Sale and Servicing Agreement and is to be
governed by the Third Supplemental Sale and Servicing Agreement.

       Capitalized terms used but not defined herein shall have the
meaning assigned to them in Appendix A to the Third Supplemental Sale and
Servicing Agreement, which also contains rules as to usage that shall be
applicable herein.

         IN WITNESS WHEREOF, the undersigned has caused this Assignment
to be duly executed as of December __, 1996.

                                         TRANS-WORLD INSURANCE CORPORATION
                                           D/B/A/ EDUCAID, as Seller



                                         By:______________________________
                                            Name:  Morton Dear
                                            Title: Executive Vice President





                                                                      EXHIBIT E
             TO THE THIRD SUPPLEMENTAL SALE AND SERVICING AGREEMENT


                                 ASSIGNMENT FOR
                        ADDITIONAL FINANCED STUDENT LOANS

         For value received, in accordance with the Third Supplemental
Sale and Servicing Agreement (the "Third Supplemental Sale and Servicing
Agreement") dated as of December 27, 1996, among the undersigned, as seller 
(the "Seller"), as master servicer (the "Master Servicer") and as administrator
(the "Administrator"), [Trust 199_-_] (the "Trust"), and ____________, not in 
its individual capacity but solely as Eligible Lender Trustee (the "Eligible 
Lender Trustee"), the undersigned does hereby contribute, assign, transfer and 
otherwise convey unto the Eligible Lender Trustee on behalf of the Trust, 
without recourse (subject to the obligations set forth in the Third Supplemental
Sale and Servicing Agreement), all right, title and interest of the undersigned
in and to (i) the Additional Financed Student Loans listed on Schedule A hereto 
and all monies received thereon or payable, on and after ______ (the
"Subsequent Cut-off Date") with respect to the Additional Financed Student 
Loans, including the right to enforce such Loans in the same manner and to the 
extent as the Seller would have the power to do but for the execution and 
delivery of this Agreement and (ii) the proceeds of any and all of the 
foregoing (including but not limited to proceeds derived from the voluntary or
involuntary conversion of any of the Additional Financed Student Loans into cash
or other liquidated property, such as proceeds from the applicable Guarantee 
Agreement (as such term is defined in the Sale and Servicing Agreement)). The 
foregoing sale does not constitute and is not intended to result in any 
assumption by the Eligible Lender Trustee or the Trust of any obligation of the
Seller to the borrowers of such Additional Financed Student Loans or any other 
person in connection with the Additional Financed Student Loans or any agreement
or instrument relating to any of them.

         In addition, the undersigned, by execution of this instrument,
represents and warrants that the promissory notes evidencing each Additional
Student Loan described in Schedule A hereto have been endorsed in the manner set
forth in the Sale and Servicing Agreement.

        This Assignment is made pursuant to and upon the
representations, warranties and conditions precedent on the part
of the undersigned contained in the Third Supplemental Sale and
Servicing Agreement and the Insurance and Indemnity Agreement
dated as of _______, 199_ (as amended from time to time, the "Insurance
Agreement") among The Money Store Inc., the Seller, Bankers Trust Company, as
Indenture Trustee, the Eligible Lender Trustee and AMBAC Indemnity Corporation,
and is to be governed by the Third Supplemental Sale and Servicing Agreement 
and the Insurance Agreement. Each contribution of an Additional Financed Student
Loan by the Seller to the Eligible Lender Trustee shall be deemed a 
certification by the Seller that all applicable representations and warranties
contained in the Third Supplemental Sale and Servicing Agreement and the 
Insurance Agreement concerning such Additional Financed Student Loan are true
and correct as of the related Subsequent Cut-off Date with the same force and 
effect as if made on such date, and that all conditions precedent to 
contributing such Additional Financed Student Loan set forth in the Third 
Supplemental Sale and Servicing Agreement and the Insurance Agreement have been
satisfied.

     Capitalized terms used but not defined herein shall have the
meaning assigned to them in the Third Supplemental Sale
 and Servicing Agreement.

        IN WITNESS WHEREOF, the undersigned has caused this Assignment
to be duly executed as of ________________, 199__.


