As filed with the Securities and Exchange Commission on December 31, 1998
                                                                        Registration No. 333-51725
- --------------------------------------------------------------------------------------------------
                                SECURITIES AND EXCHANGE COMMISSION
                                      Washington, D.C. 20549
                                         ----------------
                                 PRE-EFFECTIVE AMENDMENT NO. 3 TO
                                             FORM S-3
                                      REGISTRATION STATEMENT
                                 UNDER THE SECURITIES ACT OF 1933
                                         ----------------
      Virginia                    CRESTAR SECURITIZATION, LLC                     54-1901323
  (State or other                                                             (I.R.S. Employer
  jurisdiction of   (Exact name of registrant as specified in its charter)    Identification No.)
 incorporation or                    919 East Main Street
   organization)                   Richmond, Virginia 23219
                                        (804) 782-5000

            (Address, including zip code, and telephone number, including area code, of
                             registrant's principal executive offices)

 
           Eugene S. Putnam            Copies to:   Randolph F. Totten     And to:         Paul F. Sefcovic
 President and Chief Executive Officer               Jack A. Molenkamp                      Kim L. Swanson
         919 East Main Street                        Hunton & Williams             Squire, Sanders & Dempsey L.L.P.
       Richmond, Virginia 23219                    951 East Byrd Street            41 South High Street, Suite 1300
            (804) 782-5619                       Richmond, Virginia 23219                Columbus, Ohio 43215
       (804) 782-7744 (telecopy)                      (804) 788-8200                        (614) 365-2700
(Name, address, including zip code and           (804) 788-8218 (telecopy)             (614) 365-2499 (telecopy)
telephone number, including area code,
         of agent for service)

        Approximate date of commencement of proposed sale to the public:
   From time to time after the effective date of this Registration Statement.
                             -----------------------
   If the only  securities  being  registered  on this  Form are  being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box. [ ]
   If any of the securities being registered on this Form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [X]
   If this  Form is filed to  register  additional  securities  for an  offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]
   If this form is a  post-effective  amendment  filed  pursuant  to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]
   If delivery of the  prospectus  is expected to be made  pursuant to Rule 434,
please check the following box. [ ]

                                                CALCULATION OF REGISTRATION FEE
- -----------------------------------------------------------------------------------------------------------------------------
                                                                    Proposed             Proposed
          Title of Securities                                        Maximum              Maximum
            Being Registered                 Amount to be        Offering Price          Aggregate            Amount of
                                           Registered(1)(2)      Per Unit(1)(2)          Offering         Registration Fee
                                                                                        Price(1)(2)
- -----------------------------------------------------------------------------------------------------------------------------

    Student Loan Asset Backed Notes           $1,000,000              100%              $1,000,000           $295.00(3)
=============================================================================================================================

(1) Estimated solely for calculating the registration fee.
(2) Also registered are secondary  market sales of Notes that may be effected by
    Crestar Securities Corporation, an affiliate of the Registrant.
(3) Previously paid.

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

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





   
      SUBJECT TO COMPLETION, DATED __________ __,  1999
    
PROSPECTUS SUPPLEMENT

                 $____________ Student Loan Asset Backed Notes
   
                       CRESTAR STUDENT LOAN TRUST 1999-__
    
                                     Issuer
                           CRESTAR SECURITIZATION, LLC
                                    Depositor
                                  CRESTAR BANK
                 Transferor, Master Servicer and Administrator


The Trust will issue -        Class A Notes  Class B Notes(1)   Total

Principal Amount              $__________    $__________      $_________

Class Interest Rate           One-Month           One-Month
                              LIBOR plus [  ]%(2) LIBOR plus [  ]%(2)

Interest Paid                 Monthly            Quarterly

First Interest Payment Date   [_______]          [_______]

First Scheduled Principal
    Payment Date              [_______]          [_______]

Legal Final Maturity          ____ __, 2___      ______, 2___

Price to Public               __________%        _________%    $_________

Underwriting Discount         __________%        _________%    $_________

Proceeds to Issuer            __________%        _________%    $---------


                         (1) The Class B Notes are subordinated to the
                             Class A Notes.

                         (2) Initially,  ___% with  respect to the Class A
                             Notes, and ___% with  respect  to Class B Notes.
                             Following the initial  Interest Accrual Period,
                             subject to a cap of [18%] and the Net Loan Rate.

                         Trust Assets:

                         The  Trust  will  consist  of  student  loans with  an
                         aggregate  principal balance as of __________,  ____ of
                         $____________, proceeds thereof, and a reserve account.
                         [The  principal amount of the Notes exceeds the sum of
                         (i) the principal  amount  of the  student  loans  and
                         accrued  interest  thereon as of  __________, ____ and
                         (ii) the initial reserve fund deposit by  approximately
                         $__________.]

Neither the SEC nor any state securities  commission has approved these Notes or
   determined that this prospectus supplement or the prospectus is accurate
    or complete. Any representation to the contrary is a criminal offense.

   
Salomon Smith Barney                    Crestar Securities Corporation
                            ____________ __,  1999

THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT IS NOT COMPLETE AND MAY BE
CHANGED. THE DEPOSITOR MAY NOT SELL THESE SECURITIES UNLESS WE DELIVER A FINAL
PROSPECTUS SUPPLEMENT AND PROSPECTUS TO YOU. THIS PROSPECTUS SUPPLEMENT AND THE
ATTACHED PROSPECTUS IS NOT AN OFFER TO SELL THESE SECURITIES AND IT IS NOT
SOLICITING AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE THE OFFER OR
SALE IS NOT PERMITTED.

Consider  carefully the risk factors  beginning on page 1 in the  prospectus and
page S-5 of this prospectus supplement.


The Notes will  represent  obligations  of the trust only and will not represent
interests in or obligations of Crestar Bank or any of its affiliates.  The Notes
are not a deposit and are not  insured or  guaranteed  by any person.  Except as
noted in this  document,  the  underlying  accounts  and  student  loans are not
insured or guaranteed by the FDIC or any other governmental agency.


This  prospectus  supplement  may be used to offer  and sell the  Notes  only if
accompanied by the prospectus.
    







      The issuer  provides  information  to you about the Notes in two  separate
documents  that   progressively   provide  more  detail:  (a)  the  accompanying
prospectus,  which provides general information,  some of which may not apply to
your Notes and (b) this  prospectus  supplement,  which  describes  the specific
terms of your Notes.

      If  there  is a  conflict  between  this  prospectus  supplement  and  the
accompanying  prospectus,  you should rely on the information in this prospectus
supplement.

      This  prospectus  supplement  and  the  accompanying   prospectus  include
cross-references  to  captions  in these  materials  where you can find  further
related  discussions.  The following table of contents and the table of contents
included  in the  accompanying  prospectus  provide  the  pages on  which  these
captions are located.

      [The issuer has filed preliminary information regarding the Trust's assets
and the  Notes  with  the  SEC.  The  information  contained  in  this  document
supersedes  all of that  preliminary  information,  which  was  prepared  by the
underwriters for prospective investors.]
                            -----------------------

      Until ________, all dealers that effect transactions in the Notes, whether
or not  participating in this offering,  may be required to deliver a prospectus
and  prospectus  supplement.  This  requirement  is in addition to the  dealers'
obligation  to deliver a prospectus  and  prospectus  supplement  when acting as
underwriters with respect to their unsold allotments or subscriptions.

                                TABLE OF CONTENTS

                                Page
   
SUMMARY OF TERMS.................S-1
   THE  DEPOSITOR................S-1
   THE ISSUER....................S-1
   THE SERVICER..................S-1
   THE TRUSTEES..................S-1
   ISSUE DATE....................S-1
   THE DAY OF THE MONTH
   SCHEDULED PAYMENTS ARE MADE...S-1
   INTEREST......................S-1
   PRINCIPAL.....................S-2
   FINAL MATURITY................S-2
   PRIORITY OF PAYMENTS..........S-2
   TRUST ASSETS..................S-3
   RESERVE ACCOUNT...............S-3
   OPTIONAL TERMINATION..........S-3
    
     Auction of Trust Assets.....S-3
   
    FEDERAL INCOME TAX
    CONSEQUENCES.................S-3
   ERISA CONSIDERATIONS..........S-4
   REGISTRATION, CLEARING AND
   SETTLEMENT....................S-4
   RATING........................S-4
    
RISK FACTORS.....................S-5
THE TRUST........................S-5
     The Trust...................S-5
     Eligible Lender Trustee.....S-5
     Delaware Trustee............S-6
     Indenture Trustee...........S-6
     Master Servicer.............S-6
     Administrator...............S-6
USE OF PROCEEDS..................S-6
THE FINANCED STUDENT LOANS.......S-7
     Incentive Programs.........S-12
MATURITY AND PREPAYMENT
CONSIDERATIONS..................S-12
     Maturity and Prepayment
     Assumptions................S-12
     Weighted Average Life of
     the Notes..................S-13
THE SERVICERS...................S-14
     General....................S-14
     [Name of Servicer].........S-14
     Servicing Compensation.....S-14
THE GUARANTEE AGENCIES..........S-14
     General....................S-14
     [Name of Guarantee Agency].S-15
   
DESCRIPTION OF THE NOTES........S-15
     General....................S-15
     Interest...................S-15
     Principal..................S-16
     Priority of Payments.......S-17
     Advances...................S-20
     Reserve Account............S-20
     Subordination of the Class
     B Notes....................S-20
     Termination................S-21
    
UNDERWRITING....................S-21
LEGAL MATTERS...................S-22
RATING..........................S-22



                               SUMMARY OF TERMS


   
This summary  highlights  selected  information  from this document and does not
contain all of the  information you need to make your  investment  decision.  To
understand all of the terms of this offering , read this entire document and the
accompanying prospectus.
    



   
       The Depositor

Crestar Securitization, LLC, an affiliate of Crestar Bank, will:

o     organize the trust; and

o     pool the student loans that will secure the notes.

      The Issuer

Crestar Student Loan Trust 1999-___ will issue the notes.

      The Servicer

Crestar Bank will service the notes. The bank may,  however,  employ one or more
other institutions to service the loans on a day to day basis.

       The Trustees

The two institutional bank trustees are:

o     ______, which serves as trustee for Delaware law purposes; and

o     ______,  which  serves as trustee  for  purposes  of the  trust's
      beneficial ownership of the student loans.

o     ______, is the indenture trustee.

      Issue Date

Issuance of the notes is scheduled for _______, 1999.

      The Day of the Month Scheduled Payments are Made

All payments due in a given month will be paid on the 25th day of that month. If
the 25th is not a business day,  payments will be made on the first business day
following the 25th.


      Interest

Class A

Interest is paid monthly on the Class A notes.  The initial interest rate on the
Class A notes is fixed at ___% per annum.

Beginning ________, ______ the Class A interest rate will be adjusted monthly to
equal the lesser of:

o     one-month LIBOR plus ___% per annum; or

o     18% per annum.

The  adjusted  monthly  Class A interest  rate for each  period  will be capped,
however, at the net loan rate for that period.

 Class B

Interest is paid  quarterly on the Class B notes.  The initial  interest rate on
the Class B notes is fixed at ____% per annum.

Beginning  _______,  ____ the Class B interest rate will be adjusted  monthly to
equal the lesser of:

o     one-month LIBOR plus ____% per annum; or

o     18% per annum.

The adjusted quarterly Class B interest rate for each period also will be capped
at the net loan rate for that period.

 The Net Loan Rate

The net loan rate for a monthly  interest  period  equals the  weighted  average
interest rate of the trust loans,  as of the last day of the prior month,  minus
the program operating expense percentage.

The program operating expense percentage  initially is ___% per annum, though it
may be increased from time to time with approval from the rating agencies.

 You may obtain the applicable interest rates by telephoning (   ) __________ .

                                      S-1



       Principal

Class A principal payments will begin ______,  19___. Class B principal payments
will not begin until the Class A notes are paid in full.

Class A

Principal is paid  monthly on the Class A notes.  Principal  payments  generally
will equal the reduction in the student loan principal balance.

Class B

Principal is paid quarterly on the Class B notes.  Principal  payments generally
will equal the reduction in the student loan principal balance.

Accelerated Principal

The notes  entitled to principal  payments  also will receive  quarterly  parity
percentage payments of principal unless the parity percentage exceeds ____%.

Parity Percentage

The parity percentage basically is determined by dividing:

o  the principal amount of the student loans including capitalized interest plus
   accrued  interest,  interest  subsidies and allowances and all amounts in the
   collection account and reserve account, by

o  the  principal  balance  of the  notes  plus  accrued  and  unpaid  interest,
   transaction  fees and  consolidation  fees. See  "Description  of the Notes -
   Principal" in this Prospectus Supplement.

      Final Maturity

The final payment of principal and interest will be made no later than:

o     _______,_______on the Class A notes, and

o     _______,_______on the Class B notes.

For several reasons,  the actual maturity for either class may occur sooner. See
"Maturity and Prepayment  Considerations"  in the Prospectus and this Prospectus
Supplement.
    

      Priority of Payments

   
 Monthly Payment Dates

On  each  monthly  payment  date  that is not a  quarterly  payment  date  funds
available after paying consolidation loan fees and transaction fees will be
applied generally in the following priority:

o  pay interest on the Class A  notes; and

o  pay principal equal to the most recent monthly  reduction in the student loan
   balance and any overdue  principal  on the Class A notes until the  principal
   balance equals zero.

Quarterly Payment Dates

On each quarterly payment date, funds available after paying  consolidation loan
fees and transaction fees will be applied generally in the following priority:

o  First, to pay interest on the Class A  notes;

o  Second, to pay interest on the Class B  notes;

o  Third,  to pay principal  equal to the most recent  monthly  reduction in the
   student loan balance [and overdue principal] on the Class A notes until their
   principal balance has been reduced to zero;

o  Fourth,  after the principal balance of the Class A notes has been reduced to
   zero,  to pay  principal  equal to the  reduction in the student loan balance
   [and overdue principal] on the Class B notes;

o  Fifth, to the reserve account, the amount necessary to  reach the
   specified reserve account balance;

o  Sixth, to pay principal,  first to the Class A notes, and then to the Class B
   notes, unless the parity percentage exceeds ___%; and

o  Seventh,  to pay any interest for prior periods when the class  interest rate
   was capped by the net loan rate, together with interest thereon, first on the
   Class A notes and then on the Class B notes.


                                       S-2


   If following these payments the principal amount of the Class A notes exceeds
   the sum of the principal amount of the student loans,  including  capitalized
   interest,  and amounts in the trust  accounts as of the end of the  preceding
   month, or if a payment event of default has occurred , the Class B notes will
   not  receive any  interest  until the Class A notes have  received  principal
   described  above.  See  "Description  of the Notes - Priority of Payments" in
   this Prospectus Supplement.

       Trust Assets

The primary  assets of the trust are student  loans with an aggregate  principal
balance of  $_________,  as of _________.  Approximately  ___% of the loans have
been  originated by Crestar Bank . The  remainder  have been acquired by Crestar
Bank from independent third parties. [ Approximately ___% of the loans are FFELP
loans and  approximately  ___% are HEAL  loans.] See  "Description  of the FFELP
Program" and "Description of the HEAL Program" in the Prospectus.

 FFELP Loans

__________,  ___________ and ___________  guarantee more than 10% of the initial
FFELP loans.  Approximately ___% of the intital FFELP loans are guaranteed as to
the payment of 100% of  principal  and interest by a guarantee  agency,  and the
rest are  guaranteed  as to 98%.  Reimbursement  of a  guarantee  agency  by the
Secretary of Education ranges from 75% to 100%. See "The Guarantee  Agencies" in
this Prospectus  Supplement and  "Description of the Guarantee  Agencies" in the
Prospectus.

 HEAL Loans

The HEAL loans are insured as to payment of 100% of  principal  and  interest by
 the United States Department of Health and Human Services.
    

 Reserve Account

   
The depositor will make an initial deposit of $_____ into a reserve account. The
initial deposit will be supplemented quarterly , if necessary.  See "Description
of the Notes - Reserve Account" in this Prospectus Supplement.

  OPTIONAL TERMINATION
    

      Auction of Trust Assets

   
On or after ________,  20__, the indenture  trustee will offer the student loans
for sale  according  to the  auction  procedures  described  in this  prospectus
supplement.  See  "Description of the Notes - Termination  Auction  Purchase" in
this Prospectus Supplement.
    

Optional Purchase

   
When the principal amount of the student loans including  capitalized  interest,
equals  ___% or less of  their  initial  principal  amount,  the  depositor  may
purchase the student loans for a price equal to their principal amount, plus all
accrued  interest  , but not less than an amount  necessary  to pay  transaction
costs  and  all  amounts  due  to  you,  other  than  carryover  interest.   See
"Description  of the Notes  Termination - Optional  Purchase" in this Prospectus
Supplement.

      Federal Income Tax  Consequences

 The notes will be characterized as debt obligations  under the Internal Revenue
 Code of 1986 and interest  paid or accrued on the notes will be taxable to you.
 It is  [not]  expected  that the  notes  will be  issued  with  original  issue
 discount.  However,  this expectation  depends on the actual sales price of the
 notes  to  a  substantial  portion  of  investors.   See  "Federal  Income  Tax
 Consequences - Original Issue  Discount" in the  Prospectus.  By accepting your
 note, you will be deemed to have agreed to treat your note as a debt instrument
 for purposes of federal and state income tax,  franchise  tax and any other tax
 measured in whole or in part by income.  See "Federal Income Tax  Consequences"
 in the  prospectus  for additional  information  concerning the  application of
 federal income tax laws with respect to your notes and your trust.
    

      ERISA Considerations

   
We expect that the notes will be treated as debt obligations without significant
equity features for purposes of applicable  ERISA  regulations of the Department
of Labor. See "ERISA Considerations" in the Prospectus.

                                      S-3


       Registration, Clearing and Settlement

You will hold your  interest in the notes  through  DTC in the United  States or
 Cedel Bank,  societe anonyme or the Euroclear System in Europe. You will not be
 entitled to receive definitive certificates  representing your interests in the
 notes, except in certain limited circumstances. See "Description of the Notes -
 Book Entry Registration" in the Prospectus
The  notes will be offered in minimum denominations of [$50,000] and integral
 multiples of [$1,000] in excess thereof.
    
 Rating

   
 Class A

 Fitch        Moody's        S&P
 AAA         Aaa                AAA
    

Class B

   
 Fitch        Moody's        S&P
A              A2                  A

See "Risk Factors - Rating" in the Prospectus.
    



                                      S-4





                                  RISK FACTORS

In addition to the Risk Factors set forth in the prospectus, you should note the
following:

[The Principal Balance of       The aggregate  principal  balance of the Notes
Notes is Greater than the       exceeds the sum of (i) the  aggregate  balance
Principal Balance of the        of the  student  loans  and  accrued  interest
Collateral                      thereon  as  of   __________,   ____  and  the
                                initial  reserve fund  deposit by  approximately
                                $______________.   Payment  of   principal   and
                                interest   on  the  Notes  is   dependent   upon
                                collections on the student  loans,  particularly
                                interest  thereon.  If the yield on the  student
                                loans does not  generally  exceed  the  interest
                                rate on the Notes and Trust expenses,  the Trust
                                may have insufficient funds to repay the Notes.]

                                      THE TRUST

      The Trust

   
Crestar  Student Loan Trust 1999-__ is a common law trust that will be formed on
or prior to the Closing Date under the laws of the State of Delaware.  The Trust
will not engage in any activity other than (i) acquiring,  holding,  selling and
managing  the  Financed  Student  Loans  and the  other  assets of the Trust and
proceeds  therefrom,  (ii) issuing one or more classes of its  certificates  and
notes,  (iii) making payments thereon and (iv) engaging in other activities that
are  necessary,  suitable or  convenient  to  accomplish  the  foregoing  or are
incidental thereto or connected therewith.  Because banking regulations prohibit
banks  from  doing  indirectly  what  they may not do  directly,  for so long as
Crestar Bank or an affiliate of Crestar Bank is a Certificateholder, the Trust's
activities will be further limited to activities that are part of, or incidental
to, the business of banking as well.
    

The Trust  initially  will be capitalized  with nominal equity  represented by a
Certificate  that  initially  will be held by the  Depositor.  The equity of the
Trust,  together with the proceeds  from the sale of the Notes,  will be used by
the Eligible Lender Trustee in connection with its acquisition, on behalf of the
Trust, of the initial Financed  Student Loans from the Transferor.  A portion of
the net  proceeds  received  from the transfer of the initial  Financed  Student
Loans will be used by the  Depositor  to make a Reserve  Account  Deposit in the
amount of $__________. Upon the consummation of such transactions, the assets of
the Trust will consist of (a) the pool of Financed Student Loans, legal title to
which is held by the  Eligible  Lender  Trustee on behalf of the Trust,  (b) all
funds in respect thereof collected on or after the applicable  Cut-off Date, and
(c) all  moneys and  investments  on deposit  in the  Collection  Account,  Note
Payment  Account,   Expense  Account,   Advance  Account,  Reserve  Account  and
Certificate  Distribution  Account.  All of the  foregoing  accounts  except the
Certificate  Distribution Account will be maintained with and in the name of the
Indenture  Trustee ("Trust  Account").  To facilitate  servicing and to minimize
administrative  burden and  expense,  the  related  Servicer  will be  appointed
custodian of the promissory  notes  representing the Financed FFELP Loans by the
Eligible Lender Trustee.

The Trust's  principal offices are located in the offices of the Eligible Lender
Trustee, c/o [____________, __________,________ _____].

      Eligible Lender Trustee

[_____________________________] a [national banking association] organized under
the laws of the [United  States] is the  Eligible  Lender  Trustee for the Trust
under  the Trust  Agreement.  The  office of the  Eligible  Lender  Trustee  for
purposes   of   administering   the   Trust   is   located   at   [____________,
__________,________  _____].  The  Eligible  Lender  Trustee,  on  behalf of the
Depositor,  will acquire the Financed Student Loans from the Transferor pursuant
to a Sales Agreement. The Eligible Lender Trustee will acquire, on behalf of the
Trust,  legal  title to the  Financed  Student  Loans from the  Eligible  Lender
Trustee  acting on behalf of the Depositor  pursuant to a Transfer and Servicing
Agreement.  The Eligible Lender Trustee on behalf of the Trust will enter into a
Guarantee  Agreement  with each of the  Guarantee  Agencies with respect to each
Financed  FFELP Loan and a HEAL  Insurance  Contract with the  Department of HHS
with respect to each Financed HEAL Loan. The Eligible  Lender Trustee  qualifies
as an eligible lender and owner of Financed Student Loans for all purposes under


                                      S-5


the Higher  Education  Act and the  Guarantee  Agreements  with  respect to such
Financed  FFELP Loans,  and under the HEAL Act and the HEAL  Insurance  Contract
with respect to such Financed HEAL Loans.  Failure of the Financed Student Loans
to be  owned  by an  eligible  lender  would  result  in the  loss of  Guarantee
Payments,  Interest Subsidy Payments and Special Allowance Payments with respect
to  Financed  FFELP Loans and the loss of  Insurance  Payments  with  respect to
Financed HEAL Loans. See "Description of the FFEL Program,"  "Description of the
HEAL  Program"  and  "Risk  Factors  -  Offset  by  Guarantee  Agencies"  in the
Prospectus.

The Depositor or its affiliates may maintain  other banking  relationships  with
[_______________] and its affiliates from time to time.

      Delaware Trustee

[_____________],   a  [________________]  banking  corporation,  will  serve  as
Delaware  Trustee  of  the  Trust.  Its  address  is  [__________________].  The
Depositor  or its  affiliates  may maintain  other  banking  relationships  with
[________________] and its affiliates from time to time.

      Indenture Trustee

On the Closing  Date,  the Trust will pledge the Financed  Student  Loans to the
Indenture Trustee under an indenture dated as of [____________], as supplemented
by an indenture  supplement  dated as of  [_______________]  (collectively,  the
"Indenture").  The  Indenture  Trustee's  corporate  trust  office is located at
[__________],  and its telephone number is  [___________].  The Depositor or its
affiliates may maintain other banking relationships with  [________________] and
its affiliates from time to time.

      Master Servicer

Crestar  Bank,  in its  capacity as Master  Servicer,  will be  responsible  for
servicing  the  Financed  Student  Loans.  The Master  Servicer  may arrange for
Servicers to perform its  obligations.  The Master  Servicer will be entitled to
the  Servicing  Fee,  but will be  obligated  to pay all costs of the  Servicers
without  further  reimbursement  by the  Trust.  See  "The  Servicers"  in  this
Prospectus Supplement.

      Administrator

Crestar Bank, in its capacity as  Administrator,  is obligated (i) to direct the
Indenture Trustee to make the required  distributions from the Trust Accounts on
each Payment Date and  Quarterly  Payment  Date,  (ii) to prepare  (based on the
reports  received  from the Master  Servicer)  and provide  periodic  and annual
statements to the Eligible Lender Trustee and the Indenture Trustee with respect
to distributions to Noteholders and  Certificateholders  and any related federal
income tax reporting information and (iii) to provide the notices and to perform
other  administrative  obligations  required  by the  Indenture  and  the  Trust
Agreement.  The  Administrator  will be  entitled to the  Administration  Fee as
compensation for the performance of its obligations and as reimbursement for its
expenses  related  thereto.  Affiliates  of the  Administrator  may assist it in
performing its obligations.

                                   USE OF PROCEEDS

The net proceeds  from the sale of the Notes will be used to acquire the initial
Financed  Student Loans from the  Depositor on the Closing Date,  which will, in
turn,  use such  proceeds to make the  initial  Reserve  Account  deposit and to
acquire the initial Financed  Student Loans from the Transferor.  The Transferor
is expected to use such proceeds for general corporate purposes.

                           THE FINANCED STUDENT LOANS

The initial  Financed  Student Loans were, and the Subsequent  Financed  Student
Loans will be, selected from the Transferor's  portfolio of FFELP Loans and HEAL
Loans by several criteria,  including the following:  each Financed Student Loan
(i) was or  will be  originated  in the  United  States  or its  territories  or
possessions  under and in accordance  with the FFEL Program or the HEAL Program,


                                      S-6


as the case  may be,  to or on  behalf  of a  student  who has  graduated  or is
expected to graduate from an accredited  institution of higher  education within
the meaning of the Higher  Education Act or the HEAL Act, (ii) contains terms in
accordance  with those required by the FFEL Program,  the Guarantee  Agreements,
the HEAL Program, the HEAL Insurance Contract and other applicable requirements,
and (iii) is not more than 90 days  past due as of the  Cut-off  Date or, in the
case of a Subsequent  Financed  Student Loan, as of the subsequent  cut-off date
set forth in the related transfer agreement (each, a "Subsequent Cut-Off Date").
As of the Cut-off Date,  $__________ in principal amount of the initial Financed
Student Loans were delinquent for up to 59 days and none of the initial Financed
Student  Loans  was  delinquent  for  more  than  59  days.  For  this  purpose,
delinquency refers to the number of days for which a payment is past due.

Each  Financed  Student Loan is required (i) to be insured by the  Department of
HHS as to principal and interest to the extent  provided  under the HEAL Act, or
(ii) to be  guaranteed  as to principal  and interest by a Guarantee  Agency and
reinsured by the Department of Education to the extent provided under the Higher
Education Act and eligible for Special  Allowance  Payments and, with respect to
each Financed  Student Loan that is a Stafford Loan,  Interest  Subsidy Payments
paid by the Department of Education.  See  "Description of the FFEL Program" and
"Description of the HEAL Program" in the Prospectus.

Subsequent  Financed  Student Loans that may be so  transferred by the Depositor
include  (i)  Consolidation  Loans  or  HEAL  Consolidation  Loans  made  by the
Transferor,  provided that in no event shall the aggregate  amount of Subsequent
Financed Student Loans that are Consolidation  Loans or HEAL Consolidation Loans
transferred into the Trust exceed  $___________;  and (ii) Serial Loans owned by
the Transferor  that are serial (i.e.,  made to the same borrower under the same
loan  program  and  guaranteed  by the same  Guarantee  Agency or insured by the
Department  of HHS) to an  existing  Financed  Student  Loan owned by the Trust,
provided  that each such  Subsequent  Financed  Student Loan entitles the holder
thereof  to  receive  interest  based on the  same  interest  rate  index as the
Financed Student Loan to which it is serial,  and provided  further,  that in no
event shall the aggregate  amount of Subsequent  Financed Student Loans that are
Serial Loans transferred into the Trust exceed $_________.

Except as  described  above,  there will be no required  characteristics  of the
Subsequent Financed Student Loans and no limitations on the amount of Subsequent
Financed Student Loans that may be included in the Trust.  Therefore,  following
the transfer of Subsequent Financed Student Loans to the Eligible Lender Trustee
on behalf of the Trust,  the  aggregate  characteristics  of the entire  pool of
Financed Student Loans,  including the composition of the Financed Student Loans
and of the  borrowers  thereof,  the  distribution  by  interest  rate  and  the
distribution by principal balance  described in the following tables,  will vary
from those of the initial Financed Student Loans as described herein.

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

                                      S-7


Set forth below in the following  tables is a description of certain  additional
characteristics of the initial Financed Student Loans as of the Cut-off Date.

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

Aggregate Outstanding Principal Balance...........................         $
Aggregate Outstanding Accrued Interest............................
Number of Borrowers...............................................
Average Outstanding Principal Balance Per Borrower................
Number of Loans...................................................
Average Outstanding Principal Balance Per Loan....................
Weighted Average Annual Borrower Interest Rate....................
Weighted Average Remaining Term (months) (does not include the months
  remaining for the in-school, Grace, Deferment or Forbearance periods)....
Weighted Average Remaining Term (months) (including the months remaining for
  the in-school, Grace, Deferment or Forbearance periods).........

   Distribution of the Initial Financed Student Loans by Loan Type as of the
                                  Cut-off Date

                                                                    Percent of
                                                                      Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
Loan Type                                  Loans       Balance        Balance
- ---------                                  -----       -------        -------

Stafford-Subsidized....................
Stafford-Unsubsidized..................
Consolidation..........................
PLUS...................................
SLS....................................
HEAL...................................

    Total..............................

 Distribution of the Initial Financed Student Loans by Borrower Interest Rate
                             as of the Cut-off Date

                                                                    Percent of
                                                                     Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
Interest Rate (1)                          Loans       Balance        Balance
- -----------------                       ----------- -------------  -------------

Less than 7.50%........................
7.50% to 7.99%.........................
8.00% to 8.49%.........................
8.50% to 8.99%.........................
9.00% to 9.49%.........................
9.50% or greater.......................

    Total..............................
- ---------------------------

(1)  Determined  using the interest  rates  applicable  to the initial  Financed
Student Loans as of the Cut-off Date.  However,  because  certain of the Initial
Financed  Student Loans bear interest at variable rates per annum,  the existing
interest  rates are not  indicative  of future  interest  rates on the  Financed
Student Loans.  See  "Description  of the FFEL Program" and  "Description of the
HEAL Program" in the Prospectus.

                                      S-8


  Distribution of the Initial Financed Student Loans by Range of Outstanding
                               Principal Balances
                             as of the Cut-off Date

                                                                    Percent of
                                                                     Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
Principal Balance                          Loans       Balance        Balance
- -----------------                          -----       -------        -------

Less than $1,000.......................
$1,000-$1,999..........................
$2,000-$2,999..........................
$3,000-$3,999..........................
$4,000-$4,999..........................
$5,000-$5,999..........................
$6,000-$6,999..........................
$7,000-$7,999..........................
$8,000-$8,999..........................
$9,000-$9,999..........................
$10,000-$10,999........................
$11,000-$11,999........................
$12,000-$12,999........................
$13,000-$13,999........................
$14,000-$14,999........................
$15,000 or greater.....................

    Total..............................

 Distribution of the Initial Financed Student Loans by Borrower Payment Status
                             as of the Cut-off Date

                                                                    Percent of
                                                                      Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
Borrower Payment Status                    Loans       Balance        Balance
- -----------------------                    -----       -------        -------

In School..............................
Grace..................................
Repayment..............................
Deferment..............................
Forbearance............................

    Total..............................

                                      S-9


    Distribution of the Initial Financed Student Loans by Remaining Term to
                               Scheduled Maturity
                             as of the Cut-off Date

                                                                    Percent of
                                                                      Loans by
Remaining Months                                     Outstanding    Outstanding
Until Scheduled                          Number of    Principal      Principal
Maturity                                   Loans       Balance        Balance
- --------                                   -----       -------        -------

   1   to  12
   13  to  24
   25  to  36
   37  to  48
   49  to  60
   61  to  72
   73  to  84
   85  to  96
   97  to  108
   109 to  120
   121 to  180
   181 to  240
   241 to  300
   Over 300

      Total................

    Geographic Distribution of the Initial Financed Student Loans as of the
                                  Cut-off Date

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

[Virginia..............................
Pennsylvania...........................
Maryland...............................
New York...............................
North Carolina]........................
Others(2)..............................

     Total.............................
- ---------------------------

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

(2) Consist of  locations  that  include [__] other  states,  U.S.  territories,
possessions   and   commonwealths,    foreign   countries,   overseas   military
establishments,  and unknown locations,  none of the aggregate principal balance
of the Financed Student Loans relating to which exceeds ___% of the Initial Pool
Balance.

To the extent that states with a large  concentration  of Financed Student Loans
experience  adverse  economic or other conditions to a greater degree than other
areas of the  country,  the ability of such  borrowers  to repay their  Financed
Student  Loans may be impacted to a larger  extent than if such  borrowers  were
dispersed more geographically.

                                      S-10


 Distribution of the Initial Financed Student Loans by Insurance or Guarantee
                          Level as of the Cut-off Date

                                                                    Percent of
                                                                      Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
Guaranteed or Insurance Level              Loans       Balance        Balance
- -----------------------------              -----       -------        -------

FFELP Loan Guaranteed 100%.............
FFELP Loan Guaranteed 98%..............
HEAL Loan Insured 100%.................

     Total.............................

 Distribution of the Initial Financed Student Loans by Guarantee Agency or by
                          HEAL as of the Cut-off Date

                                                                    Percent of
                                                                     Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
Guarantee Agency                          Loans       Balance        Balance
- ----------------                          -----       -------        -------
_______________________ Corporation....
_______________________ Agency.........
HEAL Loans.............................
Other Guarantors.......................
    Total..............................

 Distribution of the Initial Financed Student Loans by School Types as of the
                                  Cut-off Date

                                                                    Percent of
                                                                      Loans by
                                                     Outstanding    Outstanding
                                         Number of    Principal      Principal
School Type                                Loans       Balance        Balance
- -----------                                -----       -------        -------

4 Year Public
4 Year Private
2 Year Public
2 Year Private
Proprietary/Vocational
Other/Unknown

      Total......................

      Incentive Programs

The  Transferor  currently  makes  available  and may hereafter  make  available
certain  incentive  programs  to  borrowers,  including  the  Crestar  Bank  Top
Performer  Program (the "TP Program").  The TP Program  generally applies to all
Stafford  Loans,  Unsubsidized  Stafford  Loans  and  PLUS  Loans  with a  first
disbursement  made by the  Transferor on or after November 1, 1996 ("TP Loans").
Under the TP Program, if the borrower makes 36 consecutive monthly payments of a
TP Loan on time, the applicable interest rate on such TP Loan is reduced by 1.0%
per annum for Stafford Loans and Unsubsidized  Stafford Loans and 0.5% per annum
for PLUS Loans.  Although less than [ ]% of the initial  Financed  Student Loans
are TP Loans,  additional  TP Loans may be included in the  Subsequent  Financed
Student Loans.

                                      S-11


                       MATURITY AND PREPAYMENT CONSIDERATIONS

      Maturity and Prepayment Assumptions

   
The rate of payment of principal of the Notes and the yield on the Notes will be
affected by (i)  prepayments  of the  Financed  Student  Loans that may occur as
described below,  (ii) the sale by the Trust of Financed Student Loans and (iii)
Parity  Percentage  Payments.  All the Financed  Student Loans are prepayable in
whole or in part by the  borrowers at any time  without  penalty  (including  by
means of Consolidation Loans or HEAL Consolidation  Loans) and may be prepaid as
a result of a borrower default, death, disability or bankruptcy,  certain school
closures and other events  specified in the Higher  Education Act and subsequent
liquidation  or  collection  of Guarantee  Payments or Insurance  Payments  with
respect  thereto.  The rate of such  prepayments  cannot be predicted and may be
influenced by a variety of economic,  social and other factors,  including those
described below. In general, the rate of prepayments may tend to increase to the
extent that alternative financing becomes available at prevailing interest rates
which fall  significantly  below the interest  rates  applicable to the Financed
Student Loans. However, because many of the Financed Student Loans bear interest
at a rate that either  actually or effectively is floating,  it is impossible to
determine  whether  changes in prevailing  interest  rates will be similar to or
vary from changes in the interest rates on the Financed  Student  Loans.  To the
extent borrowers of Financed Student Loans elect to borrow  Consolidation  Loans
or HEAL  Consolidation  Loans, such Financed Student Loans will be prepaid.  See
"Description  of the  FFEL  Program  - Loan  Terms -  Consolidation  Loans"  and
"Description  of  the  HEAL  Program  -  Consolidation  of  HEAL  Loans"  in the
Prospectus.  In addition,  the Depositor  (and  ultimately the  Transferor)  and
Master  Servicer are obligated to repurchase any Financed  Student Loan pursuant
to the Transfer and Servicing  Agreement as a result of a breach of any of their
respective  representations and warranties with respect to such Financed Student
Loan,  which breach results in a loss of the guarantee or insurance with respect
to such  Financed  Student  Loan and is not cured  within  the  applicable  cure
period. See "Description of the Agreements - Transfer and Servicing  Agreement -
Conveyance of Financed  Student Loans;  Representations  and  Warranties" and "-
Master Servicer Covenants" in the Prospectus. See also "Description of the Notes
- - Termination" in this Prospectus  Supplement  regarding the Transferor's option
to purchase the Financed  Student Loans when the aggregate  Pool Balance is less
than  or  equal  to __% of the  Initial  Pool  Balance  and the  auction  by the
Indenture  Trustee of any Financed  Student  Loans  remaining in the Trust on or
after _________ __, 20__.
    

Scheduled  payments  with respect to, and  maturities  of, the Financed  Student
Loans may be extended,  including  pursuant to Grace Periods,  Deferment Periods
and, under certain  circumstances,  Forbearance  Periods. The rate of payment of
principal  of the Notes and the yield on the Notes may also be  affected  by the
rate of defaults  resulting in losses on Financed Student Loans, by the severity
of those losses and by the timing of those losses,  which may affect the ability
of the Guarantee Agencies to make Guarantee Payments with respect thereto.

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

     Weighted Average Life of the Notes

The  following   information  is  given  solely  to  illustrate  the  effect  of
prepayments  on the Financed  Student Loans on the weighted  average life of the
Notes  under  the  assumptions  stated  below  and  is not a  prediction  of the
prepayment rate that might actually be experienced by the Financed Student Loans
held in the Trust.

Weighted  average  life  refers to the  average  amount of time from the date of
issuance of a security  until each dollar of principal of such  security will be
repaid to the investor. The weighted average life of the Notes will be primarily
a function of the rate at which payments are made on the Financed  Student Loans
held in the Trust. Payments on such Financed Student Loans may be in the form of
scheduled   amortization  of  principal  or  prepayments   (including,   without
limitation, Guarantee Payments and Insurance Payments).

                                      S-12


The Constant  Prepayment  Rate  prepayment  model ("CPR")  represents an assumed
constant  rate of  prepayment  of  Financed  Student  Loans  held  in the  Trust
outstanding  as of the  beginning  of  each  quarter  expressed  as a per  annum
percentage.  There can be no assurance  that such  Financed  Student  Loans will
experience  prepayments at a constant prepayment rate or otherwise in the manner
assumed by the prepayment model.

The weighted average lives in the following table were determined  assuming that
(i) scheduled  payments of principal on the Financed  Student Loans are received
in a timely manner and prepayments are made at the percentages of the prepayment
model set forth in the table; (ii) the initial principal balance of the Financed
Student  Loans  is  $__________  and  such  Financed   Student  Loans  have  the
characteristics described under "The Financed Student Loans;" (iii) payments are
made on the Notes on the 25th day of each month commencing  _____________;  (iv)
the Financed Student Loans are auctioned on the _________  Payment Date; and (v)
the Notes are issued on the Closing Date. No  representation  is made that these
assumptions will be correct,  including the assumption that the Financed Student
Loans  held in the Trust  will not  experience  delinquencies  or  unanticipated
losses.

In making an  investment  decision with respect to the Notes,  investors  should
consider a variety of  possible  prepayment  scenarios,  including  the  limited
scenarios described in the table below.

  Weighted Average Life of the Notes at the Respective CPRs Set Forth Below:

                                             Weighted Average Life (years)
                        0% CPR   3% CPR   5% CPR     7% CPR    9% CPR   15% CPR
                        ------   ------   ------     ------    ------   -------

Class A Notes....
Class B Notes....

                                    THE SERVICERS

      General

Crestar Bank will act as Master  Servicer  with respect to the Financed  Student
Loans.  __________,  __________ and __________ each service more than 10% of the
initial  Financed  Student Loans.  The Financed Student Loans may be serviced by
such other  parties as may be approved by the Master  Servicer from time to time
(subject  to the  approval  of the Rating  Agencies).  Pursuant  to a  servicing
agreement,  each  servicer has agreed to service,  and perform all other related
tasks with respect to, the Financed  Student Loans in compliance with applicable
standards and  procedures.  See  "Description  of the  Agreements - Transfer and
Servicing Agreements" in the Prospectus.

      [Name of Servicer]

[Description of Servicer to be inserted]

      Servicing Compensation

The Master Servicer will be entitled to receive on each Quarterly Payment Date a
fee (the "Servicing Fee") with respect to each quarter in an amount equal to (i)
___% per  annum of the  average  of the Pool  Balance  as of the last day of the
Collection  Period preceding such Quarterly Payment Date and the last day of the
Collection Period preceding the preceding Quarterly Payment Date (or the Cut-off
Date with respect to the first quarter),  or (ii) such greater amount acceptable
to the Rating  Agencies.  The  Servicing  Fee will be payable in  arrears,  from
Available  Funds and amounts on deposit in the Reserve Account on each Quarterly
Payment Date.

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

                                      S-13


                               THE GUARANTEE AGENCIES

   General

   
Of the Financed  Student Loans  included in the Initial Pool Balance,  [for each
Guarantee Agency covering less than 10%]  approximately [ ]% are guaranteed by [
], a non-profit  corporation ("[ ]"), organized in [ ] and guaranteeing  student
loans since [ ], and as of [ ] had an approximate  aggregate principal amount of
loans guaranteed of $[ ], approximately [ ]% are guaranteed by [ ], an agency of
[ ] ("[ ]"),  organized in [ ] and guaranteeing  student loans since [ ], and as
of [ ] had an approximate  aggregate  principal amount of loans guaranteed of $[
],  approximately [ ]% are HEAL Loans,  and the remaining [ ]% are guaranteed by
one of the following  Guarantee  Agencies:  [ ] and [ ]. See "Description of the
Guarantee Agencies" in the Prospectus for more detailed  information  concerning
the characteristics of the Guarantee Agencies.
    

Information  relating to the  Guarantee  Agencies  set forth in this  Prospectus
Supplement,  which is particularly within each Guarantee Agency's knowledge, has
been  requested of and has been provided by the respective  Guarantee  Agencies.
Such information and information  included in the reports referred to herein has
not been verified or independently confirmed by the Depositor, the Transferor or
the  Underwriters,  and  comprises  all  information  in  respect  of each  such
Guarantee  Agency  that the  Issuer  obtained  after a  reasonable  request  and
inquiry.  No Guarantee Agency is affiliated with the Issuer, the Depositor,  the
Transferor or any Underwriter.

      [Name of Guarantee Agency]

[Description of Guarantee Agency to be inserted]

                              DESCRIPTION OF THE NOTES

      General

The Notes will be available  for  purchase in  denominations  of  [$50,000]  and
integral  multiples of [$1,000] in excess  thereof in book-entry  form only. The
Notes will initially be represented by one or more Notes  registered in the name
of the nominee of DTC (together  with any successor  depository  selected by the
Administrator,  the "Depository").  Unless and until Definitive Notes are issued
under the limited  circumstances  described  under  "Description  of the Notes -
Definitive Notes" in the Prospectus, no Noteholder will be entitled to receive a
physical  certificate  representing a Note. All references  herein to actions by
Noteholders   refer  to  actions  taken  by  DTC  upon   instructions  from  its
participating  organizations (the  "Participants")  and all references herein to
distributions,   notices,   reports  and  statements  to  Noteholders  refer  to
distributions,  notices,  reports and  statements to DTC or its nominee,  as the
registered  holder of the Notes,  for  distribution to Noteholders in accordance
with DTC's  procedures  with  respect  thereto.  See  "Description  of the Notes
Book-Entry Registration" in the Prospectus.

       Interest

Interest  will  accrue  during each  Interest  Accrual  Period on the  principal
balance of each Class of Notes at a rate per annum  equal to the  related  Class
Interest  Rate and will be payable (i) monthly on each Payment Date to the Class
A  Noteholders  as of the  related  Record  Date,  and  (ii)  quarterly  on each
Quarterly Payment Date to the Class B Noteholders as of the related Record Date.
The Record Date for each Class of Notes is the second  Business Day  preceding a
Payment Date.  Any interest not paid when due shall be payable on the succeeding
Payment Date,  together with interest  thereon at the applicable  Class Interest
Rate.  Interest will be paid pro rata to the holders of each such Class of Notes
outstanding.

An  Interest  Accrual  Period for the Class A Notes with  respect to any Payment
Date begins on the  preceding  Payment Date and ends on the day  preceding  such
Payment Date, except the first Interest Accrual Period will begin on the Closing
Date.

An Interest  Accrual  Period for the Class B Notes with respect to any Quarterly
Payment Date corresponds to the three preceding Class A Interest Accrual Periods


                                      S-14


for so  long as the  Class A Notes  are  outstanding.  Thereafter,  an  Interest
Accrual  Period  begins on the 25th day of each month,  except for the months in
which a  Quarterly  Payment  Date  occurs,  in  which  event it  begins  on such
Quarterly  Payment Date,  and ends on the day prior to the  succeeding  Interest
Accrual Period.

An Interest Determination Date with respect to an Interest Accrual Period is the
second London, New York and Richmond Business Day prior to the first day of such
Interest Accrual Period.

The Class Interest Rate for each Class of Notes for each Interest Accrual Period
will  equal the  Formula  Rate,  subject  to a cap of the Net Loan Rate for such
Interest  Accrual  Period to the extent it needs to be  determined.  The Formula
Rate for each Interest Accrual Period for the Class A Notes will equal One-Month
LIBOR as of the Interest  Determination Date for such Interest Period plus [ ]%,
but in no event  greater  than  [18.0]%  per annum.  The  Formula  Rate for each
Interest  Accrual Period for the Class B Notes will equal  One-Month LIBOR as of
the Interest Determination Date plus [__]%, but in no event greater than [18.0]%
per  annum.  See  "Description  of the  Notes  Determination  of  LIBOR"  in the
Prospectus.  Interest on each Class of Notes will be  calculated on the basis of
the actual number of days elapsed in each  Interest  Accrual  Period  divided by
360.

If, as of any Interest  Determination Date,  One-Month LIBOR as of the preceding
Interest   Determination   Date  (or,  in  the  case  of  the  initial  Interest
Determination  Date, the Closing Date) exceeds by more than 100 basis points the
average of the bond  equivalent  rates of the 91-day Treasury bills auctioned to
the preceding  Interest  Determination Date during the calendar quarter in which
such preceding Interest Determination Date occurs (or in the case of the initial
Interest  Determination  Date,  the Closing  Date),  the  Administrator  will be
required  to  determine  the  Net  Loan  Rate  that  will be  applicable  to the
succeeding  Interest Accrual Period.  The Net Loan Rate for any Interest Accrual
Period will be the rate per annum  (rounded to the next  highest  .01%) equal to
(i) the weighted average  Effective  Interest Rate of the Financed Student Loans
as  of  the  last  day  of  the  Collection  Period  immediately  preceding  the
commencement of such Interest  Accrual Period,  less (ii) the Program  Operating
Expense Percentage. The "Effective Interest Rate" is the per annum interest rate
borne by a Financed Student Loan after giving effect to all applicable  Interest
Subsidy Payments, Special Allowance Payments, rebate fees on Consolidation Loans
and reductions pursuant to borrower  incentives.  For this purpose,  the Special
Allowance  Payment  rate will be  computed  based  upon the  average of the bond
equivalent  rates of 91-day Treasury bills auctioned  during that portion of the
then current  calendar  quarter that ends on the date as of which the  Effective
Interest Rate is determined.

The "Program  Operating  Expense  Percentage"  is the fraction  (expressed  as a
percentage  and  calculated by the  Administrator  as of the end of a Collection
Period  preceding a  Quarterly  Payment  Date),  the  numerator  of which is the
annualized  operating  expenses of the Trust for the calendar  month then ended,
including,  without  limitation,  the  Transaction  Fees, and the denominator of
which is the Pool  Balance  as of the last day of such  Collection  Period.  The
initial Program Operating Expense Percentage is _____%.

If interest at the Formula Rate for any Class of Notes for any Interest  Accrual
Period exceeds interest at the Net Loan Rate, the excess interest, together with
interest thereon at the applicable Formula Interest Rate ("Carryover  Interest")
will be paid on the subsequent  Payment Dates or Quarterly Payment Dates only to
the extent funds are available after other required  payments on the Notes,  and
may never be paid.  See"- Priority of Payments" in this  Prospectus  Supplement.
Any Carryover  Interest with respect to a Class of Notes remaining  unpaid after
the earlier of the Distribution  Date on which the outstanding  principal amount
of such  Class of Notes has been  reduced  to zero and the  distribution  of all
Available  Funds on the Legal Final Maturity of such Class of Notes,  will never
become due and  payable and will be  discharged  as to the  applicable  Class of
Notes on such date.  The ratings of the Notes do not address the  likelihood  of
payment of Carryover  Interest.  Any  reference  herein to  "interest"  excludes
Carryover Interest.

      Principal

   
Payments of principal on the Notes will not commence until __________,  19__. No
principal  will be paid on the Class B Notes  until the Class A Notes  have been
paid in full.  Principal  of the Class A Notes will be  payable  monthly on each
Payment Date,  commencing [ ], 1999, and, following payment in full of the Class
A Notes,  principal  on the  Class B Notes  will be  payable  quarterly  on each
Quarterly Payment Date.
    

