================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                    FORM 10-K

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

                ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF
                       THE SECURITIES EXCHANGE ACT OF 1934

For the fiscal year ended December 31, 2001      Commission file number: 0-21039

                             STRAYER EDUCATION, INC.
             (Exact name of registrant as specified in its charter)

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

            MARYLAND                                  52-1975978
   (State or other jurisdiction of     (I.R.S. Employer Identification Number)
   incorporation or organization)


               1025 FIFTEENTH STREET, N. W., WASHINGTON, D.C 20005
                    (Address of principal executive offices)
        REGISTRANT'S TELEPHONE NUMBER INCLUDING AREA CODE: (202) 408-2424

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

           SECURITIES REGISTERED PURSUANT TO SECTION 12(b) OF THE ACT:

             NONE                                       NONE
        (Title of class:)                     (Name of each exchange on
                                                 which registered:)

           SECURITIES REGISTERED PURSUANT TO SECTION 12(g) OF THE ACT:


                          COMMON STOCK, $.01 PAR VALUE
                                (Title of Class)

     Indicate by check mark whether the Registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
Registrant was required to file such reports), and (2) has been subject to such
filing requirements for the last 90 days. [X] Yes [ ] No

     Indicate by check mark if disclosure of delinquent filers pursuant to Item
405 of Regulation S-K (Section 229.405 of this chapter) is not contained herein,
and will not be contained, to the best of Registrant's knowledge, in definitive
proxy or information statements incorporated by reference in Part III of this
Form 10-K or any amendment to this Form 10-K. [ ]

     The aggregate market value of Common Stock held by non-affiliates of the
Registrant is $413,430,000 (based upon the last sale price of the Common Stock
as reported on the Nasdaq National Market System on March 15, 2002). The total
number of shares of Common Stock outstanding as of March 15, 2002 was 8,352,412.

                       DOCUMENTS INCORPORATED BY REFERENCE

     Certain portions of the Registrant's Definitive Proxy Statement for its
2002 Annual Meeting of Stockholders (which is expected to be filed with the
Commission within 120 days after the end of the Registrant's 2001 fiscal year)
are incorporated by reference into Part III of this Report.
================================================================================



                             STRAYER EDUCATION, INC.

                                    FORM 10-K

                                      INDEX

                                                                            Page

                                     PART I

Item 1   Business                                                             1
Item 2   Properties                                                          17
Item 3   Legal Proceedings                                                   18
Item 4   Submission of Matters to a Vote of Security Holders                 18

                                     PART II

Item 5   Market for Registrant's Common Equity and Related
         Stockholder Matters                                                 19
Item 6   Selected Consolidated Financial Data                                19
Item 7   Management's Discussion and Analysis of Financial Condition and
         Results of Operations                                               21
Item 7a  Quantitative and Qualitative Disclosures about Market Risk          26
Item 8   Financial Statements and Supplementary Data                         27
Item 9   Changes in and Disagreements With Accountants on Accounting and
         Financial Disclosure                                                47

                                    PART III

Item 10  Directors and Executive Officers of the Registrant                  48
Item 11  Executive Compensation                                              51
Item 12  Security Ownership of Certain Beneficial Owners and Management
         and Related Stockholder Matters                                     51
Item 13  Certain Relationships and Related Party Transactions                52

                                     PART IV

Item 14  Exhibits, Financial Statement Schedules, and Reports on Form 8-K    53

SIGNATURES                                                                   54


                                     PART I

FORWARD-LOOKING STATEMENTS: This Annual Report on Form 10-K contains statements
that may be forward-looking statements within the meaning of the U.S. Private
Securities Litigation Reform Act of 1995 ("Reform Act"). These statements are
based on the current expectations of the Company (as defined below) and are
subject to a number of risks and uncertainties. In connection with the Safe
Harbor provisions of the Reform Act, the Company has identified important
factors that could cause its actual results to differ materially from those
expressed in or implied by such statements. The uncertainties and risks include
the pace of growth of student enrollment, our continued compliance with Title IV
of the Higher Education Act, competitive factors, risks associated with the
opening of new campuses and the timing of related regulatory approvals and
general economic and market conditions. Further information about these and
other relevant risks and uncertainties may be found elsewhere in this annual
report on Form 10-K and in the Company's other filings with the Securities and
Exchange Commission, all of which are incorporated herein by reference and are
available from the Commission and from the Company's world wide web site at
http://www.strayeredu.com as well as from other sources. The Company undertakes
no obligation to update or revise forward looking statements.

ITEM 1. BUSINESS.