                                        TRANS-WORLD INSURANCE CORPORATION,
                                        D/B/A EDUCAID, as Seller


                                          by
                                                -----------------------------
                                                 Name:
                                                 Title:






                                                                    SCHEDULE A
                                                                         TO THE
                                                               THE BILL OF SALE



                   [List of Additional Financed Student Loans
                   and their related Subsequent Cut-off Dates]




                                            ADMINISTRATION AGREEMENT dated as of
                                    _____, 199_, among [TRUST 199_-_], a
                                    [Pennsylvania] business trust (the
                                    "Issuer"), TRANS-WORLD INSURANCE COMPANY
                                    D/B/A EDUCAID, an Arizona corporation, as
                                    administrator (the "Administrator"), and
                                    ________, a New York banking corporation,
                                    not in its individual capacity but solely as
                                    Trustee (the "Indenture Trustee").


                                               W I T N E S S E T H


                           WHEREAS the Issuer was created pursuant to a
Trust Agreement dated as of _____, 199_ (the "Trust Agreement") between the
 Administrator, as depositor, and _______, as
Eligible Lender Trustee;

                           WHEREAS the Issuer may issue from time to time,
in one or more Classes, Asset Backed Certificates (the
"Certificates") pursuant to the Trust Agreement and, except for
 the Class 1 Certificates, a related Trust Supplement;

                           WHEREAS the Issuer may issue from time to time,
in one or more Series and one or more Classes, Asset Backed Notes (the "Notes")
pursuant to the Indenture dated as of _______, 199_ (the "Indenture"), between
the Issuer and the Indenture Trustee and a related Terms Supplement (capitalized
terms used herein and not defined herein shall have the meanings assigned to
such terms in Appendix A to the Indenture, which also contains rules of usage
and construction that shall be applicable herein);

                           WHEREAS the Issuer has entered into or will
enter into certain agreements in connection with the issuance of the Notes and
the Certificates, including the Sale and Servicing Agreement, the Note
Depository Agreements, the Certificate Depository Agreements (the Certificate
Depository Agreements and the Note Depository Agreements being collectively
referred to herein as the "Depository Agreement"), the Guarantee Agreements, the
Note Surety Bonds, the Certificate Surety Bonds (solely with respect to the
Certificates), the Insurance Agreement, the Underwriting Agreement, the Purchase
Agreement and related Terms Agreement, the Auction Agent Agreement and the
Indenture and related Terms Supplements (all such agreements being collectively
referred to herein as the "Related Agreements");

                           WHEREAS, pursuant to the Related Agreements, the
 Issuer and the Eligible Lender Trustee are required to perform certain duties
 in connection with (a) the Notes and the Trust
Estate therefor pledged to the Indenture Trustee pursuant to the Indenture and
related Terms Supplements and (b) the Certificates (the registered holders of
the Certificates being referred to herein as the "Owners");

                           WHEREAS the Issuer and the Eligible Lender
Trustee desire to have the Administrator perform certain of the duties of the
 Issuer and the Eligible Lender Trustee referred
to in the preceding clause, and to provide such additional services consistent
with the terms of this Agreement and the Related Agreements as the Issuer and
the Eligible Lender Trustee may from time to time request;

                           WHEREAS the Administrator has the capacity to
provide the services required hereby and is willing to perform
such services for the Issuer and the Eligible Lender Trustee on
 the terms set forth herein;

                           NOW, THEREFORE, in consideration of the mutual
covenants contained herein, and other good and valuable consideration, the
receipt and adequacy of which are hereby acknowledged, the parties agree as
follows:


                  1. DUTIES OF THE ADMINISTRATOR. (a) DUTIES WITH RESPECT TO THE
INDENTURE AND TRUST AGREEMENT. The Administrator shall perform all its duties as
Administrator under the Trust Agreement and the Sale and Servicing Agreement. In
addition, the Administrator shall consult with the Eligible Lender Trustee as
the Administrator deems appropriate regarding the duties of the Issuer under the
Indenture, each related Terms Supplement and the Trust Agreement. The
Administrator shall monitor the performance of the Issuer and shall advise the
Eligible Lender Trustee when action by the Issuer or the Eligible Lender Trustee
is necessary to comply with the Issuer's or the Eligible Lender Trustee's duties
under the Indenture, each related Terms Supplement, the Trust Agreement and any
of the other Basic Documents. The Administrator shall prepare for execution, if
required, by the Issuer or shall cause the preparation by other
 appropriate Persons of all such documents, reports, filings, instruments,
certificates and opinions as it shall be the duty of the Issuer to prepare, file
or deliver pursuant to the Indenture, each related Terms Supplement, the Trust
Agreement or any of the other Basic Documents. In furtherance of the foregoing,
the Administrator shall take all appropriate action that is the duty of the
Administrator and of the Issuer to take
 pursuant to the Trust Agreement, the Indenture and each related Terms
Supplement, including such of the foregoing as are required of the Issuer with
respect to the following matters (references are to sections of the Indenture):

                  (A) the duty to cause the Note Registrar to keep the Note
          Register and to give the Indenture Trustee notice of any appointment
          of a new Note Registrar and the location, or change in location, of
          the Note Registrar (Section
         2.6);

                  (B) the fixing or causing to be fixed of any specified record
         date and the notification of the Indenture Trustee and Noteholders with
         respect to special payment dates, if any (Section 2.9(d));

                  (C)  the preparation of or obtaining of the documents
          and instruments required for authentication of the Notes
         and delivery of the same to the Indenture Trustee (Section
          2.11);

                  (D)  the preparation, obtaining or filing of the
         instruments, opinions and certificates and other documents
          required for the release of collateral (Section 2.12);

                  (E)  the duty to cause the Note Registrar to maintain
          on behalf of the Issuer an office in the Borough of
         Manhattan, City of New York, for registration of transfer
         or exchange of Notes (Section 3.2);

                  (F)  the duty to cause newly appointed Paying Agents,
          if any, to deliver to the Indenture Trustee the
         instrument  specified in the Indenture regarding funds
         held in trust  (Section 3.3);

                  (G)  the direction to the Paying Agents to deposit
         moneys with the Indenture Trustee (Section 3.3);

                  (H)  the obtaining and preservation of the Issuer's
         qualification to do business in each jurisdiction in which
          such qualification is or shall be necessary to protect the validity
         and enforceability of the Indenture, the Notes and each other
         instrument and agreement included in the Indenture Trust Estate
         (Section 3.5);

                  (I)  the preparation of all supplements, amendments,
         financing statements, continuation statements, instruments
          of further assurance and other instruments, in accordance
          with Section 3.5 of the Indenture, necessary to protect
         the  Indenture Trust Estate (Section 3.5);

                  (J) the identification to the Indenture Trustee in an
         Officer's Certificate of the Issuer of a Person with whom the Issuer
         has contracted to perform its duties under the Indenture (Section
         3.7(b));

                  (K) the notification of the Indenture Trustee, the Surety
         Provider and the Rating Agencies of a Master Servicer Default known to
         the Administrator pursuant to the Sale and Servicing Agreement and, if
         such Master Servicer Default arises from the failure of the Master
         Servicer to perform any of its duties under the Sale and Servicing
         Agreement or the Supplemental Sale and Servicing Agreement, the taking
         of all reasonable steps available to enforce the Issuer's rights under
         the Basic Documents in respect of such failure (Section 3.7(d));

                  (L) the delivery of notice to the Indenture Trustee and the
         Surety Provider of termination of the Master Servicer's rights under
         the related Sale and Servicing Agreement and of appointment of a
         successor (Section 3.7(f));

                  (M) the preparation and obtaining of documents and instruments
         required for the release of the Issuer from its obligations under the
         Indenture (Section 3.10);

                  (N) the delivery of notice to the Indenture Trustee, the
          Surety Provider and the Rating Agencies of each Event of Default, any
          Default under Section 5.1(iii) of the
         Indenture and each default by the Master Servicer, the Administrator or
         the Seller under the Sale and Servicing Agreement or any Supplemental
         Sale and Servicing Agreement
          known to the Administrator (Section 3.18);

                  (O)  the monitoring of the Issuer's obligations as to
          the satisfaction and discharge of the Indenture and the
         preparation of an Officers' Certificate of the Issuer and
         the obtaining of the Opinion of Counsel and the
         Independent  Certificate relating thereto (Section 4.1);