                                      S-15


The Principal  Payment Amount  payable  monthly on the Class A Notes is equal to
the decline in the Pool Balance between the end of the second  Collection Period
preceding a Payment  Date and the end of the  immediately  preceding  Collection
Period,  plus overdue  Principal  Payment  Amounts  from prior months  remaining
unpaid.  The Principal  Payment  Amount  payable  quarterly on the Class B Notes
after the Class A Notes  have been paid in full is equal to the  decline  in the
Pool  Balance  between  the end of the  fourth  Collection  Period  preceding  a
Quarterly  Payment  Date  and the end of the  immediately  preceding  Collection
Period  (reduced  with  respect  to the first  Quarterly  Payment  Date on which
principal is to be paid on the Class B Notes, by the Principal Payment Amount on
the  Class A Notes  on such  Quarterly  Payment  Date  and on the two  preceding
Payment  Dates),  plus  overdue  Principal  Payment  Amounts  from prior  months
remaining  unpaid. In addition,  accelerated  Parity Payments will be payable on
each  Quarterly  Payment  Date (to the class of Notes then  receiving  principal
payments) until the Parity Percentage equals ___%.

A "Collection  Period" is each calendar month,  except that the first Collection
Period  begins  on the  Cut-off  Date  and  ends on the  last  day of the  month
preceding the month in which the first Payment Date occurs.

The  "Pool  Balance"  as of the  end of a  Collection  Period  is  equal  to the
aggregate  principal  balance of the Financed Student Loans  (including  accrued
interest that is  capitalized  as of the end of the  Collection  Period),  after
giving  effect to all  payments  in respect of  principal  received by the Trust
during such Collection Period.

The  Parity  Percentage  for any  Payment  Date  or  Quarterly  Payment  Date is
determined  by  dividing  (i) the Pool  Balance  as of the end of the  preceding
Collection  Period,  plus accrued interest  thereon,  accrued Special  Allowance
Payments and Interest Subsidy  Payments as of the end of such Collection  Period
and all amounts  (including  accrued interest thereon) in the Collection Account
and  Reserve  Account  as of the  end of the  Collection  Period  (adjusted  for
payments made on such Payment Date or Quarterly  Payment Date),  by (ii) the sum
of the principal  balance of the Notes (after  payments  thereon on such Payment
Date or Quarterly  Payment  Date),  accrued  interest  thereon,  and accrued and
unpaid Transaction Fees and Consolidation Loan Fees.

The Legal Final Maturity will be _________ on the Class A Notes, and ________ on
the Class B Notes.  The actual  maturity  of one or more  Classes of Notes could
occur sooner as a result of a variety of factors.  See "Maturity and  Prepayment
Considerations" in the Prospectus and this Prospectus Supplement.

If Available Funds are  insufficient  to pay the Principal  Amount for a Payment
Date or a Quarterly  Payment Date, such shortfall will be added to the principal
payable to the  Noteholders  on subsequent  Payment  Dates or Quarterly  Payment
Dates and (except with respect to the Legal Final  Maturity of a Class of Notes)
such  shortfall will not  constitute an Event of Default.  Additionally,  on the
Legal Final Maturity for a Class of Notes,  amounts in the Reserve  Account will
be available to reduce the principal balance of such Class of Notes to zero. See
"- Priority of Payments" in this Prospectus Supplement.

All principal  payments of Notes of any Class shall be made pro rata within that
Class.  In connection  with each  principal  payment of Notes of any Class,  the
Administrator  shall compute the Principal Factor for that Class. The "Principal
Factor" shall be a number,  carried to a  seven-digit  decimal,  indicating  the
principal  balance of each Note of a Class as of a Payment  Date  (after  giving
effect  to any  payments  made on  that  date)  as a  fraction  of the  original
principal  amount of such  Note.  The  Principal  Factor for each Class of Notes
shall be  initially  1.0000000  and  will  thereafter  decline  to  reflect  the
reduction in the principal  balance of the Notes of that Class after any payment
of principal. The principal balance of any Note can be determined by multiplying
the original principal amount of such Note by the Principal Factor applicable to
that Class of Notes.

      Priority of Payments

Deposits to Collection  Account.  On or before each Payment  Determination Date,
the  Administrator  will provide the Indenture  Trustee and the Eligible  Lender
Trustee  a report  setting  forth  by  component  the  Available  Funds  for the
immediately  preceding  Collection  Period  (or the three  preceding  Collection
Periods if the Class A Notes are no longer outstanding).

For  purposes  hereof,  the  term  "Available  Funds"  means  the  sum,  without
duplication,  of the  following  amounts with respect to the related  Collection


                                      S-16


Period:  (i) all collections  received by the Master Servicer or any Servicer on
the Financed  Student  Loans  (including  any  Guarantee  Payments and Insurance
Payments  received  with  respect to the  Financed  Student  Loans  during  such
Collection Period);  (ii) any payments,  including without limitation,  Interest
Subsidy Payments and Special Allowance  Payments received by the Eligible Lender
Trustee  during such  Collection  Period with  respect to the  Financed  Student
Loans;  (iii) all proceeds from any sales of Financed Student Loans by the Trust
during such Collection Period;  (iv) any payments of or with respect to interest
received by the Master Servicer or a Servicer during such Collection Period with
respect to a Financed  Student  Loan for which a  Realized  Loss was  previously
allocated;  (v) the  aggregate  Purchase  Amounts  received  for those  Financed
Student  Loans  purchased by the  Transferor or the Master  Servicer  during the
related Collection Period; (vi) the aggregate amounts, if any, received from the
Depositor or the Master Servicer as reimbursement of non-guaranteed or uninsured
interest amounts (which shall not include, with respect to Financed FFELP Loans,
the portion of such interest  amounts (i.e.,  2%) for which the Guarantee Agency
did not  have an  obligation  to make a  Guarantee  Payment),  or lost  Interest
Subsidy  Payments and Special  Allowance  Payments  with respect to the Financed
Student  Loans  pursuant to the  Transfer  and  Servicing  Agreement;  (vii) net
Adjustment  Payments;  and (viii)  investment  earnings  during such  Collection
Period;  provided,  however,  that Available Funds will exclude all payments and
proceeds of any Financed  Student  Loans the  Purchase  Amount of which has been
included in Available  Funds for a prior  Collection  Period (which payments and
proceeds  shall be paid to the  Transferor),  and amounts used to reimburse  the
Master Servicer for Advances pursuant to the terms of the Transfer and Servicing
Agreement.

Distributions from Collection Account.  On each Payment  Determination Date, the
Administrator  will advise the Indenture Trustee and the Eligible Lender Trustee
in writing of the applicable Class Interest Amount and Principal  Payment Amount
with respect to each Class of Notes. Further, on each Payment Determination Date
relating  to a  Quarterly  Payment  Date,  the  Administrator  will  advise  the
Indenture Trustee in writing of the Transaction Fees payable with respect to the
preceding quarter.

On each  Payment  Date or  Quarterly  Payment  Date (and with  respect to clause
(i)(A) below on each Payment Date while the Class A Notes are  outstanding,  and
thereafter, on the 25th day of each month, or if such day is not a Business Day,
the next succeeding  Business Day), the Indenture Trustee will transfer from the
Collection Account the following amounts in the following  priority,  subject to
Available  Funds  for the  immediately  preceding  Collection  Period  or  three
Collection Periods, as applicable:

(i)         to the  Expense Account (A) an amount equal to  accrued  and  unpaid
            Consolidation  Loan Fees as of the end of the immediately  preceding
            Collection  Period,  and (B) an amount  equal to accrued  and unpaid
            Transaction Fees payable on a Quarterly Payment Date;

(ii)        to the Note Payment  Account,  an amount equal to the Class Interest
            Amount for each Class of Notes due on such Payment Date or Quarterly
            Payment Date;

(iii)       to the Note  Payment  Account,  an  amount  equal  to the  Principal
            Payment  Amount due on such Payment  Date or Quarterly  Payment Date
            (and any overdue Principal Payment Amount).

On each  Quarterly  Payment  Date (and with  respect to clause (i) below on each
Payment Date while the Class A Notes are  outstanding,  and  thereafter,  on the
25th  day of  each  month,  or if  such  day is not a  Business  Day,  the  next
succeeding Business Day) following the transfer to the Expense Account described
in the preceding  paragraph,  the  Indenture  Trustee will  distribute  from the
Expense Account (in addition to any amounts transferred from the Reserve Account
as described herein) the following amounts in the following order of priority:

(i)         to the Department of Education,  the Consolidation Loan Fees for the
            immediately  preceding  Collection  Period together with any overdue
            Consolidation Loan Fees for any prior Collection Periods;

(ii)        to the Master Servicer,  the Servicing Fee for the preceding quarter
            and all overdue Servicing Fees;

(iii)       to the  Administrator,  the  Administration  Fee for  the  preceding
            quarter and all overdue Administration Fees;

                                      S-17


(iv)        to  the  Indenture  Trustee,  the  Indenture  Trustee  Fee  for  the
            preceding quarter and all overdue Indenture Trustee Fees; and

(v)         to the  Eligible  Lender  Trustee  and  the  Delaware  Trustee,  the
            Eligible   Lender   Trustee  Fee  and  the  Delaware   Trustee  Fee,
            respectively,  for the  preceding  quarter and all overdue  Eligible
            Lender Trustee Fees and Delaware Trustee Fees.

On each Payment Date or Quarterly  Payment Date,  following the transfers to the
Note Payment Account  described above, the Indenture  Trustee will distribute to
the  Noteholders  as of the related  Record Date the amounts  transferred to the
Note Payment  Account,  together with any amounts  transferred  from the Reserve
Account and the Advance Account, in the following order of priority:

(i)         first, to the Class A Noteholders, the Class Interest Amount;

(ii)        second,  if such Payment Date is a Quarterly  Payment  Date,  to the
            Class B Noteholders, the Class Interest Amount;

(iii)       third, to the Class A Noteholders, the Principal Payment Amount (and
            any overdue Principal  Payment Amount) until the outstanding  amount
            of the Class A Notes has been reduced to zero; and

(iv)        fourth,  after the  principal  balance of the Class A Notes has been
            reduced to zero,  if such Payment Date is a Quarterly  Payment Date,
            to the Class B Noteholders,  the remaining  Principal Payment Amount
            (and any  overdue  Principal  Payment  Amount)  until the  principal
            balance of the Class B Notes has been reduced to zero.

On each  Quarterly  Payment  Date,  after making all  required  transfers to the
Expense  Account,  the Note Payment Account and, if applicable,  the Certificate
Distribution   Account,  the  Indenture  Trustee  will  transfer  any  remaining
Available Funds for the preceding three Collection  Periods (and with respect to
clause (ii) below, any amounts in the Reserve Account in excess of the Specified
Reserve Account Balance) in the following order of priority:

(i)         to the Reserve Account,  the amount,  if any,  necessary to increase
            the balance thereof to the Specified Reserve Account Balance;

(ii)        to the Note Payment  Account (for payment on such Quarterly  Payment
            Date to the Class A  Noteholders,  and upon payment in full thereof,
            to the Class B  Noteholders),  Parity  Payments  to the extent  then
            required; and

(iii)       to the Note Payment  Account (for payment on such Quarterly  Payment
            Date to the Class A  Noteholders,  and upon payment of all Carryover
            Interest   due  to  the  Class  A   Noteholders,   to  the  Class  B
            Noteholders), the amount of any Carryover Interest.

Any remaining  Available  Funds on a Quarterly  Payment Date (other than amounts
representing  payments  received  during such month) will be  distributed to the
Certificateholders, and will not thereafter be available to make payments on the
Notes or Certificates.

Notwithstanding   the   foregoing,   if  on  any  Payment  Date   following  all
distributions to be made on such Payment Date, the principal amount of the Class
A Notes would exceed the sum of the Pool  Balance at the end of the  immediately
preceding  Collection  Period plus the aggregate balance on deposit in the Trust
Accounts on such  Payment Date  following  such  distributions,  or if a payment
Event of Default has occurred  with respect to the Notes,  interest  will not be
paid on the Class B Notes until after payment of the Principal Payment Amount to
the Class A Noteholders.

Realized Losses.  The Reserve Account is intended,  among other things, to cover
Realized Losses on the Financed  Student Loans that may occur from time to time.
See  "Description  of the  Agreements  - Transfer  and  Servicing  Agreements  -
Realized Losses" in the Prospectus.

                                      S-18


      Advances

If the Master Servicer has applied for an Insurance  Payment from the Department
of HHS, a  Guarantee  Payment  from a Guarantee  Agency or an  Interest  Subsidy
Payment or a Special Allowance Payment from the Department of Education, and the
Master  Servicer has not received  the related  payment  prior to the end of the
Collection  Period  immediately  preceding the Payment Date on which such amount
would be  required  to be  distributed  as a payment  of  interest,  the  Master
Servicer  may, no later than the  Payment  Determination  Date  relating to such
Payment  Date,  deposit  into the 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  "Advances").  On each  related  Payment  Date,  the
Indenture  Trustee will  distribute  from the Advance Account to the Noteholders
the Advance for such Payment Date.  Such Advances are  recoverable by the Master
Servicer  (i) first,  from the source for which such  Advance  was made and (ii)
second,  from  payments  received  generally  on or with respect to the Financed
Student Loans. The Master Servicer will have no obligation,  legal or otherwise,
to make any  Advance,  and a  determination  by the Master  Servicer  to make an
Advance  will  not  create  any  obligation  of the  Master  Servicer,  legal or
otherwise, to make any future Advances.

      Reserve Account

On the Closing Date, the Depositor  will deposit  $_________ in cash or Eligible
Investments  in the Reserve  Account.  The Reserve  Account will be augmented on
each Quarterly Payment Date by deposit therein of the amount, if any,  necessary
to attain or  reinstate  the  balance of the  Reserve  Account to the  Specified
Reserve  Account  Balance from the amount of  Available  Funds  remaining  after
making all prior  distributions  on such date as described above under "Priority
of Payments."  Also,  if amounts were  transferred  from the Reserve  Account to
cover a Realized Loss on a Financed  Student Loan,  any  subsequent  payments of
principal  received on or with  respect to such  Financed  Student  Loan will be
deposited into the Reserve Account.

The "Specified  Reserve Account Balance" on any Quarterly  Payment Date is equal
to the greater of ___% of the outstanding principal balance of the Notes on such
Payment Date, after giving effect to payments on such Payment Date, or $_______,
but not in excess of the outstanding principal amount of the Notes.

If on any  Quarterly  Payment  Date  (after  giving  effect to all  deposits  or
withdrawals therefrom on such Payment Date) the amount of the Reserve Account is
greater than the Specified  Reserve Account  Balance,  the  Administrator  will,
subject to certain limitations, instruct the Indenture Trustee to distribute the
amount of the  excess,  after  payment  of any  Parity  Payments  and  Carryover
Interest then due, to the Depositor.  Upon any  distribution to the Depositor of
amounts from the Reserve  Account,  the Noteholders will not have any rights in,
or claims to, such amounts.

The Reserve  Account is intended to enhance the  likelihood of timely receipt by
the Noteholders of the full amount of interest due them, the ultimate receipt by
the  Noteholders  of the full amount of principal and to decrease the likelihood
that the Noteholders will experience losses. In certain circumstances,  however,
the Reserve  Account could be depleted.  If the amount  required to be withdrawn
from the Reserve  Account to cover  shortfalls in the amount of Available  Funds
exceeds the amount of cash in the Reserve Account, a temporary  shortfall in the
amount of principal and interest  distributed to the  Noteholders  could result.
This could, in turn, increase the average life of the Notes.  Moreover,  amounts
on deposit in the Reserve Account (other than amounts in excess of the Specified
Reserve  Account  Balance) will not be available to cover any  aggregate  unpaid
Carryover Interest.

      Subordination of the Class B Notes

The rights of the holders of the Class B Notes to receive principal and interest
payments will be subordinated to such rights of the holders of the Class A Notes
to the extent described  herein.  This  subordination is intended to enhance the
likelihood of regular  receipt of the Class Interest Rate and Principal  Payment
Amount  by the  Class  A  Noteholders.  See "-  Priority  of  Payments"  in this
Prospectus Supplement.

                                      S-19


      Termination

Optional Purchase. The obligations of the Master Servicer,  the Transferor,  the
Depositor,  the  Administrator,  the Eligible  Lender  Trustee and the Indenture
Trustee  pursuant to the Transfer and Servicing  Agreements  will terminate upon
(i) the maturity or other  liquidation of the last Financed Student Loan and the
disposition of any amount  received upon  liquidation of any remaining  Financed
Student Loans and (ii) the payment to the Noteholders and the Certificateholders
of all  amounts  required  to be paid  to  them  pursuant  to the  Transfer  and
Servicing  Agreements.  To avoid excessive  administrative  expense,  the Master
Servicer is  permitted,  at its option,  to purchase  from the  Eligible  Lender
Trustee,  as of  the  end of  any  Collection  Period  immediately  preceding  a
Quarterly  Payment Date, if the then outstanding Pool Balance is ___% or less of
the Initial Pool Balance,  all remaining Financed Student Loans at a price equal
to the  aggregate  Purchase  Amounts  thereof  as of the end of such  Collection
Period,  but not less than an amount necessary to pay transaction  costs and all
amounts due the Noteholders  (other than Carryover  Interest).  Upon payment and
redemption of the Notes and  Certificates  and the attendant  termination of the
Trust, all remaining assets of the Trust will be conveyed and transferred to the
Depositor.

Auction  Purchase.  Any Financed  Student Loans remaining in the Trust as of [ ]
will  be  offered  for  sale  by the  Indenture  Trustee.  The  Transferor,  its
affiliates and unrelated  third parties may offer bids to purchase such Financed
Student  Loans on or  prior  to such  Payment  Date.  If at  least  two bids are
received,  the  Indenture  Trustee  will  accept the  highest bid if it will pay
transaction  costs and all amounts  due the  Noteholders  (other than  Carryover
Interest).  If at least two bids are not  received or the bid  proceeds  are not
sufficient to pay transaction  costs and the Notes,  the Indenture  Trustee will
not  consummate  such sale. The proceeds of any such sale will be used to redeem
any outstanding  Notes on such Payment Date, after which time the Trust shall be
terminated. If the sale is not consummated in accordance with the foregoing, the
Indenture Trustee may, but shall not be under any obligation to, solicit bids to
purchase the Financed  Student Loans on future  Payment Dates upon terms similar
to those described  above. No assurance can be given as to whether the Indenture
Trustee  will be  successful  in  soliciting  acceptable  bids to  purchase  the
Financed Student Loans.

                                  UNDERWRITING

   
Subject to the terms and conditions set forth in an Underwriting Agreement dated
__________ __, 1999 (the  "Underwriting  Agreement"),  among the Depositor,  the
Transferor,   Salomon   Brothers   Inc  and   Crestar   Securities   Corporation
(collectively,  the  "Underwriters"),  the  Depositor  has agreed to sell to the
Underwriters,  and each  Underwriter  has severally  agreed to purchase from the
Depositor, the principal balance of each Class of Notes set forth below its name
on the following chart:
    

Class of Notes
- --------------
                           Salomon Brothers Inc   Crestar Securities Corporation
Class A Notes............
Class B Notes............

      Total..............

In the Underwriting  Agreement,  the Underwriters have severally agreed, subject
to the terms and  conditions  set forth  therein,  to purchase  all of the Notes
offered  hereby,  if any Notes are  purchased.  In the event of a default by any
Underwriter, the Underwriting Agreement provides that, in certain circumstances,
purchase  commitments  of the  non-defaulting  Underwriter  may be  increased or
purchase  commitments of all Underwriters  may be terminated.  The Depositor has
been advised by the  Underwriters  that the  Underwriters  propose  initially to
offer the Notes to the public at the public  offering price with respect to each
Class set forth on the cover page of this  Prospectus.  After the initial public
offering, the public offering price may be changed.

The Underwriting  Agreement  provides that the Depositor and the Transferor will
indemnify the Underwriters  against certain liabilities,  including  liabilities
under applicable securities laws, or contribute to payments the Underwriters may
be required to make in respect thereof.

After the initial distribution of the Notes by the Underwriters,  the Prospectus
and Prospectus  Supplement  may be used by Crestar  Securities  Corporation,  an
affiliate of the Transferor and Depositor,  in connection  with offers and sales

                                      S-20


relating  to  market  making  transactions  in  the  Notes.  Crestar  Securities
Corporation may act as principal or agent in such transactions.  Such sales will
be made at prices related to prevailing market prices at the time of sale.

The  Underwriters  may  engage  in  over-allotment,   stabilizing  transactions,
syndicate covering transactions and penalty bids in accordance with Regulation M
under the Exchange Act. Over-allotment involves syndicate sales in excess of the
offering  size,   which  creates  a  syndicate   short   position.   Stabilizing
transactions  permit bids to  purchase  the  underlying  security so long as the
stabilizing  bids  do  not  exceed  a  specific  maximum.   Syndicate   covering
transactions  involve  purchases  of the  Notes in the  open  market  after  the
distribution  has been completed in order to cover  syndicate  short  positions.
Penalty  bids permit the  Underwriters  to reclaim a selling  concession  from a
syndicate  member when the Notes  originally  sold by such syndicate  member are
purchased  in  a  syndicate  covering   transaction  to  cover  syndicate  short
positions.  Such stabilizing  transactions,  syndicate covering transactions and
penalty  bids may  cause  the  price of the  Notes  to be  higher  than it would
otherwise be in the absence of such transactions.

Crestar Securities  Corporation is an affiliate of the Transferor and Depositor,
and a wholly owned indirect subsidiary of Crestar Financial Corporation.

   
The Depositor  estimates  that its expenses in connection  with the issuance and
offering of the Notes will be  approximately  $____________.  This sum  includes
Commission registration fees of approximately $_________, printing and engraving
fees and  expenses of  approximately  $___________,  legal fees and  expenses of
approximately  $_____________,  fees and expenses of other professional  service
providers (including,  but not limited to, the Rating Agencies, the Trustee, the
Delaware Trustee, and independent auditors) of approximately $____________,  and
miscellaneous  fees  and  expenses  of  approximately   $_______________.   This
information concerning the Depositor's fees and expenses is an approximation and
is subject to future contingencies.
    

                                    LEGAL MATTERS

Certain legal matters relating to the Transferor, Depositor, Master Servicer and
Administrator  will be passed  upon by Hunton &  Williams  and Foley &  Lardner.
Certain legal matters  relating to the validity of the issuance of the Notes and
federal  income  tax  matters  will be  passed  upon for the  Trust by  Hunton &
Williams.  Each of Hunton & Williams  and Foley & Lardner  has  performed  legal
services  for the  Transferor  and it is  expected  that they will  continue  to
perform such  services in the future.  Certain legal matters will be passed upon
for the Underwriters by Squire, Sanders & Dempsey L.L.P.

                                     RATING

It is a condition  to the  issuance  and sale of each Class of the Class A Notes
that they each be rated  "AAA" by  [Standard  & Poor's] and [Fitch] and "Aaa" by
[Moody's].  It is a condition  to the issuance of the Class B Notes that they be
rated at least "A" by  [Standard  & Poor's]  and  [Fitch]  and at least  "A2" by
[Moody's].  A securities  rating is not a  recommendation  to buy,  sell or hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning rating agency.  The ratings of the Notes address the likelihood of the
ultimate  payment of principal  of and  interest on the Notes  pursuant to their
terms. The Rating Agencies do not evaluate,  and the ratings on the Notes do not
address, the likelihood of prepayments on the Notes or the likelihood of payment
of the Carryover Interest.


                                      S-21



YOU SHOULD RELY ONLY ON THE  INFORMATION  CONTAINED IN THIS DOCUMENT OR IN OTHER
INFORMATION  TO WHICH WE HAVE  REFERRED  YOU. WE HAVE NOT  AUTHORIZED  ANYONE TO
PROVIDE YOU WITH  DIFFERENT  INFORMATION.  THIS DOCUMENT DOES NOT  CONSTITUTE AN
OFFER TO SELL ANY SECURITIES  OTHER THAN THE NOTES NOR AN OFFER OF SUCH NOTES TO
ANY  PERSON IN ANY STATE OR OTHER  JURISDICTION  IN WHICH  SUCH  OFFER  WOULD BE
UNLAWFUL.  THE DELIVERY OF THIS PROSPECTUS AND PROSPECTUS SUPPLEMENT AT ANY TIME
DOES NOT IMPLY THAT  INFORMATION  HEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT TO
ITS DATE.


        TABLE OF CONTENTS

PROSPECTUS SUPPLEMENT
  SUMMARY OF TERMS.................S-1
  RISK FACTORS.....................S-5
  THE TRUST........................S-5
  USE OF PROCEEDS..................S-6
  THE FINANCED STUDENT LOANS.......S-7
  MATURITY AND PREPAYMENT
   CONSIDERATIONS.................S-12
  THE SERVICERS...................S-14
  THE GUARANTEE AGENCIES..........S-14
  DESCRIPTION OF THE NOTES........S-15
  UNDERWRITING....................S-21
  LEGAL MATTERS...................S-22
  RATING..........................S-22


PROSPECTUS
  RISK FACTORS.......................1
  FORMATION OF THE TRUSTS............6
  USE OF PROCEEDS....................7
  THE TRANSFEROR.....................7
  THE DEPOSITOR......................8
  THE FINANCED STUDENT LOAN POOL.....8
  MATURITY AND PREPAYMENT
   CONSIDERATIONS....................9
  DESCRIPTION OF THE FFEL PROGRAM...10
  DESCRIPTION OF THE GUARANTEE
   AGENCIES.........................22
  DESCRIPTION OF THE HEAL PROGRAM...24
  THE PRIVATE LOAN PROGRAMS.........28
  DESCRIPTION OF THE AGREEMENTS.....29
  SERVICING.........................39
  DESCRIPTION OF THE NOTES..........42
  FEDERAL INCOME TAX CONSEQUENCES...53
  STATE TAX CONSIDERATIONS..........62
  ERISA CONSIDERATIONS..............62
  AVAILABLE INFORMATION.............63
  REPORTS TO NOTEHOLDERS............63
  INCORPORATION OF CERTAIN
   DOCUMENTS BY REFERENCE...........63
  PLAN OF DISTRIBUTION..............63
  FINANCIAL INFORMATION.............64
  RATING............................64
  GLOSSARY OF PRINCIPAL TERMS......I-1







                                $ ------------


                              CRESTAR STUDENT LOAN
   
                                TRUST 1999-_____
    


                                  STUDENT LOAN
                               ASSET BACKED NOTES




                                SENIOR LIBOR RATE
                                  CLASS A NOTES



                             SUBORDINATE LIBOR RATE
                                  CLASS B NOTES






                                   PROSPECTUS






                              SALOMON SMITH BARNEY

                         CRESTAR SECURITIES CORPORATION




   
                        ___________________ ___,  1999
    





Consider carefully the risk factors beginning on page 1 in this prospectus.

The Notes will  represent  obligations of the Trust only and will not represent
interests  in or  obligations  of Crestar  Bank or any of its  affiliates.  The
Notes are not a deposit and are not insured or guaranteed by any person.
Except as noted in this document and the  accompanying  prospectus  supplement,
the  underlying  accounts and student loans are not insured or guaranteed by the
FDIC or any other governmental agency.

This  prospectus  may be used to  offer  and sell any  series  of Notes  only if
accompanied by the prospectus supplement for that Series.


PROSPECTUS

                           CRESTAR SECURITIZATION, LLC
                                    Depositor

                                  CRESTAR BANK
                 Transferor, Master Servicer and Administrator

                         Student Loan Asset Backed Notes



   Each Trust:

o     may issue  periodically  student  loan asset  backed notes in one or more
      series with one or more classes; and

o     will own:

o     student loans; and

o     other  property   described  on  the  cover  page  of  the   accompanying
      prospectus supplement.

   The Notes:

o     will be secured by the  property  of the Trust and will be paid only from
      the Trust's assets;

o     will be rated in one of the four highest  rating  categories  by at least
      one nationally recognized rating organization;

o     may have one or more forms of credit enhancement; and

o     will be issued as part of a designated series that may include one or more
      classes of notes and credit enhancement.

   The Noteholders:

o     will receive  interest and  principal  payments from  collections  on the
      student loans and the Trust's other assets; and

o     are entitled to receive  payments  from  collections  on student loans and
      other assets  securing  their series of Notes,  but have no entitlement to
      payments from student loans or other assets only securing  other series of
      Notes.





       Neither the SEC nor any state  securities  commission  has approved these
    Notes or determined that this Prospectus is accurate or complete.
           Any representation to the contrary is a criminal offense.


   
                                December 31, 1998
    




             Important Notice About Information Presented In This
             Prospectus And The Accompanying Prospectus Supplement



         The Issuer provides  information to you about the Notes in two separate
   documents that progressively provide more detail: (a) this prospectus,  which
   provides  general  information,  some of which may not apply to a  particular
   series of Notes,  including your series, and (b) the accompanying  prospectus
   supplement,  which will describe the specific  terms of your series of Notes,
   including:

     o the  timing  of  interest  and  principal  payments;
     o financial  and  other information about the student loans;
     o information about credit  enhancement for each  class;
     o the  ratings  for each  class;  and
     o the method for selling the Notes.

    If the terms of a particular  series of Notes vary  between this  prospectus
    and the  prospectus  supplement,  you should rely on the  information in the
    prospectus supplement.

         You should rely only on the information provided in this prospectus and
   the   accompanying   prospectus   supplement,   including   the   information
   incorporated  by reference.  The issuer has not authorized  anyone to provide
   you with different information.  The Notes are not offered in any state where
   the offer is not permitted.

         The issuer has included  cross-references in this prospectus and in the
   accompanying  prospectus  supplement to captions in these materials where you
   can find further related discussions. The following table of contents and the
   table of contents included in the accompanying  prospectus supplement provide
   the pages on which these captions are located.



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










                                TABLE OF CONTENTS

                                      Page
RISK FACTORS..........................1
FORMATION OF THE TRUSTS...............7
  The Trusts..........................7
  Eligible Lender Trustee.............7
USE OF PROCEEDS.......................7
THE TRANSFEROR........................8
THE DEPOSITOR.........................8
THE FINANCED STUDENT LOAN POOL........8
MATURITY AND PREPAYMENT
  CONSIDERATIONS......................9
DESCRIPTION OF THE FFEL PROGRAM......10
   
  General............................10
  Loan Terms.........................11
  Contracts with Guarantee Agencies..18
  Federal Special Allowance Payments.21
  Federal Student Loan Insurance
    Fund............................ 22
  Direct Loans...................... 22
DESCRIPTION OF THE GUARANTEE
 AGENCIES............................22
  General............................22
  Department of Education Oversight..23
  Federal Agreements................ 24
  Effect of Annual Claims Rate.......24
  1998 Reauthorization Amendments....25
DESCRIPTION OF THE HEAL PROGRAM..... 27
  Eligible Borrower................. 27
  Eligible Lender................... 27
  Insurance Benefits................ 28
  Authorized Amounts of HEAL Loans.. 28
  Terms of HEAL Loans............... 28
  Interest.......................... 29
  Insurance Premium................. 30
  Consolidation and Refinancing of
   HEAL Loans........................30
  Payments by Secretary of HHS...... 30
  Due Diligence..................... 30
  Claims............................ 30
  General........................... 31
  Insurance Fund.................... 31
  Collection/Litigation............. 31
THE PRIVATE LOAN PROGRAMS........... 31
DESCRIPTION OF THE AGREEMENTS....... 32
  General........................... 32
  Sales Agreements.................. 32
  Transfer and Servicing Agreements. 32
  The Indenture..................... 36
  Administration.................... 41
SERVICING........................... 41
  Servicing Procedures.............. 41
  Certain Matters Regarding the
   Master Servicer...................42
  Master Servicer Covenants......... 43
  Master Servicer Default........... 44
  Servicing Compensation............ 44
DESCRIPTION OF THE NOTES............ 44
  General........................... 44
  Payment of Available Funds........ 45
  Interest.......................... 46
  Principal......................... 47
  Determination of LIBOR............ 47
  T-Bill Rate....................... 48
  Auction Procedures................ 48
  Credit Enhancement................ 50
  Termination....................... 51
  Book-Entry Registration........... 51
  Definitive Notes.................. 54
  List of Noteholders............... 54
  Reports to Noteholders............ 55
FEDERAL INCOME TAX CONSEQUENCES..... 55
  General........................... 55
  Original Issue Discount........... 56
  Variable Rate Notes............... 59
  Anti-Abuse Rule................... 61
  Market Discount................... 61
  Amortizable Premium............... 62
  Gain or Loss on Disposition........62
  Miscellaneous Tax Aspects..........63
STATE TAX CONSIDERATIONS.............64
ERISA CONSIDERATIONS................ 64
AVAILABLE INFORMATION............... 65
REPORTS TO NOTEHOLDERS.............. 65
INCORPORATION OF CERTAIN DOCUMENTS
 BY REFERENCE........................65
PLAN OF DISTRIBUTION................ 65
FINANCIAL INFORMATION............... 66
RATING.............................. 66
GLOSSARY OF PRINCIPAL DEFINITIONS...I-1
    



                                  RISK FACTORS

You should  consider the following risk factors in deciding  whether to purchase
the Notes.

Limited Ability to
Resell                  Your Notes The underwriters may assist in resales of the
                        Notes but they are not  required  to do so. A  secondary
                        market  for any  series  of Note may not  develop.  If a
                        secondary market does develop,  it might not continue or
                        it might  not be  sufficiently  liquid  to allow  you to
                        resell any of your Notes.

Limited Trust Assets    Your  Trust  will not have any  significant  assets  or
                        sources  of funds  except  for the  student  loans  and
                        related  assets.  The Notes are  obligations  solely of
                        the  related   Trust,   and  will  not  be  insured  or
                        guaranteed  by  the  depositor,  the  transferor,   the
                        master servicer,  the guarantee agencies,  the eligible
                        lender   trustee,   any  of   their   affiliates,   the
                        Department  of  HHS  or the  Department  of  Education.
                        Noteholders  must  rely  for  repayment  upon  proceeds
                        realized  from the student  loans,  credit  enhancement
                        (if any), and related assets.  See  "Description of the
                        Notes--Payment  of Available Funds" and "Description of
                        the Notes-- Credit Enhancement" herein.

Failure by Loan Holders
or Servicers to Comply with
Student Loan Origination
and Servicing           The Higher  Education Act and HEAL Act require loan
Procedures              holders  and   servicers  to  follow specified
                        procedures to ensure that the FFELP Loans and HEAL Loans
                        are properly originated and serviced. Failure to follow
                        these procedures may result in:

                        (i) Loss of Reinsurance Payments, Interest Subsidies and
                        Special   Allowance   Payments.   The  Department  of
                        Education's  refusal to make reinsurance  payments to
                        the guarantee  agencies or to make  interest  subsidy
                        payments  and  special  allowance   payments  to  the
                        eligible  lender  trustee  with  respect to the FFELP
                        Loans;

                        (ii) Loss of Guarantee Payments.The guarantee
                        agencies' inability or refusal to make guarantee
                        payments with respect to FFELP Loans; and

                        (iii) Loss of Insurance  Payments.  The Department of
                        HHS'  refusal to make  insurance  payments  under the
                        HEAL Insurance Contract with respect to HEAL Loans.

                        Loss of any such  payments  may  adversely  affect  your
                        Trust's  ability to pay  principal  and  interest on the
                        Notes.   See   "Description   of  the   FFEL   Program,"
                        "Description   of  the  HEAL  Program"  and   "Servicing
                        -Servicing Procedures" herein.

   
Year 2000 Issues        If computer  programs and information  systems used by
                        the Master  Servicer or third  parties  upon which the
                        Master  Servicer  depends  for  its  programming  and
                        financial   operations  or  with  which  it  conducts
                        business  (including,  without  limitation,  guarantee
                        agencies,  the Department of Education,  the Trustee,
                        the  Eligible  Lender  Trustee,   DTC  and  utilities
                        providing  services  to the  Master  Servicer  or such
                        parties),  are not year  2000  compliant,  the  Master
                        Servicer's  and  such  parties'  ability  to  provide
                        services  required  in  connection  with  the  Master
                        Servicer's  administration of its student loan program
                        and the payment of the  principal  of and  interest on
                        your  notes  in a  timely  manner  may  be  adversely
                        affected.  See  "Servicing  - Servicing  Procedures  -
                        Year 2000 Information Systems Procedures" herein.
    

Subordination           Where   one  or   more   classes   in  a   series   are
                        subordinated,  principal  payments on the  subordinated
                        class or  classes  generally  will not begin  until the
                        related   senior  class  or  classes  are  repaid.   In
                        addition,  interest  payments  on a  payment  date on a
                        subordinated  class or classes  generally  will be made

                                       1


                        only after each senior  class has received its interest
                        entitlement  on that payment date and sometimes will be
                        made only  after each  senior  class has  received  its
                        principal    entitlement    on   that   payment   date.
                        Consequently,  a subordinated class will bear losses on
                        the student  loans prior to such losses  being borne by
                        the more  senior  classes.  In  addition,  subordinated
                        noteholders  may be limited in the legal  remedies that
                        are   available   to  them   until   the  more   senior
                        noteholders are paid in full.

Obligations to Purchase
Financed Student Loans
for the Breach of a
Representation          The depositor or the master servicer will be
or Warranty             obligated to repurchase student loans if a breach of any
                        representation,  warranty or obligation of the depositor
                        or the master servicer results in a loss of insurance or
                        guaranty  payments.  The  transferor  generally  will be
                        obligated to repurchase  any student loan required to be
                        repurchased by the depositor.

                        The depositor, the transferor or the master servicer may
                        not have the financial resources to purchase any student
                        loan.  The failure of the  depositor,  the transferor or
                        the master  servicer  to  purchase  a student  loan is a
                        breach  of  the   transfer  and   servicing   agreement,
                        enforceable by a Trust or by the indenture trustee,  but
                        is not an event of  default  under  the  indenture.  See
                        "Description of the Agreements" herein.

Offset by Guarantee
Agencies or the Department
of Education Could Reduce
the Amount of Available
Funds                   The eligible  lender  trustee may use a  Department  of
                        Education  lender  identification  number that may also
                        be used for other  student  loans held by the  eligible
                        lender  trustee on behalf of  entities  established  by
                        the  depositor,  the  transferor  or  their  affiliates
                        under  other  indentures.  If  it  does,  the  billings
                        submitted  to  the  Department  of  Education  will  be
                        consolidated   with  the   billings  for  payments  for
                        student loans under other  indentures,  and payments on
                        such  billings  would  be  made  by the  Department  of
                        Education  or the  guarantee  agency  to  the  eligible
                        lender  trustee in lump sum form.  These payments would
                        be allocated by the eligible  lender  trustee among the
                        various    indentures    using    the    same    lender
                        identification number.

                        If the  Department  of Education  or a guarantee  agency
                        determines  that  the  eligible  lender  trustee  owes a
                        liability  to  the   Department   of  Education  or  the
                        guarantee  agency  on  any  FFELP  Loan  for  which  the
                        eligible  lender  trustee  is  legal  titleholder,   the
                        Department  of Education or the  guarantee  agency might
                        seek to collect  that  liability by  offsetting  against
                        payments  due the  eligible  lender  trustee  under your
                        Trust.  Such  offsetting or shortfall of payments due to
                        the eligible  lender  trustee with respect to your Trust
                        could adversely affect the amount of available funds for
                        any  collection  period and your Trust's  ability to pay
                        interest and principal on the Notes.

                        Although the various trusts and indentures  will contain
                        provisions  for  cross-indemnification  with  respect to
                        such  payments  and  offsets,  there can be no assurance
                        that the  amount of funds  available  to your Trust with
                        respect to such right of indemnification may be adequate
                        to  compensate   your  Trust  and  noteholders  for  any
                        previous   reduction  in  the  available   funds  for  a
                        collection period.

                        The  Department of HHS does not  currently  limit lender
                        identification  numbers with respect to HEAL Loans,  but
                        the trust  agreement and indenture  will provide for the
                        sharing of lender identification numbers with respect to
                        the HEAL  Loans in a similar  manner to the  sharing  of
                        lender identification numbers for the FFELP Loans.

                        See "Description of the FFEL Program,"  "Description of
                        the Guarantee  Agencies" and  "Description  of the HEAL
                        Program" herein.

                                       2


   
Financial Health of
Guarantee Agencies
Could Decline           The FFELP  Loans are not secured by any  collateral  of
                        the  borrower.  Payments of principal  and interest are
                        guaranteed   by   guarantee   agencies  to  the  extent
                        described   herein  and  in  the   related   prospectus
                        supplement.  Excessive  borrower  defaults could impair
                        a  guarantee  agency's  ability  to meet its  guarantee
                        obligations.   In   addition,     recently   enacted
                        legislation  is  expected  to  reduce  the  guarantee
                        agencies'   reserves   under  the  FFEL  Program.   The
                        financial  health of a guarantee  agency  could  affect
                        the  timing  and  amount  of  available  funds  for any
                        collection  period  and  your  Trust's  ability  to pay
                        principal  of and  interest  on the  Notes.  Although a
                        holder of FFELP loans could  submit  claims for payment
                        directly to the  Department  of  Education  pursuant to
                        section  432(o)  of  the  Higher  Education  Act if the
                        Department   determines  that  a  guarantee  agency  is
                        unable to meet its insurance  obligations,  there is no
                        assurance that the  Department of Education  would make
                        such a  determination  or that it would pay claims in a
                        timely   manner.   The  eligible   lender  trustee  may
                        receive  claim  payments on FFELP loans  directly  from
                        the  Department of Education  under  Section  432(o) if
                        such a determination  is made. See  "Description of the
                        FFEL  Program"  and   "Description   of  the  Guarantee
                        Agencies" herein.
    

Potential Adverse Changes
 to HEAL Program and
FFEL Program            The  HEAL  Act,  the  Higher  Education  Act and  other
                        relevant  federal  or  state  laws  may be  amended  or
                        modified in the  future.  In  particular,  the level of
                        guarantee   payments  or  insurance   payments  may  be
                        adjusted from time to time.  The issuer cannot  predict
                        whether  any  changes  will be adopted  or, if so, what
                        impact  such  changes  may  have on your  Trust  or the
                        Notes.

Increased Competition
From the Federal Direct
Student Loan Program    The Higher  Education Act provides for a Federal Direct
                        Student  Loan  Program.  This  program  could result in
                        reductions  in the  volume of loans made under the FFEL
                        Program.  If so, the master  servicer and the servicers
                        may   experience   increased   costs  due  to   reduced
                        economies of scale.  These cost increases  could reduce
                        the ability of the master  servicer  and the  servicers
                        to satisfy  their  obligations  to service  the student
                        loans.  This could also reduce revenues received by the
                        guarantee   agencies   available   to  pay   claims  on
                        defaulted  FFELP  Loans.   The  competition   currently
                        existing in the  secondary  market for loans made under
                        the FFEL  Program  and HEAL  Program  could be reduced,
                        resulting in fewer potential  buyers of the FFELP Loans
                        and  HEAL  Loans  and  lower  prices  available  in the
                        secondary market for those loans.

   
                        The  Department  of Education  has  implemented a direct
                        consolidation loan program,  which may reduce the volume
                        of  loans  made  under  the  FFEL  Program  and the HEAL
                        Program  and is  expected  to result in  prepayments  of
                        student  loans.  See  "Description  of the FFEL Program"
                        herein.
    

Reinvestment Risk
and Prepayments         Student  loans may be prepaid by  borrowers at any time
                        without  penalty.   The  rate  of  prepayments  may  be
                        influenced  by  economic  and  other  factors,  such as
                        interest rates,  the  availability of other  financing,
                        and the general job market. In addition,  under certain
                        circumstances,  the depositor  and the master  servicer
                        will be obligated to purchase  student  loans from your
                        Trust pursuant to the transfer and servicing  agreement
                        as  a   result   of   breaches   of   the   depositor's
                        representations    and   warranties   or   the   master
                        servicer's  servicing  obligations,  respectively.  See
                        "Description   of  the   Agreements  --  Transfer   and
                        Servicing  Agreement-- Conveyance  of Financed  Student
                        Loans;  Representations and Warranties" and "Servicing"
                        herein.   To  the  extent  borrowers  elect  to  borrow
                        money    through    consolidation    loans    or   HEAL
                        consolidation  loans, the Noteholders will receive as a
                        prepayment of principal the aggregate  principal amount
                        of the loan.
                                       3


                        If loan  prepayments  result  in a class of Notes  being
                        prepaid prior to its expected legal final maturity,  you
                        may not be able to reinvest your funds at the same yield
                        as the yield on the Notes. The issuer cannot predict the
                        prepayment  rate of any Notes,  and  reinvestment  risks
                        resulting from a faster or slower  prepayment speed will
                        be  borne   entirely  by  you  and  the  other  holders.
                        Generally, the effect of such prepayments initially will
                        be to increase  the rate of payment on senior Notes and,
                        therefore,  increase the reinvestment  risk with respect
                        to senior  Notes.  After the senior Notes have been paid
                        in full, the amount of such  prepayments will be applied
                        to  the  payment  of  the  principal   balance  of  more
                        subordinated   Notes   until  they  are  paid  in  full.
                        Reinvestment risk resulting from prepayments is expected
                        to be borne  first by the  holders of senior  classes of
                        Notes,  and  then by the  holders  of more  subordinated
                        classes of Notes.

The Maturity of Your
Investment              Scheduled payments on the student loans and
Is Uncertain            the  maturities  of the  student  loans may be  extended
                        without  your  consent,  which may lengthen the weighted
                        average  life  of  your   investment.   Prepayments   of
                        principal on the student  loans and parity  payments may
                        shorten the life of your  investment.  See "Maturity and
                        Prepayment Considerations" herein.

The Interest Rate on
the Notes Is Subject to
Limitations             The  interest  rate for any class of LIBOR  rate  Notes
                        will be based  generally  on the  level of  LIBOR.  The
                        interest  rate for any class of auction rate Notes will
                        be based  generally  on the  outcome  of an  auction of
                        Notes.  The  interest  rate for other  classes of Notes
                        may be based on the  index,  formula  or other  method,
                        such  as the  T-Bill  rate,  described  in the  related
                        prospectus  supplement.  The  student  loans,  however,
                        generally  bear  interest  at the  T-Bill  rate  plus a
                        stated margin.

                        The foregoing  interest rates  generally will be limited
                        by the net loan  rate,  which  will  equal the  weighted
                        average  effective  interest rate of the student  loans,
                        less the program  operating  expense  percentage.  For a
                        payment  date on which  the net loan rate  applies,  the
                        difference  between  the amount of  interest at the rate
                        described  above and the amount of  interest  at the net
                        loan rate will be paid on  succeeding  payment  dates to
                        the extent of available funds and may never be paid. See
                        "Description of the Notes -- Interest" herein.

Principal Balance of
Notes May Exceed
Pool Balance            The principal  amount of Notes issued by your Trust may
                        exceed  the  principal  amount  of all  assets  in your
                        Trust.  If an event of  default  occurs  and the assets
                        of your Trust are  liquidated,  the student loans would
                        have  to be  sold at a  premium  for  the  subordinated
                        noteholders  and  possibly  the senior  noteholders  to
                        avoid a loss.  The  depositor  cannot  predict the rate
                        or timing of accelerated  payments of principal or when
                        the  aggregate  principal  amount  of the  Notes may be
                        reduced  to  the  aggregate  principal  amount  of  the
                        student loans.

Indenture Trustee May
Have Difficulty Liquidating
Financed Student Loans  Generally,  during an event of default,  the  Indenture
                        Trustee is authorized with certain  noteholder  consent
                        to  sell  the  related  student  loans.   However,  the
                        indenture  trustee  may not  find a  purchaser  for the
                        student  loans.  Also,  the market value of the student
                        loans  might not equal  the  principal  amount of Notes
                        plus   accrued   interest.   In   either   event,   the
                        Noteholders  may suffer a loss.  The  principal  amount
                        required  to be paid on the Notes on any  payment  date
                        under the  indenture  generally  is  limited to amounts
                        available  for  payment.  Therefore,   failure  to  pay
                        principal may not result in the  occurrence of an event
                        of default until the legal final maturity of the Notes.

                                       4


Receivership or
Conservatorship of
Transferor Could Result
in Reductions of Payment
or Delays in Payment    The  depositor  views the  transfer of  the student
                        loans from the  transferor to the depositor
                        as a valid  sale.  However,  a court  could  treat  this
                        transfer as a secured financing.

                        If the FDIC is appointed  receiver or conservator of the
                        transferor,  the FDIC's administrative expenses may have
                        priority over the eligible lender trustee's  interest in
                        the student  loans.  In  addition,  the Federal  Deposit
                        Insurance Act, as amended by the Financial  Institutions
                        Reform, Recovery and Enforcement Act of 1989, sets forth
                        certain  powers  that the  FDIC  could  exercise  in its
                        capacity as a receiver or conservator of the transferor.

                        To the extent that the transfer of the student  loans to
                        the  depositor is deemed to be a secured  financing  and
                        the security  interest is validly  perfected  before the
                        transferor's   insolvency   and   was   not   taken   in
                        contemplation  of  insolvency  or  with  the  intent  to
                        hinder,   delay  or  defraud  the   transferor   or  its
                        creditors,  then,  based upon opinions and statements of
                        policy issued by the FDIC, the security  interest should
                        not be subject to avoidance,  and payments to your Trust
                        with respect to the student  loans should not be subject
                        to recovery by the FDIC as  receiver or  conservator  of
                        the transferor. Because the depositor is an affiliate of
                        the  transferor,   however,  the  FDIC  could  assert  a
                        contrary  position,  and rely upon certain provisions of
                        the FDIA which,  at the  request of the FDIC,  have been
                        applied in recent  lawsuits to avoid security  interests
                        in  collateral  granted by depository  institutions,  to
                        permit the FDIC to avoid such security interest, thereby
                        resulting in possible  delays and reductions in payments
                        on the Notes.  In addition,  if the FDIC were to require
                        the indenture  trustee or the eligible lender trustee to
                        establish  its right to such  payments by  submitting to
                        and completing the administrative claims procedure under
                        the FDIA,  as amended by FIRREA,  delays in  payments on
                        the Notes and possible reductions in the amount of those
                        payments could occur.

Bankruptcy of Depositor
Could Result in Accelerated
Prepayment on Your Notes
                        The depositor is a limited purpose finance
                        subsidiary of Crestar  Bank.  If the  depositor  becomes
                        bankrupt,   the  United  States  Bankruptcy  Code  could
                        materially  limit  or  prevent  the  enforcement  of the
                        depositor's obligations,  including, without limitation,
                        its obligations under the Notes. The depositor's trustee
                        in    bankruptcy    or   the    depositor    itself   as
                        debtor-in-possession  may seek to accelerate  payment on
                        the Notes and  liquidate  the assets in your  Trust.  If
                        principal on the Notes is declared due and payable,  you
                        may  lose  the  right  to  future   payments   and  face
                        reinvestment risks mentioned above.