OVERVIEW

     Strayer Education, Inc. ("Strayer" or the "Company") (Nasdaq: STRA)
(www.strayeredu.com) is an education services holding company which owns Strayer
University and certain other assets. Strayer's mission is to make higher
education achievable and convenient for working adults in today's economy.

     Strayer University (the "University") (www.strayer.edu) is a proprietary
institution of higher learning which offers undergraduate and graduate degree
programs in business administration, accounting and information technology to
more than 14,000 working adults at 17 campuses in Maryland, Virginia,
Washington, DC and worldwide via the Internet through Strayer ONLINE. Strayer
University is committed to providing an education that prepares working adult
students for advancement in their careers and professional lives. By constantly
adapting to the latest techniques and technologies used in business, we provide
our graduates with practical skills and a competitive edge in the changing
marketplace.

     Strayer University is accredited by the Middle States Commission on Higher
Education ("Middle States"), one of the six regional collegiate accrediting
agencies recognized by the U.S. Department of Education ("Department of
Education" or "Department"). Founded in 1892, Strayer attracts students from
around the country and throughout the world.

INDUSTRY BACKGROUND

     The adult education market is a significant and growing component of the
large post-secondary education market. The Company believes the market for adult
education should continue to increase as working adults seek additional
education and training to update and improve their skills, to enhance their
earnings potential, and to keep pace with the rapidly expanding knowledge-based
economy.

     Many working adults are seeking accredited degree programs that provide
flexibility to accommodate the fixed schedules and time commitments associated
with their professional and personal obligations. Our format enables working
adult students to attend classes and complete coursework on a more convenient
schedule. Many traditional universities currently do not effectively address the
unique requirements of working adult students who seek to pursue programs of
study in the evenings and on weekends during the full calendar year.

COMPANY STRATEGY

     Our goal is to be a leading provider of high quality higher education
programs for working adults in the primary areas of Business Administration,
Accounting and Information Technology. We consider our

                                       1


adult students to be our primary customers and the employers that provide
tuition assistance to their employees through tuition reimbursement plans or
other sponsorship arrangements as our secondary customers. We have identified
the following factors as key to executing our growth strategy:

     1.  MAINTAIN STABLE ENROLLMENT AT OUR MATURE CAMPUSES (THOSE IN OPERATION
         MORE THAN THREE YEARS)
         At December 31, 2001, we had eleven mature campuses. Enrollment at
         Strayer's mature campuses had been on the decline in 2000. In the
         Spring, Summer and Fall quarters of 2001, enrollment at these campuses
         grew 2%, 5% and 2%, respectively, compared to the same period in 2000.

      2.  ACCELERATE NEW CAMPUS GROWTH (THOSE IN OPERATION THREE YEARS OR LESS)
          At December 31, 2001, we had six campuses in this category. Our goal
          is to open two to three new campuses per year, by filling out
          Washington, DC, Maryland and Virginia areas and by expanding into
          contiguous states. Our three 2001 campus openings were in Baltimore,
          MD, Chesapeake, VA and Newport News, VA. We plan to open three new
          campuses in North Carolina in 2002, one in Raleigh-Durham and two in
          Charlotte. In March 2002, we received approval from the University's
          accrediting agency and from the University of North Carolina Board of
          Governors, the applicable post-secondary authority in North Carolina
          to open these campuses and offer our programs in the state in 2002.
          Our new campuses typically become profitable after five to six
          quarters of operation.

      3.  MAXIMIZE OUR ONLINE OPPORTUNITY TO SERVE WORKING ADULTS
          Our goal is to actively market Strayer ONLINE to U.S. students
          throughout all 50 states and to international students on a global
          basis. Strayer ONLINE has demonstrated it is a successful online
          program with both asynchronous (on demand) and synchronous (real time)
          course offerings that are very much in demand by working adult
          students because of their quality and convenience. Enrollment at
          Strayer ONLINE has grown above a 50% compounded annual growth rate
          ("CAGR") since inception in 1997. There were 4,260 students taking
          ONLINE courses in the Winter quarter 2002.

     4.  DEVELOP CORPORATE/INSTITUTIONAL ALLIANCES
         The Company believes it is well-positioned to pursue significant
         opportunities in the large corporate/institutional market. Currently,
         the Company has in place sponsorship and reimbursement arrangements of
         varying sorts with over 80 corporations and government institutions,
         including AT&T, Verizon, General Motors, PEPCO, SallieMae, Northrop
         Grumman Information Technology, EDS, UPS, Lockheed Martin, Raytheon,
         the Defense Logistics Agency, The National Guard, The District of
         Columbia, The General Services Administration, The United States Navy
         Audit Agency and the U.S. Department of Energy.