                  (P)  the compliance with any written directive of the
          Indenture Trustee to compel performance by the Master
         Servicer under the Sale and Servicing Agreement and any
         Supplemental Sale and Servicing Agreement (Section 5.16);

                  (Q) the reimbursement to the Indenture Trustee of all
         reasonable out-of-pocket expenses incurred or made by it in accordance
         with any provision of the Indenture as well as the indemnification of
         the Indenture Trustee in connection with the administration of the
         Trust and the performance of the Indenture Trustee's duties under the
         Indenture and the other Basic Documents (Section 6.7);

                  (R)      the removal of the Indenture Trustee and
         appointment of a successor Indenture Trustee (Section 6.8);

                  (S) the preparation of any written instruments required to
         confirm more fully the authority of any co-trustee or separate trustee
         and any written instruments necessary in connection with the
         resignation or removal of
           any co-trustee or separate trustee (Section 6.10);

                  (T) the furnishing of the Indenture Trustee with the names and
          addresses of Noteholders during any period when the Indenture Trustee
          is not the Note Registrar (Section
         7.1);

                  (U) the preparation and, after execution by the Issuer, the
         filing with the Commission, any applicable State agencies, the
         Indenture Trustee and the Surety Provider of documents required to be
         filed on a periodic basis with, and summaries thereof as may be
         required by rules and regulations prescribed by, the Commission and any
         applicable State agencies and the transmission of such summaries, as
         necessary, to the Noteholders (Section 7.3);

                  (V) the opening of one or more accounts in the Issuer's, the
         Indenture Trustee's or the Eligible Lender Trustee's name, the
         preparation of Issuer Orders, Officers' Certificates of the Issuer and
         Opinions of Counsel and all other actions necessary with respect to
         investment and reinvestment of funds in the Trust Accounts (Sections
         8.2 and 8.3);

                  (W) the preparation of an Issuer Request and Officers'
         Certificate of the Issuer and the obtaining of an Opinion of Counsel
         and Independent Certificates, if necessary, for the release of the
         Indenture Trust Estate (Sections 8.4 and 8.5);

                  (X) the preparation of Issuer Orders and the obtaining of
         Opinions of Counsel with respect to the execution of supplemental
         indentures and the mailing to the Noteholders of notices with respect
         to such supplemental indentures (Sections 9.1, 9.2 and 9.3);

                  (Y)  the preparation of or obtaining of the documents
          and instruments required for the execution and
         authentication of new Notes conforming to any supplemental
          indenture and the delivery of the same to the Eligible
         Lender Trustee and the Indenture Trustee, respectively
         (Section 9.6);

                  (Z)  the preparation of all Officers' Certificates of
          the Issuer, or obtaining Opinions of Counsel and
         Independent Certificates with respect to any requests by the Issuer to
         the Indenture Trustee to take any action under the Indenture (Section
         11.1(a));

                  (AA) the preparation and delivery of Officers' Certificates of
         the Issuer and the obtaining of Independent Certificates, if necessary,
         for the release of property from the lien of the Indenture (Section
         11.1(b));

                  (BB) the preparation and delivery to Noteholders and the
         Indenture Trustee of any agreements with respect to alternate payment
         and notice provisions (Section 11.6); and

                  (CC) the recording of the Indenture, if applicable (Section
         11.15).

                           (b)  DUTIES WITH RESPECT TO THE ISSUER.  (i)  In
 addition to the duties of the Administrator set forth above and those provided
in the other Related Agreements and the Trust Agreement which the Administrator
agrees herein to perform, the Administrator shall perform such calculations and
shall prepare for execution by the Issuer or the Eligible Lender Trustee or
shall cause the preparation by other appropriate Persons of all such documents,
reports, filings, instruments, certificates and opinions as it shall be the duty
of the Issuer or the Eligible Lender Trustee to prepare, file or deliver
pursuant to the Related Agreements, the Trust Agreement or any of the other
Basic Documents, and at the request of the Eligible Lender Trustee shall take
all appropriate action that it is the duty of the Issuer to take pursuant to the
Related Agreements, the Trust Agreement or any of the other Basic Documents.
Subject to Section 5 of this Agreement, and in accordance with the directions of
the Eligible Lender Trustee, the Administrator shall administer, perform or
supervise the performance of such other activities in connection with the Trust
Estate (including the Related Agreements and other Basic Documents) as are not
covered by any of the foregoing provisions and as are expressly requested by the
Eligible Lender Trustee and are reasonably within the capability of the
Administrator.