The Transfer of The
Student Loans Could
Result in Another Party
Obtaining A Superior
Interest                If any transfer of the student  loans is deemed to be a
                        secured  financing,  other persons may have an interest
                        in the  loans  prior to the  eligible  lender  trustee.
                        The  transferor  and the depositor  will represent that
                        the  student  loans  are  transferred  to the  eligible
                        lender  trustee  free  and  clear  of  all  liens,  and
                        covenant  that  they  will not  sell,  pledge,  assign,
                        transfer or grant any lien on any  transferred  student
                        loan  or  any  interest   therein  other  than  to  the
                        eligible lender trustee.

                        Each servicer will have custody of the promissory  notes
                        related to the FFELP Loans. The student loans may not be
                        physically   segregated  in  the   servicer's  or  other
                        custodian's  offices.  If any  interest  in the  student
                        loans were assigned to another party,  that person could
                        acquire an interest in the student loans superior to the
                        interest  of  the  eligible   lender   trustee  and  the
                        indenture trustee.

                                       5


Pre-Funding Account
Payments May Create
Reinvestment Risks      If your  Trust  includes  a  pre-funding  account,  the
                        related  eligible  lender  trustee will own the student
                        loans  and the  pre-funded  amount  on  deposit  in the
                        pre-funding  account.  If the amount of  student  loans
                        sold to your  Trust  during the  pre-funding  period is
                        less  than  the  pre-funded  amount,  your  Trust  will
                        prepay  principal  equal to the  difference.  Each such
                        additional  student loan must  satisfy the  eligibility
                        criteria   specified  in  the  transfer  and  servicing
                        agreement.   See  "Prospectus   Summary --  Pre-Funding
                        Account" and  "Description of the Agreements-- Transfer
                        and Servicing Agreements-- Pre-Funding Account" herein.

Changes in Repayment
Terms Result in Yield
Uncertainty for
Investors               Under incentive  programs,  the transferor
                        may terminate or change the terms of the incentives with
                        respect to any or all of a borrower's  loans. The issuer
                        cannot predict which borrowers will qualify or decide to
                        participate  in  these  programs.  The  effect  of these
                        incentive  programs  may be to  reduce  the yield on the
                        student loans.

Consumer Protection
Laws May Increase Costs
and Uncertainties       Consumer   protection  laws  impose  requirements  upon
                        lenders and  servicers.  Some state laws impose finance
                        charge   restrictions  on  certain   transactions   and
                        require  contract  disclosures.  These  state  laws are
                        generally  preempted  by the Higher  Education  Act and
                        the HEAL Act.  However,  the form of  promissory  notes
                        required  by the  Department  of  Education  for  FFELP
                        Loans  provides that holders of such  promissory  notes
                        evidencing  certain  loans made to borrowers  attending
                        for-profit  schools are subject to any claims and legal
                        defenses   that  the  borrower  may  have  against  the
                        school.  Private  loan  programs  would be  subject  to
                        applicable state laws regulating loans to consumers.

Book-Entry Registration
May Limit Investors'
Ability to Participate
Directly as A Holder    The   Notes   may  be   represented   by  one  or  more
                        certificates  registered in the name of Cede & Co., the
                        nominee  for DTC,  and will  not be  registered  in the
                        names of the holders of the Notes,  if specified in the
                        accompanying  prospectus  supplement.  If so,  you will
                        only be able to  exercise  the  rights  of  Noteholders
                        indirectly    through   DTC   and   its   participating
                        organizations.   See   "Description   of  the  Notes --
                        Book-Entry Registration" herein.
   
Credit Ratings Address
A Limited Scope of
Investor Concerns       A rating  agency will rate each Note in one of its four
                        highest   rating   categories.   A  rating   is  not  a
                        recommendation  to  buy  or  sell  Notes  or a  comment
                        concerning  suitability  for  any  investor.  A  rating
                        only addresses the  likelihood of the ultimate  payment
                        of principal  and stated  interest and does not address
                        the  likelihood  of  prepayments  on the  Notes  or the
                        likelihood  of the  payment of  carryover  interest.  A
                        rating  may not  remain in  effect  for the life of the
                        Notes.  See "Prospectus  Summary-- Rating" and "Rating"
                        herein  and  "Rating"  in the  accompanying  Prospectus
                        Supplement.
    
                                        FORMATION OF THE TRUSTS

      The Trusts

   
Each Trust will be formed  under the laws of the  jurisdiction  set forth in the
related Prospectus Supplement pursuant to a Trust Agreement for the transactions
described in this Prospectus and each Prospectus Supplement.  Each Trust will be
a common law  trust.  A Trust  will not  engage in any  activity  other than (i)
acquiring,  holding,  selling and managing the  Financed  Student  Loans and the
other  assets of the Trust and  proceeds  therefrom,  (ii)  issuing  one or more
classes of its  certificates  and notes,  (iii) making payments thereon and (iv)
engaging in other  activities  that are  necessary,  suitable or  convenient  to
accomplish the foregoing or are incidental thereto or connected  therewith.  For
so  long  as  Crestar  Bank  is a  Certificateholder  of a  Trust,  the  Trust's

                                       6


activities will be further limited to activities that are part of, or incidental
to, the business of banking as well.
    

A Trust initially will be capitalized with a nominal cash payment.  The right to
receive any amounts  remaining after payment of the Notes will be represented by
the Certificates,  which initially are expected to be held by the Depositor. The
equity of the Trust,  together with the proceeds from the sale of each Series of
Notes,  will be used by the related  Eligible  Lender Trustee in connection with
its acquisition,  on behalf of the Trust, of the Financed Student Loans from the
Depositor pursuant to the Transfer and Servicing Agreement. A portion of the net
proceeds received from the transfer of the Financed Student Loans may be used by
the  Depositor  to make a  Reserve  Account  Deposit  or a  Pre-Funding  Account
Deposit. Upon the consummation of each such transaction, the property of a Trust
will consist of (a) the pool of Financed Student Loans,  legal title to which is
held by the  Eligible  Lender  Trustee  on  behalf of the  Trust,  (b) all funds
collected in respect  thereof on or after the  applicable  Cut-off Date, (c) all
moneys and  investments on deposit in the Collection  Account,  the  Certificate
Distribution Account, the Note Payment Account, the Expense Account, the Advance
Account,  the Reserve  Account and the  Pre-Funding  Account,  and (d) any other
property  specified  in the  related  Prospectus  Supplement.  The Notes will be
secured by certain  property of the related Trust. The Collection  Account,  the
Note Payment Account,  the Expense Account, the Reserve Account, the Pre-Funding
Account and the Advance  Account will be maintained  with and in the name of the
Indenture Trustee. To facilitate servicing and to minimize administrative burden
and expense,  the related Servicer will be appointed custodian of the promissory
notes representing the Financed Student Loans by the Eligible Lender Trustee.

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

      Eligible Lender Trustee

The  Eligible  Lender  Trustee  for any Trust  will be the  entity  named in the
applicable  Prospectus  Supplement  and will  acquire on behalf of a Trust legal
title to all the Financed Student Loans acquired by such Trust from time to time
pursuant to a Transfer and Servicing  Agreement.  The Eligible Lender Trustee on
behalf  of a Trust  will  enter  into a  Guarantee  Agreement  with  each of the
Guarantee  Agencies  with  respect  to  such  Financed  FFELP  Loans  and a HEAL
Insurance Contract with the Department of HHS with respect to such Financed HEAL
Loans.  The Eligible Lender Trustee  qualifies,  or prior to taking title to the
Financed Student Loans for which additional  qualifications are necessary,  will
qualify,  as an  eligible  lender and owner of  Financed  Student  Loans for all
purposes  under the  Higher  Education  Act and the  Guarantee  Agreements  with
respect to such Financed FFELP Loans,  under the HEAL Act and the HEAL Insurance
Contract with respect to such Financed HEAL Loans,  and the  applicable  Private
Loan Programs.  Failure of the Financed Student Loans to be owned by an eligible
lender would result in the loss of Guarantee Payments, Interest Subsidy Payments
and Special Allowance Payments with respect to Financed FFELP Loans and the loss
of Insurance  Payments with respect to Financed HEAL Loans.  See "Description of
the FFEL Program" and "Description of the HEAL Program."

The  Transferor,  the Depositor and their  affiliates  may maintain from time to
time other  banking  relationships  with any  Eligible  Lender  Trustee  and its
affiliates.

                                   USE OF PROCEEDS

The  Trust  will use the net  proceeds  from  the  sale of a Series  of Notes to
acquire  Financed  Student  Loans from the Depositor and permit the Depositor to
make various  deposits with respect to the Notes.  After any required funding of
accounts  relating to the Notes,  the Depositor will use the proceeds to acquire
such Financed  Student Loans from the Transferor.  The Transferor is expected to
use such proceeds for general corporate  purposes,  including the origination or
purchase of Financed Student Loans.

                                 THE TRANSFEROR

Crestar Bank, the Transferor,  is a Virginia  banking  corporation that offers a
broad range of banking services, including various types of deposit accounts and
instruments,  commercial and consumer loans,  trust and investment  management.,
bank credit cards, and international  banking to customers  throughout Virginia,
Maryland and  Washington,  D.C.  Services  are also  provided  through  non-bank
subsidiaries.  Securities  brokerage and investment banking services are offered
by Crestar Securities Corporation. The Transferor and its predecessors have been
originating and purchasing FFELP Loans since 1965 and HEAL Loans since 1995.

                                       7


The  Transferor  is a wholly  owned  indirect  subsidiary  of Crestar  Financial
Corporation, a bank holding company organized under the laws of the Commonwealth
of Virginia  and  registered  under the Bank  Holding  Company  Act of 1956,  as
amended (the "BHCA").  Crestar Financial  Corporation is supervised and examined
by the Board of Governors of the Federal Reserve System under the BHCA. The BHCA
requires   Federal  Reserve   approval  for  bank   acquisitions  and  regulates
non-banking  activities of bank holding companies.  Crestar Bank is regulated by
the State  Corporation  Commission  of Virginia and the Federal  Reserve Bank of
Richmond.

   
On July 20, 1998 Crestar Financial Corporation and SunTrust Banks, Inc., a major
southeastern  bank holding  company  based in Atlanta,  Georgia,  announced  the
signing of a definitive  agreement to merge.  The terms of the merger call for a
tax-free  exchange  of  SunTrust  common  stock for Crestar  common  stock.  The
combination  is expected to be completed  during the fourth quarter of 1998, and
is  subject  to  the  approval  of  regulatory   authorities,   in  addition  to
shareholders of both companies. Upon completion of the merger, Crestar Financial
Corporation will become a wholly-owned  subsidiary of SunTrust Banks,  Inc., and
will operate  under its current name and  management  as one of SunTrust  Banks,
Inc.'s four locally-focused bank holding companies.
    

The Transferor generally will be obligated to purchase Financed Student Loans to
the extent that the Depositor is obligated to do so.

The principal  executive  office of the Transferor is located at Crestar Center,
919 East Main Street,  Richmond,  Virginia 23219.  Its telephone number is (804)
782-5171.

   
The Notes are neither  obligations  of nor guaranteed by SunTrust  Banks,  Inc.,
Crestar Financial Corporation or any of Crestar Financial Corporation's
subsidiaries (including the Transferor).
    
                                    THE DEPOSITOR

Crestar  Securitization,  LLC, the Depositor,  is a Virginia  limited  liability
company  organized as a limited  purpose finance company owned by the Transferor
and  Crestar  SP  Corporation  (the  "Manager"),  a  Virginia  corporation.  The
Transferor owns all of the capital stock of the Manager. The Manager manages the
business  operations of the  Depositor,  and each of the Manager's  officers are
also officers of the  Transferor.  The Depositor and the Manager  maintain their
principal  executive offices at Crestar Center, 919 East Main Street,  Richmond,
Virginia 23219.  The Depositor and the Manager share the telephone  number (804)
782-5171.

As described herein, the only obligations, if any, of the Depositor with respect
to any Series of Notes may be pursuant to certain  limited  representations  and
warranties and limited undertakings to repurchase or substitute Financed Student
Loans under certain circumstances.  The Depositor will have no ongoing servicing
obligations or  responsibilities  with respect to any Financed Student Loan. The
Depositor  does  not  have,  nor is it  expected  in the  future  to  have,  any
significant assets.

The Depositor will not insure or guarantee the Notes of any Series.

                         THE FINANCED STUDENT LOAN POOL

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

The Financed Student Loans will be selected from the  Transferor's  portfolio of
FFELP Loans,  HEAL Loans and Private  Loans by several  criteria,  including the
following:  each  Financed  Student  Loan (i) was or will be  originated  in the
United States or its territories or possessions under and in accordance with the
FFEL Program,  the HEAL Program or the applicable  Private Loan Program,  as the
case may be, to, or on behalf of, a student who has  graduated or is expected to
graduate  from an  accredited  institution  of higher  education,  a  for-profit


                                       8


educational  institution  or to, or on behalf of, a student  who is  enrolled in
private  primary or secondary  schools,  (ii) contains terms in accordance  with
those required by the  applicable  program,  the Guarantee  Agreements and other
applicable  requirements,  and (iii) is not more than 90 days past due as of the
related Cut-off Date. The relative  percentages of each type of Financed Student
Loan, as well as the relative  percentages of Financed  Student Loans originated
by the Transferor,  to be included in the pool of Financed Student Loans will be
determined  from time to time by the  Transferor.  See  "Description of the FFEL
Program,"  "Description  of the Guarantee  Agencies,"  "Description  of the HEAL
Program" and "The Private Loan Programs" herein.

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

Each  Prospectus  Supplement  will set forth,  as of the related  Cut-off  Date,
various  information with respect to the initial Financed Student Loans for such
Trust.  Such  information  may include the  composition of the Financed  Student
Loans,  the  distribution by loan type, the  distribution by interest rates, the
distribution by outstanding  principal  balance,  the distribution by geography,
the  distribution by insurance or guarantee  level,  the  distribution by school
type, the distribution by Guarantee  Agency,  the distribution by remaining term
to scheduled  maturity and the distribution by borrower payment status. See "The
Financed Student Loans" in the accompanying Prospectus Supplement.

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

                     MATURITY AND PREPAYMENT CONSIDERATIONS

   
The rate of payment of principal of the Notes and the yield on the Notes will be
affected by (i)  prepayments  of the  Financed  Student  Loans that may occur as
described below (including  repurchases by the Transferor,  the Depositor or the
Master Servicer),  (ii) the sale by the related Trust of Financed Student Loans,
(iii) the  application of additional  principal  payments,  if any, and (iv) the
issuance by a Trust of  additional  Notes.  All the Financed  Student  Loans are
prepayable in whole or in part by the borrowers at any time  (including by means
of  Consolidation  Loans as discussed below) and may be prepaid as a result of a
borrower default, death,  disability or bankruptcy,  certain school closures and
other  events   specified  in  the  the  Higher  Education  Act  and  subsequent
liquidation  or  collection of Guarantee  Payments and  Insurance  Payments with
respect  thereto.  The rate of such  prepayments  cannot be predicted and may be
influenced by a variety of economic,  social and other factors,  including those
described below. In general, the rate of prepayments may tend to increase to the
extent that alternative financing becomes available at prevailing interest rates
which fall  significantly  below the interest  rates  applicable to the Financed
Student Loans. However, because many of the Financed Student Loans bear interest
at a rate that either  actually or effectively is floating,  it is impossible to
determine  whether  changes in prevailing  interest  rates will be similar to or
vary from  changes in the  interest  rates on the Financed  Student  Loans.  The
Transferor and the Depositor are obligated to purchase any Financed Student Loan
pursuant to a Sales Agreement or Transfer and Servicing Agreement as a result of


                                       9


a breach of certain of their respective  representations and warranties, and the
Master Servicer is obligated to purchase any Financed Student Loan pursuant to a
Transfer and  Servicing  Agreement as a result of a breach of certain  covenants
with  respect to such  Financed  Student  Loan,  in each case where such  breach
results in the failure of a Guarantee  Agency  (including  for this  purpose any
guarantor  under a Private  Loan  Program)  to make a  Guarantee  Payment or the
Department  of HHS  to  make  an  Insurance  Payment.  See  "Description  of the
Agreements  -- Transfer  and  Servicing  Agreements  --  Conveyance  of Financed
Student Loans;  Representations and Warranties" herein. See also "Description of
the Notes -- Termination"  regarding early  termination of the Notes of a Series
as a consequence of the purchase of the related Financed Student Loans.
    

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

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

                           DESCRIPTION OF THE FFEL PROGRAM

      General

The Higher  Education Act sets forth  provisions  establishing the FFEL Program,
pursuant to which state agencies or private nonprofit corporations administering
student loan  insurance  programs  (referred  to as  "Guarantee  Agencies")  are
reimbursed for losses sustained in the operation of their programs,  and holders
of certain  loans made under such  programs are paid  subsidies  for owning such
loans.

   
The Higher  Education  Act  currently  authorizes  certain  student  loans to be
covered  under  the  FFEL  Program  if they are  contracted  for and paid to the
student prior to September 30, 2004,  unless a student has received a loan under
the FFEL  Program  prior to such date,  in which case that student may receive a
student loan covered by the FFEL Program until September 30, 2008.  Congress has
extended similar  authorization  dates in prior versions of the Higher Education
Act;  however,  there can be no assurance that the current  authorization  dates
will again be extended or that the other  provisions of the Higher Education Act
will be continued in their present form.

Various  amendments  to the Higher  Education  Act have revised the FFEL Program
from time to time. These amendments include,  but are not limited to, the Higher
Education  Amendments  of 1998  (the  "1998  Reauthorization  Amendments"),  the
Intermodal  Surface  Transportation  Efficiency Act of 1998, the Balanced Budget
Act of 1997, the Higher Education Technical  Amendments Act of 1993, the Omnibus
Budget Reconciliation Act of 1993 (the "1993 Amendments"),  the Higher Education
Amendments of 1992,  which  reauthorized  the FFEL Program,  the Omnibus  Budget
Reconciliation  Act of 1990, the Omnibus Budget  Reconciliation Act of 1989, the
Omnibus  Budget  Reconciliation  Act of 1987,  the  Higher  Education  Technical
Amendments  Act  of  1987,  the  Higher  Education  Amendments  of  1986,  which
reauthorized the FFEL Program,  the Consolidated  Omnibus Budget  Reconciliation
Act of 1985, the  Postsecondary  Student  Assistance  Amendments of 1981 and the
Education Amendments of 1980.

There can be no assurance  that  relevant  federal  laws,  including  the Higher
Education  Act,  will not be changed in a manner that may  adversely  affect the
receipt of funds by the Guarantee  Agencies or by the Transferor or the Eligible
Lender Trustee with respect to Financed FFELP Loans.
    

This is only a summary  of  certain  provisions  of the  Higher  Education  Act.
Reference is made to the text of the Higher  Education Act for full and complete
statements of its provisions.

                                       10


      Loan Terms

      General

Four types of loans are currently  available  under the FFEL  Program:  Stafford
Loans,  Unsubsidized  Stafford Loans, Plus Loans and Consolidation  Loans. These
loan  types  vary as to  eligibility  requirements,  interest  rates,  repayment
periods,  loan  limits  and  eligibility  for  interest  subsidies  and  Special
Allowance  Payments.  Some of these loan types have had other names in the past.
References  herein  to  the  various  loan  types  include,  where  appropriate,
predecessors to such loan types.

The primary loan under the FFEL Program is the Stafford  Loan.  Students who are
not eligible for Stafford  Loans based on their  economic  circumstances  may be
able to obtain Unsubsidized  Stafford Loans.  Parents of students may be able to
obtain Plus Loans.  Consolidation Loans are available to borrowers with existing
loans  made  under the FFEL  Program  and  certain  other  federal  programs  to
consolidate  repayment  of  such  existing  loans.  For  periods  of  enrollment
beginning prior to July 1, 1994, SLS Loans were available to students with costs
of education  that were not met by other  sources and that exceeded the Stafford
or Unsubsidized Stafford Loan limits.

      Eligibility

General.  A student is eligible for loans made under the FFEL Program only if he
or she: (i) has been accepted for  enrollment or is enrolled in good standing at
an  eligible  institution  of higher  education  (which  term  includes  certain
vocational schools), (ii) is carrying or planning to carry at least one-half the
normal  full-time  workload  for the course of study the  student is pursuing as
determined by the institution (which, in the case of a loan to cover the cost of
a period of enrollment beginning on or after July 1, 1987, must either lead to a
recognized  educational credential or be necessary for enrollment in a course of
study that leads to such a credential),  (iii) has agreed to notify promptly the
holder of the loan concerning any change of address, (iv) if presently enrolled,
is  maintaining  satisfactory  progress  in the  course  of  study  he or she is
pursuing,  (v) does not owe a refund  on,  and is not  (except  as  specifically
permitted  under the Higher  Education Act) in default under,  any loan or grant
made  under  the  Higher  Education  Act,  (vi)  has  filed  with  the  eligible
institution a statement of educational purpose,  (vii) meets certain citizenship
requirements,  and  (viii)  except  in the case of a  graduate  or  professional
student,   has  received  a  preliminary   determination   of   eligibility   or
ineligibility for a Pell Grant.

   
The  educational  institution  generally  determines and documents the amount of
need for a loan and provides the lender with a statement containing  information
relating  to the loan  amount for which a borrower  is  eligible.  The  specific
requirements  of these  determinations  of need and  statements  to lenders vary
based on the type of loan (for example, Stafford, Unsubsidized Stafford or Plus)
and the requirements  applicable at the time a loan was made. The amount of such
need is generally  based on the  student's  estimated  cost of  attendance,  the
estimated  financial  assistance  available  to such  student  and, for Stafford
Loans,  the expected  family  contribution  with respect to the student,  all of
which  are  computed  in  accordance  with  standards  set  forth in the  Higher
Education Act.

Stafford  Loans.  Stafford Loans  generally are made only to student  borrowers
who meet certain  financial needs tests.

Unsubsidized  Stafford  Loans.  Unsubsidized  Stafford  Loans  generally are
made to  student  borrowers  without  regard to  financial  need.  Unsubsidized
Stafford Loans were not available before October 1, 1992.
    

Plus Loans.  Plus Loans are made only to borrowers who are parents  (and,  under
certain circumstances,  spouses of remarried parents) of dependent undergraduate
students. For Plus Loans made on or after July 1, 1993, the parent borrower must
not  have  an  adverse  credit  history  (as  determined  pursuant  to  criteria
established  by the  Department  of  Education).  Prior to the Higher  Education
Amendments of 1986, the Higher  Education Act did not  distinguish  between Plus
Loans and SLS Loans.  Student  borrowers were eligible for Plus Loans;  however,
parents of graduate and professional students were ineligible.

SLS Loans.  Eligible  borrowers  for SLS Loans were  limited to (a)  graduate or
professional  students,  (b) independent  undergraduate  students, and (c) under
certain  circumstances,  dependent  undergraduate  students,  if such  students'
parents  were unable to obtain a Plus Loan and were also unable to provide  such
students'  expected  family  contribution.  Except as  described  in clause (c),
eligibility was determined without regard to need.

   
Consolidation Loans. To be eligible for a Consolidation Loan a borrower must (a)
have  outstanding  indebtedness  on student  loans  made under the FFEL  Program
and/or certain other federal student loan programs,  (b) be in repayment  status
or in a Grace Period,  or be a defaulted  borrower who has made  arrangements to
repay the defaulted loan(s) satisfactory to the holder of the defaulted loan(s),


                                       11


and (c) effective  October 1, 1998, not be subject to a judgment secured through
litigation  with respect to certain  Higher  Education Act loans or certain wage
garnishment  orders.  A  married  couple  who  agree to be  jointly  liable on a
Consolidation  Loan for which the application is received on or after January 1,
1993 may be treated as an individual  for purposes of obtaining a  Consolidation
Loan. Various additional  limitations on the amount and type of loans that could
be consolidated applied to loans made prior to July 1, 1994.
    

      Interest Rates

The Higher  Education Act  establishes  maximum  interest  rates for each of the
various  types of loans.  These rates vary not only among loan  types,  but also
within  loan types  depending  upon when the loan was made or when the  borrower
first  obtained a loan under the FFEL Program.  The Higher  Education Act allows
lesser rates of interest to be charged. Many lenders,  including the Transferor,
have  offered  repayment  incentives  or other  programs  that  involve  reduced
interest rates on certain loans made under the FFEL Program.

Stafford  Loans.  For a Stafford Loan made prior to July 1, 1994, the applicable
interest  rate for a borrower who, on the date the  promissory  note was signed,
did not have an outstanding  balance on a previous loan which was made,  insured
or guaranteed under the FFEL Program (a "New Borrower"):

            (a) is 7% per annum  for a loan  covering  a period  of  instruction
      beginning before January 1, 1981;

            (b) is 9% per annum  for a loan  covering  a period  of  instruction
      beginning on or after January 1, 1981, but before September 13, 1983;

            (c) is 8% per annum  for a loan  covering  a period  of  instruction
      beginning on or after September 13, 1983, but before July 1, 1988;

            (d) for a loan made prior to  October 1, 1992,  covering a period of
      instruction  beginning  on or after July 1, 1988,  is 8% per annum for the
      period from the  disbursement  of the loan to the date which is four years
      after  the  loan  enters  repayment,  and  thereafter  shall  be  adjusted
      annually,  and for any  12-month  period  commencing  on a July 1 shall be
      equal to the bond equivalent rate of 91-day U.S.  Treasury bills auctioned
      at the final auction  prior to the preceding  June 1, plus 3.25% per annum
      (but not to exceed 10% per annum); or

            (e) for a loan made on or after  October 1, 1992  shall be  adjusted
      annually,  and for any 12- month  period  commencing  on a July 1 shall be
      equal to the bond equivalent rate of 91- day U.S. Treasury bills auctioned
      at the final auction  prior to the  preceding  June 1, plus 3.1% per annum
      (but not to exceed 9% per annum).

      For a Stafford Loan made prior to July 1, 1994,  the  applicable  interest
      rate for a borrower who, on the date the  promissory  note  evidencing the
      loan was  signed,  had an  outstanding  balance on a  previous  loan made,
      insured or guaranteed under the FFEL Program (a "Repeat Borrower"):

            (f) for a loan  made  prior  to  July  23,  1992  is the  applicable
      interest  rate on the  previous  loan or, if such  previous  loan is not a
      Stafford Loan, 8% per annum; or

            (g) for a loan  made on or after  July 23,  1992  shall be  adjusted
      annually,  and for any twelve month period commencing on a July 1 shall be
      equal to the bond equivalent rate of 91-day U.S.  Treasury bills auctioned
      at the final auction  prior to the  preceding  June 1, plus 3.1% per annum
      but not to exceed:

                  (i)   7% per  annum in the case of a  Stafford  Loan made to a
                        borrower who has a loan described in clause (a) above;

                  (ii)  8% per annum in the case of (A) a Stafford  Loan made
                        to a  borrower  who has a loan described in clause
                        (c)  above,  (B) a Stafford  Loan which has not been in
                        repayment for four years and which was made to a
                        borrower  who has a loan described  in clause (d) above
                        or (C) a  Stafford  Loan for  which  the first
                        disbursement  was made  prior to December 20, 1993 to a
                        borrower  whose  previous  loans do not  include  a
                        Stafford  Loan  or an  Unsubsidized Stafford Loan;

                  (iii) 9% per annum in the case of (A) a Stafford  Loan made to
                        a borrower  who has a loan  described  in clauses (b) or
                        (e)  above or (B) a  Stafford  Loan for  which the first
                        disbursement was made on or after December 20, 1993 to a
                        borrower  whose previous loans do not include a Stafford
                        Loan or an Unsubsidized Stafford Loan; and

                                       12


                   (iv) 10% per annum in the case of a  Stafford  Loan which has
                        been in  repayment  for four years or more and which was
                        made to a borrower  who has a loan  described  in clause
                        (d) above.

The interest rate on all Stafford  Loans made on or after July 1, 1994 but prior
to July 1, 1998,  regardless  of whether  the  borrower  is a New  Borrower or a
Repeat  Borrower,  is the rate  described in clause (g) above,  except that such
rate shall not exceed 8.25% per annum.  For any  Stafford  Loan made on or after
July 1, 1995,  the interest  rate is further  reduced prior to the time the loan
enters  repayment and during any  Deferment  Periods.  During such periods,  the
formula  described  in  clause  (g)  above  is  applied,  except  that  2.5%  is
substituted for 3.1%, and the rate shall not exceed 8.25% per annum.

   
For Stafford Loans made on or after July 1, 1998 but before October 1, 2003, the
applicable  interest rate shall be adjusted  annually,  and for any twelve month
period  commencing  on a July 1 shall be equal  to the bond  equivalent  rate of
91-day U.S. Treasury bills auctioned at the final auction prior to the preceding
June 1, plus (x) 1.7% per annum prior to the time the loan enters  repayment and
during any Deferment Periods,  and (y) 2.3% per annum during repayment,  but not
to exceed 8.25% per annum.

For  Stafford  Loans  made on or after July 1, 2003,  the  applicable  rate will
continue to be adjusted  annually,  but for any 12-month period  commencing on a
July 1 will be equal to the bond equivalent rate of securities with a comparable
maturity (as established by the Secretary of Education),  plus 1% per annum, but
not to exceed 8.25% per annum.
    

Unsubsidized  Stafford  Loans.  Unsubsidized  Stafford Loans are subject to the
same interest rate provisions as Stafford Loans.

      Plus Loans. The applicable interest rate on a Plus Loan:

            (a) made on or after January 1, 1981, but before October 1, 1981, is
      9% per annum;

            (b) made on or after October 1, 1981,  but before  November 1, 1982,
      is 14% per annum;

            (c) made on or after  November 1, 1982,  but before July 1, 1987, is
      12% per annum;

            (d) made on or after July 1, 1987, but before October 1, 1992, shall
      be adjusted  annually,  and for any  12-month  period  beginning on July 1
      shall be equal to the bond equivalent rate of 52-week U.S.  Treasury bills
      auctioned at the final auction  prior to the preceding  June 1, plus 3.25%
      per annum (but not to exceed 12% per annum);

            (e) made on or after October 1, 1992, but before July 1, 1994, shall
      be adjusted  annually,  and for any  12-month  period  beginning on July 1
      shall be equal to the bond equivalent rate of 52-week U.S.  Treasury bills
      auctioned at the final auction  prior to the  preceding  June 1, plus 3.1%
      per annum (but not to exceed 10% per annum);

            (f) made on or after July 1, 1994,  but before July 1, 1998,  is the
      same as that  described  in clause (e) above,  except that such rate shall
      not exceed 9% per annum; or

   
            (g) made on or after July 1, 1998, but before July 1, 2003, shall be
      adjusted  annually,  and for any 12-month period beginning on July 1 shall
      be  equal  to the bond  equivalent  rate of  91-day  U.S.  Treasury  bills
      auctioned at the final auction  prior to the  preceding  June 1, plus 3.1%
      per annum (but not to exceed 9% per annum).

For Plus Loans made on or after July 1, 2003, the applicable  rate will continue
to be adjusted annually, but for any 12-month period commencing on a July 1 will
be equal to the bond equivalent  rate of securities  with a comparable  maturity
(as established by the Secretary of Education),  plus 2.1% per annum, but not to
exceed 9% per annum.
    

If requested by the borrower,  an eligible  lender may  consolidate  SLS or Plus
Loans of the same borrower held by the lender under a single repayment schedule.
The repayment  period for each included loan shall be based on the  commencement
of repayment of the most recent loan. The consolidated  loan shall bear interest


                                       13


at a rate equal to the weighted average of the rates of the included loans. Such
a  consolidation  shall not be treated as the making of a new loan. In addition,
at the request of the borrower,  a lender may  refinance an existing  fixed rate
SLS or Plus Loan  (including an SLS or Plus Loan held by a different  lender who
has refused so to refinance  such loan) at a variable  interest  rate. In such a
case, proceeds of the new loan are used to discharge the original loan.

SLS Loans.  The applicable  interest rates on SLS Loans made prior to October 1,
1992 are identical to the  applicable  interest  rates on Plus Loans made at the
same time.  For SLS Loans  made on or after  October  1,  1992,  the  applicable
interest rate is the same as the applicable  interest rate on Plus Loans, except
that the ceiling is 11% per annum instead of 10% per annum.

   
Consolidation  Loans.  A  Consolidation  Loan made  prior to July 1, 1994  bears
interest at a rate equal to the weighted  average of the  interest  rates on the
loans retired,  rounded to the nearest whole  percent,  but not less than 9% per
annum. Except as described in the next sentence, a Consolidation Loan made on or
after July 1, 1994 bears interest at a rate equal to the weighted average of the
interest  rates on the  loans  retired,  rounded  upward  to the  nearest  whole
percent,  but with no  minimum  rate.  For a  Consolidation  Loan for  which the
application is received by an eligible  lender (a) on or after November 13, 1997
but before  October 1, 1998, the interest rate shall be adjusted  annually,  and
for any twelve  month period  commencing  on a July 1 shall be equal to the bond
equivalent  rate of 91-day U.S.  Treasury  bills  auctioned at the final auction
prior to the preceding June 1, plus 3.1% per annum,  but not to exceed 8.25% per
annum,  or (b) on or after October 1, 1998 but before July 1, 2003, the interest
rate shall be an annual rate equal to the weighted average of the interest rates
on the loans being  consolidated,  rounded upward to the nearest higher 1/8 of 1
percent,  but not to  exceed  8.25% per  annum.  Notwithstanding  these  general
interest rates, the portion,  if any, of a Consolidation Loan that repaid a loan
made under the HEAL Program has a different variable interest rate. Such portion
is adjusted on July 1 of each year,  but is the sum of the average of the T-Bill
Rates  auctioned  for the quarter  ending on the  preceding  June 30, plus 3.0%,
without any cap on the interest rate. For a discussion of required payments that
reduce  the  return  on  Consolidation  Loans,  see  "Fees  --  Rebate  Fees  on
Consolidation Loans" below.
    

      Loan Limits

Each type of loan (other than Consolidation Loans, which are limited only by the
amount of  eligible  loans to be  consolidated)  is  subject to limits as to the
maximum  principal  amount,  both  with  respect  to a  given  year  and  in the
aggregate.  All of the loans are limited to the  difference  between the cost of
attendance  and the other aid available to the student.  Stafford Loans are also
subject  to limits  based  upon the needs  analysis  as  described  above  under
"Eligibility -- Stafford Loans" above. Additional limits are described below.

   
Stafford  and  Unsubsidized  Stafford  Loans.  Except as  described  in the next
paragraph, Stafford and Unsubsidized Stafford Loans are generally treated as one
loan type for loan limit purposes. A student who has not successfully  completed
the first year of a program of  undergraduate  education may borrow up to $2,625
in an academic year. A student who has  successfully  completed such first year,
but who has not  successfully  completed the second year may borrow up to $3,500
per academic year. An undergraduate  student who has successfully  completed the
first and second year, but who has not successfully completed the remainder of a
program of undergraduate  education,  may borrow up to $5,500 per academic year.
For students  enrolled in programs of less than an academic year in length,  the
limits are generally  reduced in proportion to the amount by which such programs
are less than one year in length. A graduate or professional  student may borrow
up to $8,500 in an academic year. The 1998 Reauthorization  Amendments establish
special  loan  limits  for  certain  students  taking  courses  that may lead to
enrollment  in  undergraduate  ($2,625 for Stafford and $4,000 for  Unsubsidized
Stafford)  or in graduate or  professional  ($5,500 for  Stafford and $5,000 for
Unsubsidized   Stafford)  degree  or  certificate  programs,  or  necessary  for
professional credential or certification from a state required for employment as
an elementary or secondary  school  teacher  ($5,500 for Stafford and $5,000 for
Unsubsidized   Stafford).   The  maximum   aggregate   amount  of  Stafford  and
Unsubsidized Stafford Loans (including that portion of a Consolidation Loan used
to repay such loans)  which an  undergraduate  student may have  outstanding  is
$23,000.  The maximum aggregate amount for a graduate and professional  student,
including  loans for  undergraduate  education,  is $65,500.  The  Secretary  is
authorized  to  increase  the limits  applicable  to graduate  and  professional
students  who  are  pursuing  programs  which  the  Secretary  determines  to be
exceptionally expensive.

Prior to the enactment of the Higher  Education  Amendments of 1992,  the annual
and aggregate loan limits were generally lower.  Under the 1993  amendments,  at
the same time that SLS Loans were  eliminated,  the loan limits for Unsubsidized
Stafford  Loans to  independent  students,  or dependent  students whose parents
cannot borrow a Plus Loan, were increased by amounts equal to the prior SLS Loan
limits (as described below under "SLS Loans").

                                       14


Plus  Loans.  For Plus Loans made on or after July 1, 1993,  the amounts of Plus
Loans are limited  only by the  student's  unmet  need.  Prior to that time Plus
Loans  were  subject  to limits  similar  to those to which SLS Loans  were then
subject (see "SLS Loans" below),  applied with respect to each student on behalf
of whom the parent borrowed.

SLS Loans.  A student who had not  successfully  completed  the first and second
year of a program  of  undergraduate  education  could  borrow an SLS Loan in an
amount of up to $4,000. A student who had successfully  completed such first and
second year, but who had not  successfully  completed the remainder of a program
of  undergraduate  education  could  borrow up to $5,000 per year.  Graduate and
professional  students  could  borrow up to  $10,000  per year.  SLS Loans  were
subject  to  an  aggregate   maximum  of  $23,000   ($73,000  for  graduate  and
professional students). Prior to the 1992 changes, the annual and aggregate loan
limits for SLS Loans were generally  lower.  The 1989 changes limited the amount
of SLS Loans for students  enrolled in programs of less than an academic year in
length (similar to the limits described above under "Stafford Loans"),  and such
limits were continued by the 1992 Amendments.

       Repayment

Except for loans to certain new  borrowers  on or after  October 7, 1998,  loans
made under the FFEL Program  (other than  Consolidation  Loans)  generally  must
provide for repayment of principal in periodic installments over a period of not
less than  five nor more than ten  years.  A  Consolidation  Loan must be repaid
during a period  agreed  to by the  borrower  and  lender,  subject  to  maximum
repayment  periods  which  vary  depending  upon  the  principal  amount  of the
borrower's  outstanding  student  loans  (but  no  longer  than 30  years).  For
Consolidation  Loans for which the  application was received prior to January 1,
1993, the repayment period could not exceed 25 years.  The 1998  Reauthorization
Amendments  provide  that,  effective  October 1, 1998,  a lender must offer the
borrower of a Stafford Loan or an Unsubsidized  Stafford Loan, not more than six
months  prior to the date on which the  borrower's  first  payment  is due,  the
option  of  repaying  the  loan  in  accordance  with  a  standard,   graduated,
income-sensitive,  or extended repayment  schedule  established by the lender in
accordance  with  regulations  of the Secretary of  Education.  The borrower may
choose from:

            (a) a standard  repayment plan, with a fixed annual repayment amount
            paid over a fixed period of time, not to exceed 10 years;

            (b) a graduated repayment plan paid over a fixed period of time, not
            to exceed 10 years;

            (c)  an  income-sensitive   repayment  plan,  with  income-sensitive
            repayment amounts paid over a fixed period of time, not to exceed 10
            years,  except that the borrower's  scheduled  payments shall not be
            less than the amount of interest due; and

            (d) for new  borrowers  on or after  October 7, 1998 who  accumulate
            (after such date)  outstanding loans under the FFEL Program totaling
            more than $30,000,  an extended  repayment plan, with a fixed annual
            or graduated  repayment amount paid over an extended period of time,
            not to exceed 25  years,  except  that the  borrower  shall  repay a
            minimum annual amount as described in the next paragraph.

If a borrower  does not select a repayment  plan,  the lender shall  provide the
borrower with a standard  repayment  plan.  Once  established,  the borrower may
annually change the selection of a repayment plan.

The  repayment  period  commences  (a) not more  than  twelve  months  after the
borrower  ceases to pursue at least a half-time  course of study with respect to
Stafford  Loans for which the applicable  rate of interest is 7% per annum,  (b)
not more  than six  months  after  the  borrower  ceases  to  pursue  at least a
half-time  course of study with respect to other Stafford Loans and Unsubsidized
Stafford  Loans (the six month or twelve month periods are the "Grace  Periods")
and (c) on the date of final  disbursement  of the loan in the case of SLS, Plus
and Consolidation  Loans, except that the borrower of an SLS Loan who also has a
Stafford or  Unsubsidized  Stafford Loan may defer  repayment of the SLS Loan to
coincide  with the  commencement  of repayment  of the Stafford or  Unsubsidized
Stafford Loan.  The six month Grace Period  excludes any period not in excess of
three years during which a borrower who is a member of the Armed Forces reserves
is called or  ordered  to  active  duty for a period of more than 30 days  (such
period of exclusion  includes the period  necessary to resume  enrollment at the
borrower's next available regular  enrollment  period).  During periods in which


                                       15


repayment of principal is required,  payments of principal  and interest must in
general be made at a rate of not less than the greater of $600 per year  (except
that a borrower and lender may agree at any time before or during the  repayment
period that  repayment  may be at a lesser  rate) or the  interest  that accrues
during the year. A borrower may agree,  with concurrence of the lender, to repay
the loan in less  than five  years  with the right  subsequently  to extend  his
minimum  repayment  period to five years.  Borrowers are entitled to accelerate,
without penalty, the repayment of all or any part of the loan.
    

In addition,  since 1992,  lenders of Consolidation  Loans have been required to
establish  graduated  or  income-sensitive  repayment  schedules  and lenders of
Stafford  and SLS Loans  have been  required  to offer  borrowers  the option of
repaying in accordance with graduated or income-sensitive  repayment  schedules.
The Transferor may implement graduated repayment schedules and  income-sensitive
repayment schedules. Use of income-sensitive  repayment schedules may extend the
ten-year  maximum  term for up to five  years.  In  addition,  if the  repayment
schedule on a loan that has been converted to a variable  interest rate does not
provide for adjustments to the amount of the monthly installment  payments,  the
ten-year maximum term may be extended for up to three years.

No  principal  repayments  need be made  during  certain  periods  of  deferment
prescribed by the Higher  Education Act  ("Deferment  Periods").  For loans to a
borrower  who first  obtained a loan which was  disbursed  before  July 1, 1993,
deferments are available (i) during a period not exceeding three years while the
borrower is a member of the Armed Forces,  an officer in the Commissioned  Corps
of the Public Health Service or, with respect to a borrower who first obtained a
student loan  disbursed on or after July 1, 1987, or a student loan to cover the
cost of  instruction  for a period of  enrollment  beginning on or after July 1,
1987,   an  active  duty  member  of  the  National   Oceanic  and   Atmospheric
Administration  Corps,  (ii)  during a period not in excess of three years while
the borrower is a volunteer under the Peace Corps Act, (iii) during a period not
in excess of three years while the borrower is a full-time  volunteer  under the
Domestic  Volunteer Act of 1973,  (iv) during a period not exceeding three years
while the  borrower is in  service,  comparable  to the  service  referred to in
clauses (ii) and (iii), as a full-time  volunteer for an  organization  which is
exempt from taxation  under Section  501(c)(3) of the Code,  (v) during a period
not  exceeding  two years  while the  borrower  is  serving an  internship,  the
successful  completion of which is required to receive professional  recognition
required to begin professional practice or service, or a qualified internship or
residency  program,  (vi)  during a period not  exceeding  three years while the
borrower is temporarily totally disabled, as established by sworn affidavit of a
qualified  physician,  or while the borrower is unable to secure  employment  by
reason of the care  required by a dependent  who is so disabled,  (vii) during a
period not to exceed twenty-four months while the borrower is seeking and unable
to find  full-time  employment,  (viii)  during any period that the  borrower is
pursuing  a  full-time  course of study at an  eligible  institution  (or,  with
respect to a borrower who first  obtained a student  loan  disbursed on or after
July 1, 1987, or a student loan to cover the cost of instruction for a period of
enrollment  beginning on or after July 1, 1987, is pursuing at least a half-time
course of study  for  which the  borrower  has  obtained  a loan  under the FFEL
Program),  or is pursuing a course of study  pursuant  to a graduate  fellowship
program or a rehabilitation  training program for disabled  individuals approved
by the Secretary of Education,  (ix) during a period, not in excess of 6 months,
while the borrower is on parental leave, and (x) only with respect to a borrower
who first  obtained a student  loan  disbursed  on or after  July 1, 1987,  or a
student  loan to  cover  the cost of  instruction  for a  period  of  enrollment
beginning  on or after July 1, 1987,  (A) during a period not in excess of three
years while the borrower is a full-time teacher in a public or nonprofit private
elementary or secondary  school in a "teacher  shortage  area" (as prescribed by
the Secretary of Education),  and (B) during a period not in excess of 12 months
for mothers,  with preschool age children,  who are entering or re-entering  the
work force and who are compensated at a rate not exceeding $1 per hour in excess
of the federal minimum wage. For loans to a borrower who first obtains a loan on
or after July 1, 1993,  deferments  are available (a) during any period that the
borrower  is  pursuing  at least a  half-time  course  of  study at an  eligible
institution  or a course of study pursuant to a graduate  fellowship  program or
rehabilitation  training program approved by the Secretary,  (b) during a period
not  exceeding  three  years  while the  borrower  is seeking and unable to find
full-time  employment,  and (c) during a period not in excess of three years for
any reason which the lender determines, in accordance with regulations under the
Higher Education Act, has caused or will cause the borrower  economic  hardship.
Economic hardship includes working full time and earning an amount not in excess
of the  greater of the  minimum  wage or the  poverty  line for a family of two.
Additional categories of economic hardship are based on the relationship between
a borrower's  educational  debt burden and his or her income.  Prior to the 1992
changes,  only the Deferment  Periods  described above in clauses (vi) and (vii)
(with  respect to the parent  borrower) and the  Deferment  Period  described in
clause (viii) (with respect to the parent  borrower or a student on whose behalf
the  parent  borrowed)  were  available  to Plus  Loan  borrowers,  and only the
Deferment  Periods  described  above in  clauses  (vi),  (vii) and  (viii)  were
available to Consolidation Loan borrowers.  Prior to the 1986 changes, Plus Loan
borrowers were not entitled to Deferment  Periods.  Deferment Periods extend the
ten-year maximum term.

   
The Higher  Education Act also provides for periods of forbearance  during which
the borrower, in case of temporary financial hardship, may defer any payments (a
"Forbearance Period"). A borrower is entitled to forbearance for a period not to
exceed three years while the borrower's debt burden under Title IV of the Higher
Education  Act (which  includes the FFEL  Program)  equals or exceeds 20% of the
borrower's gross income,  and also is entitled to forbearance while he or she is
serving in a qualifying  medical or dental internship  program or in a "national
service position" under the National and Community Service Trust Act of 1993. In


                                       16


addition,  mandatory  administrative  forbearances are provided when exceptional
circumstances  such as a local or national  emergency  or military  mobilization
exist; or when the  geographical  area in which the borrower or endorser resides
has been  designated a disaster  area by the  President of the United  States or
Mexico,  the Prime Minister of Canada,  or by the governor of a state.  The 1998
Reauthorization Amendments authorize forbearance for up to 60 days if the lender
reasonably determines that such a suspension of collection activity is warranted
following a borrower's request for deferment, forbearance, a change in repayment
plan,  or a  request  to  consolidate  loans,  in order to  collect  or  process
appropriate supporting documentation related to the request (during which period
interest  shall  accrue  but  not  be  capitalized).   In  other  circumstances,
forbearance is at the lender's  option.  Such  forbearance  also extends the ten
year maximum term.

As  described  under  "Contracts  with  Guarantee  Agencies -- Federal  Interest
Subsidy  Payments" below, the Secretary of Education makes interest  payments on
behalf of the borrower of certain eligible loans while the borrower is in school
and during Grace and Deferment Periods. Interest that accrues during Forbearance
Periods and, if the loan is not eligible for Interest  Subsidy  Payments,  while
the  borrower is in school and during the Grace and  Deferment  Periods,  may be
paid monthly or quarterly or  capitalized  (added to the principal  balance) not
more  frequently than  quarterly.  Interest on Unsubsidized  Stafford Loans that
accrues  during such periods,  however,  may be  capitalized  only when the loan
enters  repayment,  at the expiration of the Grace Period (if the loan qualifies
for Grace Period), or when the borrower defaults.
    

      Disbursement

Loans made under the FFEL Program (except Consolidation Loans) generally must be
disbursed in two or more installments, none of which may exceed 50% of the total
principal amount of the loan.

      Fees

   
Guarantee  Fee.  A  Guarantee  Agency  is  authorized  to charge a  premium,  or
guarantee  fee, of up to 1% of the principal  amount of the loan,  which must be
deducted  proportionately  from each installment  payment of the proceeds of the
loan to the borrower.  Guarantee  fees may not currently be charged to borrowers
of  Consolidation  Loans.  However,  lenders may be charged an insurance  fee to
cover the costs of increased or extended liability with respect to Consolidation
Loans.

Origination  Fee. An eligible  lender is  authorized to charge the borrower of a
Stafford, Unsubsidized Stafford or Plus Loan an origination fee in an amount not
to exceed 3% of the  principal  amount of the loan.  These fees must be deducted
proportionately  from each  installment  payment of the loan  proceeds  prior to
payment to the borrower  and are not retained by the lender,  but must be passed
on to the Secretary of Education.  Effective  October 1, 1998,  eligible lenders
that charge origination fees must assess the same fees to all student borrowers,
unless a borrower  demonstrates  greater  financial  need  based on income.  The
Balanced  Budget and  Deficit  Control  Act of 1985,  as  amended  (known as the
"Gramm-Rudman  Law")  requires the President to issue a sequester  order for any
federal  fiscal year in which the projected  budget  exceeds the target for that
year.  For all FFEL  Program  loans made during the period when a  sequestration
order is in effect,  origination  fees  shall be  increased  by 0.50  percentage
point.

Lender Loan Fee.  The lender of any loan under the FFEL Program made on or after
October 1, 1993 is required to pay to the  Secretary of Education a fee equal to
0.5% of the principal amount of such loan.

The  Secretary  of  Education  is  authorized  to  collect  from the lender or a
subsequent  holder of the loan the  maximum  origination  fee  authorized  to be
charged by the lender  (regardless  of whether the lender  actually  charges the
borrower)  and the  lender  loan  fee,  either  through  reductions  in  Special
Allowance  Payments and interest subsidy payments or directly from the lender or
holder.