     5.  CONSIDER SELECTIVE ACQUISITIONS
         We periodically evaluate opportunities to acquire education businesses
         and campus facilities. In evaluating such opportunities, management
         considers, among other factors, location, demographics, price, the
         availability of financing on acceptable terms, competitive factors, and
         the opportunity to improve operating performance through the
         implementation of our operating strategies. We have no current
         commitments with regard to potential acquisitions.

                               STRAYER UNIVERSITY

CURRICULUM

     The University offers information technology and business-oriented
curricula to equip students with specialized and practical knowledge and skills
for careers in business, industry and government. The Academic Curriculum
Committee reviews and revises the University's course offerings periodically to
improve the educational programs and respond to changing and competitive job
markets. The University formed a Curriculum Advisory Board in 1993 to support
the program evaluation process. The Curriculum Advisory Board consists of
University faculty, current and former Strayer students, and representatives
from more than a dozen private and government employers. The Curriculum Advisory
Board also studies


                                       2



the career progress of University alumni. The University uses these studies to
make decisions about curriculum development, resource allocation and faculty
appointments.


     The University offers programs in the following areas:



                                                                        
         MASTER OF BUSINESS                BACHELOR OF SCIENCE (B.S.)          UNDERGRADUATE CERTIFICATE
         ADMINISTRATION (M.B.A.) DEGREE    DEGREE                              PROGRAMS
                                           Accounting                          Accounting
         MASTER OF SCIENCE (M.S.)          Business Administration             Business Administration
         DEGREE                            Computer Information Systems        Computer Information Systems
         Communications Technology         Computer Networking
         Information Systems               Database Technology                 DIPLOMA (D.P.)
         Management Information Systems    Economics                           Accounting
         Professional Accounting           International Business              Acquisition and Contract
                                           Internetworking Technology            Management
                                                                               Computer Information Systems
         EXECUTIVE GRADUATE                ASSOCIATE IN ARTS (A.A.)            Internetworking Technology
         CERTIFICATE PROGRAMS              DEGREE                              Network Security
         Business Administration           Accounting                          Web Development
         Computer Information Systems      Acquisition and Contract
         Professional Accounting              Management
                                           Business Administration
                                           Computer Information Systems
                                           Computer Networking
                                           Database Technology
                                           Economics
                                           General Studies
                                           Internetworking Technology
                                           Marketing



     Each undergraduate degree program includes courses in oral and written
communication skills as well as mathematics and various disciplines in the
humanities and social sciences. In addition to its degree, diploma, and
certificate programs, the University offers classes to non-degree, non-program
students wishing to take courses for personal or professional enrichment.

     Although all of the University's programs are offered at each campus, the
University adapts its course offerings to the preferences of the student
population at each location. In addition, Strayer students may enroll in courses
at more than one campus and take courses online.

     The University structures its curricula to allow students to advance
sequentially from one learning level to another by applying credits earned in
one program toward attainment of a more advanced degree. For example, a student
originally pursuing a Diploma in Computer Information Systems can extend his or
her original educational objective by taking additional courses leading to an
A.A. degree in Computer Information Systems, a B.S. degree in Computer
Information Systems, and ultimately an M.S. degree in Information Systems. The
curriculum design provides students a level of competency and a measure of
attainment in the event they interrupt their education or choose to work in
their field of concentration prior to obtaining their final degree.

STRAYER ONLINE

     In August 1997, the Company began operation of Strayer ONLINE, a division
of the University. Through Strayer ONLINE, the University offers courses and
degree programs via the Internet using both synchronous (real-time interactive)
and asynchronous or on demand (time-independent) approaches to online learning.
The asynchronous format was first utilized by the University in the Summer 2001
quarter and has grown rapidly due to increasing demand. Students may take
courses solely through Strayer ONLINE or in addition to traditional, on-site
courses. A student taking classes through Strayer ONLINE has the same admission
and financial aid requirements, policies and procedures, and student services as
other University students. Tuition for Strayer ONLINE courses is the same as for
campus courses. During


                                       3



the Winter 2002 quarter, the University had 4,260 students participating in the
University's online programs, of whom 3,222 students took classes solely through
Strayer ONLINE.

FACULTY

     The University seeks to appoint faculty who hold appropriate academic
credentials, are dedicated, active professionals in their field, and are
enthusiastic and committed to teaching working adults. In accordance with its
educational mission, the University faculty focuses its efforts on teaching. The
normal course load for a full-time faculty member is four courses per quarter
for each of three quarters, or 12 courses per academic year. With the approval
of the Campus Deans, faculty members may teach a fifth course per quarter and
extra courses during the Summer quarter for additional compensation. The
University requires full-time faculty members to hold student counseling hours
at least two hours per week for each course they teach.