                           (ii)  In carrying out the foregoing duties or
any of its other obligations under this Agreement, the Administrator may enter
into transactions with or otherwise deal with any of its Affiliates; PROVIDED,
HOWEVER, that the terms of any such transactions or dealings shall be in
accordance with any directions received from the Issuer and shall be, in the
Administrator's opinion, no less favorable to the Issuer than would be available
from unaffiliated parties.

                           (c)  NON-MINISTERIAL MATTERS.  With respect to
matters that in the reasonable judgment of the Administrator are
non-ministerial, the Administrator shall not take any action unless within a
reasonable time before the taking of such action, the Administrator shall have
notified the Eligible Lender Trustee of the proposed action and the Eligible
Lender Trustee shall not have withheld consent or provided an alternative
direction. For the purpose of the preceding sentence, "non-ministerial matters"
shall include:

                  (A)  the amendment of or any supplement to the
         Indenture or any Terms Supplement;

                  (B) the initiation of any claim or lawsuit by the Issuer and
         the compromise of any action, claim or lawsuit brought by or against
         the Issuer (other than in connection
          with the collection of the Financed Student Loans);

                  (C)  the amendment, change or modification of the
         Related Agreements or the Trust Agreement;

                  (D) the appointment of successor Note Registrars, successor
         Certificate Paying Agents and successor Indenture Trustees pursuant to
         the Indenture or to the appointment of successor Administrators or
         successor Master Servicers, or the consent to the assignment by the
         Note Registrar, Certificate Paying Agent or Indenture Trustee of its
         obligations under the Indenture;

                  (E)  the removal of the Indenture Trustee; and

                  (F) the buying or selling of assets in the Trust Estate,
         including student loans.

                           (d)  EXCEPTIONS.  Notwithstanding anything to
the contrary in this Agreement, except as expressly provided herein or in the
other Basic Documents, the Administrator shall not be obligated to, and shall
not, (1) make any payments to the Noteholders under the Related Agreements, (2)
make any payments to Certificateholders under the Trust Agreement or the Sale
and Servicing Agreement, (3) sell the Trust Estate pursuant to Section 5.4 of
the Indenture, (4) take any other action that the Issuer directs the
Administrator not to take on its behalf, (5) in connection with its duties
hereunder assume any indemnification obligation of any other Person or (6)
service the Financed Student Loans.

                  2.  RECORDS.  The Administrator shall maintain
appropriate books of account and records relating to services
performed hereunder, which books of account and records shall
be  accessible for inspection by the Issuer at any time during
normal business hours.

                  3. COMPENSATION. As compensation for the performance of the
Administrator's obligations under this Agreement and as reimbursement for its
expenses related thereto, the Administrator shall be entitled to a fee equal to
______% per annum of the outstanding principal amount of the Notes and the
Certificates, calculated monthly and payable in arrears 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 Note
Distribution Date, on such Certificate Distribution Date), commencing ___, 199_
(the "Administration Fee").

                  4.  ADDITIONAL INFORMATION TO BE FURNISHED TO THE
ISSUER.  The Administrator shall furnish the Issuer from time
to  time such additional information regarding the Trust Estate
as  the Issuer shall reasonably request.

                  5. INDEPENDENCE OF THE ADMINISTRATOR. For all purposes of this
Agreement, the Administrator shall be an independent contractor and shall not be
subject to the supervision of the Issuer or the Eligible Lender Trustee with
respect to the manner in which it accomplishes the performance of its
obligations hereunder. Unless expressly authorized by the Issuer, the
Administrator shall have no authority to act for or represent the Issuer or the
Eligible Lender Trustee in any way and shall not otherwise be deemed an agent of
the Issuer or the Eligible Lender Trustee.