Rebate Fee on Consolidation  Loans. The holder of any Consolidation Loan made on
or after  October 1, 1993 is required  to pay to the  Secretary  of  Education a
monthly fee equal to .0875%  (1.05% per annum) of the  principal  amount of, and
accrued interest on, such Consolidation  Loan;  provided that, for Consolidation
Loans based on  applications  received  during the period  from  October 1, 1998
through January 31, 1999, the monthly fee shall equal .0517% (0.62% per annum).
    

      Loan Guarantees

   
Under the FFEL Program, Guarantee Agencies are required to guarantee the payment
of not less than 98% of the  principal  amount of loans made on or after October
1, 1993 and not less than 100% of the  principal  amount of loans  made prior to
October  1, 1993 and  covered  by their  respective  guarantee  programs.  For a


                                       17


description of the requirements for loans to be covered by such guarantees,  see
"Description of the Guarantee Agencies." Under certain circumstances, guarantees
may be assumed by the Secretary of Education or another  Guarantee  Agency.  See
"-- Contracts with Guarantee Agencies" below.
    

      Contracts with Guarantee Agencies

Under the FFEL  Program,  the Secretary of Education is authorized to enter into
guaranty and interest  subsidy  agreements  with  Guarantee  Agencies.  The FFEL
Program  provides for  reimbursements  to Guarantee  Agencies for default claims
paid  by  Guarantee  Agencies,   support  payments  to  Guarantee  Agencies  for
administrative  and other expenses,  advances for a Guarantee  Agency's  reserve
funds,  and  Interest  Subsidy  Payments and Special  Allowance  Payments to the
holders of qualifying student loans made pursuant to the FFEL Program.

   
The 1998 Reauthorization  Amendments significantly modify requirements regarding
Guarantee  Agencies'  reserves  and  sources  of  revenues  and  authorized  the
Secretary of Education to enter into  agreements  with Guarantee  Agencies which
modify or waive  many of the  requirements  of the FFEL  Program  covered  under
existing  agreements  and otherwise  required by the Higher  Education  Act. See
"Description of the Guarantee Agencies - 1998 Reauthorization Amendments".

The Secretary of Education has certain oversight powers over Guarantee Agencies.
Guarantee  Agencies are required to maintain their Federal Funds (as hereinafter
defined)  at a current  minimum  reserve  level of at least 0.25  percent of the
total  amount of all  outstanding  loans  guaranteed  by such Agency  (excluding
certain loans  transferred to the Guarantee  Agency from an insolvent  Guarantee
Agency pursuant to a plan of the Secretary of Education).  If a Guarantee Agency
falls below the required level in two consecutive years, its claims rate exceeds
5% in any year,  or the  Secretary  of  Education  determines  that the Agency's
administrative  or  financial  condition  jeopardizes  its  ability  to meet its
obligations,  the  Secretary of Education  can require the  Guarantee  Agency to
submit and  implement  a plan by which it will  correct  such  problem(s).  If a
Guarantee  Agency fails to timely submit an acceptable  plan or fails to improve
its condition,  or if the Secretary of Education  determines  that the Guarantee
Agency is in danger of  financial  collapse,  the  Secretary  of  Education  may
terminate  the  Guarantee  Agency's  reimbursement  contract.  The  Secretary of
Education  also may terminate such  reimbursement  contracts if the Secretary of
Education determines that such action is necessary to protect the federal fiscal
interest or to ensure continued availability of student loans.
    

The Secretary of Education is authorized to assume the guarantee  obligations of
a Guarantee Agency. The Higher Education Act now provides that, if the Secretary
terminates a Guarantee Agency's agreements under the FFEL Program, the Secretary
shall assume  responsibility for all functions of the Guarantee Agency under its
program.  To that end, the  Secretary  is  authorized  to, among other  options,
transfer the guarantees to another Guarantee Agency or assume the guarantees. It
also provides that in the event the  Secretary has  determined  that a Guarantee
Agency is unable to meet its guarantee obligations,  holders of loans guaranteed
by such  Guarantee  Agency may  submit  claims  directly  to the  Secretary  for
payment, unless the Secretary has provided for the assumption of such guarantees
by another Guarantee Agency.

                                       18


      Federal Reimbursement

   
A  Guarantee  Agency's  right to  receive  federal  reimbursements  for  various
guarantee  claims  paid by such  Guarantee  Agency  is  governed  by the  Higher
Education Act and various contracts entered into between Guarantee  Agencies and
the Secretary of Education.  See "Description of the Guarantee Agencies -Federal
Agreements" herein. Under the Higher Education Act and the Federal Reimbursement
Contracts,  the Secretary of Education currently agrees to reimburse a Guarantee
Agency for the amounts  expended by the Guarantee Agency in the discharge of its
guarantee obligation (i.e., the unpaid principal balance of and accrued interest
on loans guaranteed by the Guarantee Agency,  which loans are referred to herein
as "guaranteed loans") as a result of the default of the borrower. The Secretary
of Education  currently  agrees to reimburse the Guarantee Agency for up to 100%
of the amounts so expended  with respect to loans made prior to October 1, 1993;
98% of the amount  expended  with respect to  guaranteed  loans made on or after
October 1, 1993 but before October 1, 1998; and 95% of the amount  expended with
respect to guaranteed  loans made on or after October 1, 1998.  Depending on the
claims  rate  experience  of  a  Guarantee   Agency,   such  100%,  98%  or  95%
reimbursement  may be reduced as discussed in the formula  described  below. The
Secretary of Education  also agrees to repay 100% of the unpaid  principal  plus
applicable  accrued  interest  expended by a Guarantee Agency in discharging its
guarantee  obligation  as a  result  of the  bankruptcy,  death,  or  total  and
permanent  disability of a borrower (or in the case of a Plus Loan, the death of
the  student  on  behalf  of  whom  the  loan  was  borrowed),   or  in  certain
circumstances,  as a result of school  closures,  or if a school fails to make a
refund of loan  proceeds  which the school  owed to a  student's  lender,  which
reimbursements  are not to be  included  in the  calculations  of the  Guarantee
Agency's Claims Rate experience for the purpose of federal  reimbursement  under
the Federal Reimbursement Contracts.

The formula for computing  the  percentage  of federal  reimbursement  under the
Federal Reimbursement Contracts is not accumulated over a period of years but is
measured  by the amount of federal  reimbursement  payments  in any one  federal
fiscal year as a percentage of the original  principal amount of loans under the
FFEL Program  guaranteed by the Guarantee  Agency and in repayment at the end of
the preceding fiscal year. Under the formula,  federal reimbursement payments to
a  Guarantee  Agency in any one fiscal  year not  exceeding  5% of the  original
principal  amount of loans in repayment at the end of the preceding  fiscal year
are to be paid by the  Secretary  of  Education  at 100% for loans  made  before
October  1,  1993;  98% for loans  made on or after  October  1, 1993 but before
October 1, 1998;  and 95% for loans made on or after October 1, 1998.  Beginning
at any time during any fiscal year that federal  reimbursement  payments  exceed
5%, and until such time as they may exceed 9%, of the original  principal amount
of  loans  in  repayment  at  the  end  of  the  preceding   fiscal  year,  then
reimbursement  payments on claims submitted during that period are to be paid at
90% for loans  made  before  October  1,  1993;  88% for loans  made on or after
October 1, 1993 but before  October 1, 1998;  and 85% for loans made on or after
October 1, 1998.  Beginning  at any time  during  any fiscal  year that  federal
reimbursement  payments exceed 9% of the original  principal  amount of loans in
repayment at the end of the  preceding  fiscal year,  then such payments for the
balance of that fiscal year will be paid at 80% for loans made before October 1,
1993; 78% for loans made on or after October 1, 1993 but before October 1, 1998;
and 75% for loans  made on or after  October  1, 1998.  The  original  principal
amount of loans in repayment for purposes of computing reimbursement payments to
a Guarantee  Agency means the original  principal amount of all loans guaranteed
by such  Guarantee  Agency less: (1) guarantee  payments on such loans,  (2) the
original principal amount of such loans that have been fully repaid, and (3) the
original   principal  amount  of  such  loans  for  which  the  first  principal
installment  payment  has not become due or such first  installment  need not be
paid because of a Deferment Period.

Under present practice,  after the Secretary of Education reimburses a Guarantee
Agency for a default  claim paid on a  guaranteed  loan,  the  Guarantee  Agency
continues to seek repayment from the borrower.  The Guarantee  Agency returns to
the  Secretary  of Education  payments  that it receives  from a borrower  after
deducting and retaining (i) a percentage  amount equal to the  complement of the
reimbursement percentage in effect at the time the loan was reimbursed, and (ii)
an amount equal to 24% (or 23% beginning on October 1, 2003,  and 18 1/2% in the
case of a payment from the proceeds of a  Consolidation  Loan) of such  payments
for certain  administrative  costs.  The  Secretary of Education  may,  however,
require the assignment to the Secretary of defaulted  guaranteed loans, in which
event no  further  collections  activity  need be  undertaken  by the  Guarantee
Agency, and no amount of any recoveries shall be paid to the Guarantee Agency.
    

A Guarantee Agency may enter into an addendum to its Interest Subsidy  Agreement
(as hereinafter  defined),  which addendum  provides for the Guarantee Agency to
refer to the Secretary of Education  certain  defaulted  guaranteed  loans. Such
loans are then  reported to the  Internal  Revenue  Service to "offset"  any tax
refunds  which  may be due  any  defaulted  borrower.  To the  extent  that  the
Guarantee Agency has originally  received less than 100%  reimbursement from the
Secretary  of  Education  with respect to such a referred  loan,  the  Guarantee
Agency  will not  recover  any  amounts  subsequently  collected  by the federal
government  which are  attributable  to that portion of the  defaulted  loan for
which the Guarantee Agency has not been reimbursed.

                                       19


      Rehabilitation of Defaulted Loans

Under  Section 428F of the Higher  Education  Act, the Secretary of Education is
authorized to enter into an agreement with a Guarantee  Agency pursuant to which
the  Guarantee   Agency  shall  sell  defaulted  loans  that  are  eligible  for
rehabilitation  to an eligible  lender.  The  Guarantee  Agency  shall repay the
Secretary of  Education  an amount equal to 81.5% of the then current  principal
balance of such loan,  multiplied by the  reimbursement  percentage in effect at
the time the loan was reimbursed. The amount of such repayment shall be deducted
from the amount of federal  reimbursement  payments for the fiscal year in which
such repayment occurs,  for purposes of determining the  reimbursement  rate for
that fiscal year.

For a loan to be eligible for  rehabilitation,  the  Guarantee  Agency must have
received  consecutive  payments for 12 months of amounts owed on such loan. Upon
rehabilitation,  a loan is  eligible  for  all the  benefits  under  the  Higher
Education  Act for which it would have been  eligible  had no  default  occurred
(except that a borrower's loan may only be rehabilitated once).

      Eligibility for Federal Reimbursement

To be eligible for federal reimbursement payments, guaranteed loans must be made
by an eligible lender under the applicable Guarantee Agency's Guarantee Program,
which must meet requirements prescribed by the rules and regulations promulgated
under the Higher Education Act, including the borrower eligibility, loan amount,
disbursement,  interest  rate,  repayment  period and guarantee  fee  provisions
described  herein and the other  requirements set forth in Section 428(b) of the
Higher Education Act.

   
Under the Higher  Education  Act, a guaranteed  loan (for which the first day of
delinquency  is on or after October 7, 1998) must be delinquent  for 270 days if
it is  repayable  in monthly  installments  or 330 days if it is payable in less
frequent installments before a lender may obtain payment on a guarantee from the
Guarantee Agency (such time periods are 180 days and 240 days, respectively, for
loans for which the first day of  delinquency  is before  October 7, 1998).  The
Guarantee  Agency must pay the lender for the defaulted loan prior to submitting
a claim to the Secretary of Education for  reimbursement.  The Guarantee  Agency
must submit a reimbursement  claim to the Secretary of Education  within 45 days
after it has paid the lender's  default claim.  As a prerequisite to entitlement
to payment on the  guarantee  by the  Guarantee  Agency,  and in turn payment of
reimbursement  by the  Secretary of  Education,  the lender must have  exercised
reasonable care and diligence in making, servicing and collecting the guaranteed
loan.  Generally,  these procedures  require that completed loan applications be
processed,  a  determination  of whether an  applicant  is an eligible  borrower
attending an eligible  institution  under the Higher  Education Act be made, the
borrower's  responsibilities  under  the loan be  explained  to him or her,  the
promissory  note  evidencing  the loan be executed by the  borrower and that the
loan proceeds be disbursed by the lender in a specified  manner.  After the loan
is made, the lender must establish  repayment terms with the borrower,  properly
administer  deferments  and  forbearances  and credit the  borrower for payments
made. If a borrower becomes delinquent in repaying a loan, a lender must perform
certain  collection  procedures  (primarily  telephone  calls,  demand  letters,
skiptracing  procedures and requesting  assistance from the applicable Guarantee
Agency) that vary depending upon the length of time a loan is delinquent.
    

      Federal Interest Subsidy Payments

   
"Interest  Subsidy  Payments"  are  interest  payments  paid with  respect to an
eligible loan during the period prior to the time that the loan enters repayment
and during Grace and  Deferment  Periods.  The  Secretary  of Education  and the
Guarantee  Agencies entered into the Interest Subsidy Agreements as described in
"Description  of the  Guarantee  Agencies  -- Federal  Agreements,"  whereby the
Secretary of Education agrees to pay Interest Subsidy Payments to the holders of
eligible   guaranteed   loans  for  the  benefit  of  students  meeting  certain
requirements,  subject to the holders'  compliance with all  requirements of the
Higher Education Act. Only Stafford Loans, and Consolidation Loans for which the
application  was received on or after January 1, 1993, are eligible for Interest
Subsidy  Payments.  Consolidation  Loans made after August 10, 1993 are eligible
for  Interest  Subsidy  Payments  only if all  loans  consolidated  thereby  are
Stafford  Loans,  except that  Consolidation  Loans for which the application is
received by an eligible  lender on or after November 13, 1997,  are eligible for
Interest Subsidy Payments on that portion of the Consolidation  Loan that repays
Stafford Loans or similar  subsidized  loans made under the direct loan program.
In addition, to be eligible for Interest Subsidy Payments, guaranteed loans must
be made by an eligible lender under the applicable  Guarantee Agency's Guarantee
Program,  and must meet  requirements  prescribed  by the rules and  regulations
promulgated under the Higher Education Act, including the borrower  eligibility,
loan amount,  disbursement,  interest rate,  repayment  period and guarantee fee
provisions  described  herein  and the other  requirements  set forth in Section
428(b) of the Higher Education Act.
    

                                       20


The Secretary of Education makes Interest Subsidy  Payments  quarterly on behalf
of the  borrower to the holder of a  guaranteed  loan in a total amount equal to
the  interest  which  accrues  on  the  unpaid  principal  amount  prior  to the
commencement of the repayment period of the loan or during any Deferment Period.
A borrower  may elect to forego  Interest  Subsidy  Payments,  in which case the
borrower is required to make interest payments.

   
       Federal Advances
    

Pursuant to  agreements  entered  into  between the  Guarantee  Agencies and the
Secretary of  Education  under  Sections 422 and 422(c) of the Higher  Education
Act, the  Secretary of Education was  authorized to advance  moneys from time to
time to the Guarantee Agencies for the purpose of establishing and strengthening
the Guarantee  Agencies'  reserves.  Section  422(c)  currently  authorizes  the
Secretary  of  Education  to make  advances  to  Guarantee  Agencies  in various
circumstances,  on terms and conditions satisfactory to the Secretary, including
if the Secretary is seeking to terminate the  Guarantee  Agency's  reimbursement
contract or assume the  Guarantee  Agency's  functions,  to assist the Guarantee
Agency in  meeting  its  immediate  cash  needs or to ensure  the  uninterrupted
payment of claims.

      Federal Special Allowance Payments

   
The Higher  Education Act provides for the payment by the Secretary of Education
of  additional  subsidies,  called  Special  Allowance  Payments,  to holders of
qualifying  student loans. The amount of the Special Allowance  Payments,  which
are made on a quarterly  basis,  is computed by  reference to the average of the
bond  equivalent  rates  of the  91-day  Treasury  bills  auctioned  during  the
preceding quarter (the "T-Bill Rate").  The quarterly rate for Special Allowance
Payments  for  Student  Loans made on or after  October 1, 1981 is  computed  by
subtracting  the  applicable  interest  rate on such loans from the T-Bill Rate,
adding a percent  specified by the Higher  Education  Act (the  "Applicable  SAP
Percent") to the resulting percent,  and dividing the resulting percent by four.
The  Applicable  SAP Percent  varies based on the type of loan and when the loan
was made (often determined by when the first disbursement was made). In general,
the Applicable SAP Percent:

            (a) for loans made before November 16, 1986, is 3.5%;

            (b) for loans made on or after  November 16, 1986, or loans to cover
            the costs of instruction  for periods of enrollment  beginning on or
            after November 16, 1986, but made before October 1, 1992, is 3.25%;

            (c) for loans made on or after  October 1, 1992,  is 3.1% (except as
            noted below);

            (d) for Stafford and  Unsubsidized  Stafford  Loans made on or after
            July 1, 1995 but before July 1, 1998, is 2.5% prior to the time such
            loans enter repayment and during any Deferment Periods; or

            (e) for Stafford and  Unsubsidized  Stafford  Loans made on or after
            July 1, 1998 and before July 1, 2003, is 2.2% prior to the time such
            loans enter  repayment  and during any Deferment  Periods,  and 2.8%
            which such loans are in repayment.


For loans  other than  Consolidation  Loans  made on or after July 1, 2003,  the
special  allowance formula is to be revised similarly to the manner in which the
applicable  interest  rate formula is revised,  as  described  above under "Loan
Terms - Interest Rates - Stafford Loans".

For Plus and SLS Loans which bear interest at rates adjusted  annually,  Special
Allowance Payments are made only in years during which the interest rate ceiling
on such loans operates to reduce the rate that would  otherwise apply based upon
the applicable formula. See "Loan Terms -- Interest Rates -- Plus Loans" and "--
SLS Loans" above. Special Allowance Payments are paid with respect to Plus Loans
made on or after  July 1,  1994 but  before  July 1,  1998 only if the rate that


                                       21


would otherwise apply exceeds 10% per annum,  notwithstanding  that the interest
rate ceiling on such loans is 9% per annum.  For  Consolidation  Loans for which
the application is received on or after October 1, 1998 but before July 1, 2003,
Special  Allowance  Payments are only made for quarters  during which the T-Bill
Rate plus 3.1% exceeds the applicable  interest rate on such loans. The portion,
if any, of a  Consolidation  Loan that repaid a loan made under the HEAL Program
is ineligible for Special Allowance Payments.

The Higher Education Act provides that if Special Allowance Payments or Interest
Subsidy  Payments  have not been made  within 30 days  after  the  Secretary  of
Education  receives an  accurate,  timely and  complete  request  therefor,  the
special  allowance  payable to such holder shall be increased by an amount equal
to the daily  interest  accruing on the special  allowance and Interest  Subsidy
Payments due the holder.

Special  Allowance  Payments  and Interest  Subsidy  Payments are reduced by the
amount which the lender is  authorized  or required to charge as an  origination
fee,  as  described  above under  "Loan  Terms -- Fees --  Origination  Fee." In
addition, the amount of the lender loan fee described above under "Loan Terms --
Fees -- Lender Loan Fees" is collected by offset to Special  Allowance  Payments
and Interest Subsidy Payments.
    

      Federal Student Loan Insurance Fund

The  Higher  Education  Act  authorizes  the  establishment  of a  Student  Loan
Insurance Fund by the Federal  government  for making the federal  insurance and
the federal  reimbursement  payments on  defaulted  student  loans to  Guarantee
Agencies. If moneys in the fund are insufficient to make the federal payments on
defaults of such loans, the Secretary of Education is authorized,  to the extent
provided in advance by  appropriation  acts,  to issue to the  Secretary  of the
Treasury obligations containing terms and conditions prescribed by the Secretary
of Education and approved by the Secretary of the Treasury,  bearing interest at
a rate  determined  by the  Secretary  of the  Treasury.  The  Secretary  of the
Treasury is authorized and directed by the Higher Education Act to purchase such
obligations.

      Direct Loans

   
The 1993 Amendments  authorized a program of "direct loans" (the "Federal Direct
Student Loan  Program") to be originated  by schools with funds  provided by the
Secretary of  Education.  Under the Federal  Direct  Student Loan  Program,  the
Secretary of Education is directed to enter into  agreements  with  schools,  or
origination agents in lieu of schools,  to disburse loans with funds provided by
the Secretary.  Participation  in the program by schools is voluntary.  The 1993
amendments  established certain volume goals for the Federal Direct Student Loan
Program  during  academic  years 1994  through  1999.  The 1998  Reauthorization
Amendments repealed these goals.

The loan terms are  generally  the same under the Federal  Direct  Student  Loan
Program  as under  the FFEL  Program.  At the  discretion  of the  Secretary  of
Education,  students  attending  schools that  participate in the Federal Direct
Student Loan Program (and their parents) may still be eligible for participation
in the FFEL Program,  though no borrower  could obtain loans under both programs
for the same period of enrollment.

It is  difficult  to  predict  the impact of the  Federal  Direct  Student  Loan
Program.  There is no way to accurately  predict the number of schools that will
participate in future years, or, if the Secretary  authorizes students attending
participating  schools to continue to be eligible  for FFEL Program  loans,  how
many  students  will seek loans under the Federal  Direct  Student  Loan Program
instead of the FFEL Program.  In addition,  it is impossible to predict  whether
future  legislation  will eliminate,  limit or expand the direct loan program or
the FFEL Program.
    

                        DESCRIPTION OF THE GUARANTEE AGENCIES

      General

The Financed Student Loans for a Series of Notes may be guaranteed by any one or
more Guarantee  Agencies  identified in the related Prospectus  Supplement.  The
following  discussion relates to Guarantee Agencies under the FFEL Program.  The
particular  arrangements  of a guarantor  with respect to a Private Loan Program
will be described in the Prospectus Supplement for a Series, as applicable.

   
A Guarantee  Agency  guarantees loans made to students or parents of students by
lending   institutions   such  as  banks,   credit  unions,   savings  and  loan
associations,   certain  schools,  pension  funds  and  insurance  companies.  A
Guarantee  Agency  generally  purchases  defaulted  student  loans  which it has
guaranteed  from its cash and  reserves  (generally  referred  to  herein as its
"Guarantee  Fund").  A lender may submit a default claim to the Guarantee Agency
after the student  loan has been  delinquent  for at least 270 days  (unless the
first day of delinquency occurred prior to October 7, 1998, in which case it may
be submitted  after 180 days of  delinquency).  The default  claim  package must
include  all  information  and  documentation  required  under the FFEL  Program
regulations  and the  Guarantee  Agency's  policies  and  procedures.  Under the
Guarantee Agencies' current procedures,  assuming that the default claim package
complies with the Guarantee Agency's loan procedures manual or regulations,  the
Guarantee  Agency  pays the  lender  for a default  claim  within 90 days of the
lender's filing the claim with the Guarantee Agency (which generally is expected
to be 390 days  following  the date a loan becomes  delinquent).  The  Guarantee
Agency will pay the lender interest accrued on the loan for up to 450 days after
delinquency.  The  Guarantee  Agency  must file a  reimbursement  claim with the


                                       22


Department of Education  within 45 days after the Guarantee  Agency has paid the
lender for the default claim.
    

In general,  a Guarantee  Agency's Guarantee Fund has been funded principally by
administrative  cost  allowances  paid by the Secretary of Education,  guarantee
fees  paid by  lenders  (the  cost of  which  may be  passed  on to  borrowers),
investment  income on moneys in the Guarantee  Fund, and a portion of the moneys
collected  from borrowers on Guaranteed  Loans that have been  reimbursed by the
Secretary of Education to cover the Guarantee Agency's administrative expenses.

   
The Secretary of Education is required to demand payment on September 1, 2002 of
a total of one billion dollars from all the Guarantee Agencies  participating in
the FFEL Program.  The amounts to be demanded of each Guarantee  Agency shall be
determined in accordance  with formulas  included in the Higher  Education  Act.
Each Guarantee Agency will be required to deposit funds in a restricted  account
in installments, beginning in the federal fiscal year ending September 30, 1998,
to  provide  for  such  payment.   The  Secretary  of  Education  has  made  the
determinations,  and advised the Guarantee Agencies,  of the amounts required to
be so transferred by the Guarantee Agencies. The 1998 Reauthorization Amendments
include  significant  changes  affecting  the  financial  structure of Guarantee
Agencies in the FFEL Program and their  sources of revenue.  These  changes will
affect  the   Guarantee   Agencies  and  their   Guarantee   Funds.   See  "1998
Reauthorization Amendments" below.

Additionally,  the adequacy of a Guarantee  Agency's  Guarantee Fund to meet its
guarantee  obligations  with  respect to  existing  student  loans  depends,  in
significant  part,  on its  ability to collect  revenues  generated  by new loan
guarantees.  The Federal  Direct  Student Loan Program may adversely  affect the
volume of new loan guarantees. Future legislation may make additional changes to
the Higher Education Act that would  significantly  affect the revenues received
by Guarantee  Agencies and the structure of the guarantee agency program.  There
can be no assurance that relevant  federal laws,  including the Higher Education
Act,  will not be further  changed  in a manner  that may  adversely  affect the
ability of a  Guarantee  Agency to meet its  guarantee  obligations.  For a more
complete  description  of provisions of the Higher  Education Act that relate to
payments  described in this paragraph or affect the funding of a Guarantee Fund,
see "Description of the FFEL Program."
    

Information  relating to the  particular  Guarantee  Agencies  guaranteeing  the
Financed  Student  Loans will be set forth in the  Prospectus  Supplement.  Such
information will be provided by the respective  Guarantee Agencies,  and neither
such information nor information included in the reports referred to therein has
been  verified  by, or is  guaranteed  as to  accuracy or  completeness  by, the
Depositor, the Transferor or the Underwriters.  No representation is made by the
Depositor,  the Transferor or the Underwriters as to the accuracy or adequacy of
such  information or the absence of material adverse changes in such information
subsequent to the dates thereof.

   
      Department of Education Oversight

The Higher  Education  Act gives the  Secretary of Education  various  oversight
powers over Guarantee  Agencies.  These include  requiring a Guarantee Agency to
maintain  its  Guarantee  Fund at a certain  required  level and taking  various
actions  relating  to a Guarantee  Agency if its  administrative  and  financial
condition  jeopardizes  its  ability  to meet  its  obligations.  These  actions
include, among others,  providing advances to the Guarantee Agency,  terminating
the Guarantee Agency's Federal Reimbursement Contracts,  assuming responsibility
for all  functions of the  Guarantee  Agency,  and  transferring  the  Guarantee
Agency's guarantees to another Guarantee Agency or assuming such guarantees. The
Higher Education Act provides that a Guarantee  Agency's  Guarantee Fund (except
to the extent  applicable to the "Operating  Fund"  described  below under "1998
Reauthorization  Amendments")  shall be  considered  to be the  property  of the
United  States to be used in the  operation  of the FFEL  Program or the Federal
Direct Student Loan Program, and, under certain circumstances,  the Secretary of
Education may demand payment of amounts in the Guarantee Fund.

Pursuant to Section  432(o) of the Higher  Education  Act, if the  Department of
Education has determined that a Guarantee Agency is unable to meet its insurance
obligations, the holders of loans guaranteed by such Guarantee Agency may submit
claims  directly to the  Department of Education and the Department of Education
is  required  to pay the full  Guarantee  Payment  due with  respect  thereto in
accordance  with  guarantee  claim  processing  standards no more stringent than
those applied by the Guarantee Agency. The Department of Education's  obligation
to pay guarantee  claims directly in this fashion,  however,  is contingent upon
the Department of Education making the  determination  referred to above.  There
can be no assurance  that the  Department  of  Education  would ever make such a


                                       23


determination  with  respect to a Guarantee  Agency or, if such a  determination
were made,  that such  determination  or the ultimate  payment of such guarantee
claims would be made in a timely manner.  See  "Description of the FFEL Program"
herein.

There  are no  assurances  as to  the  Secretary  of  Education's  actions  if a
Guarantee Agency encounters administrative or financial difficulties or that the
Secretary  of  Education  will  not  demand  that a  Guarantee  Agency  transfer
additional portions or all of its Guarantee Fund to the Secretary of Education.
    

      Federal Agreements

   
Each  Guarantee  Agency and the Secretary of Education have entered into Federal
Reimbursement  Contracts  pursuant to Section 428(c) of the Higher Education Act
(which include, for older Guarantee Agencies,  a supplemental  contract pursuant
to former  Section  428A of the Higher  Education  Act),  which  provide for the
Guarantee  Agency to receive  reimbursement  of a portion of insurance  payments
that the  Guarantee  Agency  makes to  eligible  lenders  with  respect to loans
guaranteed  by the  Guarantee  Agency  prior to the  termination  of the Federal
Reimbursement  Contracts  or the  expiration  of  the  authority  of the  Higher
Education  Act.  The portion of  reimbursement  received by the Board of Regents
ranges from 80% to 100% for loans made prior to October 1, 1993;  78% to 98% for
loans made on or after  October 1, 1993 but before  October 1, 1998;  and 75% to
95% for loans made on or after October 1, 1998.  See "-- Effect of Annual Claims
Rate" below. The Federal  Reimbursement  Contracts provide for termination under
certain  circumstances and also provide for certain actions short of termination
by the Secretary of Education to protect the federal interest.  See "Description
of  the  FFEL  Program  --  Contracts   with   Guarantee   Agencies  --  Federal
Reimbursement".

In  addition  to  guarantee  benefits,  qualified  Stafford  Loans (and  certain
Consolidated Loans) acquired under the FFEL Program benefit from certain federal
subsidies.  Each  Guarantee  Agency and the Secretary of Education  have entered
into an interest subsidy  agreement under Section 428(b) of the Higher Education
Act (as amended, an "Interest Subsidy Agreement"), which entitles the holders of
eligible loans  guaranteed by the Guarantee  Agency to receive  Interest Subsidy
Payments from the Secretary of Education on behalf of certain students while the
student  is in  school,  during a six to twelve  month  Grace  Period  after the
student leaves  school,  and during certain  Deferment  Periods,  subject to the
holders'  compliance  with all  requirements  of the Higher  Education  Act. See
"Description of the FFEL Program -- Contracts with Guarantee Agencies -- Federal
Interest  Subsidy  Payments"  for a more  detailed  description  of the Interest
Subsidy Payments.

United States Courts of Appeals have held that the federal  government,  through
subsequent  legislation,  has the  right  unilaterally  to amend  the  contracts
between the Secretary of Education and the Guarantee  Agencies described herein.
Amendments to the Higher  Education Act since 1986 (i) abrogated  certain rights
of guarantee  agencies under contracts with the Secretary of Education  relating
to the  repayment of certain  advances  from the  Secretary of  Education,  (ii)
authorized  the  Secretary  of  Education  to  withhold  reimbursement  payments
otherwise due to certain  guarantee  agencies  until  specified  amounts of such
guarantee agencies' reserves had been eliminated,  (iii) added new reserve level
requirements for guarantee agencies and authorized the Secretary of Education to
terminate the Federal  Reimbursement  Contracts under circumstances that did not
previously  warrant  such  termination,  and  (iv)  expanded  the  Secretary  of
Education's  authority  to  terminate  such  contracts  and to  seize  guarantee
agencies'  reserves.  There can be no assurance that future legislation will not
further  adversely  affect the rights of the Guarantee  Agencies,  or holders of
loans guaranteed by a Guarantee Agency under such contracts.
    

      Effect of Annual Claims Rate

   
A Guarantee  Agency's  ability to meet its  obligation to pay default  claims on
Financed  Eligible  Loans will depend on the  adequacy of its  Guarantee  Fund ,
which will be  affected  by the  default  experience  of all  lenders  under the
Guarantee  Agency's  Guarantee  Program. A high default experience among lenders
participating in a Guarantee  Agency's Guarantee Program may cause the Guarantee
Agency's Claims Rate (as defined below) for its Guarantee  Program to exceed the
5% and 9% levels  described  below,  and result in the  Secretary  of  Education
reimbursing the Guarantee Agency at lower percentages of default claims payments
made by the Guarantee Agency.

                                       24


In general,  Guarantee Agencies are currently entitled to receive  reimbursement
payments  under  the  Federal  Reimbursement  Contracts  in  amounts  that  vary
depending on the Claims Rate  experience  of the Guarantee  Agency.  The "Claims
Rate" is computed by dividing total default claims since the previous  September
30 by the total original principal amount of the Guarantee  Agency's  guaranteed
loans in  repayment on such  September  30. On October 1 of each year the Claims
Rate begins at zero,  regardless of the experience in preceding years. For loans
made prior to October 1, 1993,  if the Claims Rate remains  equal to or below 5%
within a given  federal  fiscal  year  (October  1 through  September  30),  the
Secretary of Education is currently obligated to provide 100% reimbursement;  if
and when the Claims Rate  exceeds 5% and until such time,  if any, as it exceeds
9% during the fiscal  year,  the  reimbursement  rate is at 90%; if and when the
Claims Rate exceeds 9% during the fiscal year,  the  reimbursement  rate for the
remainder of the fiscal year is at 80%. For loans made prior to October 1, 1993,
each Guarantee Agency is currently  entitled to at least 80% reimbursement  from
the Secretary of Education on default  claims that it  purchases,  regardless of
its  Claims  Rate.  The  reimbursement  percentages  for loans  made on or after
October  1,  1993  are  reduced  from  100%,  90% and 80% to 98%,  88% and  78%,
respectively.  The reimbursement  percentages for loans made on or after October
1, 1998 are further reduced to 95%, 85% and 75%, respectively.  See "Description
of the FFEL Program - Federal Reimbursement".

      1998 Reauthorization Amendments

      General

The 1998  Reauthorization  Amendments,  enacted  October 7, 1998,  made  various
changes to the Higher Education Act affecting Guarantee Agencies in the FFEL
Program, including the following:

            (a)   each Guarantee  Agency must  establish a federal  student loan
                  reserve fund (the "Federal Fund") and an agency operating fund
                  (the  "Operating  Fund")  prior to December  7, 1998,  each of
                  which must be funded,  invested and used as  prescribed by the
                  1998 Reauthorization Amendments;

            (b)   each Guarantee Agency's sources of revenue have been
                  modified;

            (c)   additional reserves of Guarantee Agencies have been
                  recalled; and

            (d)   The  Secretary of Education  and a Guarantee  Agency may enter
                  into voluntary flexible agreements in lieu of existing
                  agreements.

            The following briefly summarizes these changes.

                  The Federal Fund and the Operating Fund

Each  Guarantee  Agency was required to deposit  prior to December 7, 1998,  all
funds, securities and other liquid assets contained in its reserve fund into the
Federal  Fund that it  established,  which  shall be an account  selected by the
Guarantee  Agency with the approval of the Secretary of  Education.  The Federal
Fund,  and any nonliquid  asset (such as a building or  equipment)  developed or
purchased by the Guarantee Agency in whole or in part with federal reserve funds
of the Guarantee Agency, shall be considered to be property of the United States
(prorated  based on the  percentage  of such asset  developed or purchased  with
federal reserve funds),  which must be used in the operation of the FFEL Program
to pay lender guarantee  claims, to pay Default Aversion Fees (as defined below)
into the Guarantee Agency's Operating Fund, and to the extent permitted, to make
certain transition  payments into the Operating Fund. The Secretary of Education
may direct a Guarantee  Agency,  or its  officers  and  directors,  to cease any
activity  involving  expenditures,  use or transfer of the Federal Fund that the
Secretary  of  Education  determines  is a  misapplication,  misuse or  improper
expenditure  of the Federal Fund or the Secretary of  Education's  share of such
asset. A Guarantee  Agency is required to maintain in the Federal Fund a current
minimum  reserve  level of at least  0.25  percent  of the  total  amount of all
outstanding loans guaranteed by such Agency (excluding certain loans transferred
to the Guarantee Agency from an insolvent Guarantee Agency pursuant to a plan of
the Secretary of Education).

After the  Federal  Fund is  established,  the  Guarantee  Agency is required to
deposit  into  the  Federal  Fund all  reinsurance  payments  received  from the
Secretary of Education;  from amounts  collected  from  defaulted  borrowers,  a
percentage  amount equal to the  complement  of the  reinsurance  percentage  in
effect when the guarantee  payment was made;  all insurance  premiums  collected
from borrowers;  all amounts received from the Secretary of Education as payment
for supplemental  preclaims  assistance  activity  performed prior to October 7,
1998; 70 percent of administrative  cost allowances  received from the Secretary
of Education after October 7, 1998 for loans  guaranteed prior to that date; and
other receipts  specified in  regulations  of the Secretary of Education.  Funds
transferred  to the  Federal  Fund  are  required  to be  invested  in  low-risk
securities  and all earnings from the Federal Fund shall be the sole property of
the United States.

                                       25


Each Guarantee Agency also was required to establish its Operating Fund prior to
December 7, 1998. The 1998 Reauthorization Amendments include various transition
rules allowing a Guarantee  Agency to transfer certain  transition  amounts from
its Federal Fund to its Operating  Fund from time to time during the first three
years  following  the  establishment  of  the  Operating  Fund  for  use  in the
performance  of the  Guarantee  Agency's  duties  under  the  FFEL  Program.  In
determining the amounts that it may transfer,  the Guarantee  Agency must ensure
that sufficient funds remain in the Federal Fund to pay lender claims within the
required time periods and to meet reserve recall  requirements.  In general, the
transition  rules require  repayment to the Federal Fund of  transition  amounts
transferred therefrom to the Operating Fund.

The  Operating  Fund shall be  considered  to be the  property of the  Guarantee
Agency,  except for transition  amounts  transferred  from the Federal Fund. The
Secretary of Education may not regulate the uses or expenditure of moneys in the
Operating Fund (but may require necessary reports and audits), except during any
period in which  transition  funds are owed to the  Federal  Fund.  During  such
period,  moreover,  moneys in the  Operating  Fund may only be used for expenses
related to the FFEL Program.

Funds  deposited  into the Operating Fund shall be invested at the discretion of
the Guarantee Agency in accordance with prudent investor  standards (except that
transition amounts  transferred to the Operating Fund from the Federal Fund must
be  invested  in the  same  manner  as  amounts  in  the  Federal  Fund).  After
establishing  the Operating  Fund,  the Guarantee  Agency shall deposit into the
Operating Fund: Loan Processing and Issuance Fees and Account  Maintenance  Fees
(as such terms are defined  below) paid by the Secretary of  Education;  Default
Aversion Fees; 30 percent of  administrative  cost allowances  received from the
Secretary of Education after October 7, 1998 for loans  guaranteed prior to that
date;  24 percent  (decreasing  to 23  percent on and after  October 1, 2003) of
amounts collected on defaulted loans,  excluding such collected amounts required
to be  transferred  to  the  Federal  Fund;  and  other  receipts  specified  in
regulations of the Secretary of Education.

In general,  funds in the Operating  Fund shall be used by the Guarantee  Agency
for application processing,  loan disbursement,  enrollment and repayment status
management,  default aversion activities,  default collection activities, school
and lender training,  financial aid awareness and related  outreach  activities,
compliance  monitoring,  and other student financial aid related activities,  as
selected by the Guarantee  Agency.  The Guarantee Agency may transfer funds from
the Operating Fund to the Federal Fund, however,  such transfers are irrevocable
and transferred funds would become the property of the United States.

      Modifications in Sources of Revenue

The 1998  Reauthorization  Amendments  made the following  modifications  with
respect to principal sources of Guarantee Agency revenues:

            (a) reduced  reinsurance  payment  percentages for loans made on and
            after  October 1, 1998 as  described  above under  "Effect of Annual
            Claims Rate";

            (b) the percentage of the amount of  collections on defaulted  loans
            that may be  retained  by the  Guarantee  Agency is reduced  from 27
            percent to 24 percent, with a further reduction to 23 percent on and
            after October 1, 2003;

            (c)  establishes  a loan  processing  and  issuance  fee (the  "Loan
            Processing and Issuance Fee"), payable by the Secretary of Education
            on a  quarterly  basis,  equal to: (i) for loans  originated  during
            fiscal  years  beginning  on or after  October  1,  1998 and  before
            October 1, 2003, 0.65 percent of the total principal amount of loans
            on which  insurance  was issued under the FFEL  Program  during such
            fiscal year by the Guarantee  Agency,  and (ii) for loans originated
            during  fiscal  years  beginning on or after  October 1, 2003,  0.40
            percent of the total  principal  amount of loans on which  insurance
            was issued  under the FFEL  Program  during  such fiscal year by the
            Guarantee Agency;

            (d) eliminates the discretionary  administrative  cost allowances or
            expenses which had been paid at 0.85 percent of such amount;

            (e) establishes a default aversion fee (the "Default  Aversion Fee")
            relating to default aversion activities required to be undertaken by
            the  Guarantee  Agency,  payable on a monthly basis from the Federal


                                       26


            Fund to the  Operating  Fund, in an amount equal to 1 percent of the
            total unpaid  principal  and accrued  interest on a loan for which a
            default  claim  has not  been  paid as a result  of the  loan  being
            brought  into  current  repayment  status on or before the 300th day
            after the loan becomes 60 days delinquent; and

            (f) establishes an account maintenance fee (the "Account Maintenance
            Fee"),  payable by the  Secretary of Education on a quarterly  basis
            (unless certain nationwide caps are met, in which case the fee shall
            be transferred from the Federal Fund to the Operating  Fund),  equal
            to (i) for fiscal years 1999 and 2000,  0.12 percent of the original
            principal amount of outstanding  loans on which insurance was issued
            under the FFEL  Program,  and (ii) for fiscal  years 2001,  2002 and
            2003, 0.10 percent of the original  principal  amount of outstanding
            loans on which insurance was issued under the FFEL Program.

     Additional Recalls of Reserves

The 1998 Reauthorization  Amendments direct the Secretary of Education to demand
payment from all the  Guarantee  Agencies  participating  in the FFEL Program of
amounts  held in their  Federal  Funds in  fiscal  years  2002  aggregating  $85
million; 2006 aggregating $82.5 million; and 2007 aggregating $82.5 million. The
amounts  demanded of each  Guarantee  Agency are  determined in accordance  with
formulas  included in Section 422(i) of the Higher Education Act. If a Guarantee
Agency charges the maximum permitted 1 percent insurance premium,  however,  the
recall may not result in the depletion of such Guarantee  Agency's reserve funds
below an amount equal to the amount of lender claim  payments paid during the 90
days prior to the date of return.

      Voluntary Flexible Agreements

The 1998  Reauthorization  Amendments  authorize  the  Secretary of Education to
enter into agreements with Guarantee  Agencies which modify or waive many of the
requirements of the FFEL Program covered under existing agreements and
otherwise required by the Higher Education Act.
    

                           DESCRIPTION OF THE HEAL PROGRAM

      Eligible Borrower

   
An eligible  borrower  under the HEAL Program is a student who (i) meets certain
citizen,  national  or  resident  requirements,   (ii)  has  been  accepted  for
enrollment at a school of medicine, osteopathy,  dentistry, veterinary medicine,
optometry,  podiatry,  pharmacy,  public health or  chiropractic,  or a graduate
program in health  administration  or  behavioral  and mental  health  practice,
including  clinical  psychology (an "eligible  institution") or, if attending an
eligible institution, is in good standing at that institution,  but, in the case
of a medical, dental or osteopathic student,  including only the last four years
of an accelerated,  integrated program of study, (iii) is or will be a full-time
student at the  eligible  institution,  (iv) has agreed that all funds  received
under the loan will be used solely for tuition and other reasonable  educational
expenses and the insurance premium charged on the loan, (v) requires the loan to
pursue the course of study at the institution,  and (vi) if a pharmacy  student,
has satisfactorily  completed three years of training.  Certain  individuals who
meet the same citizen,  national or resident  requirements  and have  previously
received a loan insured under the HEAL Program  while a full-time  student at an
eligible  institution may also receive a loan during the period before principal
must be paid on the loan to repay  interest due on the previous  loans under the
HEAL Program.
    

      Eligible Lender

An eligible  institution  may apply to the  Secretary  of HHS to become a lender
under  the HEAL  Program.  Various  types of  organizations  may  qualify  to be
eligible lenders or holders of HEAL loans. Eligible lenders include an agency or
instrumentality of a state; a bank,  savings and loan association,  credit union
or insurance  company which is subject to  examination  and  supervision  in its
capacity as a lender by an agency of the United  States or of the state in which
it has its principal place of business; a pension fund approved by the Secretary
of HHS; and certain other  entities  specified in the HEAL Act. If the Secretary
of HHS approves the lender's  application,  the  Secretary of HHS and the lender
enter into an insurance  contract  whereby the Secretary of HHS agrees to insure
each  eligible  HEAL Loan held by the lender  against  the  borrower's  default,
death, total and permanent disability, or bankruptcy.

An approved eligible lender can have either a standard  insurance  contract or a
comprehensive  insurance  contract  with the  Secretary  of HHS. A lender with a


                                       27


standard  insurance  contract  must submit to the  Secretary of HHS a borrower's
application  for each  loan  that  the  lender  determines  to be  eligible  for
insurance.  The Secretary of HHS notifies the lender  whether or not the loan is
insurable,  the  amount  of  the  insurance  and  the  expiration  of  the  loan
commitment. A lender with a comprehensive insurance contract may disburse a loan
without submitting an individual borrower's  application to the Secretary of HHS
for initial  approval.  All eligible loans made by a lender with a comprehensive
insurance  contract before a specified date are automatically  insured up to the
aggregate  amount  stated in the  insurance  contract.  The Secretary of HHS may
limit,  suspend or terminate the lender's  eligibility under the HEAL Program if
the  lender  violates  any  provision  of the  HEAL Act or  agreements  with the
Secretary of HHS  concerning  the HEAL Program.  The Transferor and the Eligible
Lender Trustee are each a currently approved holder of a Comprehensive Insurance
Contract with the Secretary of HHS.

      Insurance Benefits

The  insurance  provided by the  Secretary  of HHS covers  100% of the  lender's
losses  on both  unpaid  principal  and  interest  except to the  extent  that a
borrower may have a defense on the loan (other than infancy).  HEAL insurance is
not  unconditional.  The  Secretary  of HHS  insures  HEAL Loans on the  implied
representation  of  the  lender  that  all  the  requirements  for  the  initial
insurability  have  been  met.  HEAL  insurance  is  further   conditioned  upon
compliance  by all  holders  of the loan  with all laws,  regulations  and other
requirements.  The insurance coverage on a loan under the HEAL Program ceases to
be  effective  after a  60-day  default  by the  lender  in the  payment  of the
insurance  premium  charged by the  Secretary of HHS. The Sales  Agreement  will
include  representations  and warranties of the  Transferor  that each HEAL Loan
qualifies the eligible lender holder to receive Insurance Payments in accordance
with the HEAL  Insurance  Contract.  The  Depositor's  rights  under  the  Sales
Agreement  will be assigned to the Trust  pursuant to the Transfer and Servicing
Agreement.

Payment on an approved  insurance claim  generally  covers interest that accrues
through the date the claim is paid,  except that the  Secretary  of HHS does not
pay interest that accrues between the end of the period that a claim is required
to be filed and the date the  Secretary  of HHS  receives  the claim,  and, if a
claim is  returned  to the lender for  additional  documentation  necessary  for
approval of the claim, interest is only paid for the first 30 days following the
return of the claim to the lender.

      Authorized Amounts of HEAL Loans

   
An eligible  student borrower may borrow an amount for an academic year equal to
the difference between the student's estimated cost of education for that period
and the amount of other  financial aid the student will receive for that period.
An eligible non-student borrower may borrow in an amount that is no greater than
the sum of the HEAL  insurance  premium  plus the  interest  that is expected to
accrue and must be paid on the borrower's  HEAL Loan during the period for which
the new loan is  intended.  The total  amount of HEAL Loans made to any borrower
which may be covered by federal insurance may not exceed $20,000 in any academic
year for a student  enrolled  in a school  of,  or in the  field  of,  medicine,
osteopathy,  dentistry,  veterinary  medicine,  optometry or  podiatry,  up to a
maximum  aggregate of $80,000,  and $12,500 in any academic  year for a borrower
enrolled  in a school  of, or in the  field,  of  pharmacy,  public  health,  or
chiropractic,  or a graduate program in health  administration or behavioral and
mental  health  practice,  including  clinical  psychology,  up to an  aggregate
maximum of $50,000.
    

      Terms of HEAL Loans

A loan made under the HEAL Program must be made without security, except that in
certain  limited  instances an  endorsement  may be  required.  The borrower may
prepay the whole or any part of the loan at any time without penalty.

   
The  principal  amount of the HEAL Loan  must be repaid in  installments  over a
period of not less than 10 years or more than 25 years,  beginning  not  earlier
than nine months nor later than twelve  months  (the "Grace  Period")  after the
date on which (i) the  borrower  ceases  to be a  participant  in an  accredited
internship or residency program of not more than four years in duration,  or the
borrower  completes  the fourth year of an  accredited  internship  or residency
program of more than four years in duration  (for loans made on or after October
22, 1985),  or the borrower  ceases to carry,  at an eligible  institution,  the
normal  full-time  academic  workload,  or (ii) the borrower,  who is a graduate


                                       28


student of an eligible  institution,  ceases to be a participant in a fellowship
training  program  not in excess of two years or a  participant  in a  full-time
educational  activity not in excess of two years,  which is directly  related to
the  health   profession  for  which  the  borrower   prepared  at  an  eligible
institution,  as determined by the Secretary of HHS, and which may be engaged in
by the borrower  during such a two-year period which begins within twelve months
after the completion of the borrower's  participation in a program  described in
clause  (i) of this  sentence  or  prior  to the  completion  of the  borrower's
participation  in such  program (for loans made on or after  October 22,  1985),
except during periods of deferment  (described  below).  The repayment period of
the  loan may not  exceed  33 years  from the date of  execution  of the note or
written  agreement  evidencing it.  Principal and interest need not be paid, but
interest accrues,  during any period (i) during which the borrower is pursuing a
full-time  course  of  study  at an  eligible  institution  (or  at an  eligible
institution  under the FFEL  Program),  (ii) not in excess of four years  during
which the borrower is a  participant  in an  accredited  internship or residency
program,  (iii) not in excess of three  years  during  which the  borrower  is a
member of the Armed  Forces of the  United  States,  (iv) not in excess of three
years  during  which the  borrower is in service as a volunteer  under the Peace
Corps  Act (22 USCA  ss.2501  et seq.) or is a  member  of the  National  Health
Service Corps,  (v) not in excess of three years during which the borrower is in
service as a full-time volunteer under Title I of the Domestic Volunteer Service
Act of 1973,  (vi) not in excess of three years for a borrower who has completed
an accredited  internship or residency  training program in osteopathic  general
practice,  family medicine,  general internal practice,  preventive  medicine or
general  pediatrics and who is practicing  primary care,  (vii) not in excess of
one year, for borrowers who are graduates of schools of chiropractic, (viii) not
in excess of two years which is described  in clause (ii) of the first  sentence
of this paragraph,  (ix) not in excess of three years, during which the borrower
is providing  health care services to Indians  through an Indian health  program
(as defined in section  108(a)(2)(A) of the Indian Health Care Improvement Act),
and (x) in addition to all other  deferments  for which the borrower is eligible
under clauses (i) through (viii) of this sentence during which the borrower is a
member of the Armed Forces on active duty during the Persian Gulf conflict.  The
periods  described  in (i)  through  (x) are  "Deferment  Periods."  In  certain
circumstances a Deferment  Period may not be included in determining the 25- and
33-year maximum repayment periods referred to above.
    