     Strayer provides financial support for faculty members seeking to update
their skills and knowledge. The University maintains a tuition plan that
reimburses instructors enrolled in advanced degree programs for ordinarily 50%
of tuition for one new course per term. Strayer conducts annual in-house faculty
workshops in each discipline. The University also fully reimburses its faculty
for their costs in receiving computer-related instruction and training to keep
current in information technology developments.

REGIONAL AND CAMPUS ORGANIZATION OF STRAYER UNIVERSITY

     The University organizes its academic programs and administrative
operations on a regional and campus basis. The University's annual financial
budget and overall academic and business decisions are directed by its Board of
Trustees. The Board consists of Scott Steffey, the Company's Executive Vice
President and Chief Operating Officer and former Vice Chancellor of the State
University of New York and Dr. Donald Stoddard, the University's President, as
well as the following independent members:

Dr. Peter Salins       Dr. Salins is Provost and Vice Chancellor for Academic
                       Affairs and Chief Academic Officer at the State
                       University of New York.

Roland Carey           Mr. Carey is a former Director of the Company and
                       previously served as an Advisor to the Louisa County
                       Public School System of Virginia and a school Program
                       Coordinator.

Dr. Jennie Seaton      Dr. Seaton is a former Director of the Company and
                       previously served as Assistant Dean of Virginia
                       Commonwealth University.

Todd Milano            Mr. Milano is President and Chief Executive Officer of
                       Central Pennsylvania Business School and a Director of
                       the Company.

Dr. Charlotte Beason   Dr. Beason is the Vice Chair, Commission on Collegiate
                       Nursing Education and Program Director, U.S. Department
                       of Veterans Affairs and a Director of the Company.

Thomas Waite, III      Mr. Waite is the Chief Financial Officer and Treasurer of
                       The Humane Society of the United States and a Director of
                       the Company.


     Within the parameters of the academic and financial direction set by the
University's Board of Trustees, the University is managed on a day to day basis
by the University President and Provost, as to academic matters, as well as by
four regional managers who are responsible for implementing Board policy and
meeting commercial and budgetary goals for their respective regions. They are:


    James F. McCoy - Regional Director - Southern Virginia and North Carolina
    Michael O. Williams - Regional Director - Northern Virginia and D.C.
    Betty Shuford - Regional Director - Maryland
    Robert L. Gustavus - Director - Strayer ONLINE.


     Similarly, at the campus level, on a day-to-day basis, the campus
operations are managed by a Campus Manager while the academic functions are
overseen by a Campus Dean. Each campus is staffed

                                       4


with personnel performing instructional, admissions, academic advising,
financial aid, student services and career development functions. A learning
resource center at each campus supports the University's instructional programs.
Each learning resource center contains a library and computer laboratories and
is operated by a full-time manager and support staff, who assist students in the
use of research resources.


MARKETING


     To generate interest among potential students, the University engages in a
broad range of activities to inform the working adult public and their employers
about the programs we offer. These activities include: direct mail; internet
marketing; marketing to our existing students; print and broadcast advertising,
student referrals and corporate and government outreach activities.  Direct
response methods (direct mail and email advertising) are used to generate
inquiries.  Strayer University maintains booths and information tables at
appropriate conferences and expos, as well as at transfer days at community
colleges.  Through our business-to-business outreach efforts, we market our
programs to corporations with personal sales calls, distribution of information
through corporate intranets and HR departments, and on-site information
meetings.  We implement a continuous marketing strategy to inquiries in our
database and track them through to application and registration.  Additionally,
we market to students and alumni with information about new programs and new
locations to encourage them to return for further education.


STUDENT PROFILE


     The majority of Strayer students are working adults pursuing their first
college degree to improve their job skills and advance their careers. Of
students enrolled in Strayer programs at the beginning of the 2001 Fall quarter,
approximately 60% were age 30 or over and approximately 74% were engaged in a
part-time (Undergraduates taking fewer than three courses each quarter) course
of study. In the 2001 Fall quarter, Strayer students registered for an average
of 8.8 course credits (about two classes per student). Strayer University's
student body is significantly diverse. In 2001, 52% of students constituted
minorities and 56% of students were women. Approximately 7% of the University's
students were international, including those taking courses through Strayer
ONLINE. Approximately 14.3% of the University's students were veterans or
reservists. Through Strayer ONLINE, the University offered courses to students
in all 50 states and 39 foreign countries in 2001. Strayer is proud of its
record of making higher learning attainable to those working adults who missed
or were previously unable to take advantage of education opportunities.