     6. NO JOINT VENTURE; NOT TRUSTEE. Nothing contained in this Agreement (i)
shall constitute the Administrator and any of the Issuer, the Indenture Trustee
or the Eligible Lender Trustee as members of any partnership, joint venture,
association, syndicate, unincorporated business or other separate entity, (ii)
shall be construed to impose any liability as such on any of them or (iii) shall
be deemed to confer on any of them any express, implied or apparent authority to
incur any obligation or liability on behalf of the others. Further, nothing
contained in this Agreement shall constitute or be deemed to constitute the
Administrator as a trustee or co- trustee of the Trust.

                  7. OTHER ACTIVITIES OF ADMINISTRATOR. Nothing herein shall
prevent the Administrator or its Affiliates from engaging in other businesses
or, in its sole discretion, from acting in a similar capacity as an
administrator for any other person or entity even though such person or entity
may engage in business activities similar to those of the Issuer, the Eligible
Lender Trustee or the Indenture Trustee.

                  8.  TERM OF AGREEMENT; RESIGNATION AND REMOVAL OF
ADMINISTRATOR.  (a)  This Agreement shall continue in force
until the dissolution of the Issuer, upon which event this
Agreement shall automatically terminate.

                           (b)  The provisions of Article VII and Article
VIII of the Sale and Servicing Agreement relating to the resignation or removal
of the Administrator and the failure of the Administrator to perform its duties
under this Agreement are hereby incorporated by reference herein.

                  9.  ACTION UPON TERMINATION, RESIGNATION OR REMOVAL.
 Promptly upon the effective date of termination of this
Agreement pursuant to pursuant to Section 8(a) or the
resignation or removal of the Administrator pursuant to Section
 8(b) and the Sale and Servicing Agreement, the Administrator
shall be entitled to be paid all fees and reimbursable expenses
 accruing to it to the date of such termination, resignation or
 removal.  The Administrator shall forthwith upon such
termination pursuant to Section 8(a) deliver to the Issuer all
property and documents of or relating to the Collateral then in
 the custody of the Administrator.  In the event of the
resignation or removal of the Administrator, the Administrator
shall cooperate with the Issuer and take all reasonable steps
requested to assist the Issuer in making an orderly transfer of
 the duties of the Administrator.

                  10.  NOTICES.  Any notice, report or other
communication given hereunder shall be in writing and addressed
 as follows:

                           (a)  if to the Issuer or the Eligible Lender
Trustee, to




                         (b) if to the Administrator, to

                                    Trans-World Insurance Company
                                  3301 C Street
                                   Suite 100-A
                          Sacramento, California 95816
                              Attention: President

                                    copy to

                              The Money Store Inc.
                               2840 Morris Avenue
                             Union, New Jersey 07083
                       Attention: Chief Financial Officer

                           (c)      if to the Indenture Trustee, to





                           (d)      if to the Surety Provider, to


or to such other address as any party shall have provided to the other parties
in writing. Any notice required to be in writing hereunder shall be deemed given
if such notice is mailed by certified mail, postage prepaid, or hand-delivered
to the address of such party as provided above.

                  11.  AMENDMENTS.  This Agreement may be amended from
time to time by a written amendment duly executed and delivered
 by the Issuer, the Administrator and the Indenture Trustee, with the written
consent of the Eligible Lender Trustee and the Surety Provider, without the
consent of the Noteholders and the Certificateholders, for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of this Agreement or of modifying in any manner the rights of the Noteholders or
Certificateholders. This Agreement may also be amended by the Issuer, the
Administrator and the Indenture Trustee with the written consent of the Eligible
Lender Trustee, the Surety Provider and the Noteholders of at least a majority
in the Outstanding Amount of the Notes and the Certificateholders of 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 this Agreement
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 with respect to Financed Student Loans or distributions
that are required to be made for the benefit of the Noteholders or
Certificateholders or (ii) reduce the aforesaid percentage of the Noteholders
and the Certificateholders which are required to consent to any such amendment,
without the consent of all Outstanding Noteholders and Certificateholders. Prior
to the execution of any such amendment, the Administrator shall furnish written
notification or the substance of such amendment to each of the Rating Agencies
and the Surety Provider.