At least 30 and not more than 60 days before the  commencement  of the repayment
period,  the borrower  must contact the lender to establish  the precise term of
repayment.  The note must offer,  in  accordance  with  criteria  prescribed  by
regulation of the Secretary of HHS, a graduated repayment schedule. The borrower
may  choose to repay  under the  graduated  repayment  schedule  or a  repayment
schedule  which  provides for  substantially  equal  installment  payments.  The
Secretary of HHS has not  promulgated  regulations  which set the criteria for a
graduated repayment schedule.

Unless  agreed  otherwise,  in writing,  the total of the payments by a borrower
during  any  year of the  repayment  period  with  respect  to all  loans of the
borrower under the HEAL Program should be at least equal to the annual  interest
on the outstanding principal, except during Deferment Periods.

      Interest

At the lender's option,  the interest rate on the HEAL Loan may be calculated on
a fixed rate or on a variable  rate basis.  Whichever  method is selected,  that
method  must  continue  over  the life of the  loan,  except  where  the loan is
consolidated with another HEAL Loan. Interest that is calculated on a fixed rate
basis is  determined  for the life of the loan  during the  calendar  quarter in
which the loan is disbursed.  It may not exceed the maximum rate  determined for
that quarter by the Secretary of HHS.  Interest that is calculated on a variable
rate basis varies every calendar quarter  throughout the life of the loan as the
market price of U.S. Treasury bills changes.  For any quarter, it may not exceed
the maximum rate determined by the Secretary of HHS. For each calendar  quarter,
the Secretary of HHS determines the general maximum annual HEAL interest rate by
(i) determining the average of the bond equivalent rates reported for the 91-day
U.S. Treasury bills auctioned for the preceding calendar quarter,  (ii) adding 3
percentage  points, and (iii) rounding that figure to the next higher one-eighth
of one  percent.  The HEAL Loans may bear  interest  at less than the  statutory
rates to the extent specified in the related Prospectus Supplement.

As a general rule,  unpaid accrued interest may be compounded  semi-annually and
added to principal.  However, if a borrower postpones payment of interest before
the beginning of the repayment period or during Deferment  Periods or the lender
permits postponement during forbearance, the lender may refrain from semi-annual
compounding  of interest and add accrued  interest to principal only at the time
repayment  of  principal  begins  or  resumes.  A lender  may do so only if this
practice  does not result in interest  being  compounded  more  frequently  than
semi-annually.  Interest begins to accrue when a loan is disbursed.  However,  a
borrower may postpone  payment of interest before the beginning of the repayment
period or during the  Deferment  Periods  or a lender  may  permit  postponement
during the forbearance. In these cases, payment of interest must begin or resume
on the date on which  repayment  of principal  begins or resumes.  If payment of
interest  is  postponed,  it may be  added  to the  principal  for  purposes  of
calculating a repayment schedule.

      Insurance Premium

The  Secretary of HHS charges  each lender an  insurance  premium to provide the
insurance on HEAL Loans at the time of disbursement. The HEAL Act authorizes the
Secretary of HHS to charge an insurance  premium payable in advance based on the
default  rate of the  educational  institution  and  whether  only the  borrower
executes  the loan or obtains a  co-signer.  Presently,  the  insurance  premium


                                       29


varies  between 3% and 8%.  The lender may pass along the cost of the  insurance
premium to the borrower by billing for it  separately  or  deducting  the amount
from disbursed  loan  proceeds.  Premiums are not refundable by the Secretary of
HHS and need not be refunded by the lender to the borrower. Eligible lenders and
eligible  institutions may also be assessed additional risk based premiums based
on the eligible  entity's  default rate. The  risk-based  premium to be assessed
shall range from 6 percent of the principal  amount of the loan to 10 percent of
the principal amount of the loan.

   
      Consolidation and Refinancing of HEAL Loans

If a lender or holder  holds two or more HEAL Loans  made to the same  borrower,
the lender or holder and the borrower may agree to consolidate  the loans into a
single  HEAL  Loan   obligation   evidenced  by  one  promissory   note  if  the
consolidation will not result in terms less favorable to the borrower than if no
consolidation  had occurred and certain  other  requirements  are  satisfied.  A
lender or holder and the borrower also may agree to refinance a loan one time.
    

      Payments by Secretary of HHS

The  Secretary  of HHS insures  each lender for the losses  which the lender may
incur on insured loans in the event that a borrower  dies,  becomes  permanently
and totally  disabled,  files for  bankruptcy  or  defaults  on the loans.  If a
borrower  dies  or  becomes  disabled,  the  Secretary  of  HHS  discharges  the
borrower's  liability on the loan by repaying  the amount owed.  If the borrower
defaults after a substantial  collection  effort,  the Secretary of HHS pays the
amount of the loss to the  lender,  and the  borrower's  loan is assigned to the
Secretary of HHS.

      Due Diligence

A lender must follow certain  procedures in making HEAL Loans, and must exercise
due  diligence in the  collection of a HEAL Loan with respect to both a borrower
and any  endorser,  in  accordance  with  regulations  of the  Secretary of HHS.
Generally,   these  procedures  require  that  completed  loan  applications  be
processed,  a  determination  of whether an  applicant  is an eligible  borrower
attending an eligible  institution  under the HEAL Act be made,  the  borrower's
responsibilities  under the loan be explained to him or her, the promissory note
evidencing  the loan be executed by the borrower  and that the loan  proceeds be
disbursed  by the  lender in a  specified  manner.  After the loan is made,  the
lender must establish  repayment  terms with the borrower,  properly  administer
deferments  and  forbearances  and credit the borrower for payments  made.  If a
borrower  becomes  delinquent in repaying a loan, a lender must perform  certain
collection procedures (primarily telephone calls, demand letters and skiptracing
procedures) that vary depending upon the length of time a loan is delinquent. If
these  procedures are not followed or such due diligence is not  exercised,  the
lender's claim for insurance may be rejected by the Department of HHS.

      Claims

"Default"  means the  persistent  failure of the borrower to make a payment when
due,  or to  comply  with  other  terms of the note or other  written  agreement
evidencing  a loan  under  circumstances  where  the  Secretary  of HHS finds it
reasonable  to  conclude  that the  borrower  no  longer  intends  to honor  the
obligation to repay.  In the case of a loan  repayable (or on which  interest is
payable) in monthly installments, this failure must have persisted for 120 days.
In the  case of a loan  repayable  (or on which  interest  is  payable)  in less
frequent  installments,  this failure must have persisted for 180 days. Upon the
occurrence of a default,  the Secretary of HHS shall require the eligible lender
or holder to commence and prosecute an action for default.  If, for a particular
loan,  an automatic  stay is imposed on  collection  activities  by a Bankruptcy
Court, and the lender receives written  notification of the automatic stay prior
to initiating legal proceedings against the borrower,  the 120 or 180-day period
does not include any period  prior to the end of the  automatic  stay.  Unless a
lender  has  notified  the  Secretary  of HHS that it has filed  suit  against a
defaulted  borrower,  it must file a default  claim  with the  Secretary  of HHS
within 30 days after a loan has been determined to be in default.  Under various
circumstances,  a lender  must  commence  and  prosecute  an action for  default
against a borrower  before  filing a default  claim.  A lender must file a death
claim with the Secretary of HHS within 30 days after the lender  determines that
a borrower is dead. A lender must file a disability  claim with the Secretary of
HHS within 30 days after it is notified that the Secretary of HHS had determined
a  borrower  to be  totally  and  permanently  disabled.  A lender  must  file a
bankruptcy claim with the Secretary of HHS within 10 days of the initial date of
receipt of court notice or written notice from the borrower's  attorney that the
borrower  has filed for  bankruptcy  under  chapters 11 or 13 of the  Bankruptcy
Code,  or has filed a complaint to determine  the  dischargeability  of the HEAL
Loan under chapter 7 of the Bankruptcy Code.

   
The Health Professions  Education Partnership Act of 1998 reduced the amount the
Secretary of HHS will pay with respect to default claims  submitted after May 1,
1999 to a sum equal to 98% of the amount of the loss sustained by the insured on


                                       30


the loan,  unless the eligible  lender or holder (and any servicer acting on its
behalf) is designated  for  "exceptional  performance."  The Health  Professions
Education  Partnership  Act of  1998  authorized  the  Secretary  of HHS to make
exceptional   performance   designations   and  established   requirements   for
maintaining such designation. There is no assurance that the Financed HEAL Loans
will continue to be eligible for more than 98% insurance  coverage following the
implementation of the exceptional performance provisions.
    

      General

The  Secretary of HHS may enter into a special  contract with a borrower who has
obtained a degree from an eligible institution. Under the contract, the borrower
agrees to serve for a continuous  period of (i) not less than 12 months for each
12-month  period the  Secretary  of HHS  assumes  such  obligations,  or (ii) 24
months,  whichever is greater in a health manpower  shortage area as a member of
the National Health Service Corps or as a private  practitioner.  In return, the
Secretary of HHS will pay an amount,  not to exceed $10,000 per 12-month period,
to the holder of the  borrower's  HEAL Loan to be applied  toward  interest  and
principal.

      Insurance Fund

The federal  government has established  pursuant to the HEAL Act a student loan
insurance  fund  which  is  available  without  fiscal  year  limitation  to the
Secretary  of HHS for making  payments  in  connection  with the  collection  or
default  of loans  insured  under  the HEAL  Program.  If moneys in the fund are
insufficient to make the payments on collection or default of insured loans, the
Secretary  of the Treasury may lend the fund such amounts as may be necessary to
make the payments involved, subject to the Federal Credit Reform Act of 1990 (42
USC ss.ss. 661 et seq.)

      Collection/Litigation

The use of  litigation  by the lender  could  affect the cost of  collection  on
defaulted HEAL Loans.

                              THE PRIVATE LOAN PROGRAMS

To the extent  described in the Prospectus  Supplement for a Series,  the assets
securing the Notes of a Series may include  Financed  Private Loans issued under
one  or  more  Private  Loan  Programs.   The  Private  Loan  Programs  will  be
specifically  identified  in the  Prospectus  Supplement  with  respect  to such
Series. The Prospectus Supplement for a Series secured by Financed Private Loans
may specify a maximum  percentage  of Financed  Private  Loans that may comprise
part of the Financed  Student Loans  securing one or more Series of Notes.  This
summary identifies  characteristics  common to most Private Loan Programs but is
qualified  by the  specific  disclosure  set  forth  in the  related  Prospectus
Supplement.

Private  Loans made under most Private Loan  Programs are based on the credit of
the Obligor or his or her parents or  co-borrowers.  In general,  applicants are
required to have a minimum  annual  income and a monthly debt burden,  including
the Financed  Student Loan,  of no greater than a specified  percentage of their
monthly income. In determining whether a student or co-borrower is creditworthy,
a credit  bureau report is obtained for each  applicant,  including the student.
The  various  Private  Loan  Programs  have  different   standards  as  to  what
constitutes a satisfactory credit history.

Eligible  post-secondary  borrowers  of a Private  Loan often are required to be
engaged in a course of study at a qualifying educational institution,  which may
include two-year colleges,  four-year colleges and for-profit  schools.  Certain
Private Loan  Programs are  specifically  designed for graduate or  professional
students, or for students attending elementary or secondary private schools. The
institutions  generally  must be located in the United States or Canada.  Often,
the  borrower  (or a  co-applicant)  must be a citizen or resident of the United
States. Some Private Loans may be a consolidation of existing Private Loans.

The amount that may be borrowed  under a Private Loan Program  varies based upon
the Private Loan Program.  Typically,  borrowers  must borrow at least a minimum
amount with respect to any academic year, and may not borrow more than a maximum
amount per academic  year,  or a maximum  amount under the Private Loan Program.
However,  the amount of the Private Loan plus other  financial aid received by a
student,  normally may not exceed the cost of  education,  as  determined by the
school.

A guarantee fee typically is deducted from the Private Loan  proceeds.  All or a
portion of this fee is paid to the agency that has  established the Private Loan
Program and that guarantees the repayment of all or a substantial portion of the


                                       31


Private Loan under certain specified circumstances.  The obligation to guarantee
is  typically  dependent  upon the proper  servicing of such Private Loan by the
Servicer thereof.

The  interest  rate on a Private Loan varies based upon the Private Loan Program
and can either be fixed or variable.  Floating rates may be based upon the prime
rate or the T-Bill Rate, or some other objective  standard.  Interest  typically
accrues  at a rate equal to the index  plus a margin,  but  subject to a maximum
rate per annum, with the interest rate being adjusted periodically.

Repayment of a Private Loan usually is required to commence within 45 to 90 days
following  the  borrowing.  However,  certain  Private  Loan  Programs  permit a
borrower  to defer the  repayment  of  principal  while the student is in school
(often up to a maximum  number of years).  In such event,  principal  repayments
typically begin promptly following graduation. Most Private Loan Programs permit
prepayment of the Private Loan at any time without penalty.  Borrowers typically
may  schedule  repayment  over a 10- to  25-year  period,  subject  to a minimum
monthly payment obligation.

                            DESCRIPTION OF THE AGREEMENTS

      General

The  following  is a summary  of the  material  terms of each  Sales  Agreement,
pursuant to which the Transferor will transfer the Financed  Student Loans to an
eligible lender trustee on behalf of the Depositor;  each Transfer and Servicing
Agreement,  pursuant  to which the  Depositor  will  cause the  eligible  lender
trustee to transfer the Financed  Student  Loans to the Trust in the name of the
Eligible  Lender  Trustee and the Master  Servicer  will  service  the  Financed
Students Loans; the Indenture,  as supplemented  from time to time,  pursuant to
which  each  Series  of Notes is  issued;  and  each  Administration  Agreement,
pursuant to which the Administrator will undertake certain administrative duties
with respect to the Trust and the Financed  Student Loans under the Transfer and
Servicing  Agreement and the Indenture  (collectively,  the  "Agreements").  The
summary  does not purport to be complete  and is  qualified  in its  entirety by
reference to the provisions of the  Agreements.  Each of such Agreements will be
substantially in the form filed as an exhibit to the  Registration  Statement of
which this Prospectus is a part.

      Sales Agreements

On the  Closing  Date for any Series of Notes,  the  Transferor  will convey the
related  Financed  Student Loans to an eligible  lender trustee on behalf of the
Depositor  pursuant to the terms of a Sales Agreement between the Transferor and
the Depositor.  The Sales Agreement will contain  representations  substantially
similar  to  those   contained  in  the  Transfer   and   Servicing   Agreement.
Consequently,  any  obligation of the Depositor to repurchase  Financed  Student
Loans will likewise be an obligation of the Transferor. See "The Transferor" and
"-- Transfer and Servicing  Agreements -- Conveyance of Financed  Student Loans;
Representations and Warranties" herein.

      Transfer and Servicing Agreements

On the  Closing  Date for any  Series of Notes,  the  Depositor  will  cause its
eligible  lender trustee to contribute and assign to the Eligible Lender Trustee
on behalf of the related Trust,  without  recourse,  its entire  interest in the
Financed  Student Loans described in the Transfer and Servicing  Agreement,  all
collections  received and to be received with respect  thereto for the period on
or after  the  Cut-off  Date and all  rights  under the  Sales  Agreement.  Each
Financed Student Loan will be identified in schedules appearing as an exhibit to
the Transfer and Servicing Agreement.

Conveyance  of Financed  Student  Loans;  Representations  and  Warranties.  The
Depositor will make certain  representations  and warranties with respect to the
Financed Student Loans to the related Trust, including, among other things, that
(i) each Financed  Student  Loan, at the time of transfer to the Trust,  is free
and clear of all security  interests,  liens,  charges and encumbrances,  and no
offsets,  defenses or  counterclaims  have been asserted or, to the  Depositor's
knowledge,  threatened;  (ii)  the  information  provided  with  respect  to the
Financed  Student  Loans is true and correct in all material  respects as of the
Cut-off  Date;  and  (iii)  each  Financed  Student  Loan,  at the  time  it was
originated, complied and, at the Closing Date, complies in all material respects
with  applicable  federal and state laws  (including,  without  limitation,  the


                                       32


Higher  Education Act, the HEAL Act,  consumer credit,  truth-in-lending,  equal
credit opportunity and disclosure laws) and applicable  restrictions  imposed by
(A) the FFEL  Program or under any  Guarantee  Agreement  with  respect to FFELP
Loans, (B) the HEAL Program or under the HEAL Insurance Contract with respect to
HEAL Loans,  and (C) any related  Private  Loan  Program with respect to Private
Loans.

Following  the  discovery by or notice to the  Depositor of a breach of any such
representation  or  warranty  with  respect to any  Financed  Student  Loan that
results in the failure of a Guarantee  Agency  (including  for this  purpose any
guarantor  under a Private  Loan  Program)  to make a  Guarantee  Payment or the
Department of HHS to make an Insurance  Payment to the Eligible  Lender Trustee,
the Depositor will,  unless such breach is cured within 120 days,  purchase such
Financed  Student  Loan from the  Eligible  Lender  Trustee  as of the first day
following  the end of such  120-day  period that is the last day of a Collection
Period, at a price equal to the applicable Purchase Amount;  provided,  however,
that in the case of any  representation  or warranty  the breach of which may be
cured by reinstatement of the Guarantee Agency's obligation to guarantee payment
or the Department of HHS' obligation to insure  payment,  such cure period shall
be 360 days, in each case following the earlier of the date on which such breach
is discovered by the  Depositor  and the date of the  Servicer's  receipt of the
Guarantee  Agency or Department of HHS reject  transmittal  form with respect to
such Financed  Student Loan.  Notwithstanding  the foregoing,  unless  otherwise
provided in the Prospectus Supplement for a Series, if as of the last day of any
Collection Period the aggregate  principal amount of Financed Student Loans with
respect to which claims have been filed with and rejected by a Guarantee  Agency
or the Department of HHS as a result of a breach of a representation or warranty
of the Depositor or a breach of the  obligations of the Master  Servicer or with
respect to which the Master  Servicer  determines  that  claims  cannot be filed
pursuant to the Higher  Education  Act or the HEAL Act, as the case may be, as a
result of such a breach  exceeds  the  lesser of  $250,000  or 0.25% of the Pool
Balance as of such date,  the Depositor  shall  repurchase  within 120 days of a
written  request  by the  Eligible  Lender  Trustee  or the  Indenture  Trustee,
affected Financed Student Loans in an aggregate principal amount such that after
such  repurchases  (or purchases by the Master Servicer as described below under
"Master Servicer Covenants") the aggregate principal amount of affected Financed
Student  Loans is equal to or less than the lesser of  $250,000  or 0.25% of the
Pool Balance.  The Financed  Student Loans to be repurchased by the Depositor or
the Transferor or purchased by the Master  Servicer will be based on the date of
claim rejection, with the Financed Student Loans with the earliest such dates to
be repurchased or purchased  first.  The Prospectus  Supplement for a Series may
specify  shorter or longer  cure  periods,  and  establish  different  dollar or
percentage thresholds, to the extent set forth therein.

In addition,  the Depositor or the Transferor will be obligated to reimburse the
related Trust (i) for any accrued  interest  amounts that the  Department of HHS
refuses to pay with  respect to Financed  HEAL  Loans,  and (ii) for any accrued
interest  amounts  that a  Guarantee  Agency  (including  for this  purpose  any
guarantor under a Private Loan Program) refuses to pay pursuant to its Guarantee
Agreement,  and for any Interest Subsidy Payments and Special Allowance Payments
that are lost or that must be repaid to the Department of Education with respect
to Financed FFELP Loans, as a result of a breach of any such  representation  or
warranty by the Depositor.  Under certain circumstances,  the Depositor also has
the right to  repurchase,  or transfer a  Subsequent  Financed  Student  Loan in
exchange  for,  a  Financed  Student  Loan  for  which  it  has a  reimbursement
obligation  as  described  in  the  preceding   sentence.   The  repurchase  and
reimbursement  obligations of the Depositor or the Transferor  will  constitute,
together with the right to receive certain amounts from Credit  Enhancement,  if
any,  the  sole  remedy   available   to  or  on  behalf  of  such  Trust,   the
Certificateholders   or  the  Noteholders  for  any  such  uncured  breach.  The
Transferor's and the Depositor's  repurchase and  reimbursement  obligations are
contractual  obligations  pursuant to the Transfer and Servicing  Agreement that
may be enforced  against the  Transferor  and the  Depositor,  but the breach of
which will not constitute an Event of Default under the Notes.

Pre-Funding  Account. If a Pre-Funding Account has been established with respect
to a Trust and a Pre-Funded  Amount has been deposited therein with respect to a
Series of Notes, the Trust will use such amounts to acquire additional  Financed
Student Loans ("Additional  Student Loans") from the Depositor from time to time
during  the  applicable  Pre-Funding  Period.  The  amount  on  deposit  in  any
Pre-Funding  Account may not exceed a specified  percentage  of the initial Pool
Balance of the related Trust as set forth in the related Prospectus  Supplement.
Additional  Student  Loans may include  FFELP Loans,  HEAL Loans and/or  Private
Loans in such amounts as may be determined by the Depositor and  satisfying  any
conditions   imposed  by  the  Rating   Agencies  and  any  provider  of  Credit
Enhancement, if applicable.

The Trust may acquire from the Depositor during a Pre-Funding  Period Additional
Student  Loans  having an aggregate  principal  balance up to the amount then on
deposit in the Pre-Funding  Account.  Monies in the Pre-Funding  Account will be
invested  exclusively  in Eligible  Investments.  The  obligation  to accept any
Additional Student Loan by the Eligible Lender Trustee on behalf of the Trust is
subject  to the  condition,  among  others  as may be set  forth in the  related
Prospectus  Supplement,  that such  Additional  Student  Loan must  satisfy  all
applicable origination  requirements and all other requirements specified in the
Transfer  and  Servicing  Agreement.  On such  dates as may from time to time be
designated by the Depositor during a Pre-Funding  Period, the Depositor may sell
and assign,  without  recourse,  to the Eligible Lender Trustee on behalf of the
Trust,  its entire  interest in  Additional  Student  Loans.  Each  agreement of
transfer  will  include  as an exhibit a schedule  identifying  each  Additional
Student Loan  transferred.  Upon such conveyance of Additional  Student Loans to
the  Eligible  Lender  Trustee on behalf of the Trust,  the Pool Balance will be
adjusted.

                                       33


Any  amounts  remaining  in the  Pre-Funding  Account at the end of the  related
Pre-Funding Period will be paid to the Noteholders as a prepayment of principal,
as set forth in the related Prospectus Supplement.

Subsequent Finance Period and Subsequent Financed Student Loans. During a period
from the  Closing  Date for a Series  to a  subsequent  date  identified  in the
related Prospectus  Supplement (the "Subsequent Finance Period"),  the Depositor
may, at its option but subject to the  conditions  set forth in the Transfer and
Servicing  Agreement,  transfer to the Eligible  Lender Trustee on behalf of the
related Trust, Subsequent Financed Student Loans, and direct the Eligible Lender
Trustee and the Indenture Trustee to apply Consolidation  prepayments on deposit
in the Collection Account to pay the Purchase Price for such Subsequent Financed
Student Loans.  Subsequent  Financed Student Loans that may be so transferred by
the Depositor include (i) Consolidation  Loans or HEAL Consolidation  Loans made
by the  Transferor,  provided,  however,  that in no event  shall the  aggregate
amount of Subsequent Financed Student Loans that are Consolidation Loans or HEAL
Consolidation Loans transferred into the related Trust exceed any maximum amount
identified  in  the  Prospectus  Supplement;  (ii)  Serial  Loans  owned  by the
Depositor  that are serial (i.e.,  made to the same borrower under the same loan
program and guaranteed by the same Guarantee Agency or insured by the Department
of HHS) to an  existing  Financed  Student  Loan  owned  by the  related  Trust,
provided  that each such  Subsequent  Financed  Student Loan entitles the holder
thereof  to  receive  interest  based on the  same  interest  rate  index as the
Financed Student Loan to which it is serial,  and provided  further,  that in no
event shall the aggregate  amount of Subsequent  Financed Student Loans that are
Serial  Loans  transferred  into the related  Trust  exceed any  maximum  amount
identified in the  Prospectus  Supplement;  and (iii) similar  consolidation  or
serial loans under applicable Private Loan Programs.

In addition, during the Subsequent Finance Period for any Series, subject to the
conditions  set forth in the  related  Transfer  and  Servicing  Agreement,  the
Depositor  may, at its option,  in lieu of  reimbursing  certain  lost  interest
payments  and Special  Allowance  Payments  or  depositing  into the  Collection
Account  the  Purchase  Amount of a  Financed  Student  Loan  which  has  become
ineligible  for lost  interest  payments  or  Special  Allowance  Payments  (see
"Description of the Agreements -- Transfer and Servicing Agreements  -Conveyance
of Financed  Student Loans;  Representations  and  Warranties" and "Servicing --
Master Servicer  Covenants"),  the Depositor may transfer to the Eligible Lender
Trustee on behalf of the related Trust, a Subsequent Financed Student Loan which
satisfies the following  criteria (or such other criteria as may be set forth in
the Prospectus  Supplement for a Series):  (A) the Subsequent  Financed  Student
Loan was originated under the same loan program as the Financed Student Loan for
which it is being exchanged and entitles the holder thereof to receive  interest
based on the same interest rate index as the Financed  Student Loan for which it
is being  exchanged,  (B) the Subsequent  Financed Student Loan will not, at any
level of such interest  rate index,  have an interest rate that is less than the
Financed  Student  Loan  for  which it is being  exchanged  and (C) the  average
principal balance per Obligor of the Subsequent  Financed Student Loans that are
being transferred into the related Trust and the existing Financed Student Loans
for which they are being  exchanged is within 10% (plus or minus) of the average
principal balance per Obligor of the Financed Student Loans being transferred to
the Depositor.  If the aggregate outstanding principal balance of the Subsequent
Financed Student Loans is less than that of the Financed Student Loans for which
they are being  exchanged,  the Depositor  shall  deposit the  difference in the
Collection Account concurrently with such transfer. If the aggregate outstanding
principal balance of the Subsequent  Financed Student Loans is greater than that
of the Financed Student Loans for which they are being exchanged,  the Depositor
shall be entitled to the  difference  from amounts on deposit in the  Collection
Account.  In either case,  such  payments are referred to herein as  "Adjustment
Payments."

The Trust may not acquire Subsequent  Financed Student Loans at any time that an
Event of  Default  under the  Indenture,  a Master  Servicer  Default  under the
Transfer  and  Servicing  Agreement  or  an  Administrator   Default  under  the
Administration Agreement has occurred and is continuing.

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

Funds in the Trust  Accounts  will be invested as provided in the  Transfer and
Servicing Agreement in Eligible  Investments.  "Eligible  Investments"  include
the following:

(i)               cash (insured at all times by the FDIC);

(ii)              direct obligations of (including obligations issued or held in
                  book  entry  form  on the  books  of)  the  Department  of the
                  Treasury of the United States of America;

                                       34


(iii)             obligations  of any of the following  federal  agencies  which
                  obligations  represent the full faith and credit of the United
                  States of America, including:

                  -     Export-Import Bank
                  -     Farm Credit System Financial Assistance Corporation
                  -     Farmers Home Administration
                  -     General Services Administration
                  -     U.S. Maritime Administration
                  -     Small Business Administration
                  -     Government National Mortgage Association (GNMA)
                  -     U.S.  Department of Housing & Urban Development (PHA's)
                  -     Federal Housing Administration;

(iv)              senior  debt  obligations  rated "AAA" or "Aaa" by each Rating
                  Agency and issued by the Federal National Mortgage Association
                  or the Federal Home Loan Mortgage Corporation

(v)               U.S. dollar  denominated  deposit accounts,  federal funds and
                  banker's acceptances with domestic commercial banks which have
                  a rating on their  short term  certificates  of deposit on the
                  date of purchase of "A-1+" or "P-1" by each Rating  Agency and
                  maturing  no more  than 360 days  after  the date of  purchase
                  (ratings on holding  companies not being considered the rating
                  of the bank);

(vi)              commercial paper which is rated at the time of purchase in the
                  single highest classification, "A- 1+" or "P-1" by each Rating
                  Agency and which matures not more than 270 days after the date
                  of purchase;

(vii)             investments in money market funds (including,  but not limited
                  to,  money  market  mutual  funds) rated "AAAm" or "AAAm-G" or
                  better by each Rating Agency;

(viii)            investment   agreements  acceptable  to  each  Rating  Agency,
                  written  confirmation  of  which  shall  be  furnished  to the
                  Indenture Trustee prior to any such investment; and

(ix)              other forms of  investments  acceptable to each Rating Agency,
                  written  confirmation  of  which  shall  be  furnished  to the
                  Indenture Trustee prior to any such investment.

Notwithstanding  anything  in  the  Transfer  and  Servicing  Agreement  to  the
contrary,  for  so  long  as the  Transferor  or  any  of  its  affiliates  is a
Certificateholder,  all  investments  of the  related  Trust  shall  be  made in
investments  permissible  for a  national  bank.  Investment  earnings  on funds
deposited in the Trust Accounts, net of losses and investment expenses,  will be
deposited in the Collection Account.

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

Amendment.  Each Transfer and Servicing  Agreement may be amended by the parties
thereto,  with the consent of the Indenture  Trustee,  for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of a Transfer and  Servicing  Agreement or of modifying in any manner the rights
of Noteholders or 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 the  Financed  Student
Loans or  distributions  that are  required  to be made for the  benefit  of the
Noteholders  or the  Certificateholders,  or (ii) reduce the  percentage  of the
Notes which are required to consent to any such  amendment,  without the consent
of the holders of all the outstanding Notes affected thereby.

                                       35


Evidence as to Compliance . Each Transfer and Servicing  Agreement  with respect
to  any  Series  of  Notes  will  provide  that  a firm  of  independent  public
accountants  will  furnish to the  Eligible  Lender  Trustee  and the  Indenture
Trustee annually a statement (based on the examination of certain  documents and
records and on such accounting and auditing  procedures  considered  appropriate
under the  circumstances)  as to  compliance by the Master  Servicer  during the
preceding  calendar  year with certain  provisions of the Transfer and Servicing
Agreement relating to the servicing of the Financed Student Loans.

Each  Transfer  and  Servicing  Agreement  will  further  provide that a firm of
independent  public  accountants  (which may be the same firm referred to in the
immediately preceding paragraph) will furnish to the Eligible Lender Trustee and
the Indenture  Trustee annually a statement (based on the examination of certain
documents and records and on such accounting and auditing procedures  considered
appropriate  under the  circumstances)  as to  compliance  by the  Administrator
during the preceding  calendar year with certain  provisions of the Transfer and
Servicing Agreement relating to the administration of the Trust and the Financed
Student Loans.

Each  Transfer  and  Servicing  Agreement  will also provide for delivery to the
Eligible  Lender  Trustee  and the  Indenture  Trustee,  concurrently  with  the
delivery of each  statement of  compliance  referred to above,  of a certificate
signed by an officer of the Master  Servicer or the  Administrator,  as the case
may  be,   stating  that,  to  his  knowledge,   the  Master   Servicer  or  the
Administrator,  as the case may be, has  fulfilled in all material  respects all
its  obligations  under the  Transfer and  Servicing  Agreement  throughout  the
preceding  calendar 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. Each of the Master Servicer and the Administrator has
agreed to give the Indenture  Trustee and the Eligible  Lender Trustee notice of
certain Master Servicer Defaults and Administrator Defaults, respectively, under
the Transfer and Servicing Agreement.

Copies of such statements and  certificates  may be obtained by Noteholders by a
request in writing addressed to the Indenture Trustee at the address  identified
in the related Prospectus Supplement.

      The Indenture

General.  The Notes will be issued  pursuant to an  Indenture by and between the
applicable Trust and Indenture  Trustee,  as supplemented from time to time by a
Terms  Supplement.  The  Administrator  will perform certain  obligations of the
Trust under the Indenture for any Series.

The Indenture  Trustee.  The Indenture Trustee with respect to a Series of Notes
will be the entity  named in the related  Prospectus  Supplement.  An  Indenture
Trustee  may  serve  from  time to time as  trustee  under  indentures  or trust
agreements  with the  Transferor or its  affiliates  relating to other issues of
their securities.  In addition,  the Transferor or its affiliates may have other
banking relationships with the Indenture Trustee and its affiliates.

Modification  of  Indenture;  Supplemental  Indentures.  With the consent of the
holders of a majority of the aggregate  principal amount of Directing Notes of a
Trust then  outstanding  (or, with respect to any change  affecting only certain
Series or Classes of Notes, the holders of a majority of the aggregate principal
amount of Notes of such  Series  or Class)  and the  consent  of any  applicable
provider of Credit Enhancement, the applicable Indenture Trustee and the related
Trust may execute a  supplemental  indenture to add  provisions to, or change in
any manner or eliminate any  provisions of, the Indenture with respect to one or
more Series of Notes,  or to modify (except as provided below) in any manner the
rights of the Noteholders.

Without the consent of the holder of each  outstanding Note of a Series affected
thereby,  however, no supplemental indenture will (i) change the date of payment
of any  installment  of  principal  of or interest on any Note of such Series or
reduce the principal  amount  thereof or the interest  rate thereon,  change the
provisions of the Indenture  relating to the  application of collections  on, or
the  proceeds  of the sale of,  the  assets of the  related  Trust to payment of
principal of or interest on the Notes,  or change any place of payment where, or
the coin or currency in which, any Note or any interest thereon is payable, (ii)
impair the right to institute suit for the enforcement of certain  provisions of
the Indenture  regarding  payment,  (iii) reduce the percentage of the aggregate
amount  of the  outstanding  Notes of any  Series or Class  the  consent  of the
holders of which is required for any such supplemental  indenture or the consent
of the holders of which is required  for any waiver of  compliance  with certain
provisions  of  the  Indenture  or  certain   defaults   thereunder   and  their
consequences  as provided  for in the  Indenture,  (iv) modify or alter  certain
provisions  of the  Indenture  regarding  the  determination  of Notes  that are
considered  "outstanding" for consent, waivers and other matters, (v) reduce the
percentage of the aggregate  outstanding  amount of the Notes the consent of the
holders  of which is  required  to direct  the  Indenture  Trustee to direct the
related Trust to sell or liquidate the Financed Student Loans, (vi) decrease the
percentage of the aggregate  principal amount of the Notes required to amend the
sections of the Indenture  which specify the applicable  percentage of aggregate


                                       36


principal  amount of the Notes necessary to amend the Indenture or certain other
related agreements,  (vii) modify any of the provisions of the Indenture in such
manner as to affect the  calculation of the amount of any payment of interest on
any Note,  or (viii)  except  as  otherwise  permitted  or  contemplated  in the
Indenture, terminate the lien of the Indenture on any such collateral or deprive
the holder of any Note of the security afforded by the lien of the Indenture.

Generally,  a Trust  and the  related  Indenture  Trustee  may also  enter  into
supplemental indentures,  but without obtaining the consent of Noteholders,  for
the purpose of adding any provisions to or changing in any manner or eliminating
any of the  provisions of the Indenture or modifying in any manner the rights of
Noteholders  so long  as  such  action  will  not,  in the  opinion  of  counsel
satisfactory  to the Indenture  Trustee,  materially  and  adversely  affect the
interest of any Noteholder.  Any such amendment or supplemental  indenture shall
be deemed not to  materially  and  adversely  affect any  Noteholder if there is
delivered to the Indenture Trustee written  notification from each Rating Agency
to the effect  that such  amendment  or  supplement  will not cause that  Rating
Agency to reduce the then current rating assigned to such Notes.

Events  of  Default;  Rights  Upon  Event of  Default.  Generally,  an "Event of
Default"  with  respect to the Notes of a Series is defined in the  Indenture as
consisting of the following: (i) a default for five business days or more in the
payment of any Principal  Payment Amount  (subject to the caveat noted below) or
Class Interest Rate on the Notes after the same becomes due and payable;  (ii) a
default in the  observance  or  performance  of any covenant or agreement of the
applicable  Trust made in the Indenture or the Transfer and Servicing  Agreement
and the  continuation  of any such  default for a period of 30 days after notice
thereof is given to such Trust by the Indenture Trustee or to such Trust and the
Indenture  Trustee by the holders of at least 25% in aggregate  principal amount
of the Directing Notes then  outstanding;  (iii) any  representation or warranty
made  by a Trust  in the  Indenture  or in any  certificate  delivered  pursuant
thereto or in connection  therewith  having been incorrect in a material respect
as of the time made,  and such breach not having been cured within 30 days after
notice  thereof is given to the Trust by the  Indenture  Trustee or to the Trust
and the Indenture Trustee by the holders of at least 25% in aggregate  principal
amount of the  Directing  Notes  then  outstanding;  or (iv)  certain  events of
bankruptcy,  insolvency,  receivership  or liquidation  of a Trust.  Because the
amount of principal  required to be  distributed  to  Noteholders on any Payment
Date  may be  limited  to  the  amount  of  Available  Funds  after  payment  of
Transaction Fees, Consolidation Loan Fees and the aggregate Class Interest Rate,
any difference between the Principal Payment Amount and the remaining  Available
Funds will be carried over to be paid on succeeding  Payment  Dates.  Therefore,
the  failure  to pay  principal  on any  Class of Notes  may not  result  in the
occurrence of an Event of Default  until the Legal Final  Maturity of such Class
of Notes.  In  addition,  the failure to pay the  aggregate  amount of Carryover
Interest  as a result of  insufficient  Available  Funds  will not result in the
occurrence of an Event of Default.

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

If the Notes of any Series have been declared to be due and payable following an
Event of Default  with  respect  thereto,  the  Indenture  Trustee  may,  in its
discretion,  require the Eligible  Lender  Trustee to sell the Financed  Student
Loans or elect to have the Eligible  Lender Trustee  maintain  possession of the
Financed  Student Loans and continue to apply  collections  with respect to such
Financed Student Loans as if there had been no declaration of acceleration.  The
Indenture  Trustee,  however,  is prohibited  from directing the Eligible Lender
Trustee to sell the Financed Student Loans following an Event of Default,  other
than a  default  for five  days or more in the  payment  of any  principal  or a
default for five days or more in the payment of any interest on any Note, unless
(i) the  Noteholders  of 100% of the  aggregate  amount of such  Series of Notes
outstanding  consent to such sale, (ii) the proceeds of such sale are sufficient
to  pay in  full  the  principal  of  and  the  accrued  interest  on the  Notes
outstanding at the date of such sale or (iii) the Indenture  Trustee  determines
that the  collections  on the  Financed  Student  Loans and other  assets of the
related  Trust would not be  sufficient on an ongoing basis to make all payments
on the Notes as such payments would have become due if such  obligations had not
been declared due and payable,  and the Indenture Trustee obtains the consent of
the  Noteholders  of at least 66-2/3% of the aggregate  principal  amount of the
Notes then  outstanding.  In  addition,  the  Indenture  Trustee may not sell or
otherwise  liquidate the Financed  Student Loans  following an Event of Default,
other than a default for five days or more in the payment of any  principal or a
default for five days or more in the payment of any interest on any Note, unless
(i)  the  proceeds  of  such  sale  or  liquidation  payable  to  any  Class  of
subordinated  Notes are  sufficient to pay such Notes in full or (ii)  following


                                       37


notice  that  the  proceeds  of such  sale or  liquidation  of  Notes  would  be
insufficient  to pay  amounts  due on such  Notes  at  least a  majority  of the
aggregate  outstanding  amount  of such  Class  of  subordinated  Notes  consent
thereto.

The Indenture Trustee may not become the owner or holder of the Financed Student
Loans without entering into guarantee  agreements with the applicable  Guarantor
of each  Financed  FFELP Loan and with the  Secretary of HHS with respect to the
Financed  HEAL  Loans.  The  Indenture  Trustee  has not  entered  into any such
agreements. As a result, if the Indenture Trustee determined to take title to or
hold the loans  itself,  it would not be permitted to do so without  meeting the
criteria for an eligible lender under the Higher  Education Act and the HEAL Act
at the time and entering into such  agreements  or retaining an eligible  lender
trustee  to do it on its  behalf.  See  "Description  of the FFEL  Program"  and
"Description of the HEAL Program" herein.

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

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

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

Certain  Covenants.  A Trust may not  consolidate  with or merge  into any other
entity unless (i) the entity formed by or surviving such consolidation or merger
is organized under the laws of the United States, or any state thereof, and such
entity  expressly  assumes  the  Trust's  obligation  to make  due and  punctual
payments upon the Notes and the performance or observance of every agreement and
covenant of the Trust under the Indenture and any supplemental  indenture,  (ii)
no Event of Default has occurred and is continuing immediately after such merger
or  consolidation,  (iii) the Trust has  received  an  opinion of counsel to the
effect that such  consolidation or merger would have no material adverse federal
or applicable state tax consequence to the Trust or to any  Certificateholder or
Noteholder,  (iv) any action as is  necessary  to maintain the lien and security
interest  created by the Indenture shall have been taken and (v) the Trust shall
have  delivered  to  the  Indenture  Trustee  an  officer's  certificate  of the
Administrator and an opinion of counsel each stating that such  consolidation or
merger and any supplemental  indenture relating thereto comply with the terms of
the Indenture and that all conditions precedent provided for in the Indenture to
such transaction have been complied with (including any Exchange Act filings) in
all material respects.

Except as  otherwise  permitted  by the  Agreements,  a Trust may not  convey or
transfer all or substantially all its properties or assets, including the assets
securing  the Notes,  unless the  conditions  specified in (i) through (v) above
with respect to a permitted merger or consolidation are substantially  met, plus
the acquiror  must agree (a) that all right,  title and interest in the property
and assets so  conveyed  or  transferred  are  subordinate  to the rights of the
Noteholders,  (b)  to  indemnify  the  Trust  (unless  otherwise  provided  in a
supplemental indenture) and (c) to make all filings with the Commission required
by the Exchange Act in connection with the Notes.

A Trust will not, among other things,  (i) except as expressly  permitted by the
Agreements,  sell, transfer,  exchange or otherwise dispose of any of the assets
of the Trust,  (ii) claim any credit on or make any deduction from the principal


                                       38


and interest  payable in respect of any Notes (other than amounts withheld under
the Code or  applicable  state law) or assert any claim  against  any present or
former  holder of Notes  because of the payment of taxes levied or assessed upon
the Trust, (iii) except as contemplated by the Agreements, dissolve or liquidate
in whole or in part, (iv) permit the validity or  effectiveness of the Indenture
or any  supplemental  indenture  to be  impaired,  or  permit  the  lien  of the
Indenture  and  any   supplemental   indenture  to  be  amended,   hypothecated,
subordinated, terminated or discharged, or permit any person to be released from
any  covenants  or  obligations  with  respect to any Notes under the  Indenture
except as may be  expressly  permitted  thereby,  (v) permit  any lien,  charge,
excise, claim, security interest,  mortgage or other encumbrance (other than the
lien of the Indenture and any supplemental indenture) to be created on or extend
to or  otherwise  arise  upon or  burden  the  assets  of the  Trust or any part
thereof, or any interest therein or the proceeds thereof (other than certain tax
and other liens  arising by operation of law,  except as expressly  permitted by
the  Agreements)  or (vi) permit the lien of the Indenture and any  supplemental
indenture not to constitute a valid first  priority  (other than with respect to
such tax or other lien) security interest in the assets securing the Notes.

No Trust may engage in any activity other than  financing,  purchasing,  owning,
selling,  servicing  and  managing  the Financed  Student  Loans and  activities
incidental thereto.

No Trust will issue,  incur,  assume or guarantee or otherwise become liable for
any indebtedness  other than the Series of Notes or otherwise in accordance with
the Agreements.

Annual Compliance Statement and Other Notices.  The Administrator,  on behalf of
each Trust,  will be  required to file  annually  with the  Indenture  Trustee a
written  statement as to the  fulfillment of the Trust's  obligations  under the
Indenture.  Each Trust is required to give the Indenture  Trustee written notice
of each Event of Default among other notices. The Indenture Trustee is obligated
to notify Noteholders of known defaults under the Indenture within 90 days after
their occurrence.

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

Statements to Indenture Trustee. On each Payment  Determination Date immediately
preceding a Payment Date, the Master Servicer or the Administrator  will provide
to the  Indenture  Trustee,  and the  Indenture  Trustee  will  forward  to each
Noteholder (other than a Noteholder of Auction Rate Notes,  which may obtain the
following  statement  to  the  extent  available  upon  written  request  to the
Indenture Trustee) a statement which will include the following information with
respect  to  such  Payment  Date  or for  the  preceding  Collection  Period  or
Collection Periods, to the extent applicable:

(i)               the Principal Factor for each Class of Notes;

(ii)              the amount of the payment allocable to principal of each
                  Class of Notes;

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

(iv)              the amount of the payment,  if any, allocable to any Carryover
                  Interest together with the outstanding amount, if any, thereof
                  after giving effect to any such distribution;

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

(vi)              the aggregate  outstanding  principal balance of each Class of
                  Notes as of such Payment Date, after giving effect to payments
                  allocated to principal reported under clause (ii) above;

(vii)             the amount of the  Servicing Fee to be allocated to the Master
                  Servicer, the amount of the Administration Fee to be allocated
                  to the Administrator,  the amount of the Indenture Trustee Fee
                  to be allocated to the  Indenture  Trustee,  the amount of the
                  Eligible  Lender  Trustee Fee to be  allocated to the Eligible
                  Lender  Trustee,  and the  amount  of fees  paid to any  other


                                       39


                  entity  described  in  the  related   Prospectus   Supplement,
                  respectively, with respect to the upcoming Payment Date;

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

(ix)              the amount of the distribution attributable to amounts in any
                  Reserve Account, Pre-Funding Account, or other account
                  identified in the related Prospectus Supplement, the amount
                  of any other withdrawals from such accounts for such Payment
                  Date, the balance of such accounts on such Payment Date,
                  after giving effect to changes therein on such Payment Date,
                  the then applicable Parity Percentage and the amount of the
                  distribution, if any, attributable to Parity Percentage
                  Payments;

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

(xi)              during the  Subsequent  Finance  Period only,  the  Adjustment
                  Payments,  stated  separately,  for the  preceding  Collection
                  Period;

(xii)             the number and principal  amount of Financed Student Loans, as
                  of the preceding Collection Period, that are (A) 31 to 60 days
                  delinquent,  (B) 61 to 90 days delinquent,  (C) 91 to 120 days
                  delinquent,  (D) more  than 120  days  delinquent  and (E) for
                  which  claims have been filed with the  appropriate  Guarantee
                  Agency,  guarantor  or the  Department  of HHS and  which  are
                  awaiting payment;

(xiii)            any other  information  specified  in the  related  Prospectus
                  Supplement.

Rights Upon Servicer  Default or  Administrator  Default.  As long as a Servicer
Default or an Administrator's  Default under a Transfer and Servicing  Agreement
remains  unremedied,  the  Indenture  Trustee  or  holders  of  Directing  Notes
evidencing not less than 25% in principal amount of then  outstanding  Directing
Notes may terminate  all the rights and  obligations  of the Master  Servicer or
Administrator,  as the case may be, under such Transfer and Servicing Agreement,
whereupon  a successor  servicer or  administrator  appointed  by the  Indenture
Trustee or the  Indenture  Trustee  will  succeed  to all the  responsibilities,
duties and liabilities of the Master Servicer or the Administrator,  as the case
may be,  under the  Transfer and  Servicing  Agreement,  and will be entitled to
similar   compensation   arrangements.   If  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  has  ceased  to act as  Master
Servicer or  Administrator,  then the Indenture  Trustee shall  automatically be
appointed successor Master Servicer or Administrator. 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.   If  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  has  ceased  to act as  Master
Servicer or  Administrator,  then the Indenture  Trustee shall  automatically be
appointed as successor Master Servicer or Administrator.

Waiver of Past Defaults.  The holders of Directing  Notes  evidencing at least a
majority in principal  amount of the then  outstanding  Directing  Notes may, on
behalf of all  Noteholders,  waive any  default  by the Master  Servicer  or the
Administrator,  as the  case  may  be,  in  the  performance  of its  respective
obligations under the related Transfer and Servicing Agreement, except a default
in  making  any  required  payments  from any of the  Trust  Accounts  or giving
instructions  regarding the same in accordance  with such Transfer and Servicing
Agreement.  No such waiver will impair the  Noteholders'  rights with respect to
subsequent defaults.

Termination. With respect to any Series, the obligations of the Master Servicer,
the Transferor,  the Depositor,  the Administrator,  the Eligible Lender Trustee
and the Indenture Trustee pursuant to each Transfer and Servicing Agreement will
terminate  upon (i) the  maturity  or  other  liquidation  of the last  Financed
Student Loan and the disposition of any amount received upon  liquidation of any
remaining Financed Student Loans and (ii) the payment to the related Noteholders
and the  Certificateholders  of all amounts required to be paid to them pursuant
to the  related  Transfer  and  Servicing  Agreement.  See  "Description  of the
Notes--Termination" herein.

                                       40


      Administration

Crestar Bank, in its capacity as  Administrator,  will enter into a Transfer and
Servicing  Agreement  pursuant  to which it will agree,  to the extent  provided
therein, (i) to direct the Indenture Trustee to make the required  distributions
from the Trust  Accounts on each  Payment  Date,  (ii) to prepare  (based on the
reports  received  from the Master  Servicer)  and provide  periodic  and annual
statements to the Eligible Lender Trustee and the Indenture Trustee with respect
to distributions to Noteholders and  Certificateholders  and any related Federal
income tax reporting information and (iii) to provide the notices and to perform
other  administrative  obligations  required  by the  Indenture  and  the  Trust
Agreement.   As  compensation   for  the  performance  of  the   Administrator's
obligations  and  as  reimbursement  for  its  expenses  related  thereto,   the
Administrator  will be entitled to the  Administration  Fee.  Affiliates  of the
Administrator may assist it in performing its obligations.

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

                                      SERVICING

      Servicing Procedures

Pursuant to the Transfer and  Servicing  Agreement  for each Series,  the Master
Servicer will agree to service, and perform all other related tasks with respect
to, the Financed  Student Loans. The Master Servicer is obligated to perform all
services  and duties  customary  to the  servicing  of  Financed  Student  Loans
(including all collection  practices),  and to do so with reasonable care and in
compliance  with  all  standards  and  procedures  provided  for in  the  Higher
Education  Act,  the  Guarantee  Agreements,  the Heal Act,  the HEAL  Insurance
Contract,  all regulations and agreements respecting Private Loans and all other
applicable federal and state laws.

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

The Master Servicer may enter into servicing  agreements with Servicers pursuant
to which some or all of the Financed  Student Loans may be serviced on behalf of
the Master  Servicer.  No such  servicing  arrangement  will  relieve the Master
Servicer  of its  duties  and  obligations  under  any  Transfer  and  Servicing
Agreement. The initial Servicers for a particular pool of Financed Student Loans
will be set forth in the related Prospectus Supplement.

The Master  Servicer  shall  cause each  Servicer  to deposit in the  Collection
Account,  no less frequently than  bi-weekly,  all payments on Financed  Student
Loans for which such  Servicer  is acting as  primary  servicer  (from  whatever
source) and all proceeds of such Financed  Student Loans  collected by it during
each Collection Period.

Advances.  If the Master Servicer has applied for an Insurance  Payment from the
Department  of HHS, a Guarantee  Payment from a Guarantee  Agency or an Interest
Subsidy Payment or a Special  Allowance Payment from the Department of Education
or a  guarantee  payment  from a  guarantor  of a Private  Loan,  and the Master
Servicer has not received the related payment prior to the end of the Collection


                                       41


Period  immediately  preceding  the Payment  Date on which such amount  would be
required to be distributed as a payment of interest, the Master Servicer may, no
later than the Payment Determination Date relating to such Payment Date, deposit
into the 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
"Advances").  On each related Payment Date for a Series,  the Indenture  Trustee
will distribute from the Advance Account to the Noteholders the Advance for such
Payment Date.  Such Advances are  recoverable by the Master  Servicer (i) first,
from the source for which such Advance was made and (ii) second,  from  payments
received  generally on or with respect to the Financed Student Loans. The Master
Servicer will have no obligation, legal or otherwise, to make any Advance, and a
determination  by the Master  Servicer  to make an  Advance  will not create any
obligation  of the  Master  Servicer,  legal or  otherwise,  to make any  future
Advances.

Year 2000  Information  Systems  Procedures.  The Master  Servicer  currently is
implementing  its  information  systems so that they will be fully  operable for
date  recognition  and  information  processing  when the year 2000  begins.  An
assessment of needed changes was completed by a  corporate-wide  task force, led
by the Master Servicer's  Technology and Operations  Group, with  representation
from all major internal business segments.  This task force continues to monitor
the Master  Servicer's  progress,  in addition to  communicating  with  external
service providers and selected  customers to ensure they are taking  appropriate
actions to address  date  recognition  issues.  A  combination  of internal  and
external resources are being used by the Master Servicer to implement the needed
changes to its many different information systems. Some of the necessary changes
in the  Master  Servicer's  computer  code have been made  during  the course of
normal  maintenance.  Other changes will necessitate  re-writing of the computer
code, which is expected to be completed at some point in 1998.

Information with respect to the Master Servicer's year 2000 date recognition and
information  processing program is contained in Crestar Financial  Corporation's
Exchange Act reports,  which may be obtained from the  Commission at the sources
identified herein under "Available Information."

The Master  Servicer  expects to require each Servicer to represent and warrant,
among other  things,  that the  information  systems  used by such  Servicers in
connection  with the  servicing  of the  Financed  Student  Loans  will be fully
operable for date  recognition  and  information  processing  when the year 2000
begins.

      Certain Matters Regarding the Master Servicer

Each Transfer and Servicing  Agreement will provide that the Master Servicer may
not resign from its obligations and duties as Master Servicer thereunder, except
upon determination  that the Master Servicer's  performance of such duties is no
longer  permissible  under  applicable  law or will violate any final order of a
court or administrative agency with jurisdiction over the Master Servicer or its
properties.  Generally,  no such  resignation  will become  effective  until the
Indenture  Trustee or a successor  servicer  has  assumed the Master  Servicer's
servicing obligations and duties under the Transfer and Servicing Agreement.

Each  Transfer and  Servicing  Agreement  will further  provide that neither the
Transferor,  the  Depositor,  the Master  Servicer  nor any of their  directors,
officers,  employees or agents will be under any liability to the related Trust,
the Noteholders,  the Certificateholders,  the Indenture Trustee or the Eligible
Lender  Trustee,  except as provided under the Transfer and Servicing  Agreement
for taking any action or for refraining  from taking any action  pursuant to the
Transfer and Servicing Agreement,  or for errors in judgment;  provided however,
that neither the  Transferor,  the Depositor,  the Master  Servicer nor any such
person will be protected  against any liability that would  otherwise be imposed
by reason of willful misfeasance,  bad faith or negligence in the performance of
their respective  duties  thereunder.  In addition,  each Transfer and Servicing
Agreement will provide that the Transferor and the Master  Servicer shall not be
under any obligation to appear in, prosecute, or defend any legal action that is
not  incidental  to its duties in  accordance  with the Transfer  and  Servicing
Agreement  and  that,  in its  opinion,  may cause it to incur  any  expense  or
liability.

Each Transfer and Servicing Agreement will provide that the Master Servicer will
be permitted to perform its services  thereunder  through any of its affiliates,
provided  that the Master  Servicer  shall  continue to be  responsible  for all
performance of such services.

Under the circumstances and subject to conditions specified in each Transfer and
Servicing Agreement,  any entity into which the Master Servicer may be merged or
consolidated,  or any entity resulting from any merger or consolidation to which
the Master Servicer is a party, or any entity  succeeding to the business of the
Master  Servicer will be the successor of the Master Servicer under the Transfer
and Servicing Agreement. Successors (other than Crestar Financial Corporation or
a Crestar  Subsidiary  (as defined  below)) must execute an agreement  expressly
assuming  the Master  Servicer's  obligations  under the  related  Transfer  and


                                       42


Servicing Agreement.  Nothing in any Agreement prohibits or restricts the merger
of Crestar Bank with Crestar  Financial  Corporation or certain  subsidiaries of
Crestar Financial Corporation (each a "Crestar  Subsidiary"),  the consolidation
of Crestar Bank and Crestar Financial Corporation or any Crestar Subsidiary,  or
the sale of all or  substantially  all of the assets of Crestar  Bank to Crestar
Financial Corporation or another Crestar Subsidiary.

      Master Servicer Covenants

In each Transfer and Servicing  Agreement,  the Master Servicer  covenants that:
(a) it will duly satisfy or cause to be duly  satisfied all  obligations  on its
part to be fulfilled  under or in connection  with the Financed  Student  Loans,
maintain in effect all  qualifications  required to service the Financed Student
Loans and  comply in all  material  respects  with all  requirements  of law and
program requirements for Private Loans in connection with servicing the Financed
Student Loans, the failure to comply with which would have a materially  adverse
effect on the Noteholders; (b) it will not permit any rescission or cancellation
of  a  Financed  Student  Loan  except  as  ordered  by  a  court  of  competent
jurisdiction or other government  authority or as otherwise  consented to by the
Eligible  Lender  Trustee and the Indenture  Trustee;  (c) it will do nothing to
impair in any  material  respect the rights of the  Noteholders  in the Financed
Student  Loans;  and (d) it will not  reschedule,  revise,  defer  or  otherwise
compromise  with  respect to payments  due on any  Financed  Student Loan except
pursuant to any  applicable  Deferment  or  Forbearance  Periods or otherwise in
accordance  with its  guidelines  with respect to the  servicing of the Financed
Student Loans; provided,  however, that the Master Servicer may not agree to any
decrease of the interest rate on, or the principal  amount  payable with respect
to, any Financed  Student Loan except as otherwise  permitted by the  applicable
student loan program. Notwithstanding the foregoing, the Master Servicer may, in
its sole  discretion,  without  having to obtain the  consent or approval of any
other party,  (i) not collect  late charges that may be due on Financed  Student
Loans,  and (ii) waive remaining  amounts owing under a Financed Student Loan up
to and including  $250 (or such other amount as may be specified in a Prospectus
Supplement for a Series).

Following the  discovery by or notice to the Master  Servicer of a breach of any
such  obligations  with respect to any Financed Student Loan that results in the
failure of a Guarantee  Agency  (including for this purpose a guarantor  under a
Private Loan  Program) to make a Guarantee  Payment or the  Department of HHS to
make an Insurance  Payment,  the Master  Servicer is obligated to purchase  such
Financed Student Loan and reimburse the Trust for certain payments, all on terms
corresponding   to  those   for  the   Depositor.   See   "Description   of  the
Agreements--Transfer  and Servicing  Agreements--Conveyance  of Financed Student
Loans;  Representations  and Warranties"  herein. The purchase and reimbursement
obligations of the Master Servicer will constitute,  together with any rights to
receive certain amounts from Credit Enhancement, the sole remedy available to or
on behalf of the related Trust,  the  Certificateholders  or the Noteholders for
any such  uncured  breach.  The Master  Servicer's  purchase  and  reimbursement
obligations are contractual  obligations  pursuant to the Transfer and Servicing
Agreement  that may be  enforced  against  the Master  Servicer,  but the breach
thereof will not constitute an Event of Default under the Notes.

      Master Servicer Default

A "Master  Servicer  Default"  under a Transfer  and  Servicing  Agreement  will
consist of: (i) any failure by the Master  Servicer to deliver to the  Indenture
Trustee for deposit in any of the Trust  Accounts at the time  required for such
deposit any collections, Guarantee Payments, Insurance Payments, any payments by
a guarantor  under a guarantee  agreement  for a Private  Loan or other  amounts
received by the Master  Servicer  with  respect to the Financed  Student  Loans,
which failure continues  unremedied for three Business Days after written notice
from the Indenture Trustee,  the Administrator or the Eligible Lender Trustee is
received by the Master Servicer or after discovery by the Master Servicer;  (ii)
any failure by the Master  Servicer  duly to observe or perform in any  material
respect any other  covenant or agreement of the Master  Servicer in the Transfer
and Servicing  Agreement  which  failure  materially  and adversely  affects the
rights of  Noteholders  and which  continues  unremedied  for 60 days  after the
giving of  written  notice of such  failure  (A) to the Master  Servicer  by the
Indenture  Trustee,  the Eligible Lender Trustee or the  Administrator or (B) to
the Master Servicer and to the Indenture Trustee and the Eligible Lender Trustee
by holders of Directing Notes  evidencing not less than 25% in principal  amount
of  the  outstanding  Directing  Notes;  (iii)  certain  events  of  insolvency,
readjustment  of  debt,  marshaling  of  assets  and  liabilities,   or  similar
proceedings  with  respect to the Master  Servicer  and  certain  actions by the
Master Servicer indicating its Insolvency, reorganization pursuant to bankruptcy
proceedings  or  inability  to pay its  obligations;  and (iv)  any  limitation,
suspension or  termination  by the  Department of Education or the Department of
HHS or by a  guarantor  of  Financed  Private  Loans  of the  Master  Servicer's
eligibility to service Student Loans which materially and adversely  affects the
Master Servicer's ability to service Financed Student Loans.

                                       43


      Servicing Compensation

The Master Servicer will be entitled to receive a fee (the "Servicing Fee") with
respect  to  each  Series  of  Notes  in an  amount  identified  in the  related
Prospectus  Supplement.  The Servicing Fee may be payable in advance or arrears,
out of Available Funds on each Payment Date or Quarterly Payment Date (or in the
case of the initial Servicing Fee payable in advance, on the Closing Date).

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

The amount of the Servicing Fee and method of calculating  the same with respect
to  the  Financed  Student  Loans  for a  Series  will  be as set  forth  in the
Prospectus Supplement for such Series.

                            DESCRIPTION OF THE NOTES

      General

The Notes of any Series will be issued  pursuant to the terms of the  Indenture,
which has been filed as an exhibit to the  Registration  Statement of which this
Prospectus is a part. The following  summary describes the material terms of the
Notes and the  Indenture.  The summary  does not  purport to be complete  and is
qualified  in its  entirety by reference  to the  provisions  of the Notes,  the
Indenture  and the  Terms  Supplement,  which  provisions  are  incorporated  by
reference herein.

It is  expected  that each  Class of the  Notes of a Series  will  initially  be
represented  by one or more Notes  registered  in the name of the nominee of DTC
(together  with any  successor  depository  selected by the  Administrator,  the
"Depository").  Notes generally will be available for purchase in  denominations
of $50,000 and  integral  multiples  of $1,000 in excess  thereof in  book-entry
form.  The  Depositor has been informed by DTC that DTC's nominee will be Cede &
Co. Accordingly, Cede & Co. is expected to be the holder of record of the Notes.
Unless and until  Definitive  Notes are issued  under the limited  circumstances
described herein or in the  accompanying  Prospectus  Supplement,  no Noteholder
will be entitled to receive a physical  certificate  representing  his Note. All
references  herein to actions by Noteholders  refer to actions taken by DTC upon
instructions from its participating  organizations (the  "Participants") and all
references  herein  to  distributions,   notices,   reports  and  statements  to
Noteholders  refer to distributions,  notices,  reports and statements to DTC or
Cede  &  Co.,  as the  registered  holder  of the  Notes,  for  distribution  to
Noteholders in accordance with DTC's  procedures with respect  thereto.  See "--
Book-Entry Registration" and "-- Definitive Notes" herein.

Each Class of Notes of a Series will  evidence  the  interests  specified in the
related  Prospectus  Supplement,  which may (i)  include  the  right to  receive
payments  allocable  only to principal,  only to interest or to any  combination
thereof;  (ii)  include the right to receive  payments  only of  prepayments  of
principal  throughout the lives of the Notes or during specified periods;  (iii)
be subordinated in its right to receive  distributions of scheduled  payments of
principal,  prepayments or principal, interest or any combination thereof to one
or more other Classes of Notes of the related Trust  throughout the lives of the
Notes or during specified periods or may be subordinated with respect to certain
losses or  delinquencies;  (iv) include the right to receive such  payments only
after the  occurrence  of events  specified in the  Prospectus  Supplement;  (v)
include the right to receive  payments in accordance  with a schedule or formula
or on the basis of  collections  from  designated  portions of the assets in the
related  Trust;  (vi)  include,  as to Notes  entitled to payments  allocable to
interest,  the right to receive  interest at a fixed rate or an adjustable rate;
(vii)  include  the  right to have  interest  accrue  but not be paid  until the
occurrence of a specified event or the passing of time; and (viii)  include,  as
to Notes  entitled  to payments  allocable  to  interest,  the right to payments
allocable  to interest  only after the  occurrence  of events  specified  in the
related Prospectus Supplement.

      Payment of Available Funds

The  Administrator  will provide the Indenture  Trustee and the Eligible  Lender
Trustee with respect to each Series of Notes a monthly  report  setting forth by
component the Available Funds for the immediately  preceding  Collection Period.
"Available Funds" means the sum, without  duplication,  of the following amounts
with respect to the related Collection  Period: (i) all collections  received by
the Master  Servicer or any  Servicer  on the  Financed  Student  Loans (and any


                                       44


Guarantee  Payments  and any  payments by any  guarantor  under any Private Loan
Program) and Insurance  Payments  received with respect to the Financed  Student
Loans during such  Collection  Period);  (ii) any  payments,  including  without
limitation, Interest Subsidy Payments and Special Allowance Payments received by
the Eligible  Lender Trustee during such  Collection  Period with respect to the
Financed  Student Loans;  (iii) all proceeds from any sales of Financed  Student
Loans by the Trust during such Collection  Period;  (iv) any payments of or with
respect to interest  received by the Master  Servicer or a Servicer  during such
Collection  Period with respect to a Financed  Student Loan for which a Realized
Loss was previously  allocated;  (v) the aggregate Purchase Amounts received for
those Financed  Student Loans  purchased by the Depositor or the Master Servicer
during the  related  Collection  Period;  (vi) the  aggregate  amounts,  if any,
received  from  the  Depositor  or  the  Master  Servicer  as  reimbursement  of
non-guaranteed  or uninsured  interest  amounts  (which shall not include,  with
respect to Financed FFELP Loans, the portion of such interest amounts (i.e., 2%)
for which the  Guarantee  Agency did not have an  obligation to make a Guarantee
Payment),  or lost Interest Subsidy Payments and Special Allowance Payments with
respect to the Financed  Student  Loans  pursuant to the Transfer and  Servicing
Agreement; (vii) net Adjustment Payments, if any, during such Collection Period;
(viii) investment  earnings for such Collection  Period; and (ix) any other sums
identified  in  the  related  Prospectus  Supplement;  provided,  however,  that
Available  Funds will exclude all payments and proceeds of any Financed  Student
Loans the Purchase  Amount of which has been  included in Available  Funds for a
prior  Collection  Period  (which  payments  and  proceeds  shall be paid to the
Depositor),  and amounts  used to  reimburse  the Master  Servicer  for Advances
pursuant to the terms of the applicable Transfer and Servicing Agreement.

On each Payment Determination Date described in the Prospectus  Supplement,  the
Administrator  will advise the Indenture Trustee and the Eligible Lender Trustee
in writing of the applicable  Class Interest Rate payable on each Class of Notes
(and the  Certificates)  and the applicable  Principal Payment Amount payable on
the Notes (or, after all the Notes have been paid in full, the  Certificates) on
such Payment  Date or  Quarterly  Payment  Date.  In  addition,  on each Payment
Determination  Date the  Administrator  will  advise  the  Indenture  Trustee in
writing  of the  estimated  Transaction  Fees  payable on such  Payment  Date or
Quarterly Payment Date.

Prior to making  payments to the Note Payment  Account,  the  Indenture  Trustee
will, if so provided in the Prospectus  Supplement  for a Series,  transfer from
the applicable Collection Account to the Expense Account an amount sufficient to
pay Transaction Fees. On each Payment Date or Quarterly Payment Date (other than
those  relating  to  Accrual  Notes  during the  related  Accrual  Period),  the
Indenture Trustee will, subject to the amount of Available Funds,  transfer from
the Collection  Account to the Note Payment Account an amount equal to the Class
Interest Rate on each Class of the Notes, as described in the related Prospectus
Supplement.  For each Payment Date during the related Accrual Period relating to
a Class of Accrual  Notes,  the related Class Interest Rate will be added to the
principal  amount of such  Class of Notes.  On each  Payment  Date or  Quarterly
Payment Date on which principal is payable on the Notes,  the Indenture  Trustee
will,  subject to the amount of Available  Funds,  transfer from the  Collection
Account to the Note  Payment  Account an amount equal to the  Principal  Payment
Amount, as described in the related Prospectus Supplement.  On each Payment Date
or Quarterly  Payment Date, the Indenture Trustee will pay to the Noteholders of
the applicable  Class as of the related  Record Date all amounts  transferred to
the Note  Payment  Account  as set  forth  above and in the  related  Prospectus
Supplement.

Following  the payment of all  required  amounts due on the Notes on any Payment
Date or  Quarterly  Payment  Date (and  deposit of any  required  amounts in any
Reserve Account),  the Indenture Trustee will, to the extent of Available Funds,
transfer from the Collection Account to the Certificate Distribution Account, an
amount equal to the related Interest  Distribution Amount on the Certificates on
such  Payment  Date,  and after  payment  in full of the Notes of a Series,  the
amount required to reduce the Certificate principal balance to zero.

On each  Payment  Date or Quarterly  Payment  Date,  as specified in the related
Prospectus  Supplement,  the Indenture  Trustee will,  after making all required
transfers to the Note Payment  Account,  Expense  Account,  Reserve  Account and
Certificate Distribution Account,  transfer any remaining available funds to the
Depositor.  Payments made to the Depositor  will not  thereafter be available to
make payments on the Notes.

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

      Interest

Interest will accrue on the principal balance of each Class of Notes of a Series
at a rate per annum  (calculated as provided below or in the related  Prospectus
Supplement)  equal to the related Class Interest  Rate.  Interest is expected to


                                       45


accrue initially from and including the Closing Date on which the related Series
was issued  through and including  the date set forth in the related  Prospectus
Supplement  and,  thereafter,  except  as  otherwise  set  forth in the  related
Prospectus  Supplement,   for  periods  (each,  an  "Interest  Accrual  Period")
consisting  of (i) with  respect to LIBOR Rate Notes,  generally a one-month  or
three-month  period  beginning  and ending on the dates set forth in the related
Prospectus  Supplement,  (ii) with  respect to T-Bill  Rate  Notes,  generally a
three-month  period  beginning  and ending on the dates set forth in the related
Prospectus Supplement, (iii) with respect to Auction Rate Notes, as set forth in
the  related  Prospectus  Supplement,  or (iv) with  respect  to Notes  accruing
interest  based on some  other  method,  the  period  set  forth in the  related
Prospectus Supplement.  Interest on each Class of Notes will be payable (or with
respect to  Accrual  Notes  during  the  related  Accrual  Period,  added to the
principal  amount  thereof) on the Payment  Dates  described  in the  applicable
Prospectus Supplement.

Generally,  the Class Interest Rate on each Class of Notes will equal the lesser
of (i) the interest rate and applicable margin, if any, and (ii) a cap specified
in the related Prospectus Supplement (the "Formula Rate"); provided that it will
not exceed the Net Loan Rate when it is required to be determined.  The Net Loan
Rate need not be determined on any Interest  Determination Date unless One-Month
LIBOR as of the preceding  Interest  Determination Date exceeds by more than 100
basis  points the average of the bond  equivalent  rates of the 91-day  Treasury
bills auctioned to the preceding Interest Determination Date during the calendar
quarter in which such preceding  Interest  Determination  Date occurs (or in the
case of the initial Interest Determination Date, the Closing Date).

If on any Interest  Determination  Date,  an Auction for a Class of Notes is not
held for any reason,  then the Class  Interest Rate for such Class of Notes will
be the Net Loan Rate or such  other  rate as may be  described  in a  Prospectus
Supplement.  The Class  Interest  Rate on each Class of Notes  bearing  interest
based upon a method  other than LIBOR,  T-Bill or Auction Rate will be described
in the related Prospectus Supplement.

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

Payment of Interest.  Payments of interest  will be made on each Payment Date or
Quarterly Payment Date, as specified in the accompanying  Prospectus Supplement.
Interest  payments  may  include  interest  accrued on the assets of the related
Trust during one or more  Interest  Accrual  Periods.  Interest  payments on the
Notes will  generally be funded from  Available  Funds and Advances  (and,  when
applicable,  amounts on deposit in any Reserve Account,  Pre-Funding  Account or
such other  account as may be set forth in a  Prospectus  Supplement)  remaining
after  the  deposit  of  the  Transaction  Fees  in  the  Expense  Account.   If
insufficient  funds are available to pay the applicable Class Interest Rate on a
Payment Date or Quarterly  Payment Date,  such shortfall will be paid from draws
on the applicable  forms of Credit  Enhancement  to the extent  described in the
related Prospectus Supplement.

Carryover Interest. If set forth in a Prospectus Supplement, with respect to any
Class of Notes of a Series  for any  Interest  Accrual  Period  the LIBOR  Rate,
T-Bill Rate, Auction Rate or other applicable  interest rate plus the applicable
margin exceeds the Net Loan Rate,  the  applicable  Class Interest Rate for such
Interest  Accrual Period will be the Net Loan Rate, and the excess of the amount
of  interest  on such Class of Notes that would have  accrued at a rate equal to
the LIBOR Rate, T-Bill Rate, Auction Rate or other applicable interest rate plus
any  applicable  margin,  over the amount of  interest  on such  Class  actually
accrued at the Net Loan Rate will accrue as the Carryover  Interest with respect
to such Class of Notes.  Such  determination  of the Carryover  Interest will be
made separately for each Class of Notes. The Carryover  Interest on any Class of
Notes will bear  interest at a rate equal to the Formula  Rate,  or the rate set
forth  in the  related  Prospectus  Supplement,  from the  Payment  Date for the
Interest  Accrual Period for which the Carryover  Interest was calculated  until
paid.

Carryover  Interest  will  be  paid  as  described  in  the  related  Prospectus
Supplement.

      Principal

All  payments of  principal  of Notes of a Series  will be made in an  aggregate
amount determined as set forth in the related Prospectus  Supplement and will be
paid at the  times and will be  allocated  among  the  Classes  of Notes of such
Series in the order and  amounts,  all as  specified  in the related  Prospectus
Supplement.  Principal may be paid pro rata to the  Noteholders of any Class, or
may be repaid by lot, in either  case as  described  in the  related  Prospectus
Supplement.

                                       46


The aggregate  outstanding  principal  amount of each Class of Notes of a Series
will be payable in full on the Payment Date identified in the related Prospectus
Supplement (the "Legal Final Maturity").  The actual date on which the aggregate
outstanding principal and accrued interest of any Class of Notes are paid may be
earlier than its respective Legal Final Maturity, based on a variety of factors,
including those described under "Maturity and Prepayment Considerations" herein.

Realized  Losses.  The Trust may experience  losses with respect to the Financed
Student  Loans.  If such  Realized  Losses are not absorbed by the equity of the
Trust, they may result in the inability to pay the Notes of a Series in full.

With respect to each Financed FFELP Loan  submitted to a Guarantee  Agency for a
Guarantee Payment, a "Realized Loss" means the excess, if any, of (i) the unpaid
principal balance of such Financed FFELP Loan on the date it was first submitted
to a Guarantee Agency for a Guarantee  Payment over (ii) all amounts received on
or with respect to principal on such Financed  FFELP Loan up through the earlier
to occur of (A) the date a related Guarantee Payment is made or (B) the last day
of the Collection  Period  occurring 12 months after the date the claim for such
Guarantee Payment is first denied.

With respect to each Financed HEAL Loan  submitted to the  Department of HHS for
an Insurance  Payment,  a "Realized  Loss" means the excess,  if any, of (i) the
unpaid  principal  balance of such  Financed  HEAL Loan on the date it was first
submitted  to the  Department  of HHS for an  Insurance  Payment  over  (ii) all
amounts  received on or with respect to principal on such  Financed HEAL Loan up
through the earlier to occur of (A) the date a related Insurance Payment is made
or (B) the last day of the Collection  Period occurring 12 months after the date
the claim for such Insurance Payment is first denied.

With respect to each Private  Loan, a "Realized  Loss"  generally  will mean the
excess,  if any, of (i) the unpaid principal balance of such Private Loan at the
time of default,  plus accrued and unpaid interest thereon, if any, at such time
over (ii) all amounts  received on or with  respect to the  liquidation  of such
Private  Loan.  The  Prospectus  Supplement  for any Series of Notes  containing
Private  Loans will  describe  the  particular  procedures  with  respect to the
realization of Realized Losses on the Private Loans of such Series.

      Determination of LIBOR

Pursuant  to  each  Transfer  and  Servicing   Agreement  and  each   Prospectus
Supplement,  for each Interest Accrual Period after the initial Interest Accrual
Period,  the  Master  Servicer  will  determine  the  applicable  LIBOR rate for
purposes of calculating the Class Interest Rate on the LIBOR Rate Notes for each
given  Interest  Accrual  Period on the date which is both two Business Days (in
New York and Virginia) and two London Banking Days preceding the commencement of
each Interest Accrual Period (each, an "Interest  Determination Date").  "London
Banking Day" means a business day on which dealings in deposits in United States
dollars are transacted in the London interbank market.

"LIBOR"  means the rate of  interest  per annum  equal to the  London  interbank
offered rate for deposits in U.S. dollars having the applicable  maturity (i.e.,
one month or three months) commencing on the related Interest Determination Date
(the "Index Maturity") which appears on Telerate Page 5 as of 11:00 a.m., London
time,  on such  Interest  Determination  Date.  If such rate does not  appear on
Telerate  Page 5, the rate for that day will be  determined  by reference to the
Reuters  Screen LIBOR Page.  If such rate does not appear on Telerate  Page 5 or
the Reuters  Screen LIBOR Page,  the rate for that day will be determined on the
basis of the rates at which deposits in U.S. dollars,  having the Index Maturity
and in a  principal  amount of not less than U.S.  $1,000,000,  are  offered  at
approximately  11:00 a.m., London time, on such Interest  Determination  Date to
prime banks in the London  interbank  market by the Reference  Banks. The Master
Servicer  will request the  principal  London  office of each of such  Reference
Banks to provide a quotation of its rate.  If at least two such  quotations  are
provided,  LIBOR for that day will be the arithmetic mean (rounded  upwards,  if
necessary, to the nearest .01%) of the quotations.  If fewer than two quotations
are provided,  LIBOR for that day will be the arithmetic mean (rounded  upwards,
if  necessary,  to the nearest .01%) of the rates quoted by three major banks in
New  York  City,  selected  by  the  Master  Servicer,  or by  the  Trustee,  as
applicable,  at  approximately  11:00 a.m., New York City time, on such Interest
Determination  Date for loans in U.S.  dollars to leading  European banks having
the Index Maturity and in a principal amount equal to an amount of not less than
U.S. $1,000,000;  provided, however, that if the banks selected as aforesaid are
not quoting as mentioned in this  sentence,  LIBOR in effect for the  applicable
Interest  Accrual  Period  will be LIBOR in  effect  for the  previous  Interest
Accrual Period.

      T-Bill Rate

Pursuant  to  each  Transfer  and  Servicing   Agreement  and  the  accompanying
Prospectus  Supplement,  for each  Interest  Accrual  Period  after the  initial


                                       47


Interest Accrual Period,  the Master Servicer will determine the T-Bill Rate for
purposes of  calculating  the Class  Interest  Rate on each Class of T-Bill Rate
Notes of the  related  Series  for each  given  Interest  Accrual  Period on the
related Interest  Determination Date. The T-Bill Rate means the rate of interest
per annum  equal to the  average  of the bond  equivalent  yields of the  91-day
Treasury bills auctioned during the preceding quarter (the "T-Bill Rate").

      Auction Procedures

A Series of Notes may contain  one or more  Classes of Auction  Rate Notes.  The
following  discussion  summarizes  certain  procedures  that  will  be  used  in
determining  the interest  rates on the Auction Rate Notes.  If any Auction Rate
Notes are included in a Series,  the Prospectus  Supplement  will contain a more
detailed description of these procedures in an Appendix.  Prospective  investors
in the Auction Rate Notes should read  carefully  the following  summary,  along
with the more detailed description in the Prospectus Supplement.

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

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

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

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

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

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

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

            (a)   Assumptions:

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

                                       48


            (b)   Summary of All Orders Received For The Auction

      BID/HOLD ORDERS         SELL ORDERS            POTENTIAL BID ORDERS

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

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

            (c)   Auction Agent Organizes Orders In Ascending Order

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

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

(W) Winning Order  (L) Losing Order

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

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

      Credit Enhancement

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

Reserve Account.  A Reserve Account may be created with respect to any Series of
Notes,  and on each  Closing  Date the  Depositor  may deposit  cash or Eligible
Investments  in an  amount,  if  any,  equal  to  the  Reserve  Account  Deposit
identified  in the related  Prospectus  Supplement.  The Reserve  Account may be
augmented  on certain  Payment  Dates,  as set forth in the  related  Prospectus
Supplement,  by deposit  therein of the amount,  if any,  necessary to cause the
balance of the Reserve  Account to equal the Specified  Reserve  Account Balance
from  the  amount  of  Available   Funds   remaining   after  making  all  prior
distributions  on such date as described in the related  Prospectus  Supplement;
provided,  however,  that,  if and  as  set  forth  in  the  related  Prospectus


                                       49


Supplement,  such  Available  Funds may be  applied as an  additional  principal
payment.  Also, if amounts were  transferred from the Reserve Account to cover a
Realized Loss on a Financed  Student Loan, any subsequent  payments of principal
received on or with respect to such Financed Student Loan will be deposited into
the Reserve  Account or, if so  provided in the related  Prospectus  Supplement,
applied as an additional  Principal  Payment.  Amounts on deposit in the Reserve
Account  exceeding the Specified  Reserve Account Balance will be distributed as
set forth in the related Prospectus Supplement.

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

Subordination.  The  rights  of  the  holders  of  a  Class  of  Notes  may  be
subordinated to the rights of more senior  Noteholders to the extent  described
herein and in the related Prospectus Supplement.

Surety  Bonds.  A Surety Bond with respect to one or more Classes of a Series of
Notes may be obtained by the Depositor in favor of the Eligible  Lender  Trustee
solely on behalf of the  Noteholders of the related  Series.  Except as provided
below or in a Prospectus Supplement,  a Surety Bond will provide for coverage of
timely payment of all interest and ultimate  payment of all principal due on the
related Series of Notes;  provided,  however,  that Surety Bonds will not ensure
payment of any Carryover Interest.

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

Other Forms of Credit Enhancement. If and to the extent specified in the related
Prospectus Supplement,  Credit Enhancement with respect to a Series or any Class
of Notes may also include  overcollateralization,  letters of credit,  liquidity
facilities,  interest  rate  cap  agreements,  interest  rate  swap  agreements,
currency swap  agreements,  insurance  policies,  spread  accounts,  one or more
Classes of subordinate securities,  derivative products or other forms of credit
enhancement  including but not limited to third party guarantees  (collectively,
"Credit  Enhancement").  The Credit  Enhancement  with  respect to any Series or
Class of Notes may be structured  to provide  protection  against  delinquencies
and/or losses on the Financed Student Loans,  against changes in interest rates,
or other risks, to the extent and under the conditions  specified in the related
Prospectus  Supplement.  Any  form  of  Credit  Enhancement  will  have  certain
limitations and exclusions from coverage thereunder,  which will be described in
the related Prospectus Supplement.

      Termination

To avoid excessive  administrative  expense, the Master Servicer is permitted at
its option to purchase from the Eligible  Lender  Trustee,  as of the end of any
Collection Period  immediately  preceding a Payment Date if the then outstanding
Pool  Balance  with  respect  to the  related  Trust is equal to or less  than a
percentage specified in a Prospectus Supplement of the Initial Pool Balance, all
remaining  Financed  Student  Loans at a price equal to the  aggregate  Purchase
Amounts  thereof as of the end of such Collection  Period,  but not less than an
amount  necessary to pay  transaction  costs and all amounts due the Noteholders
(other than Carryover Interest).  The net proceeds of such purchase will be used
to retire  the Notes of such  Series.  Upon  termination  of a Trust,  remaining
assets will be conveyed and  transferred to the Depositor after giving effect to
any final distributions to Noteholders and Certificateholders.

If specified in the Prospectus Supplement for any Series, as of a date specified
therein  or as of a date  when  the  Pool  Balance  is  reduced  to a  specified
percentage of the Initial Pool Balance,  any Financed Student Loans remaining in
the  related  Trust  will be  offered  for sale by the  Indenture  Trustee.  The
Transferor,  the Depositor,  their  affiliates  and unrelated  third parties may
offer bids to purchase the related  Financed  Student  Loans on or prior to such
Payment  Date. If at least two bids are  received,  the  Indenture  Trustee will
accept the highest bid equal to or in excess of the greater of (a) the aggregate
Purchase  Amounts of such Financed Student Loans as of the end of the Collection
Period  immediately  preceding such Payment Date or (b) an amount  sufficient to
pay transaction costs and all amounts due the Noteholders  (other than Carryover
Interest). If at least two bids are not received or the highest bid is not equal
to or in  excess  of the  foregoing  minimum,  the  Indenture  Trustee  will not
consummate  such sale.  The net proceeds of any such sale will be used to retire


                                       50


the Notes of such Series.  If the sale is not consummated in accordance with the
foregoing,  the Indenture Trustee may, but shall not be under any obligation to,
solicit bids to purchase the Financed Student Loans on future Payment Dates upon
terms similar to those described  above. No assurance can be given as to whether
the  Indenture  Trustee will be  successful  in  soliciting  acceptable  bids to
purchase  the  Financed  Student  Loans  on  either  such  Payment  Date  or any
subsequent Payment Date.

      Book-Entry Registration

The description  which follows of the procedures and record keeping with respect
to beneficial  ownership interests in a Series of Notes, payment of principal of
and interest on the Notes to DTC Participants,  Cedel Participants and Euroclear
Participants  or to  purchasers  of the  Notes,  confirmation  and  transfer  of
beneficial  ownership  interests  in the  Notes,  and  other  securities-related
transactions  by and between DTC,  Cedel,  Euroclear,  DTC  Participants,  Cedel
Participants,  Euroclear  Participants  and  Note  Owners,  is based  solely  on
information furnished by DTC, Cedel and Euroclear and has not been independently
verified by the Depositor, the Transferor or the Underwriters.

If specified in the  accompanying  Prospectus  Supplement,  Noteholders may hold
their certificates  through DTC (in the United States) or Cedel or Euroclear (in
Europe)  if  they  are  participants  of such  systems,  or  indirectly  through
organizations that are participants in such systems.

DTC will hold the global Notes.  Cedel and Euroclear will hold omnibus positions
on  behalf  of  the  Cedel   Participants   and  the   Euroclear   Participants,
respectively,  through customers  securities accounts in Cedel's and Euroclear's
names  on  the  books  of  their  respective  depositories  (collectively,   the
"Depositories")  which in turn will hold such positions in customers' securities
accounts in the Depositories' names on the books of DTC.

DTC is a limited-purpose trust company organized under the New York Banking Law,
a "banking  organization"  within the  meaning  of the New York  Banking  Law, a
member of the  Federal  Reserve  System,  a  "clearing  corporation"  within the
meaning  of the New  York  Uniform  Commercial  Code,  and a  "clearing  agency"
registered  pursuant to the  provisions  of Section 17A of the Exchange Act. DTC
holds securities for its Participants  ("DTC  Participants") and facilitates the
clearance and settlement among DTC Participants of securities transactions, such
as transfers and pledges, in deposited securities through electronic  book-entry
changes in DTC Participants' accounts, thereby eliminating the need for physical
movement of securities certificates. DTC Participants include securities brokers
and dealers,  banks,  trust companies,  clearing  corporations and certain other
organizations.  Indirect  access to the DTC system is also  available  to others
such as securities  brokers and dealers,  banks,  and trust companies that clear
through or  maintain a custodial  relationship  with a DTC  Participant,  either
directly or indirectly  ("Indirect  Participants").  The rules applicable to DTC
and its DTC Participants are on file with the Commission.

Transfers  between DTC  Participants  will occur in  accordance  with DTC rules.
Transfers  between Cedel  Participants and Euroclear  Participants will occur in
the  ordinary  way in  accordance  with  their  applicable  rules and  operating
procedures.

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

Because of time-zone differences, credits of securities in Cedel or Euroclear as
a  result  of a  transaction  with a DTC  Participant  will be made  during  the
subsequent  securities settlement  processing,  dated the business day following
the DTC settlement date, and such credits or any transactions in such securities
settled  during  such   processing  will  be  reported  to  the  relevant  Cedel
Participant  or Euroclear  Participant  on such  business  day. Cash received in
Cedel or  Euroclear  as a result of sales of  securities  by or  through a Cedel
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant


                                       51


Cedel or Euroclear cash account only as of the business day following settlement
in DTC.

Day traders that use Cedel or Euroclear and that  purchase the globally  offered
Notes from DTC  Participants  for  delivery to Cedel  Participants  or Euroclear
Participants  should  note that these  trades  may fail on the sale side  unless
affirmative  actions are taken.  Participants should consult with their clearing
system to confirm that adequate steps have been taken to assure settlement.

Purchases  of  Notes  under  the DTC  system  must be  made  by or  through  DTC
Participants,  which will receive a credit for the Notes on DTC's  records.  The
ownership interest of each actual owner of a Note (a "Note Owner") is in turn to
be recorded on the DTC Participants' and Indirect  Participants'  records.  Note
Owners will not receive written  confirmation  from DTC of their  purchase,  but
Note Owners are expected to receive written  confirmations  providing details of
the transaction,  as well as periodic statements of their holdings, from the DTC
Participant  or Indirect  Participant  through which the Note Owner entered into
the  transaction.  Transfers  of  ownership  interests  in the  Notes  are to be
accomplished by entries made on the books of DTC  Participants  acting on behalf
of Note Owners.  Note Owners will not receive  certificates  representing  their
ownership  interest  in Notes,  except in the event  that use of the  book-entry
system for the Notes is discontinued.

To facilitate subsequent transfers, all Notes deposited by DTC Participants with
DTC are registered in the name of DTC's nominee, Cede & Co. The deposit of Notes
with DTC and their  registration  in the name of Cede & Co. effects no change in
beneficial  ownership.  DTC has no  knowledge  of the actual  Note Owners of the
Notes;  DTC's records reflect only the identity of the DTC Participants to whose
accounts such Notes are credited,  which may or may not be the Note Owners.  The
DTC Participants  will remain  responsible for keeping account of their holdings
on behalf of their customers.

Conveyance of notices and other  communications by DTC to DTC  Participants,  by
DTC Participants to Indirect Participants,  and by DTC Participants and Indirect
Participants to Note Owners will be governed by arrangements among them, subject
to any  statutory or  regulatory  requirements  as may be in effect from time to
time.

Neither DTC nor Cede & Co. will consent or vote with respect to the Notes. Under
its  usual  procedures,  DTC  mails an  omnibus  proxy to the  issuer as soon as
possible after the record date, which assigns Cede's consenting or voting rights
to those DTC Participants to whose accounts the Notes are credited on the record
date (identified in a listing attached thereto).

Principal and interest payments on the Notes will be made to DTC. DTC's practice
is to credit  DTC  Participants'  accounts  on the  applicable  Payment  Date in
accordance with their respective  holdings shown on DTC's records unless DTC has
reason  to  believe  that it will not  receive  payment  on such  Payment  Date.
Payments  by DTC  Participants  to Note  Owners  will be  governed  by  standing
instructions  and customary  practices,  as is the case with securities held for
the accounts of customers in bearer form or registered in "street name" and will
be the  responsibility  of such DTC  Participant  and not of DTC, the  Indenture
Trustee or the Transferor,  subject to any statutory or regulatory  requirements
as may be in effect from time to time.  Payment of principal and interest to DTC
is the responsibility of the Indenture Trustee, disbursement of such payments to
DTC Participants  shall be the  responsibility  of DTC, and disbursement of such
payments to Note Owners  shall be the  responsibility  of DTC  Participants  and
Indirect Participants.

DTC may discontinue providing its services as securities depository with respect
to the Notes at any time by giving  reasonable  notice to the  Transferor or the
Indenture  Trustee.  Under such  circumstances,  in the event  that a  successor
securities  depository  is not  obtained,  Definitive  Notes are  required to be
printed and delivered.  The  Administrator  may decide to discontinue use of the
system  of  book-entry   transfers  through  DTC  (or  a  successor   securities
depository).  In that event,  Definitive Notes will be delivered to Noteholders.
See "-- Definitive Notes" herein.

Cedel is incorporated under the laws of Luxembourg as a professional depository.
Cedel   holds   securities   for   its   participating   organizations   ("Cedel
Participants")  and  facilitates  the  clearance  and  settlement  of securities
transactions between Cedel Participants through electronic book-entry changes in
accounts  of Cedel  Participants,  thereby  eliminating  the  need for  physical
movement  of  certificates.  Transactions  may be  settled in Cedel in any of 32
currencies,  including  United  States  dollars.  Cedel  provides  to its  Cedel
Participants,  among other  things,  services for  safekeeping,  administration,
clearance and  settlement of  internationally  traded  securities and securities
lending  and  borrowing.  Cedel  interfaces  with  domestic  markets  in several
countries. As a professional  depository,  Cedel is subject to regulation by the
Luxembourg  Monetary  Institute.  Cedel  Participants  are recognized  financial
institutions around the world,  including  underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations and may include the underwriters of any Series of Notes.  Indirect
access to Cedel is also available to others, such as banks, brokers, dealers and
trust companies that clear through or maintain a custodial  relationship  with a
Cedel Participant, either directly or indirectly.

                                       52


The Euroclear  System was created in 1968 to hold securities for participants of
the  Euroclear  System  ("Euroclear  Participants")  and  to  clear  and  settle
transactions  between Euroclear  Participants  through  simultaneous  electronic
book-entry  delivery against payment,  thereby eliminating the need for physical
movement of  certificates  and any risk from lack of  simultaneous  transfers of
securities  and cash.  Transactions  may now be settled in any of 32 currencies,
including  United States dollars.  The Euroclear  System includes  various other
services,  including  securities  lending  and  borrowing  and  interfaces  with
domestic  markets in 25  countries  generally  similar to the  arrangements  for
cross-market  transfers  with DTC  described  above.  The  Euroclear  System  is
operated by Morgan Guaranty Trust Company of New York, Brussels,  Belgium office
(the  "Euroclear  Operator"  or  "Euroclear"),  under  contract  with  Euroclear
Clearance System,  Societe Cooperative,  a Belgian cooperative  corporation (the
"Cooperative").  All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with  the  Euroclear  Operator,  not  the  Cooperative.  The  Cooperative  Board
establishes  policy for the Euroclear  System.  Euroclear  Participants  include
banks  (including  central  banks),  securities  brokers  and  dealers and other
professional  financial  intermediaries  and may include the underwriters of any
Series of Notes.  Indirect  access to the Euroclear  System is also available to
other firms that maintain a custodial relationship with a Euroclear Participant,
either directly or indirectly.

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

Securities  clearance accounts and cash accounts with the Euroclear Operator are
governed by the Terms and Conditions  Governing Use of Euroclear and the related
Operating  Procedures  of the  Euroclear  System  (collectively,  the "Terms and
Conditions").  The Terms and Conditions  govern transfers of securities and cash
within  the  Euroclear  System,  withdrawal  of  securities  and  cash  from the
Euroclear  System,  and receipts of payments  with respect to  securities in the
Euroclear System.  All securities in the Euroclear System are held on a fundable
basis  without  attribution  of specific  certificates  to  specific  securities
clearance  accounts.  The Euroclear Operator acts under the Terms and Conditions
only on behalf of Euroclear  Participants  and has no record of or  relationship
with persons holding through Euroclear Participants.

The Euroclear Operator has advised as follows: Under Belgian law, investors that
are credited with  securities  on the records of the  Euroclear  Operator have a
co-property  right in the fungible  pool of interests in  securities  on deposit
with the  Euroclear  Operator in an amount  equal to the amount of  interests in
securities  credited to their  accounts.  In the event of the  insolvency of the
Euroclear Operator,  Euroclear Participants would have a right under Belgian law
to the return of the amount and type of  interests  in  securities  credited  to
their accounts with the Euroclear  Operator.  If the Euroclear  Operator did not
have a sufficient  amount of interests in  securities on deposit of a particular
type to cover  the  claims  of all  Euroclear  Participants  credited  with such
interests in  securities  on the  Euroclear  Operator's  records,  all Euroclear
Participants  having an amount of interests in  securities of such type credited
to their accounts with the Euroclear Operator would have the right under Belgian
law to the  return  of  their  pro-rata  share of the  amount  of  interests  in
securities  actually on deposit.  Under Belgian law, the  Euroclear  Operator is
required to pass on the benefits of ownership in any  interests in securities on
deposit with it (such as dividends, voting rights and other entitlements) to any
person credited with such interests in securities on its records.

Distributions  with  respect to Notes held through  Cedel or  Euroclear  will be
credited to the cash accounts of Cedel Participants or Euroclear Participants in
accordance  with the  relevant  system's  rules and  procedures,  to the  extent
received by its Depository.  Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. See "Federal
Income Tax Consequences"  herein.  Cedel or the Euroclear Operator,  as the case
may be, will take any other action  permitted to be taken by a Noteholder  under
the Agreement on behalf of a Cedel Participant or Euroclear  Participant only in
accordance   with  its  relevant   rules  and  procedures  and  subject  to  its
Depository's ability to effect such actions on its behalf through DTC.

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

      Definitive Notes

If set forth in the accompanying Prospectus Supplement, Notes of any Series will
be issued in fully  registered,  certificated  form (the "Definitive  Notes") to
Note  owners or their  nominees  rather than to DTC or its  nominee,  if (i) the


                                       53


Administrator  advises the Indenture Trustee for such Series in writing that DTC
is no longer  willing or able to  discharge  properly  its  responsibilities  as
Depository with respect to such Series of Notes, and the Administrator is unable
to locate a qualified successor, (ii) the Administrator,  at its option, advises
the Trustee in writing that it elects to terminate the book-entry system through
DTC or successor securities depository or (iii) after the occurrence of an Event
of  Default,  Master  Servicer  Default  or  Administrator  Default  Noteholders
representing  not less  than 50% of the  outstanding  principal  balance  of the
Directing Notes advise the Indenture Trustee and DTC through DTC Participants in
writing that the continuation of a book-entry system through DTC (or a successor
thereto) is no longer in the best interest of the Noteholders.

Upon the occurrence of any of the events described in the immediately  preceding
paragraph,  the Indenture  Trustee will cause DTC to notify all DTC Participants
of the availability  through DTC of Definitive  Notes.  Upon surrender by DTC of
the  definitive   certificate   representing  the  Notes  and  instructions  for
registration,  the Indenture  Trustee will issue the Notes as Definitive  Notes,
and  thereafter  the  Indenture  Trustee  will  recognize  the  holders  of such
Definitive Notes as Noteholders under the Indenture.

Distribution  of  principal  of and  interest  on the Notes  will be made by the
Indenture Trustee directly to Noteholders of Definitive Notes in accordance with
the  procedures  set forth herein and in the Transfer and  Servicing  Agreement.
Interest  payments and any principal  payments on each Payment Date will be made
to Noteholders in whose names the Definitive  Notes were registered at the close
of business on the related  Record Date.  The final payment on any Note (whether
Definitive Notes or the Notes registered in the name of Cede & Co.  representing
the Notes),  will he made only upon  presentation  and surrender of such Note at
the  office  or  agency  specified  in  the  notice  of  final  distribution  to
Noteholders.  The  Indenture  Trustee  will  provide  such notice to  registered
Noteholders   prior  to  the  Payment  Date  on  which  it  expects  such  final
distributions to occur.