                  12. SUCCESSORS AND ASSIGNS. Notwithstanding anything to the
contrary contained herein, except as provided in Sections 6.5 and 6.8 of the
Sale and Servicing Agreement, this Agreement may not be assigned by the
Administrator. Subject to the foregoing, this Agreement shall bind any
successors or assigns of the parties hereto.

                  13. GOVERNING LAW. This Agreement shall be construed in
accordance with the laws of the State of New York, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

                  14.  HEADINGS.  The section headings hereof have been
 inserted for convenience of reference only and shall not be
construed to affect the meaning, construction or effect of this
 Agreement.

                  15.  COUNTERPARTS.  This Agreement may be executed in
   counterparts, each of which when so executed shall together
constitute but one and the same agreement.

                  16. SEVERABILITY. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall be ineffective to the
extent of such prohibition or unenforceability without invalidating the
remaining provisions hereof and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render unenforceable such provision in any
other jurisdiction.

                  17.  NOT APPLICABLE TO TRANS-WORLD INSURANCE COMPANY
IN OTHER CAPACITIES.  Nothing in this Agreement shall affect
any  obligation Trans-World Insurance Company may have in any
other  capacity under the Basic Documents.

                  18.  PROVISIONS OF SALE AND SERVICING AGREEMENT
CONTROL.  The provisions of the Sale and Servicing Agreement
and  of each Supplemental Sale and Servicing Agreement relating
to  the Administrator and to this Agreement shall in all events
 govern and are hereby incorporated herein and, to the extent any provision
herein shall be inconsistent with any such provision of the Sale and Servicing
Agreement or a Supplemental Sale and Servicing Agreement, as applicable, the
Sale and Servicing Agreement or such Supplemental Sale and Servicing Agreement,
as applicable, shall govern.

                  19. LIMITATION OF LIABILITY OF ELIGIBLE LENDER TRUSTEE AND
INDENTURE TRUSTEE. (a) Notwithstanding anything contained herein to the
contrary, this instrument has been countersigned by Dauphin Deposit Bank and
Trust Company not in its individual capacity but solely in its capacity as
Eligible Lender Trustee of the Issuer and in no event shall Dauphin Deposit Bank
and Trust Company in its individual capacity or any Owner of the Issuer have any
liability for the representations, warranties, covenants, agreements or other
obligations of the Issuer hereunder, as to all of which recourse shall be had
solely to the assets of the Issuer. For all purposes of this Agreement, in the
performance of any duties or obligations of the Issuer thereunder, the Eligible
Lender Trustee shall be subject to, and entitled to the benefits of, the terms
and provisions of Articles VI, VII and VIII of the Trust Agreement.

                           (b)  Notwithstanding anything contained herein
to the contrary, this Agreement has been countersigned by Bankers Trust Company
not in its individual capacity but solely as Indenture Trustee and in no event
shall Bankers Trust Company have any liability for the representations,
warranties, covenants, agreements or other obligations of the Issuer hereunder
or in any of the certificates, notices or agreements delivered pursuant hereto,
as to all of which recourse shall be had solely to the assets of the Issuer.

                  20.  THIRD-PARTY BENEFICIARY.  The Eligible Lender
Trustee is a third-party beneficiary to this Agreement and is
entitled to the rights and benefits hereunder and may enforce
the provisions hereof as if it were a party hereto.






                  IN WITNESS WHEREOF, the parties hereto have caused this
Administration Agreement to be duly executed and delivered
 as of the day and year first above written.

                                                     [TRUST 199_-_],

                                                       by _______, not in its
                                                       individual capacity but
                                                       solely as Eligible Lender
ATTEST:                                                Trustee,



By:_________________________                           By:_____________________
   Name:                                                      Name:
   Title:                                                     Title:


                                                    __________________, not in
                                                   its individual capacity but
                                                   solely as Indenture Trustee,



                                                     By:______________________
                                                        Name:
                                                        Title:


                                                  TRANS-WORLD INSURANCE COMPANY
                                                  d/b/a EDUCAID, as
                                                  Administrator,



                                                 By:_______________________
                                                 Name:  Morton Dear
                                                Title: Executive Vice President