Definitive  Notes will be  transferable  and  exchangeable at the offices of the
transfer  agent and  registrar  for the  Notes,  which  shall  initially  be the
Indenture  Trustee.  No service charges will be imposed for any  registration of
transfer or exchange,  but the Transfer Agent and Registrar may require  payment
of a sum  sufficient to cover any tax or other  governmental  charge  imposed in
connection therewith.

      List of Noteholders

A Noteholder may, by written request to the Indenture Trustee,  obtain access to
the list of all  Noteholders  of the related  Trust  maintained by the Indenture
Trustee for the purpose of communicating  with other Noteholders with respect to
their rights under the Indenture or the Notes.  The Indenture  Trustee may elect
not to afford the requesting Noteholders access to the list of Noteholders if it
agrees to mail the desired  communication or proxy, on behalf and at the expense
of the requesting Noteholders, to all Noteholders.

      Reports to Noteholders

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

Within the prescribed period of time for tax reporting purposes after the end of
each calendar year during the term of the Indenture,  the Indenture Trustee will
mail to each person who at any time during such  calendar  year was a Noteholder
and received any payment thereon, a statement containing certain information for
the purposes of such Noteholder's preparation of federal income tax returns. See
"Federal Income Tax Consequences" herein.

                           FEDERAL INCOME TAX CONSEQUENCES

      General

   
The  following  is the opinion of Hunton & Williams as to the  material  federal
income tax consequences of the purchase, ownership and disposition of the Notes.
The  opinion  is  based  upon  the  provisions  of  the  Code,  the  regulations
promulgated  thereunder,   and  the  judicial  and  administrative  rulings  and
decisions  now in  effect,  all of which  are  subject  to  change  or  possible
differing   interpretations.   The  statutory   provisions,   regulations,   and
interpretations on which this opinion is based are subject to change, and such a
change could apply retroactively. As a condition to issuing any Series of Notes,
Hunton & Williams  must deliver a final legal  opinion  concerning  the material
federal income tax consequences of the purchase,  ownership,  and disposition of
the  Notes,  based on its review of the  executed  Agreements.  The  conclusions
contained in such final legal opinion shall be consistent with the  consequences
described in this section of the Prospectus and the Prospectus Supplement.

The opinion does not purport to deal with all aspects of federal income taxation
that may affect particular investors in light of their individual circumstances,
nor with certain  categories of investors subject to special treatment under the
federal   income  tax  laws  (such  as  banks,   insurance   companies,   thrift
institutions,  tax-exempt  organizations,  foreign investors,  certain regulated
entities, real estate investment trusts, investment companies, and certain other
organizations  subject to special  rules).  This  opinion  focuses  primarily on
investors  who  will  hold  Notes  as  "capital  assets"   (generally  held  for
investment)  within the  meaning of  Section  1221 of the Code,  but much of the
discussion  is  applicable  to other  investors  as well.  The opinion  does not
purport to address the anticipated state income tax consequences to investors of
owning and disposing of the Notes.  Consequently,  potential purchasers of Notes
are advised to consult their own tax advisors  concerning the federal,  state or
local tax consequences to them of the purchase,  holding, and disposition of the
Notes.

                                       54


For each Series of Notes,  Hunton &  Williams,  special tax counsel to the Trust
("Special Tax  Counsel"),  is of the opinion that,  based upon the facts as they
exist,  the Notes of such Series will be treated for federal income tax purposes
as indebtedness,  and not as an ownership interest in the Financed Student Loans
or an equity  interest  in a  separate  association  taxable  as a  corporation.
However,  there are no  regulations,  published  rulings or  judicial  decisions
involving  the  characterization  for federal  income tax purposes of securities
with terms  substantially  the same as the  Notes.  Accordingly,  although  that
opinion will be based on existing  law,  there can be no assurance  that the law
will not change or that  contrary  positions  will not be taken by the  Internal
Revenue  Service (the  "Service").  If the Service were to make and prevail upon
the contention that the Notes did not constitute indebtedness for federal income
tax  purposes,  the Notes  could be  treated as equity  interests  in the Trust.
However,  in that event,  as long as at least 90% of the gross income derived by
the Trust constitutes  qualifying  passive-type income (e.g., interest) and such
income is not derived in the conduct of a financial business, the Trust would be
treated  as a  partnership  that is not a  publicly  traded  partnership.  It is
anticipated  that more than 90% of the  Trust's  gross  income  will  consist of
passive-type  income.  Furthermore,  although the applicable law is not entirely
clear,  Hunton &  Williams  is of the  opinion  that such  income  should not be
treated as derived in the conduct of a financing business. The Issuer may redeem
a Class or  Classes  of Notes at any time upon a  determination  by the  Issuer,
based upon an opinion of counsel,  that a substantial risk exists that the Notes
of the Class to be redeemed will not be treated for federal  income tax purposes
as  evidences of  indebtedness.  Such  redemption  could occur when a Noteholder
could not  reinvest  the  proceeds  at an  interest  rate at least  equal to the
applicable Class Interest Rate.
    

Payments  received by  Noteholders  on the Notes  generally will be accorded the
same tax  treatment  under the Code as payments  received on other  taxable debt
instruments.  Except as  described  below for Notes issued with  original  issue
discount,  acquired  with market  discount,  or issued or acquired at a premium,
interest  paid or accrued on a Note will be  treated as  ordinary  income to the
Noteholder  and a  principal  payment  on a Note will be  treated as a return of
capital. In general, interest paid to Noteholders who report their income on the
cash receipts and disbursements  method should be taxable to them when received.
Interest  earned by  Noteholders  who report their income on the accrual  method
will be taxable when accrued,  regardless of when it is actually  received.  The
Trustee will report  annually to the Service and to  Noteholders  of record with
respect to interest  paid or accrued,  and  original  issue  discount and market
discount, if any, accrued, on the Notes.

One or more Classes of Notes may be subordinated to one or more other Classes of
Notes of the same Series.  In general,  such  subordination  will not affect the
federal  income tax  treatment of either the  subordinated  or the senior Notes.
Employee benefit plans subject to the Employee Retirement Income Security Act of
1974, as amended ("ERISA"),  should consult their tax advisors before purchasing
any subordinated Note. See "ERISA Considerations" herein and in the accompanying
Prospectus Supplement.

      Original Issue Discount

   
Notes  issued at a price  less than their  stated  principal  amount  ("Discount
Notes"), Notes upon which interest is accrued and is compounded and added to the
principal balance thereof  periodically  ("Accretion  Notes"), and certain other
Classes  of Notes  will be issued  with  "original  issue  discount"  within the
meaning of Section  1273(a) of the Code. Such original issue discount will equal
the  difference  between the "stated  redemption  price at maturity" of the Note
(generally,  its principal amount) and its issue price.  Original issue discount
is treated as ordinary interest income, and Holders of Notes with original issue
discount  must  include  the amount of original  issue  discount in income on an
accrual  basis in advance of the  receipt of the cash to which it  relates.  The
Prospectus  Supplement  for each Series of Notes will indicate  which Classes of
Notes of such Series will be issued with original issue discount.
    

The amount of original issue discount  required to be included in a Noteholder's
income  in any  taxable  year  will  be  computed  in  accordance  with  Section
1272(a)(6) of the Code,  which  provides rules for the accrual of original issue


                                       55


discount under a constant yield method for certain debt instruments, such as the
Notes,  that are subject to  prepayment by reason of  prepayments  of underlying
debt obligations.  Under Section  1272(a)(6),  the amount and rate of accrual of
original issue  discount on a Note generally is to be calculated  based on (i) a
single  constant yield to maturity and (ii) the prepayment  rate of the Financed
Student  Loans and the  reinvestment  rate on amounts held pending  distribution
that were assumed in pricing the Note (the "Pricing Prepayment Assumptions"). No
regulatory guidance currently exists under Code Section 1272(a)(6). Accordingly,
until the Treasury issues guidance to the contrary, the Master Servicer or other
person  responsible  for computing the amount of original  issue  discount to be
reported to a Noteholder each taxable year (the "Tax Administrator"),  except as
otherwise  provided  herein,  expects to base its  computations  on Code Section
1272(a)(6)  and final  regulations  governing  the  accrual  of  original  issue
discount on debt instruments (the "OID Regulations"). Investors should be aware,
however,  that the OID  regulations  do not address  directly  the  treatment of
instruments that are subject to Code Section 1272(a)(6), and, accordingly, there
can be no assurance that such methodology,  which is described below, represents
the correct manner of calculating  original issue discount on the Notes. The Tax
Administrator  intends to account for income on certain  Notes that  provide for
one or more contingent payments as described in "-- Variable Rate Notes" herein.

   
The amount of original  issue  discount on a Note equals the excess,  if any, of
the Note's "stated  redemption  price at maturity" over its "issue price." Under
the OID Regulations,  a debt instrument's stated redemption price at maturity is
the sum of all payments  provided by the instrument other than "qualified stated
interest" ("Deemed Principal Payments").  Qualified stated interest, in general,
is stated  interest that is  unconditionally  payable in cash or property (other
than debt  instruments  of the Issuer) at least  annually at (i) a single  fixed
rate or (ii) a variable rate that meets certain  requirements set out in the OID
Regulations.  See "-- Variable Rate Notes" herein. Thus, in the case of any Note
providing  for such stated  interest  other than an Accretion  Note,  the stated
redemption price at maturity generally will equal the total amount of all Deemed
Principal  Payments due on that Note.  Because an Accretion  Note generally does
not require  unconditional  payments of interest at least  annually,  the stated
redemption  price at  maturity  of such a Note will equal the  aggregate  of all
payments due,  whether  designated as principal,  accrued  interest,  or current
interest.  The issue price of a Class of Notes  generally will equal the initial
price at which such Class is sold to the public.
    

Under a de minimis  rule, a Note will be  considered  to have no original  issue
discount  if the amount of  original  issue  discount  is less than 0.25% of the
Note's stated  redemption  price at maturity  multiplied by the weighted average
maturity ("WAM") of the Note. For that purpose,  the WAM of a Note is the sum of
the amounts obtained by multiplying the amount of each Deemed Principal  Payment
by a fraction,  the numerator of which is the number of complete  years from the
Note's issue date until the payment is made, and the denominator of which is the
Note's stated  redemption  price at maturity.  Although no Treasury  regulations
have been issued with respect to computing the WAM of  instruments  like a Note,
it is  expected  that  the WAM of a Note  will be  computed  using  the  Pricing
Prepayment  Assumptions.  A Noteholder  will include de minimis  original  issue
discount in income on a pro rata basis as stated principal  payments on the Note
are received or, if earlier, upon disposition of the Note, unless the Noteholder
makes an "All OID Election" (as defined below).

Notes of certain  Series may bear interest under terms that provide for a teaser
rate period, interest holiday, or other period during which the rate of interest
payable on the Notes is lower than the rate payable  during the remainder of the
life of the Notes ("Teaser Notes"). The OID Regulations provide a more expansive
test under which a Teaser Note may be considered to have a de minimis  amount of
original issue discount even though the amount of the original issue discount on
the Note would be more than de minimis as determined under the regular test. The
expanded test applies to a Teaser Note only if the stated  interest on such Note
would be  qualified  stated  interest  but for the fact that  during one or more
accrual periods its interest rate is below the rate applicable for the remainder
of its term. Under the expanded test, the amount of original issue discount on a
Teaser Note that is measured  against  the de minimis  amount of original  issue
discount  allowable  on the Note is the  greater of (i) the excess of the stated
principal amount of the Note over its issue price ("True Discount") and (ii) the
amount of interest  that would be  necessary  to be payable on the Note in order
for all  stated  interest  to be  qualified  stated  interest  (the  "Additional
Interest Amount").

The holder of a Note must  include in gross  income the sum, for all days during
his  taxable  year on which he holds the Note,  of the "daily  portions"  of the
original  issue  discount on such Note.  The daily  portions  of original  issue
discount  with respect to a Note will be determined by allocating to each day in
any accrual period the Note's ratable portion of the excess,  if any, of (i) the
sum of (a) the present  value of all payments  under the Note yet to be received
as of the  close of such  period  and (b) the  amount  of any  Deemed  Principal
Payments  received on the Note during such period over (ii) the Note's "adjusted
issue price" at the beginning of such period.  The present value of payments yet
to be received on a Note is computed by using the Pricing Prepayment Assumptions
and the Note's  original  yield to maturity  (adjusted  to take into account the
length of the  particular  accrual  period),  and  taking  into  account  Deemed
Principal  Payments  actually  received  on the Note  prior to the  close of the


                                       56


accrual period. The adjusted issue price of a Note at the beginning of the first
accrual period is its issue price.  The adjusted issue price at the beginning of
each subsequent  period is the adjusted issue price of the Note at the beginning
of the  preceding  period  increased  by the amount of original  issue  discount
allocable  to that period and  decreased  by the amount of any Deemed  Principal
Payments received during that period.  Thus, an increased (or decreased) rate of
prepayments   received  with  respect  to  a  Note  will  be  accompanied  by  a
correspondingly  increased (or decreased)  rate of recognition of original issue
discount by the holder of such Note.

The  yield  to  maturity  of a Note  is  calculated  based  on (i)  the  Pricing
Prepayment Assumptions and (ii) any contingencies not already taken into account
under the Pricing  Prepayment  Assumptions  that,  considering all the facts and
circumstances  as of the  issue  date,  are  more  likely  than  not  to  occur.
Contingencies,  such as the exercise of "mandatory  redemptions," that are taken
into  account by the parties in pricing the Note  typically  will be subsumed in
the Pricing  Prepayment  Assumptions  and thus will be  reflected  in the Note's
yield  to  maturity.   The  Tax  Administrator's   determination  of  whether  a
contingency  relating  to a Class of Notes is more  likely  than not to occur is
binding  on each  holder of a Note of such Class  unless  the holder  explicitly
discloses on its federal income tax return that its  determination  of the yield
and maturity of the Note is different from that of the Tax Administrator.

The Notes of a Series may be subject to optional redemption by the Issuer before
their  stated  maturity  dates.  Under the OID  Regulations,  the Issuer will be
presumed to exercise its option to redeem for purposes of computing  the accrual
of original  issue  discount if, and only if, by using the  optional  redemption
date as the  maturity  date and the  optional  redemption  price  as the  stated
redemption  price at maturity,  the yield to maturity of the Notes is lower than
it would be if the Notes were not redeemed  early.  If the Issuer is presumed to
exercise its option to redeem the Notes,  original  issue discount on such Notes
will be  calculated  as if the  redemption  date were the maturity  date and the
optional redemption price were the stated redemption price at maturity. In cases
in which  all of the  Notes of a  particular  Series  are  issued at par or at a
discount,  the Issuer will not be presumed to exercise  its option to redeem the
Notes  because a redemption  by the Issuer would not lower the yield to maturity
of the Notes.  If,  however,  some Notes of a particular  Series are issued at a
premium,  the Issuer may be able to lower the yield to  maturity of the Notes by
exercising its  redemption  option.  In  determining  whether the Issuer will be
presumed to exercise  its option to redeem Notes when one or more Classes of the
Notes are issued at a premium,  the Tax Administrator will take into account all
Classes of Notes that are subject to the optional  redemption to the extent that
they are  expected to remain  outstanding  as of the optional  redemption  date,
based on the  Pricing  Prepayment  Assumptions.  If,  determined  on a  combined
weighted average basis, the Notes of such Classes were issued at a premium,  the
Tax  Administrator  will  presume  that the Issuer  will  exercise  its  option.
However,  the OID Regulations  are unclear as to how the redemption  presumption
rules  should  apply to  instruments  such as the  Notes,  and  there  can be no
assurance that the Service will agree with the Tax Administrator's position.

The OID Regulations  provide that a Noteholder may make an election (an "All OID
Election")  to include  in gross  income all  stated  interest,  original  issue
discount,  de minimis  original issue  discount,  market  discount (as described
below under "-- Market  Discount"),  and de minimis market discount that accrues
on the Note (as reduced by any  amortizable  premium,  as described  below under
"Amortizable  Premium," or acquisition  premium,  as described  below) under the
constant  yield method used to account for original issue  discount.  To make an
All OID  Election,  the holder of the Note must attach a statement to its timely
filed  federal  income  tax  return  for the  taxable  year in which the  holder
acquired the Note.  The  statement  must identify the  instruments  to which the
election applies.  An All OID Election is irrevocable  unless the holder obtains
the consent of the Service. If an All OID Election is made for a debt instrument
with market  discount,  the holder is deemed to have made an election to include
in income  currently  the  market  discount  on all of the  holder's  other debt
instruments with market discount, as described in "-- Market Discount" below. In
addition,  if an All OID Election is made for a debt instrument with amortizable
premium,  the holder is deemed to have made an election to amortize  the premium
on all of the holder's other debt instruments with amortizable premium under the
constant yield method. See "-- Amortizable Premium." Noteholders should be aware
that the law is unclear as to whether an All OID  Election  is  effective  for a
Note that is subject to the  contingent  payment  rules.  See "-- Variable  Rate
Notes" herein.

A  Note  having  original  issue  discount  may  be  acquired  in a  transaction
subsequent  to its  issuance  for more than its  adjusted  issue  price.  If the
subsequent  holder's  adjusted  basis  in such a  Note,  immediately  after  its
acquisition,  exceeds the sum of all Deemed Principal Payments to be received on
the Note after the acquisition date, the Note will no longer have original issue
discount, and the holder may be entitled to reduce the amount of interest income
recognized on the Note by the amount of amortizable premium. See "-- Amortizable
Premium"  herein.  If  the  subsequent  holder's  adjusted  basis  in  the  Note
immediately after the acquisition  exceeds the adjusted issue price of the Note,
but is less  than or equal to the sum of the  Deemed  Principal  Payments  to be
received under the Note after the acquisition date, the amount of original issue


                                       57


discount on the Note will be reduced by a fraction,  the  numerator  of which is
the excess of the Note's adjusted basis  immediately  after its acquisition over
the adjusted issue price of the Note and the  denominator of which is the excess
of the sum of all Deemed Principal Payments to be received on the Note after the
acquisition  date over the adjusted  issue price of the Note.  For that purpose,
the adjusted  basis of a Note is reduced by the amount of any  qualified  stated
interest that is accrued but unpaid as of the acquisition date. Alternately, the
subsequent  purchaser of a Note having  original  issue discount may make an All
OID Election with respect to the Note.

If the interval between the issue date of a Note that pays interest at the Class
Interest  Rate on a current  basis (a  "Current  Interest  Note")  and the first
Distribution Date (the "First Distribution  Period") contains more days than the
number of days of stated  interest  that are  payable on the first  Distribution
Date, the effective  interest rate received by the  Noteholder  during the first
Distribution  Period will be less than the Note's  stated  interest  rate making
such Note a Teaser Note.  If the amount of original  issue  discount on the Note
measured  under the expanded de minimis  test  exceeds the de minimis  amount of
original  issue  discount  allowable on the Note, the amount by which the stated
interest on the Note exceeds the  interest  that would be payable on the Note at
the  effective  rate  of  interest  for  the  First  Distribution   Period  (the
"Nonqualified  Interest  Amount")  would be treated as part of the Note's stated
redemption  price at maturity.  Accordingly,  the holder of a Teaser Note may be
required to recognize  ordinary  income  arising from  original  issue  discount
attributable  to the First  Distribution  Period in  addition  to any  qualified
stated interest that accrues in that period.

Similarly, if the First Distribution Period is shorter than the interval between
subsequent  Distribution Dates, the effective rate of interest payable on a Note
during the First  Distribution  Period  will be higher  than the stated  rate of
interest if a Noteholder  receives interest on the first Distribution Date based
on a full  accrual  period.  Unless the  "Pre-Issuance  Accrued  Interest  Rule"
described  below applies,  such Note (a "Rate Bubble Note") would be issued with
original  issue  discount  unless the amount of  original  issue  discount is de
minimis.   The  amount  of  original  issue  discount  on  a  Rate  Bubble  Note
attributable to the First  Distribution  Period would be the amount by which the
interest  payment  due on the first  Distribution  Date  exceeds the amount that
would have been payable had the effective rate for that Period been equal to the
stated interest rate. However,  under the Pre-Issuance Accrued Interest Rule, if
(i) a portion of the initial  purchase  price of a Rate Bubble Note is allocable
to interest that has accrued under the terms of the Note prior to its issue date
("Pre-Issuance  Accrued  Interest")  and (ii) the Note provides for a payment of
stated interest on the first payment date within one year of the issue date that
equals or exceeds the amount of the Pre-Issuance  Accrued  Interest,  the Note's
issue price may be computed  by  subtracting  from the issue price the amount of
Pre-Issuance Accrued Interest.  If the Noteholder opts to apply the Pre-Issuance
Accrued  Interest  Rule,  the  portion  of the  interest  received  on the first
Distribution Date equal to the Pre-Issuance Accrued Interest would be treated as
a return of such  interest  and would not be  treated  as a payment on the Note.
Thus, where the Pre-Issuance  Accrued Interest Rule applies,  a Rate Bubble Note
will not have original issue  discount  attributable  to the First  Distribution
Period,  provided that the increased  effective interest rate for that Period is
attributable solely to Pre-Issuance  Accrued Interest,  as typically will be the
case. The Tax Administrator  intends to apply the Pre-Issuance  Accrued Interest
Rule to each Rate  Bubble Note for which it is  available  if the Note `s stated
interest  otherwise would be qualified stated interest.  If, however,  the First
Distribution Period of a Rate Bubble Note is longer than subsequent Distribution
Periods,  the application of the  Pre-Issuance  Accrued  Interest Rule typically
will not prevent  disqualification  of the Note's  stated  interest  because its
effective interest rate during the First  Distribution  Period typically will be
less than its stated interest rate. Thus, a Note with a long First  Distribution
Period  typically will be a Teaser Note, as discussed  above.  The  Pre-Issuance
Accrued  Interest  Rule will not apply to any amount paid at issuance for such a
Teaser Note that is normally  allocable to interest  accrued  under the terms of
such Note  before its issue  date.  All  amounts  paid for such a Teaser Note at
issuance,  regardless of how designated,  will be included in the issue price of
such Note for federal income tax accounting purposes.

In view of the  complexities  and  current  uncertainties  as to the  manner  of
inclusion  in income of  original  issue  discount on the Notes,  each  investor
should  consult  his own tax advisor to  determine  the  appropriate  amount and
method of  inclusion  in  income of  original  issue  discount  on the Notes for
federal income tax purposes.

      Variable Rate Notes

A Note may pay interest at a variable rate (a "Variable Rate Note").  A Variable
Rate Note that  qualifies as a "variable  rate debt  instrument" as that term is
defined  in the OID  Regulations  (a  "VRDI")  will  be  governed  by the  rules
applicable  to  VRDIs in the OID  Regulations,  which  are  described  below.  A
Variable Rate Note qualifies as a VRDI under the OID Regulations if (i) the Note
is not issued at a premium to its  noncontingent  principal  amount in excess of
the lesser of (a) .015 multiplied by the product of such noncontingent principal
amount and the WAM (as that term is defined  above in the  discussion  of the de
minimis  rule) of the Note or (b) 15  percent  of such  noncontingent  principal
amount (an "Excess  Premium");  (ii) stated interest on the Note compounds or is
payable  unconditionally at least annually at (a) one or more qualified floating
rates,  (b) a single fixed rate and one or more qualified  floating rates, (c) a
single  "objective rate," or (d) a single fixed rate and a single objective rate
that is a "qualified  inverse  floating rate," and (iii) the qualified  floating
rate or the  objective  rate in  effect  during  an  accrual  period is set at a
current  value of that rate  (i.e.,  the value of the rate on any day  occurring
during the  interval  that begins  three  months prior to the first day on which
that value is in effect  under the Note and ends one year  following  that day).
However,  if the Variable Rate Note provides for any contingent  payments (which
do not include  qualified stated  interest),  the Tax  Administrator  intends to
account for the income thereon as described below.

                                       58


Under the OID Regulations,  a rate is a qualified floating rate if variations in
the rate reasonably can be expected to measure contemporaneous variations in the
cost of newly  borrowed  funds in the currency in which the debt  instrument  is
denominated. A qualified floating rate may measure contemporaneous variations in
borrowing  costs for the  Issuer of the debt  instrument  or for  Depositors  in
general.  A multiple  of a qualified  floating  rate is  considered  a qualified
floating rate only if the rate is equal to either (a) the product of a qualified
floating  rate and a fixed  multiple that is greater than 0.65 but not more than
1.35 or (b) the product of a qualified  floating rate and a fixed  multiple that
is greater  than 0.65 but not more than 1.35,  increased or decreased by a fixed
rate.  If a Note  provides  for  two  or  more  qualified  floating  rates  that
reasonably can be expected to have  approximately the same values throughout the
term of the Note, the qualified floating rates together will constitute a single
qualified  floating rate. Two or more qualified floating rates conclusively will
be presumed to have approximately the same values throughout the term of a Note,
if the  values  of all such  rates on the issue  date of the Note are  within 25
basis points of each other.

A variable rate will be considered a qualified floating rate if it is subject to
a restriction or restrictions  on the maximum stated interest rate (a "Cap"),  a
restriction or restrictions  on the minimum stated interest rate (a "Floor"),  a
restriction or  restrictions on the amount of increase or decrease in the stated
interest rate (a "Governor"), or other similar restriction only if: (a) the Cap,
Floor,  or Governor is fixed  throughout the term of the related Note or (b) the
Cap, Floor,  Governor,  or similar restriction is not reasonably expected, as of
the  issue  date,  to cause the  yield on the Note to be  significantly  less or
significantly  more than the expected yield on the Note determined  without such
Cap, Floor,  Governor, or similar restriction,  as the case may be. Although the
OID Regulations are unclear, it appears that a VRDI, the principal rate on which
is subject to a Cap,  Floor,  or Governor  that  itself is a qualified  floating
rate, bears interest at an objective rate.

Under the OID  Regulations,  an objective rate is a rate (other than a qualified
floating  rate) that (i) is  determined  using a single fixed  formula,  (ii) is
based on objective financial or economic information,  and (iii) is not based on
information that either is within the control of the Issuer (or a related party)
or is unique to the  circumstances  of the Issuer (or  related  party),  such as
dividends,  profits,  or the value of the Issuer's (or related  party's)  stock.
That  definition  would  include  a rate that is based on  changes  in a general
inflation  index.  In addition,  a rate would not fail to be an  objective  rate
merely because it is based on the credit quality of the Issuer.

Under the OID  Regulations  if interest  on a Variable  Rate Note is stated at a
fixed rate for an initial  period of less than one year  followed  by a variable
rate  that is  either  a  qualified  floating  rate or an  objective  rate for a
subsequent  period,  and the value of the  variable  rate on the  issue  date is
intended to  approximate  the fixed rate,  the fixed rate and the variable  rate
together  constitute  a single  qualified  floating  rate or  objective  rate. A
variable rate conclusively will be presumed to approximate an initial fixed rate
if the value of the  variable  rate on the issue date does not  differ  from the
value of the fixed rate by more than 25 basis points.

Under the OID  Regulations,  all interest  payable on a Variable  Rate Note that
qualifies as a VRDI and provides for stated interest  unconditionally payable in
cash or property  at least  annually at a single  qualified  floating  rate or a
single objective rate (a "Single Rate VRDI Note") is treated as qualified stated
interest.  The  amount  and  accrual  of OID  on a  Single  Rate  VRDI  Note  is
determined,  in general,  by converting such Note into a hypothetical fixed rate
Note and  applying  the rules  applicable  to fixed rate Notes  described  under
"Original Issue Discount" above to such hypothetical fixed rate Note.  Qualified
stated  interest or original issue discount  allocable to an accrual period with
respect to a Single Rate VRDI Note also must be increased (or  decreased) if the
interest actually accrued or paid during such accrual period exceeds (or is less
than) the  interest  assumed to be accrued or paid  during such  accrual  period
under the related hypothetical fixed rate Note.

Except as provided below,  the amount and accrual of OID on a Variable Rate Note
that  qualifies as a VRDI but is not a Single Rate VRDI Note (a  "Multiple  Rate
VRDI Note") is determined by converting such Note into a hypothetical equivalent
fixed rate Note that has terms that are  identical to those  provided  under the
Multiple Rate VRDI Note,  except that such  hypothetical  equivalent  fixed rate
Note will provide for fixed rate  substitutes in lieu of the qualified  floating
rates or  objective  rates  provided  for under the  Multiple  Rate VRDI Note. A
Multiple Rate VRDI Note that provides for a qualified  floating rate or rates or
a qualified  inverse  floating  rate is converted to a  hypothetical  equivalent
fixed rate Note by assuming that each  qualified  floating rate or the qualified
inverse  floating rate will remain at its value as of the issue date. A Multiple
Rate VRDI Note that  provides for an  objective  rate or rates is converted to a
hypothetical  equivalent  fixed rate Note by assuming that each  objective  rate
will equal a fixed rate that reflects the yield that  reasonably is expected for
the  Multiple  Rate VRDI Note.  Qualified  stated  interest  or  original  issue
discount  allocable to an accrual  period with  respect to a Multiple  Rate VRDI
Note must be increased (or decreased) if the interest  actually  accrued or paid
during such accrual period exceeds (or is less than) the interest  assumed to be
accrued or paid during such  accrual  period under the  hypothetical  equivalent
fixed rate Note.

                                       59


Under the OID Regulations, the amount and accrual of OID on a Multiple Rate VRDI
Note that provides for stated interest at either one or more qualified  floating
rates or at a  qualified  inverse  floating  rate and in addition  provides  for
stated interest at a single fixed rate (other than an initial fixed rate that is
intended to approximate  the subsequent  variable rate) is determined  using the
method  described above for all other Multiple Rate VRDI Notes except that prior
to its conversion to a hypothetical  equivalent  fixed rate Note,  such Multiple
Rate VRDI Note is treated as if it provided for a qualified  floating rate (or a
qualified  inverse  floating  rate),  rather than the fixed rate.  The qualified
floating rate (or qualified inverse floating rate) replacing the fixed rate must
be such  that the fair  market  value of the  Multiple  Rate VRDI Note as of its
issue  date  would be  approximately  the same as the  fair  market  value of an
otherwise  identical debt  instrument  that provides for the qualified  floating
rate (or qualified inverse floating rate), rather than the fixed rate.

Notes of certain  Series may  provide  for the  payment  of  interest  at a rate
determined as the difference between two interest rate parameters,  one of which
is a  variable  rate  and the  other of  which  is a fixed  rate or a  different
variable rate ("Inverse  Floater  Notes").  Under the OID  Regulations,  Inverse
Floater Notes  generally  bear  interest at objective  rates because their rates
either constitute "qualified inverse floating rates" under those Regulations or,
although  not  qualified  floating  rates  themselves,  are based on one or more
qualified  floating  rates.  Consequently,  if such  Notes are not  issued at an
Excess Premium and their  interest  rates  otherwise meet the test for qualified
stated interest,  the income on such Notes will be accounted for under the rules
applicable to VRDIs described above.

The OID Regulations  contain provisions (the "Contingent  Payment  Regulations")
that address the federal  income tax treatment of debt  obligations  with one or
more  contingent  payments   ("Contingent  Payment   Obligations").   Under  the
Contingent Payment Regulations,  any variable rate debt instrument that is not a
VRDI is classified as a Contingent Payment Obligation.  However,  the Contingent
Payment  Regulations,  by their terms, do not apply to debt instruments that are
subject to Section  1272(a)(6) of the Code. In the absence of further  guidance,
the Tax  Administrator  will  account  for  Notes  that are  Contingent  Payment
Obligations in accordance with Code Section  1272(a)(6).  Income will be accrued
on such Notes based on a constant yield that is derived from a projected payment
schedule as of the Closing Date. The projected  payment  schedule will take into
account the Pricing  Payment  Assumptions  and the  interest  payments  that are
expected  to be made  based on the value of any  relevant  indices  on the issue
date. To the extent that actual  payments  differ from projected  payments for a
particular taxable year, appropriate  adjustments to interest income and expense
accruals will be made for that year.

The method  described in the foregoing  paragraph for  accounting for Notes that
are Contingent  Payment  Obligations is consistent with Code section  1272(a)(6)
and the legislative history thereto.  Because of the uncertainty with respect to
the treatment of such Notes under the OID Regulations,  however, there can be no
assurance  that the  Service  will not assert  successfully  that a method  less
favorable to Noteholders will apply. In view of the complexities and the current
uncertainties as to income  inclusions with respect to Notes that are Contingent
Payment  Obligations,  each  investor  should  consult  his own tax  advisor  to
determine the  appropriate  amount and method of income  inclusion on such Notes
for federal income tax purposes.

      Anti-Abuse Rule

Concerned  that  taxpayers  might  be  able to  structure  debt  instruments  or
transactions,  or to  apply  the  bright-line  or  mechanical  rules  of the OID
Regulations in a way that produces unreasonable tax results, the Treasury issued
regulations  containing an anti-abuse rule. Those regulations  provide that if a
principal  purpose in structuring a debt instrument,  engaging in a transaction,
or applying the OID  Regulations is to achieve a result that is  unreasonable in
light of the  purposes  of the  applicable  statutes,  the  Service can apply or
depart  from the OID  Regulations  as  necessary  or  appropriate  to  achieve a
reasonable  result. A result is not considered  unreasonable  under regulations,
however,  in the  absence  of a  substantial  effect on the  present  value of a
taxpayer's tax liability.

      Market Discount

A subsequent  purchaser of a Note at a discount from its  outstanding  principal
amount (or, in the case of a Note having original issue discount,  its "adjusted
issue  price")  will  acquire  such Note with  market  discount.  The  purchaser
generally will be required to recognize the market  discount (in addition to any
original issue discount  remaining with respect to the Note) as ordinary income.
A person who  purchases  a Note at a price  lower  than the  Note's  outstanding
principal  amount but higher than its adjusted  issue price does not acquire the
Note  with  market  discount,  but will be  required  to report  original  issue
discount,  appropriately  adjusted  to reflect the excess of the price paid over
the adjusted  issue price.  See  "Original  Issue  Discount." A Note will not be
considered to have market  discount if the amount of such market  discount is de
minimis,  i.e.,  less than the product of (i) 0.25% of the  remaining  principal
amount (or, in the case of a Note having original issue  discount,  the adjusted


                                       60


issue price of such Note), multiplied by (ii) the WAM of the Note (determined as
for original issue discount) remaining after the date of purchase. Regardless of
whether the subsequent purchaser of a Note with more than a de minimis amount of
market  discount is a cash-basis  or  accrual-basis  taxpayer,  market  discount
generally  will be taken into income as principal  payments  (including,  in the
case of a Note having original issue discount,  any Deemed  Principal  Payments)
are  received,  in an  amount  equal  to the  lesser  of (i) the  amount  of the
principal  payment  received  or (ii) the  amount  of market  discount  that has
"accrued"  (as described  below),  but that has not yet been included in income.
The purchaser may make a special election,  which applies to all market discount
instruments held or acquired by the purchaser in the taxable year of election or
thereafter,  to recognize market discount currently on an uncapped accrual basis
(the "Current Recognition Election"). In addition, the purchaser may make an All
OID  Election  with  respect  to a Note  purchased  with  market  discount.  See
"-Original Issue Discount" herein.

Until the Treasury promulgates applicable  regulations,  the purchaser of a Note
with market discount may elect to accrue the market discount either:  (i) on the
basis of a constant  interest  rate;  (ii) in the case of a Note not issued with
original issue discount, in the ratio of stated interest payable in the relevant
period to the total stated  interest  remaining to be paid from the beginning of
such period; or (iii) in the case of a Note issued with original issue discount,
in the ratio of original issue discount  accrued for the relevant  period to the
total  remaining  original  issue  discount  at the  beginning  of such  period.
Regardless  of which  computation  method is  elected,  the  Pricing  Prepayment
Assumptions must be used to calculate the accrual of market discount.

A Noteholder  who has acquired any Note with market  discount  generally will be
required  to treat a portion  of any gain on a sale or  exchange  of the Note as
ordinary  income to the  extent of the  market  discount  accrued to the date of
disposition under one of the foregoing methods, less any accrued market discount
previously  reported  as  ordinary  income as partial  principal  payments  were
received.  Moreover,  such Noteholder  generally must defer interest  deductions
attributable to any indebtedness  incurred or continued to purchase or carry the
Note to the extent they exceed income on the Note.  Any such  deferred  interest
expense,  in general, is allowed as a deduction not later than the year in which
the related  market  discount  income is  recognized.  If a  Noteholder  makes a
Current Recognition Election or an All OID Election,  the interest deferral rule
will not apply.  Under the Contingent  Payment  Regulations,  a secondary market
purchaser of a  Contingent  Payment  Obligation  at a discount  generally  would
continue to accrue interest and determine  adjustments on such Note based on the
original  projected payment schedule devised by the Issuer of such Note. See "--
Original Issue  Discount"  herein.  The holder of such a Note would be required,
however, to allocate the difference between the adjusted issue price of the Note
and its basis in the Note as positive  adjustments  to the accruals or projected
payments  on the Note over the  remaining  term of the Note in a manner  that is
reasonable (e.g., based on a constant yield to maturity).

Treasury  regulations  implementing  the market discount rules have not yet been
issued,  and uncertainty exists with respect to many aspects of those rules. For
example,  the  treatment  of a Note subject to  redemption  at the option of the
Issuer  that is acquired at a market  discount  is unclear.  It appears  likely,
however,  that the  market  discount  rules  applicable  in such a case would be
similar  to  the  rules  pertaining  to  original  issue  discount.  Due  to the
substantial  lack of  regulatory  guidance  with respect to the market  discount
rules,  it is unclear  how those  rules will  affect any  secondary  market that
develops for a given Class of Notes.  Prospective investors should consult their
own tax advisors  regarding the  application of the market discount rules to the
Notes.

      Amortizable Premium

A purchaser of a Note who  purchases the Note at a premium over the total of its
Deemed  Principal  Payments may elect to amortize  such premium under a constant
yield method that reflects compounding based on the interval between payments on
the Notes. The legislative  history of the 1986 Act indicates that premium is to
be accrued in the same manner as market discount.  Accordingly,  it appears that
the accrual of premium on a Note will be calculated using the Pricing Prepayment
Assumptions.  Amortized premium would be treated as an offset to interest income
on a Note and not as a separate deduction item. If a holder makes an election to
amortize  premium  on a Note,  such  election  will  apply to all  taxable  debt
instruments  (including  all Notes) held by the holder at the  beginning  of the
taxable year in which the election is made, and to all taxable debt  instruments
acquired  thereafter by such holder, and will be irrevocable without the consent
of the Service.  Purchasers who pay a premium for the Notes should consult their
tax advisors  regarding  the  election to amortize  premium and the method to be
employed.

Amortizable premium on a Note that is subject to redemption at the option of the
Issuer must be amortized as if the optional  redemption  price and date were the
Note's  principal amount and maturity date if doing so would result in a smaller
amount of  premium  amortization  during  the period  ending  with the  optional
redemption date. Thus, a Noteholder would not be able to amortize any premium on
a Note that is subject to  optional  redemption  at a price  equal to or greater
than the Noteholder's  acquisition  price unless and until the redemption option
expires.  In cases where premium must be amortized on the basis of the price and
date of an optional  redemption,  the Note will be treated as having  matured on
the redemption  date for the  redemption  price and then having been reissued on

                                       61


that date for that price.  Any premium  remaining on the Note at the time of the
deemed  reissuance will be amortized on the basis of (i) the original  principal
amount and maturity date or (ii) the price and date of any  succeeding  optional
redemption, under the principles described above.

Under the Contingent  Payment  Regulations,  a secondary  market  purchaser of a
Contingent  Payment  Obligation at a premium  generally would continue to accrue
interest and determine  adjustments on such Note based on the original projected
payment  schedule  devised  by the  Issuer of such Note.  See  "-Original  Issue
Discount"  herein.  The  holder of such a Note  would  allocate  the  difference
between  its  basis  in the  Note and the  adjusted  issue  price of the Note as
negative  adjustments to the accruals or projected payments on the Note over the
remaining  term of the Note in a manner  that is  reasonable  (e.g.,  based on a
constant yield to maturity).

      Gain or Loss on Disposition

If a Note is sold,  the  Noteholder  will  recognize  gain or loss  equal to the
difference between the amount realized on the sale and his adjusted basis in the
Note.  The adjusted basis of a Note generally will equal the cost of the Note to
the  Noteholder,  increased by any original  issue  discount or market  discount
previously  includible in the Noteholder's gross income with respect to the Note
and reduced by the portion of the basis of the Note allocable to payments on the
Note  (other  than  qualified  stated  interest)   previously  received  by  the
Noteholder and by any amortized premium.  Similarly, a Noteholder who receives a
scheduled or prepaid  principal  payment  with respect to a Note will  recognize
gain or loss equal to the  difference  between the amount of the payment and the
allocable  portion of his adjusted basis in the Note.  Except to the extent that
the market discount rules apply and except as provided  below,  any gain or loss
on the sale or other  disposition  of a Note  generally  will be capital gain or
loss.  Such gain or loss will be long-term gain or loss if the Note is held as a
capital asset for the applicable long term holding period.

If the holder of a Note is a bank, thrift, or similar  institution  described in
Section  582 of the Code,  any gain or loss on the sale or  exchange of the Note
will be treated as ordinary  income or loss. In addition,  a portion of any gain
from the sale of a Note that might  otherwise  be capital gain may be treated as
ordinary  income to the extent  that such Note is held as part of a  "conversion
transaction"  within  the  meaning  of Section  1258 of the Code.  A  conversion
transaction  generally  is one in  which  the  taxpayer  has  taken  two or more
positions in Notes or similar  property that reduce or eliminate market risk, if
substantially  all of the taxpayer's return is attributable to the time value of
the taxpayer's net investment in such  transaction.  The amount of gain realized
in a conversion transaction that is recharacterized as ordinary income generally
will not exceed the amount of interest that would have accrued on the taxpayer's
net investment at 120% of the appropriate  "applicable federal rate" (which rate
is computed  and  published  monthly by the  Service)  at the time the  taxpayer
entered into the conversion  transaction,  subject to appropriate  reduction for
prior inclusion of interest and other ordinary income from the transaction.

The highest  marginal  individual  income tax bracket is 39.6%.  The alternative
minimum tax rate for individuals is 26% with respect to alternative  minimum tax
income up to $175,000  and 28% with  respect to  alternative  minimum tax income
over $175,000.  The recently  enacted  Taxpayer  Relief Act of 1997 (the "Relief
Act")  established a three-tier  rate  structure with respect to the net capital
gain of individuals. Under the Relief Act, the highest marginal federal tax rate
on net capital gains for  individuals  with respect to assets held for more than
one year but not more than 18 months is 28%. However, the Relief Act reduces the
highest  marginal  federal tax rate with  respect to net capital  gain on assets
held by  individuals  for more than 18 months from 28% to 20%,  and, for taxable
years beginning after, and for assets acquired after, December 31, 2000 and with
respect to assets held for more than 5 years, to 18%. Accordingly,  there can be
a  significant  marginal  tax rate  differential  between net capital  gains and
ordinary income for individuals.  The highest marginal corporate tax rate is 35%
for  corporate  taxable  income over $10  million,  and the marginal tax rate on
corporate net capital gains is 35%,  although the  distinction  between  capital
gains and ordinary income remains relevant for other purposes.  Investors should
note that the deductibility of capital losses is subject to certain limitations.

      Miscellaneous Tax Aspects

Backup  Withholding.  A Note may,  under  certain  circumstances,  be subject to
"backup  withholding" at the rate of 31% with respect to "reportable  payments,"
which include interest payments and principal  payments to the extent of accrued
original  issue  discount as well as  distributions  of proceeds  from a sale of
Notes. This withholding  generally applies if the Noteholder of a Note (i) fails
to furnish the Trustee with its taxpayer  identification  number  ("TIN");  (ii)
furnishes  the  Trustee or the Issuer an  incorrect  TIN;  (iii) fails to report


                                       62


properly  interest,  dividends or other "reportable  payments" as defined in the
Code; or (iv) under certain  circumstances,  fails to provide the Trustee or the
Issuer or such Noteholder's securities broker with a certified statement, signed
under  penalty  of  perjury,  that the TIN is its  correct  number  and that the
Noteholder is not subject to backup  withholding.  Backup  withholding  will not
apply, however, with respect to certain payments made to Noteholders,  including
payments to certain  exempt  recipients  (such as exempt  organizations)  and to
certain  Nonresidents (as defined below) complying with requisite  certification
procedures.   Noteholders   should  consult  their  tax  advisors  as  to  their
qualification  for  exemption  from backup  withholding  and the  procedure  for
obtaining the exemption.

The Trustee will report to the Noteholders  and to the Internal  Revenue Service
each calendar year the amount of any "reportable  payments" during such year and
the amount of tax withheld, if any, with respect to payments on the Notes within
a reasonable time after the end of each calendar year.

Foreign Noteholders. Under the Code, interest and original issue discount income
(including  accrued  interest or original issue  discount  recognized on sale or
exchange)  paid or accrued  with  respect to Notes held by  Noteholders  who are
nonresident alien individuals,  foreign  corporations,  foreign  partnerships or
certain foreign estates and trusts  ("Nonresidents")  or Noteholders  holding on
behalf of a Nonresident  generally  will be treated as "portfolio  interest" and
therefore  will not be subject to any United  States tax provided  that (i) such
interest  is not  effectively  connected  with a trade or business in the United
States  of the  Noteholder  and (ii) the  Issuer  (or  other  person  who  would
otherwise  be required to withhold tax from such  payments) is provided  with an
appropriate  statement  that the  beneficial  owner of a Note is a  Nonresident.
Interest  (including  original issue  discount) paid on Notes to Noteholders who
are  foreign  persons  will not be subject to  withholding  if such  interest is
effectively connected with a United States business conducted by the Noteholder.
Such interest (including  original issue discount) will,  however,  generally be
subject to the regular United States income tax.  Effective January 1, 2000, any
foreign  investor that seeks the protection of an income tax treaty with respect
to the imposition of United States withholding tax will generally be required to
obtain a TIN from the  Service in advance  and  provide  verification  that such
investor is entitled to the  protection  of the relevant  income tax treaty.  In
addition,  foreign  tax-exempt  investors  will generally be required to provide
verification of their tax-exempt status.  Foreign investors are urged to consult
with their tax advisors with respect to these new withholding rules.

Due to the complexity of the Federal Income Tax Rules  applicable to Noteholders
and the  considerable  uncertainty  that exists with  respect to many aspects of
those rules, potential investors should consult their own tax advisors regarding
the tax treatment of the acquisition, ownership, and disposition of the Notes.

                            STATE TAX CONSIDERATIONS

In addition to the federal income tax consequences described in "Certain Federal
Income Tax Consequences,"  potential  investors should consider the state income
tax  consequences of the acquisition,  ownership,  and disposition of the Notes.
State income tax law may differ  substantially  from the  corresponding  federal
law, and this  discussion  does not purport to describe any aspect of the income
tax laws of any state.  Therefore,  potential investors should consult their own
tax advisors with respect to the various state tax consequences of an investment
in the Notes.

                              ERISA CONSIDERATIONS

Fiduciaries  of employee  benefit plans and certain other  retirement  plans and
arrangements that are subject to the Employee  Retirement Income Security Act of
1974, as amended  ("ERISA") or corresponding  provisions of the Code,  including
individual  retirement  accounts  and  annuities,  Keogh  plans  and  collective
investment  funds in which such plans,  accounts,  annuities or arrangements are
invested (any of the foregoing,  a "Plan"),  persons acting on behalf of a Plan,
or  persons  using  the  assets  of a Plan  ("Plan  Investors"),  should  review
carefully with their legal advisors  whether the purchase or holding of a Series
of Notes could either give rise to a transaction  that is prohibited under ERISA
or the Code or cause the assets of the Trust to be  treated  as plan  assets for
purposes  of  regulations  of the  Department  of Labor  set  forth in 29 C.F.R.
2510.3-101 (the "Plan Asset Regulations"). Prospective investors should be aware
that,  although  certain  exceptions  from  the  application  of the  prohibited
transaction  rules  and  the  Plan  Asset  Regulations  exist,  there  can be no
assurance that any such exception will apply with respect to the  acquisition of
a Note.

Under the Plan Asset Regulations, if the Notes of a Series are treated as having
substantial equity features,  the purchaser of a Note could be treated as having
acquired a direct  interest  in the Trust  assets  securing  the Notes.  In that
event,  the  purchase,  holding,  or  resale  of the  Notes  could  result  in a
transaction that is prohibited under ERISA or the Code. It is expected that each
Series of Notes will be treated as debt obligations  without  significant equity
features for purposes of the Plan Asset  Regulations.  Accordingly,  a Plan that
acquires a Note  should not be treated as having  acquired a direct  interest in
the Trust assets.  However, there can be no complete assurance that the Notes of
a Series will be treated as debt obligations without significant equity features


                                       63


for purposes of the Plan Asset  Regulations.  The  Prospectus  Supplement  for a
Series of Notes will indicate whether, and to what extent, a Class or Classes of
Notes of a Series would be treated as debt obligations  with significant  equity
features for purposes of the Plan Asset Regulations.  The Prospectus  Supplement
for any Class or Classes  of Notes so treated  will  indicate  whether  any such
Class or Classes will be restricted in their availability to Plan Investors.

Regardless  whether  the Notes are  treated  as debt or equity for  purposes  of
ERISA,  however,  the  acquisition  or holding of the Notes by or on behalf of a
Plan could still be considered to give rise to a prohibited  transaction  if the
parties to the issuance transaction, or any of their respective affiliates is or
becomes a party in interest or a disqualified  person with respect to such Plan.
However,  one or more  exemptions  may be  available  with  respect  to  certain
prohibited  transaction  rules of ERISA and might apply in  connection  with the
initial  purchase,  holding and resale of the Notes,  depending in part upon the
type  of  Plan   fiduciary   making  the  decision  to  acquire  Notes  and  the
circumstances under which such decision is made. Those exemptions  include,  but
are not limited to: (i) Prohibited  Transaction Class Exemption  ("PTCE") 95-60,
regarding  investments by insurance  company pooled  accounts;  (ii) PTCE 91-38,
regarding  investments by bank  collective  investment  funds;  (iii) PTCE 90-1,
regarding  investments by insurance  company pooled separate  accounts;  or (iv)
PTCE 84-14,  regarding  transactions  negotiated by qualified professional asset
managers.   Before   purchasing   Notes,   a  Plan  subject  to  the   fiduciary
responsibility  provisions of ERISA or described in Section  4975(e)(1) (and not
exempt  under  Section  4975(g)) of the Code should  consult with its counsel to
determine whether the conditions of any exemption would be met. A purchaser of a
Note should be aware,  however,  that even if the conditions specified in one or
more  exemptions are met, the scope of the relief provided by an exemption might
not cover all acts that might be construed as prohibited transactions.

                                AVAILABLE INFORMATION

The Depositor has filed with the Commission a registration  statement  (together
with all amendments and exhibits thereto,  the  "Registration  Statement") under
the Securities Act with respect to the Notes offered hereby. This Prospectus and
the  accompanying  Prospectus  Supplement,  which forms part of the Registration
Statement,  does not contain all the information  contained therein. For further
information,  reference  is  made to the  Registration  Statement  which  may be
inspected  and  copied at the  public  reference  facilities  maintained  by the
Commission  at  450  Fifth  Street,  N.W.,  Washington  D.C.  20549;  and at the
Commission's regional offices at Seven World Trade Center, Suite 1300, New York,
New York 10048;  and 500 West  Madison  Street,  Suite 1400,  Chicago,  Illinois
60661,  and copies of all or any part  thereof may be  obtained  from the Public
Reference Branch of the Commission,  450 Fifth Street,  N.W.,  Washington,  D.C.
20549  upon the  payment  of  certain  fees  prescribed  by the  Commission.  In
addition, the Registration Statement may be accessed  electronically through the
Commission's  Electronic  Data Gathering,  Analysis and Retrieval  system at the
Commission's site on the World Wide Web located at http:/ /www.sec.gov.

                             REPORTS TO NOTEHOLDERS

Unless  Definitive Notes are issued for any Series of Notes,  monthly  unaudited
reports and annual  unaudited  reports  containing  information  concerning  the
Financed Student Loans will be prepared by the  Administrator and sent on behalf
of each Trust only to Cede, as nominee of DTC and registered holder of the Notes
but will not be sent to any  beneficial  holder of the Notes.  Such reports will
not  constitute  financial  statements  prepared in  accordance  with  generally
accepted  accounting  principles.  See  "Description  of the  Notes  -Book-Entry
Registration"  and "-- Reports to Noteholders"  herein Each Trust will file with
the Commission such periodic  reports as are required under the Exchange Act and
the rules and  regulations of the Commission  thereunder.  Each Trust intends to
suspend the filing of such reports under the Exchange Act when and if the filing
of such reports is no longer statutorily required.

                   INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

All reports and other  documents  filed by the  Administrator,  on behalf of the
Trust,  pursuant to  Sections  13(a),  13(c),  14 or 15(d) of the  Exchange  Act
subsequent to the date of this  Prospectus  and prior to the  termination of the
offering of any Series of Notes shall be deemed to be  incorporated by reference
into this Prospectus and the accompanying Prospectus Supplement and to be a part
hereof.  After the initial  distribution of the Notes by the Underwriters and in
connection with market making  transactions by Crestar  Securities  Corporation,
this  Prospectus  will be  distributed  together  with,  and  should  be read in
conjunction with, an accompanying supplement to the Prospectus.  Such supplement
will  contain  the  reports  described  above and  generally  will  include  the
information contained in the quarterly statements furnished to Noteholders.  See
"Description  of the Notes -- Reports to  Noteholders"  and  "Description of the
Agreements -- Statements to Indenture Trustee" herein.  Any statement  contained
herein or in a document  incorporated  or deemed to be incorporated by reference
herein  shall be  deemed to be  modified  or  superseded  for  purposes  of this


                                       64


Prospectus  and the  accompanying  Prospectus  Supplement  to the extent  that a
statement contained herein or therein or in any subsequently filed document that
also is or is deemed to be incorporated by reference  herein or therein modifies
or supersedes such statement. Any such statement so modified or superseded shall
not be deemed, except as so modified or superseded, to constitute a part of this
Prospectus and the accompanying Prospectus Supplement.

The  Administrator  will provide without charge to each person to whom a copy of
this Prospectus and the accompanying Prospectus Supplement are delivered, on the
written  or  oral  request  of any  such  person,  a  copy  of any or all of the
documents  incorporated  herein  by  reference,  except  the  exhibits  to  such
documents  (unless such exhibits are  specifically  incorporated by reference in
such  documents).  Written  requests  for such copies  should be directed to Mr.
Eugene S.  Putnam,  Jr.,  Senior Vice  President - Investor  Relations,  Crestar
Financial  Corporation,  919 East Main  Street,  P.O.  Box 26665,  Richmond,  VA
23261-6665 or  "eugene.putnam@crestar.com"  on the Internet.  Telephone requests
for such copies should be directed to (804) 782-7821.

                              PLAN OF DISTRIBUTION

The Notes will be offered in one or more Series and one or more Classes  through
one or more underwriters or underwriting syndicates ("Underwriters"),  which may
include Crestar  Securities  Corporation,  an affiliate of the  Transferor.  The
Prospectus  Supplement  for each Series of Notes will set forth the terms of the
offering of such Series and of each Class within such Series, including the name
or names of the  Underwriters,  the  proceeds to the  Depositor,  and either the
initial public offering price, the discounts and commissions to the Underwriters
and any discounts or concessions allowed or reallowed to certain dealers, or the
method by which the price at which the Underwriters  will sell the Notes will be
determined.

The Notes may be  acquired  by  Underwriters  for their own  account  and may be
resold  from  time to time in one or  more  transactions,  including  negotiated
transactions,  at a fixed public offering price or at varying prices  determined
at the time of sale.  The  obligations  of any  Underwriters  will be subject to
certain conditions precedent,  and such Underwriters will be severally obligated
to  purchase  all of a  Series  of Notes  described  in the  related  Prospectus
Supplement,  if any are  purchased.  If Notes of a Series are offered other than
through Underwriters, the related Prospectus Supplement will contain information
regarding  the nature of such  offering  and any  agreements  to be entered into
between the seller and purchasers of Notes of such Series.

The time of  delivery  for the  Notes  of a  Series  in  respect  of which  this
Prospectus is delivered will be set forth in the related Prospectus Supplement.

                                FINANCIAL INFORMATION

The Depositor has determined  that its financial  statements are not material to
the offering  made hereby.  A Trust will engage in no  activities  other than as
described herein. Accordingly, no financial statements with respect to any Trust
are included in this Prospectus.

                                     RATING

It is a  condition  to the  issuance  and sale of each Series and Class of Notes
that they each be rated by at least one nationally recognized statistical rating
organization in one its four highest applicable rating categories.  A securities
rating  is not a  recommendation  to buy,  sell or  hold  securities  and may be
subject to revision or withdrawal at any time by the  assigning  Rating  Agency.
See "Rating" in the accompanying Prospectus Supplement.


                                       65






APPENDIX I

                          GLOSSARY OF PRINCIPAL DEFINITIONS

Set forth  below is a  glossary  of the  principal  defined  terms  used in this
Prospectus.

   
      "1998 Reauthorization  Amendments" means the Higher Education Amendments
of 1998.
    

      "Additional  Financed  Student Loans" means  additional  Financed  Student
Loans  conveyed by the  Depositor to the related  Trust  during the  Pre-Funding
Period.

      "Adjustment  Payment" means an amount equal to the difference  between the
aggregate  principal  balance of any Subsequent  Financed Student Loans that are
being  exchanged into the related Trust and the aggregate  principal  balance of
the Financed Student Loans they are replacing.

      "Administration Fee" means the fee to be payable to the Administrator.

      "Administrator"  means one who performs  administrative  duties concerning
the Trust and the Financed Student Loans under the Administration Agreement.

      "Administrator  Default" means any failure by the Administrator to perform
in any material respect its duties under an Administration Agreement.

   
      "Account  Maintenance  Fee"  means the  account  maintenance  fee  payable
quarterly by the Secretary of Education to each  Guarantee  Agency,  pursuant to
the 1998 Reauthorization Amendments.
    

      "Accrual  Notes" means any Class of Notes on which all or a portion of the
interest thereon accrues and is capitalized and not payable until a date certain
or until one or more other Classes are paid in full.

      "Accrual  Period" means the period of time during which  interest  accrues
but is not payable with respect to a Class of Accrual Notes.

      "Advance  Account" means the account  maintained by the Indenture  Trustee
into which Advances from the Master Servicer are to be deposited.

      "Advances"  means  deposits  made by the Master  Servicer  with respect to
anticipated future collections on the Financed Student Loans.

      "Auction  Agent"  is the  party  identified  as  such  in the  Prospectus
Supplement.

      "Auction  Period"  means,  with  respect to each  Auction  Rate Note,  the
Interest Accrual Period applicable to such Note during which time the applicable
Class Interest Rate is determined pursuant to the related Indenture.

      "Auction Period Adjustment" means, with respect to any Auction Rate Notes,
the  ability of the  Administrator  to change the length of one or more  Auction
Periods to conform  with then  current  market  practice  or  accommodate  other
economic or  financial  factors  that may affect or be relevant to the length of
the Auction Period or any Class Interest Rate.

      "Auction  Procedures" shall mean the auction  procedures that will be used
in  determining  the interest  rates on the Auction Rate Notes,  as set forth in
this  Prospectus and in an Appendix to any Prospectus  Supplement  relating to a
Class of Auction Rate Notes.

      "Auction  Rate  Notes"  means any Class of Notes  bearing  interest  at an
Auction Rate, as identified in the Prospectus Supplement.

      "Available  Funds" means the sum,  without  duplication,  of the following
amounts  with  respect to the related  Collection  Period:  (i) all  collections
received by the Master  Servicer or any Servicer on the Financed  Student  Loans
(including  any  Guarantee  Payments   (including  payments  received  from  any
guarantor under any Private Loan Program) and Insurance  Payments  received with



                                      I-1




respect to the Financed Student Loans during such Collection  Period);  (ii) any
payments,  including without  limitation,  Interest Subsidy Payments and Special
Allowance   Payments  received  by  the  Eligible  Lender  Trustee  during  such
Collection Period with respect to the Financed Student Loans; (iii) all proceeds
from any sales of Financed  Student  Loans by the Trust  during such  Collection
Period;  (iv) any payments of or with respect to interest received by the Master
Servicer or a Servicer during such Collection  Period with respect to a Financed
Student  Loan for  which a  Realized  Loss  was  previously  allocated;  (v) the
aggregate  Purchase  Amounts received for those Financed Student Loans purchased
by the Depositor or the Master  Servicer during the related  Collection  Period;
(vi) the aggregate  amounts,  if any,  received from the Depositor or the Master
Servicer as reimbursement of non-guaranteed or uninsured interest amounts (which
shall not  include,  with respect to Financed  FFELP Loans,  the portion of such
interest  amounts  (i.e.,  2%) for which the  Guarantee  Agency  did not have an
obligation to make a Guarantee  Payment),  or lost Interest Subsidy Payments and
Special  Allowance  Payments with respect to the Financed Student Loans pursuant
to the Transfer and Servicing Agreement;  (vii) net Adjustment Payments, if any,
during such Collection  Period;  (viii) investment  earnings for such Collection
Period; and (ix) any other sums identified in the related Prospectus Supplement;
provided,  however,  that Available Funds will exclude all payments and proceeds
of any Financed  Student Loans the Purchase Amount of which has been included in
Available Funds for a prior Collection Period (which payments and proceeds shall
be paid to the Depositor), and amounts used to reimburse the Master Servicer for
Advances  pursuant  to  the  terms  of the  applicable  Transfer  and  Servicing
Agreement.

      "BHCA" means the Bank Holding Company Act of 1956, as amended.

      "Carryover  Interest" means the difference between the interest that would
accrue  on any  Class of  Notes  or  Certificates  at the  Formula  Rate and the
interest that accrues at the Net Loan Rate,  together  with interest  thereon at
the Formula Rate from the Payment Date or Quarterly  Payment Date on which it is
due until paid.

      "Cede"  means Cede & Co.,  the  Depository  Trust  Company's  nominee with
respect to book-entry Notes.

      "Cedel" means a  professional  depository  incorporated  under the laws of
Luxembourg  which  holds  securities  for its  participating  organizations  and
facilitates  the clearance and  settlement  of securities  transactions  between
Cedel Participants through electronic book-entry.

      "Cedel  Participants" means recognized  financial  institutions around the
world that utilize the  services of Cedel,  including  underwriters,  securities
brokers and dealers,  banks, trust companies,  clearing corporations and certain
other organizations and may include the underwriters of any Series of Notes.

      "Certificates" means the certificated equity interest in any Trust.

      "Claims  Rates" means those rates  determined  by dividing  total  default
claims since the previous September 30 by the total original principal amount of
the Guarantee Agency's guaranteed loans in repayment on such September 30.

      "Class"  means any class of the  Notes of a Series  as  specified  in the
related Prospectus Supplement.

      "Class Interest  Amount" means the interest payable in a Class of Notes on
any Payment Date or Quarterly Payment Date.

      "Class  Interest Rate" means with respect to any Class of Notes the annual
rate at which interest  accrues on the Notes of such Class,  as specified in the
related Prospectus Supplement.

      "Closing  Date"  means,  for any Series,  the date on which such Series is
issued, which will be specified in the related Prospectus Supplement.

      "Code" means the Internal Revenue Code of 1986, as amended.

      "Collection Account" means the account maintained by the Indenture Trustee
into which all collections on the Financed Student Loans are to be deposited.

      "Collection   Period"  means,  unless  otherwise  provided  in  a  related
Prospectus Supplement, any calendar month.

      "Commission" means the United States Securities and Exchange Commission.

                                       I-2


      "Consolidation  Loan Fees" means, as to any Collection  Period,  an amount
equal to the per annum rate identified in the related  Prospectus  Supplement of
the outstanding  principal balances of and accrued interest on the Consolidation
Loans owned by the related Trust as of the last day of such Collection Period.

      "Cooperative"   means   Societe   Cooperative,   a  Belgian   cooperative
corporation.

      "Credit  Enhancement"  means the credit  support  available to one or more
Classes  of a Series  of  Notes,  including  overcollateralization,  letters  of
credit, liquidity facilities,  insurance policies,  spread accounts, one or more
Classes of subordinate securities,  derivative products or other forms of credit
enhancement including but not limited to third party guarantees.

      "Crestar  Subsidiary" means Crestar Bank and certain other subsidiaries of
Crestar Financial Corporation.

      "Cut-off  Date" means,  for any Series,  the date specified in the related
Prospectus  Supplement  as the date on or after  which  principal  and  interest
payments on the related Financed Student Loans are to be included in the related
Trust Estate.

      "Default" means with respect to a HEAL Loan, the persistent failure of the
borrower  of a HEAL Loan to make a payment  when due,  or to comply  with  other
terms  of  the  note  or  other  written  agreement   evidencing  a  loan  under
circumstances  where the  Secretary of HHS finds it  reasonable to conclude that
the borrower no longer intends to honor the obligation to repay.  In the case of
a loan repayable (or on which interest is payable) in monthly installments, this
failure must have persisted for 120 days. In the case of a loan repayable (or on
which interest is payable) in less frequent installments, this failure must have
persisted for 180 days.

   
      "Default Aversion Fee" means the default aversion fee payable monthly from
a Guarantee  Agency's  Federal Fund to its  Operating  Fund  relating to default
aversion activities required to be undertaken by each Guarantee Agency, pursuant
to the 1998 Reauthorization Amendments.
    

      "Deferment Period" means certain periods when no principal repayments need
be made on certain Financed Student Loans.

      "Definitive   Notes"  means  Notes  to  be  issued  in  fully  registered,
certificated  form to Note  Owners or their  nominees  rather than to DTC or its
nominee.

      "Delaware Trustee" means the entity so specified in the related Prospectus
Supplement serving as Delaware Trustee of the Trust offering the Notes.

      "Delaware Trustee Fee" means the fees payable to the Delaware Trustee.

      "Department of Education" means the U.S. Department of Education.

      "Department  of HHS"  means  the U.S.  Department  of  Health  and  Human
Services.

      "Depositor"  means  Crestar  Securitization,   LLC,  a  Virginia  limited
liability company.

      "Depositories" means DTC, Cedel and Euroclear, collectively.

      "Depository"  means DTC or any successor or other Clearing Agency selected
by the Company as depository for any Book-Entry Certificates.

      "Directing  Notes" means those Notes  entitled to direct the action of the
Indenture Trustee under certain specified conditions.

      "DTC" means the Depository Trust Company.

      "DTC Participants" means the participating  organizations that utilize the
services  of  DTC,  including  securities  brokers  and  dealers,  banks,  trust
companies, clearing corporations and certain other organizations.

                                       I-3


      "Effective  Interest  Rate" means,  with  respect to any Financed  Student
Loan,  the  interest  rate on such Loan after  giving  effect to all  applicable
Interest  Subsidy  Payments,   Special  Allowance   Payments,   rebate  fees  on
Consolidation  Loans and reductions  pursuant to borrower  incentives.  For this
purpose,  the Special  Allowance  Payment  rate will be computed  based upon the
average of the bond equivalent  rates of 91-day Treasury bills auctioned  during
that portion of the current  calendar  quarter that ends on the date as of which
the Effective Interest Rate is determined,  or some other method as described in
the Prospectus Supplement.

      "Eligible  Deposit Account" means either (a) a segregated  account with an
Eligible  Institution or (b) a segregated trust account with the corporate trust
department of a depository  institution  organized  under the laws of the United
States of America or any one of the states  thereof or the  District of Columbia
(or any domestic  branch of a foreign bank),  having  corporate trust powers and
acting as trustee for funds  deposited  in such  account,  so long as any of the
securities of such depository  institution have a credit rating from each Rating
Agency in one of its generic rating categories which signifies investment grade.

      "Eligible  Institution"  is generally a depository  institution  organized
under the federal or any state  banking  laws whose  deposits are insured by the
Federal  Deposit  Insurance  Corporation  and  whose  unsecured  long-term  debt
obligations or short-term debt ratings are acceptable to the Rating Agencies.

      "Eligible  Investments" means one or more of the investments  specified in
the Transfer  and  Servicing  Agreement  in which moneys in the related  Payment
Account and certain other accounts are permitted to be invested.

      "Eligible  Lender  Trustee"  means the  trustee  under the  related  Trust
Agreement, so specified in the related Prospectus Supplement serving as eligible
lender trustee of the Trust offering the Notes.

      "Eligible  Lender  Trustee  Fee" means the fee  payable  to the  Eligible
Lender Trustee.

      "ERISA"  means the Employee  Retirement  Income  Security Act of 1974, as
amended.

       "Euroclear  Operator"  means Morgan  Guaranty Trust Company of New York,
Brussels, Belgium office.

      "Euroclear  Participants"  means  the  participating   organizations  that
utilize the  services of  Euroclear,  including  banks,  securities  brokers and
dealers  and other  professional  financial  intermediaries  and may include the
underwriters of any Series of Notes.

      "Event of Default"  with  respect to the Notes of a Series,  as defined in
the Indenture,  consists of: (i) a default for five business days or more in the
payment of any Class  Interest  Rate or  Principal  Payment  Amount on the Notes
after the same  becomes due and  payable;  (ii) a default in the  observance  or
performance  of any covenant or agreement  of the  applicable  Trust made in the
Indenture or the Transfer and Servicing  Agreement and the  continuation  of any
such default for a period of 30 days after notice thereof is given to such Trust
by the  Indenture  Trustee  or to such  Trust and the  Indenture  Trustee by the
holders of at least 25% in aggregate  principal  amount of the  Directing  Notes
then  outstanding;  (iii) any  representation or warranty made by a Trust in the
Indenture or in any  certificate  delivered  pursuant  thereto or in  connection
therewith  having been incorrect in a material  respect as of the time made, and
such breach not having been cured within 30 days after  notice  thereof is given
to the Trust by the Indenture  Trustee or to the Trust and the Indenture Trustee
by the holders of at least 25% in aggregate  principal  amount of the  Directing
Notes  then  outstanding;  or (iv)  certain  events of  bankruptcy,  insolvency,
receivership or liquidation of a Trust.

      "Exchange Act" means the Securities Exchange Act of 1934, as amended.

      "Expense  Account"  means an account  established  and  maintained  by the
Indenture Trustee to pay Consolidation Loan Fees and Transaction Fees.

      "FDIA" means the Federal Deposit Insurance Act, as amended.

      "FDIC" means the Federal Deposit Insurance Corporation.

   
      "Federal  Direct  Student Loan Program"  means the Federal  Direct Student
Loan Program established by the Higher Education Act pursuant to which loans are
made by the Secretary of Education, and any predecessor or successor program

      "Federal Fund" means the federal student loan reserve fund  established by
each Guarantee Agency as required by the 1998 Reauthorization Amendments.
    

                                       I-4


      "FFEL Program" means the Federal Family Education Loan Program established
by the  Higher  Education  Act  pursuant  to which  loans are made to  borrowers
pursuant to certain guidelines, and the repayment of such loans is guaranteed by
a Guarantee Agency, and any predecessor or successor program.

      "FFELP Loans" means student loans made under the FFEL Program.

      "Financed  FFELP  Loans"  means  those FFELP Loans that secure one or more
Series of Notes.

      "Financed  HEAL  Loans"  means  those HEAL  Loans that  secure one or more
Series of Notes.

      "Financed Private Loans" means those Private Loans that secure one or more
Series of Notes.

      "Financed  Student Loans" means Financed FFELP Loans,  Financed HEAL Loans
and Financed Private Loans, as applicable.

      "FIRREA" means Financial Institutions Reform, Recovery and Enforcement Act
of 1989, as amended.

      "Fitch" means Fitch IBCA, Inc.

      "Forbearance  Period"  means a period of time during which a borrower,  in
case of temporary financial hardship, may defer the repayment of principal.

      "Formula Rate" means,  with respect to any Class of a Series of Notes, the
lesser of (a) the rate established pursuant to an index or market (LIBOR, T-Bill
or Auction),  and (b) a cap, if any, all as specified in the related  Prospectus
Supplement for such Series.

      "Grace Period" means a period of time,  following a borrower's  ceasing to
pursue at least a half-time  course of study and prior to the  commencement of a
repayment  period,  during which principal need not be paid on certain  Financed
Student Loans.

      "Guarantee  Agency" means a state agency or private nonprofit  corporation
which  guarantees  certain  payments of principal and interest on Financed FFELP
Loans pursuant to a Guarantee Agreement.

      "Guarantee  Agreements" means agreements between a Guarantee Agency and a
financial institution.

      "Guarantee  Fund"  means  cash  and  reserves  used  for the  purchase  of
defaulted student loans by a Guarantee Agency.

      "Guarantee  Payments" means those payments made by a Guarantee Agency with
respect to a Financed Student Loan.

      "HEAL Act" means Title VII,  ss.ss.  700-721 of the Public Health Services
Act, as amended,  together with any rules and regulations promulgated thereunder
by the Department of HHS.

      "HEAL  Consolidation  Loan"  means a loan that  combines  two or more HEAL
Loans made to the same borrower.

      "HEAL Insurance  Contract" means an insurance contract with the Department
of HHS with respect to Financed HEAL Loans.

      "HEAL Loans" means loans made under the HEAL Program.

      "HEAL Program" is a loan program established under the HEAL Act.

       "Higher Education Act" means Title IV, Part B of the Higher Education Act
of 1965, as amended,  together with any rules and regulations promulgated by the
Department of Education or the Guarantee Agencies.

                                       I-5


      "Indenture"  means the  indenture  between  the Issuer  and the  Indenture
Trustee, pursuant to which a Series of Notes is issued, as such indenture may be
supplemented or amended from time to time by a Series Supplement.

      "Indenture Trustee" means the trustee under the related Indenture.

      "Indenture  Trustee  Fee"  means the  amount  allocated  to the  Indenture
Trustee, as specified in the related Indenture.

      "Index Maturity"  means,  with respect to a LIBOR Rate Class of Notes, the
offered  rate for  deposits  having a  maturity  equal to the  related  Interest
Accrual Period.

       "Indirect Participants" means organizations which have indirect access to
a Clearing  Agency,  such as securities  brokers and dealers,  banks,  and trust
companies  that  clear  through  or  maintain a  custodial  relationship  with a
Participant, either directly or indirectly.

      "Initial  Pool  Balance"  generally  will  mean  the Pool  Balance  of the
Financed Student Loans as of the Cut-off Date.

      "Insurance  Payments"  means with  respect  to any  Financed  HEAL  Loans,
payments of insurance with respect thereto.

      "Interest  Accrual  Period" means,  with respect to a Class of Notes,  the
period  of time in which  Interest  may  accrue,  as set  forth  in the  related
Prospectus Supplement.

      "Interest Determination Date" means the date preceding the commencement of
each Interest Accrual Period on which the Class Interest Rate is determined.

      "Interest  Payment Period" means,  with respect to any Class of Notes, the
period set forth in the related Prospectus Supplement.

      "Interest  Subsidy  Agreement" means, with respect to any Financed Student
Loans,  the agreement  between a Guarantee Agency and the Secretary of Education
pursuant  to Section  428(b) of the Higher  Education  Act,  as  amended,  which
entitles the holders of eligible  loans  guaranteed by the  Guarantee  Agency to
receive  Interest  Subsidy Payments from the Secretary of Education on behalf of
certain  students  while the student is in school,  during a six to twelve month
Grace Period  after the student  leaves  school,  and during  certain  Deferment
Periods,  subject to the holders' compliance with all requirements of the Higher
Education Act.

      "Interest  Subsidy Payments" are interest payments paid with respect to an
eligible loan during the period prior to the time that the loan enters repayment
and during Grace and Deferment Periods.

      "Issuer" means the particular Trust issuing the Notes.

      "Legal  Final  Maturity"  means the  Payment  Date on which the  aggregate
outstanding  principal amount of each Class of Notes will be payable in full, as
identified in the related Prospectus Supplement.

      "LIBOR" means the London Interbank Offered Rate that the most creditworthy
international banks dealing in Eurodollars charge each other for large loans.

      "LIBOR Rate  Notes"  means any Class of Notes the Class  Interest  Rate of
which is based upon LIBOR.

      "London Banking Day" means a business day on which dealings in deposits in
United States dollars are transacted in the London interbank market.

      "Manager" means Crestar SP Corporation, a Virginia corporation.

      "Master  Servicer"  means  Crestar  Bank or the  entity  specified  in the
Prospectus  Supplement  for a Series  that will  administer  and  supervise  the
performance  by  the  Servicers  of  their  duties  and  responsibilities  under
Servicing Agreements in respect to Notes securing a Series.

      "Master  Servicer  Default" under a Transfer and Servicing  Agreement will
consist of: (i) any failure by the Master  Servicer to deliver to the  Indenture

                                       I-6


Trustee for deposit in any of the Trust  Accounts at the time  required for such
deposit any collections, Guarantee Payments, Insurance Payments, any payments by
a guarantor  under a guarantee  agreement  for a Private  Loan or other  amounts
received by the Master  Servicer  with  respect to the Financed  Student  Loans,
which failure continues  unremedied for three Business Days after written notice
from the Indenture Trustee,  the Administrator or the Eligible Lender Trustee is
received by the Master Servicer or after discovery by the Master Servicer;  (ii)
any failure by the Master  Servicer  duly to observe or perform in any  material
respect any other  covenant or agreement of the Master  Servicer in the Transfer
and Servicing  Agreement  which  failure  materially  and adversely  affects the
rights of  Noteholders  and which  continues  unremedied  for 60 days  after the
giving of  written  notice of such  failure  (A) to the Master  Servicer  by the
Indenture  Trustee,  the Eligible Lender Trustee or the  Administrator or (B) to
the Master Servicer and to the Indenture Trustee and the Eligible Lender Trustee
by holders of Directing Notes  evidencing not less than 25% in principal  amount
of  the  outstanding  Directing  Notes;  (iii)  certain  events  of  insolvency,
readjustment  of  debt,  marshaling  of  assets  and  liabilities,   or  similar
proceedings  with  respect to the Master  Servicer  and  certain  actions by the
Master Servicer indicating its Insolvency, reorganization pursuant to bankruptcy
proceedings  or  inability  to pay its  obligations;  and (iv)  any  limitation,
suspension or  termination  by the  Department of Education or the Department of
HHS or by a  guarantor  of  Financed  Private  Loans  of the  Master  Servicer's
eligibility to service Student Loans which materially and adversely  affects the
Master Servicer's ability to service Financed Student Loans.

      "Net Loan Rate" for any  Interest  Accrual  Period will equal the weighted
average  Effective  Interest  Rate as of the last day of the  Collection  Period
immediately  preceding such Interest  Accrual Period less the Operating  Expense
Percentage.

      "New Borrower"  means a borrower who, on the date the promissory  note was
signed,  did not have an outstanding  balance on a previous loan which was made,
insured or guaranteed under the FFEL Program.

      "Nonresidents"  means  holders  who  are  nonresident  alien  individuals,
foreign  corporations,  foreign  partnerships  or certain  foreign  estates  and
trusts.

      "Noteholder" means a holder of a Note.

      "Notes"  means a  manually  executed  written  instrument  evidencing  the
Borrower's  promise  to repay a  stated  sum of  money,  plus  interest,  to the
Noteholder by a specific date.

      "Note Owner" means the registered owner of a Note.

      "Note  Payment  Account"  means the account  maintained  by the  Indenture
Trustee  from which  distributions  of  principal  and  interest are made to the
Noteholders.

      "Obligor" means a person who is indebted under a Financed Student Loan.

   
      "Operating  Fund" means the agency  operating  fund  established by each
Guarantee Agency as required by the 1998 Reauthorization Amendments.
    

      "Parity  Percentage"  means  with  respect  to any  Series of  Notes,  the
percentage set forth in the related Prospectus Supplement,  which percentage for
any Payment Date or Quarterly  Payment  Date is  determined  by dividing (i) the
applicable Pool Balance as of the end of the preceding  Collection Period,  plus
accrued  interest  thereon,  accrued  Special  Allowance  Payments  and Interest
Subsidy  Payments  as of the  end of such  Collection  Period  and  all  amounts
(including  accrued  interest  thereon)  in the  Collection  Account and Reserve
Account as of the end of the  Collection  Period  (adjusted for payments made on
such  Payment  Date or  Quarterly  Payment),  by (ii)  the sum of the  principal
balance of the Notes  (after  payment  thereon on such Payment Date or Quarterly
Payment Date), accrued interest thereon, and accrued and unpaid Transaction Fees
and Consolidation Loan Fees.

      "Parity Payment" means those principal  amounts required to be paid on the
Notes until the Parity  Percentage is achieved,  as specified in the  Prospectus
Supplement.

      "Participants"  means the  participating  organizations  that utilize the
services of the Depository.

      "Payment  Date" means with respect to any Class of Notes of a Series,  the
date specified in the related Prospectus  Supplement for payment on the Notes of
such Series.

                                       I-7


      "Payment  Determination  Date" means with respect to any Payment Date, the
date set forth in the related  Prospectus  Supplement when the  Administrator is
obligated to determine the amounts to be distributed to the  Noteholders on such
Payment Date.

      "Plan"  means  any  employee  benefit  plan  or  retirement   arrangement,
including  individual  retirement  accounts  and  annuities,  Keogh  plans,  and
collective  investment  funds  in  which  such  plans,  accounts,  annuities  or
arrangements  are  invested,  that are described in or subject to the Plan Asset
Regulations, ERISA, or corresponding provisions of the Code.

      "Plan Asset  Regulations"  means the Department of Labor  regulations set
forth in 29 C.F.R. ss. 2510.3-101, as amended from time to time.

      "Plan  Investors" are persons acting on behalf of a Plan, or persons using
the assets of a Plan.

      "PLUS Loans" are loans made only to borrowers who are parents (and,  under
certain circumstances,  spouses of remarried parents) of dependent undergraduate
students.

      "Pool Balance"  means,  with respect to the end of any  Collection  Period
with  respect  to  Financed  Student  Loans,  an amount  equal to the  aggregate
principal  balance of the Financed  Student Loans  (including  accrued  interest
thereon  capitalized  through such date) as of the end of the Collection Period,
after  giving  effect to all  payments in respect of  principal  received by the
Trust during such Collection Period.

      "Pre-Funding  Account"  means an account  established  for the  purpose of
enabling  a Trust to  purchase  Additional  Financed  Student  Loans  during the
Pre-Funding Period.

      "Pre-Funding  Account  Deposit" means for any Series of Notes,  the amount
specified in the related Prospectus Supplement.

      "Pre-Funding  Period"  means any period  specified as such in a Prospectus
Supplement  during  which the  related  Trust may  acquire  Additional  Financed
Student Loans using funds on deposit in the related Pre-Funding Account.

      "Principal  Factor" means the seven digit number that,  when multiplied by
the initial  principal  amount of a Note,  produces  its  outstanding  principal
balance.

      "Principal  Payment  Amount"  means the  amount  required  to be paid on a
Series of Notes on any  Payment  Date,  as set forth in the  related  Prospectus
Supplement.

      "Private  Loans"  means  loans  that are  originated  under  Private  Loan
Programs.

      "Private Loan Programs" mean one or more of the Private Loan Programs that
are identified in the related Prospectus Supplement.

      "Purchase  Amount"  means,  as of the end of any  Collection  Period,  the
principal amount of a Financed Student Loan (including any interest  required to
be  capitalized  through such date),  together with accrued and unpaid  interest
thereon.

      "Quarterly Payment Date" means every third Payment Date as provided in the
related Prospectus Supplement.

      "Rating  Agency"  means  a  nationally   recognized   statistical   rating
organization  identified  in the  related  Prospectus  Supplement  that has been
requested  by the  Depositor  to provide a credit  rating with respect to one or
more Classes of a Series of Notes as of the Closing Date for such Series.

      "Rating Agency  Condition" means, with respect to any action relating to a
Series of Notes,  that each  Rating  Agency  shall have been given 10 days prior
notice  thereof and that each Rating Agency shall have  notified the  Depositor,
the Master  Servicer,  the Eligible Lender Trustee and the Indenture  Trustee in
writing  that such  action  will not result in and of itself in a  reduction  or
withdrawal of the then current ratings of each Class of Notes of such Series.

      "Realized  Loss" means,  for each  Financed  Student  Loan  submitted to a
Guarantee Agency for a Guarantee Payment, the Department of HHS for an Insurance
Payment  or a Private  Loan  Program,  the  excess,  if any,  of (i) the  unpaid
principal  balance  of  such  Financed  Student  Loan on the  date it was  first
submitted to a Guarantee Agency for a Guarantee  Payment,  the Department of HHS


                                       I-8


for an  Insurance  Payment  or a Private  Loan  Program  over  (ii) all  amounts
received  on or with  respect to  principal  on such  Financed  Student  Loan up
through  the  earlier  to  occur of (A) the date a  related  Guarantee  Payment,
Insurance Payment or Private Loan Program Payment is made or (B) the last day of
the  Collection  Period  occurring  12 months  after the date the claim for such
Guarantee  Payment,  Insurance  Payment or Private Loan Program payment is first
denied.

      "Record  Date"  means,  for  any  Payment  Date,  the  date on  which  the
identities of the Noteholders  entitled to distributions on the related Notes on
such Payment Date are fixed, as specified in the related Prospectus Supplement.

      "Reference  Bank"  means  four  leading  banks,  selected  by  the  Master
Servicer,  or by the Trustee,  as  applicable,  (i) engaged in  transactions  in
Eurodollar  deposits  in  the  international   Eurocurrency   market,  (ii)  not
controlling, controlled by or under common control with the Administrator or the
Transferor and (iii) having an established place of business in London.

      "Registration Statement" means a registration statement (together with all
amendments  and exhibits  thereto)  filed by the Depositor  with the  Commission
under the Securities Act with respect to the Notes offered hereby.

      "Relief Act" means the Taxpayer Relief Act of 1997, as amended.

      "Repayment  Phase" means,  with respect to any Financed Student Loan, that
period of time during which principal is repayable.

       "Repeat  Borrower"  means a borrower who, on the date the promissory note
 evidencing the loan was signed,  had an outstanding  balance on a previous loan
 made, insured or guaranteed under the FFEL Program.

      "Reserve Account" means an Eligible Account established with the Indenture
Trustee for a Series,  the balance of which may be used to fund certain payments
by the Trust.

      "Reserve  Account Deposit" means the initial deposit into the Reserve Fund
on the Closing Date for a Series.

      "Reuters  Screen LIBOR Page" means the display  designated as page "LIBOR"
on the Reuters  Monitor  Money Rates  Service (or such other page as may replace
the LIBOR page for the purposes of displaying  London interbank offered rates of
major banks).

      "Sales  Agreement"  means any sales agreement  among the  Transferor,  the
Depositor and the Eligible Lender Trustee,  whereby the Transferor will transfer
Financed Student Loans for the benefit of the Depositor.

      "Securities Act" means the Securities Act of 1933, as amended.

      "Serial Loan" means a loan made to the same  borrower  under the same loan
program and guaranteed by the same Guarantee  Agency (or a successor) or insured
by the Department of HHS.

      "Service" means the Internal Revenue Service.

      "Servicer" means any servicer of Financed Student Loans, as specified in a
related Prospectus Supplement.

      "Servicing  Fee" means the fee payable to the Master  Servicer or Servicer
in respect of a Series, as specified in the related Prospectus Supplement.

      "SLS Loans" are loans that were  limited to (a)  graduate or  professional
students,  (b)  independent   undergraduate  students,  and  (c)  under  certain
circumstances,  dependent undergraduate students, if such students' parents were
unable  to obtain a Plus Loan and were also  unable to  provide  such  students'
expected family contribution.

      "Special Allowance Payments" means payments designated as such made by the
Department of Education  with respect to certain FFELP Loans pursuant to Section
438 of the Higher Education Act.

      "Special Tax Counsel" means Hunton & Williams,  in its capacity as special
tax counsel to a Trust.

                                       I-9


      "Specified  Reserve Account  Balance" means,  with respect to any Trust or
Series of Notes, the required amount of the Reserve Fund Account.

      "Stafford  Loans"  means  loans  that are  generally  made only to student
borrowers  who meet certain  needs tests,  as set forth in the Higher  Education
Act.

      "Subsequent Cut-off Date" means the date specified in a transfer agreement
with respect to Subsequent Financed Student Loans as the date on and after which
payments on Subsequent Financed Student Loans will belong to the Trust.

      "Subsequent Finance Period" means the period from the Closing Date for any
Series  to  a  subsequent  date  identified  in  the   accompanying   Prospectus
Supplement,  if any, when Subsequent Financed Student Loans may be conveyed to a
Trust.

      "Subsequent  Financed  Student Loans" means those  Financed  Student Loans
that are  conveyed to a Trust after the Closing Date with respect to a Series of
Notes in exchange  for Financed  Student  Loans,  and do not include  Additional
Student Loans.

      "Surety Bond" means a bond that insures the timely payment of all interest
and  ultimate  payment  of all  principal  due on a Series of  Notes;  provided,
however, that a Surety Bond will not insure payment of any Carryover Interest.

      "T-Bill Rate" means the average of the bond equivalent rates of the 91-day
Treasury bills auctioned during the calendar quarter  immediately  preceding any
date of determination.

      "T-Bill  Rate Notes" means any Class of Notes the Class  Interest  Rate of
which is based on the T-Bill Rate.

      "Telerate  Page 5" means the display page so  designated  on the Dow Jones
Telerate  Service (or such other page as may replace  that page on that  service
for the purpose of displaying comparable rates or prices).

      "Terms and  Conditions"  means the Terms and  Conditions  Governing Use of
Euroclear and the related Operating Procedures of the Euroclear System.

       "TIN" means  taxpayer  identification  number  assigned by the  Internal
Revenue Service.

      "TP  Program"  means  the  Crestar  Bank  Top  Performer  Program  whereby
borrowers with satisfactory payment records receive a reduced interest rate, and
any  similar  program  with  respect  to  which a  Rating  Agency  Condition  is
satisfied.

      "TP Loans" means those Financed Student Loans covered by the TP Program.

      "Transaction Fees" means the Servicing Fee,  Administration Fee, Eligible
Lender Trustee Fee, Indenture Trustee Fee and Delaware Trustee Fee.

      "Transfer  Agreement"  means an agreement  between the  Depositor  and the
Eligible  Lender Trustee  whereby the Depositor  conveys the Additional  Student
Loans to the Eligible Lender Trustee on behalf of the Trust.

      "Transfer  and  Servicing  Agreement"  means any  transfer  and  servicing
agreement among the Depositor,  the Trust, the Eligible Lender Trustee,  and the
Master Servicer,  pursuant to which the Depositor will transfer Financed Student
Loans to the Trust.

      "Transferor" means Crestar Bank, a Virginia banking corporation.

      "Transferor  Trusts"  means the separate  trusts  created  under the Trust
Agreement and the indentures or trust agreements under which the Eligible Lender
Trustee may separately  hold student loans that share the lender  identification
number.

      "Trust" means a trust that issues one or more Series of Notes.

      "Trust  Accounts"  means the  Collection  Account,  Note Payment  Account,
Expense Account,  Reserve Account Advance Account and Pre-Funding Account,  each
established   and  maintained  by  the  Indenture   Trustee  on  behalf  of  the


                                       I-10


Noteholders,  and the  Certificate  Distribution  Account  and  the  Certificate
Advance Account,  each established and maintained by the Eligible Lender Trustee
on behalf of the Certificateholders.

      "Trust Agreement" means the agreement pursuant to which a trust is formed,
by and among the Depositor, Eligible Lender Trustee and Delaware Trustee.

      "U.S. Person" means (i) a citizen or resident of the United States, (ii) a
corporation or  partnership  organized in or under the laws of the United States
or any  political  subdivision  thereof,  (iii) an estate the income of which is
includible  in gross income for United  States tax  purposes,  regardless of its
source,  or (iv) a trust if a court within the United States is able to exercise
primary  jurisdiction over the  administration of the trust and one or more U.S.
fiduciaries  have the  authority  to control all  substantial  decisions  of the
trust.

      "UCC" means the Uniform Commercial Code, as amended.

      "Underwriters"  means any firm that agrees to purchase one or more Classes
of Notes of a Series from the Depositor.

      "Underwriting  Agreement"  means an agreement  among the  Transferor,  the
Depositor and the Underwriter(s) for purchase of the Notes of a Series.


                                      I-11




                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14.    Other Expenses of Issuance and Distribution.

     The following  table sets forth the estimated  expenses in connection  with
the  offering  of  $1,000,000  of the  Student  Loan Asset  Backed  Notes  being
registered under this Registration Statement,  other than underwriting discounts
and commission:

   SEC Registration..................................................$   295.00
   Printing and Engraving.....................................................*
   Legal Fees and Expenses....................................................*
   Accounting Fees and Expenses...............................................*
   Trustee Fees and Expenses..................................................*
   Blue Sky Fees and Expenses.................................................*
   Rating Agency Fees.........................................................*
   Miscellaneous..............................................................*

                  TOTAL..............................................$

*   To be provided by amendment

Item 15.    Indemnification of Directors and Officers.

    The  Registrant's  Operating  Agreement  implements  the  provisions  of the
Virginia Limited Liability Company Act ("VLLCA"), which permit the limitation of
liability  of the  Registrant's  Manager  (as  defined  below) and  Members in a
variety of circumstances, which may include liabilities under the Securities Act
of 1933.  Under Section  13.1-1025 of the VLLCA,  a Virginia  limited  liability
company  generally  is  authorized  to limit the  liability  of its  Members and
Manager if  specified in writing in its  Articles of  Organization  or Operating
Agreement.  The  Registrant's  Operating  Agreement  limits the liability of its
Members  and  Manager to the  fullest  extent  permitted  under the  VLLCA.  The
liability of the  Registrant's  Members or Manager  shall not be limited if such
persons engage in willful  misconduct or a knowing violation of the criminal law
or any federal or state securities law.

    The Articles of  Incorporation  of Crestar SP Corporation,  the Registrant's
manager  (the  "Manager")   implement  the  provisions  of  the  Virginia  State
Corporation Act ("VSCA"), which provide for the indemnification of the Manager's
directors  and  officers  in a  variety  of  circumstances,  which  may  include
indemnification for liabilities under the Securities Act of 1933. Under Sections
13.1-697  and  13.1-702  of  the  VSCA,  a  Virginia  corporation  generally  is
authorized to indemnify its directors and officers in civil and criminal actions
if they  acted  in good  faith  and  believed  their  conduct  to be in the best
interests  of the  corporation  and,  in the case of  criminal  actions,  had no
reasonable  cause to believe  that their  conduct was  unlawful.  The  Manager's
Articles of Incorporation require indemnification of directors and officers with
respect to certain liabilities,  expenses and other amounts imposed upon them by
reason of having  been a  director  or  officer,  except in the case of  willful
misconduct or a knowing violation of criminal law. In addition, the VSCA and the
Manager's  Articles of  Incorporation  eliminate  the liability of a director or
officer in a stockholder or derivative proceeding. This elimination of liability
will not apply in the event of willful  misconduct or a knowing violation of the
criminal law or any federal or state securities law.

    Reference is made to the  Underwriting  Agreement filed as an exhibit hereto
for  provisions  relating to the  indemnification  of  directors,  officers  and
controlling   persons  of  the  Registrant  and  the  Manager   against  certain
liabilities, including liabilities under the Securities Act of 1933, as amended.

                                      II-1


    Crestar Financial Corporation, the parent of the Registrant and the Manager,
carries  an  insurance  policy  providing  directors'  and  officers'  liability
insurance  for any  liability  its  directors  or officers or the  directors  or
officers of any of its  subsidiaries,  including the Registrant and the Manager,
may incur in their capacities as such.

Item 16.    Exhibits.

    All financial  statements,  schedules and historical  financial  information
have been omitted as they are not applicable.

1.1      Form of Underwriting Agreement+

3.1      Articles of Organization of Registrant+

3.2      Operating Agreement of Registrant+

3.3      Form of Trust  Agreement  among the  Registrant,  the  Eligible  Lender
         Trustee and the Delaware Trustee+

4.1      Form of Indenture between the Trust and the Indenture Trustee+

4.2      Form of  Terms  Supplement  to  Indenture  between  the  Trust  and the
         Indenture Trustee+

4.3      Form of Sales  Agreement+ 4.4 Form of Transfer and Servicing  Agreement
         among the Depositor, the Trust, the Administrator,  the Master Servicer
         and the Eligible Lender Trustee+

4.5      Form of Standard  Terms to Transfer and Servicing  Agreement  among the
         Depositor,  the Trust, the  Administrator,  the Master Servicer and the
         Eligible Lender Trustee+

5.1      Opinion of Hunton & Williams+

8.1      Opinion of Hunton & Williams with respect to tax matters

23.1     Consent of Hunton & Williams is  contained in their  opinions  filed as
         Exhibits 5.1 and 8.1

24.1     Power of Attorney+

99.1     Form of Auction Procedures Appendix+

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

*        To be filed by amendment
+        Previously filed

Item 17.  Undertakings.

         (a) The undersigned Registrant hereby undertakes:

             (1) To file,  during any period in which  offers or sales are being
         made, a post-effective amendment to this Registration Statement:

                     (i) To include any prospectus  required by Section 10(a)(3)
             of the Securities Act of 1933;

                     (ii) To  reflect  in the  Prospectus  any  facts or  events
             arising after the effective date of the Registration  Statement (or
             the  most   recent   post-effective   amendment   thereof)   which,
             individually or in the aggregate, represent a fundamental change in
             the information set forth in the Registration Statement;

                     (iii) To include any material  information  with respect to
             the  plan  of   distribution   not  previously   disclosed  in  the
             Registration  Statement or any material change of such  information
             in the Registration Statement;

                                      II-2


             provided,  however, that paragraphs (a)(1)(i) and (a)(1)(ii) do not
             apply  if  the   information   required   to  be  included  in  the
             post-effective  amendment  by  those  paragraphs  is  contained  in
             periodic reports filed by the Registrant  pursuant to Section 13 or
             Section  15(d)  of the  Securities  Exchange  Act of 1934  that are
             included by reference in the Registration Statement.

             (2) That,  for the purpose of determining  any liability  under the
         Securities Act of 1933,  each such  post-effective  amendment  shall be
         deemed to be a new  registration  statement  relating to the securities
         offered therein, and the offering of such securities at that time shall
         be deemed to be the initial bona fide offering thereof;

             (3) To  remove  from  registration  by  means  of a  post-effective
         amendment any of the securities being registered which remain unsold at
         the termination of the offering;

         (b) The undersigned  Registrant hereby undertakes that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable,  each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the  registration  statement shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

         (c) The undersigned Registrant hereby undertakes to file an application
for the  purpose of  determining  the  eligibility  of the  trustee to act under
subsection (a) of Section 310 of the Trust  Indenture Act in accordance with the
rules and regulations  prescribed by the Commission  under Section  305(b)(2) of
the Act.

         (d)  Insofar  as  indemnification  for  liabilities  arising  under the
Securities Act of 1933 may be permitted to directors,  officers and  controlling
persons of the Registrant  pursuant to the foregoing  provisions,  or otherwise,
the  Registrant  has been  advised  that in the  opinion of the  Securities  and
Exchange Commission,  such indemnification is against public policy as expressed
in the Act and is,  therefore,  unenforceable.  In the  event  that a claim  for
indemnification  against  such  liabilities  (other  than  the  payment  by  the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is  asserted by such  director,  officer or  controlling  person in
connection with the securities being registered,  the Registrant will, unless in
the opinion of its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

                                      II-3


                                   SIGNATURES

      Pursuant to the requirements of the Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements (including,  without limitation, the security rating requirement at
time of sale) for filing on Form S-3 and has duly caused this Amendment No. 3 to
be signed on its behalf by the undersigned,  thereunto duly  authorized,  in the
City of Richmond, Commonwealth of Virginia, on December 31, 1998.

                                CRESTAR SECURITIZATION, LLC
                                (Registrant)


                                By:   CRESTAR SP CORPORATION, as
                                      Manager

                                      By:   /s/ Mark Smith
                                         --------------------------------------
                                           Eugene S. Putnam, President and
                                           Chief Executive Officer*



      Pursuant to the requirements of the Securities Act of 1933, this Amendment
No. 3 has been  signed by the  following  persons in the  capacities  and on the
dates indicated.


              Signature                       Capacity                         Date
              ---------                       --------                         ----
 


 /s/ Mark Smith                        Director, Chief Executive          December 31, 1998
- ------------------------------           Officer and President
Eugene S. Putnam*                    (Principal Executive Officer)



  /s/ Mark Smith                    Chief Financial/Accounting Officer    December 31, 1998
- ------------------------------          (Principal Financial Officer
Mark Smith                           and Principal Accounting Officer)



  /s/ Mark Smith                             Director                     December 31, 1998
- ------------------------------
Richard F. Katchuk*



  /s/ Mark Smith                             Director                     December 31, 1998
- ------------------------------
James D. Barr*

*  Pursuant to a Power of Attorney
   previously filed with the Securities
   and Exchange Commission



                                      II-4