The following is a breakdown of our students by the level of program they are
seeking, at December 31, 2001:

          Degree Programs        Number of Students    Percentage of Students
          ---------------        ------------------    ----------------------
     Bachelors                          8,686                      70%
     Masters                            2,241                      18%
     Associates                         1,541                      12%
                                        ----
     Total Degree Students             12,468                     100%

        Non-Degree Programs      Number of Students    Percentage of Students
        -------------------      ------------------    ----------------------
     Diploma                             700                      45%
     Undeclared                          841                      55%
                                         ---
     Total Non-Degree Students         1,541                     100%

STUDENT ADMISSIONS

     The University seeks to ensure that incoming students have the necessary
academic background to succeed in their course of study at Strayer. Students
attending the University's undergraduate programs

                                       5


must possess a high school diploma or a General Educational Development
Certificate. Students attending the University's graduate programs must have a
bachelor's degree from an accredited institution. If a student's undergraduate
major varies widely from the student's proposed graduate course of study,
certain undergraduate foundation courses may be necessary for admission to some
of the highly technical courses offered at the graduate level.

     International students applying for admission must meet the same admission
requirements as other students. Those students whose native language is not
English must provide evidence that they are able to use the English language
with sufficient facility to do college-level work in an English-speaking
institution.

TUITION AND FEES

     Strayer charges tuition by the credit hour. All courses offered are 4.5
credit hours. As of January 1, 2002, undergraduate, full-time students are
charged at the rate of $220.50 per credit hour. Undergraduate part-time students
are charged at the rate of $231.00 per credit hour. Courses in graduate programs
are charged at the rate of $294.00 per credit hour. Accordingly, a full-time
student seeking to obtain a bachelor's degree in four years currently would pay
approximately $9,900 per year in tuition. The University implemented a tuition
increase of 5% per credit hour effective January 1, 2002. Under a variety of
different programs, the University offers scholarships and tuition discounts to
active and reserve military students and in connection with various corporate
and government sponsorship and tuition reimbursement arrangements.

SEL PROGRAM

     In 1995, the Company introduced the Strayer Education Loan Program (the
"SEL Program") for eligible students as an alternative to government sponsored
student loans. Education Loan Processing, Inc. ("ELP"), which is a wholly-owned
subsidiary of the Company, administers the SEL Program for the University. In
addition to serving as an alternative to the federal loan programs, the SEL
Program can service loans at a lower cost.

     The Company designed the SEL Program for working adult students. Borrowers
make payments while enrolled, thereby reducing the debt they otherwise would
assume upon completion of their studies. While enrolled at Strayer, the minimum
monthly payment on the loan is a percentage of the balance each month. Upon
completion of their schooling, the student is placed on a fixed payment plan.
The loans generally have maturities ranging from one to four years after
graduation and bear interest at a rate that is competitive with rates under
federal student loan programs. At December 31, 2001, there were 2,798 loans
outstanding with an aggregate loan balance of approximately $8.9 million and an
average individual loan balance of approximately $3,200.

     Loans under the SEL Program are unsecured. Before making loans, Strayer
conducts a credit evaluation and verifies employment of each applicant. Student
defaults on loans extended under the SEL Program have historically approximated
2% of total dollars loaned.

STRAYER FOUNDATION SCHOLARSHIPS

     The Strayer University Education Foundation was established by the former
majority stockholder of the Company as an independent entity to provide
scholarships and grant assistance for needy students who wish to pursue a
program of study at Strayer University. The Foundation has a nine member Board
of Trustees including independent members (as well as Dr. Stoddard and Mr.
Steffey) and oversees a variety of scholarship and grant programs for students
based on eligibility criteria established by the Foundation Board. The
Foundation had $2.3 million in assets at December 31, 2001 and issued 93
scholarships and other awards totaling approximately $100,000 in 2001.

CAREER DEVELOPMENT SERVICES


     Although most of Strayer's students are adults who are already employed,
the University actively assists its students and alumni with job placement and
other career-related matters through career


                                       6


development offices in each region where the University has campuses. Strayer's
career development personnel conduct workshops on employment-related topics
(including resume preparation, interviewing techniques and job search
strategies), maintain job listings, arrange campus interviews by employers and
provide other placement assistance. The University sponsors career fairs in the
Fall and Spring quarters for students and alumni to discuss career opportunities
with companies and governmental agencies.

     The University regularly conducts alumni surveys to monitor the career
progression of its graduates and to comply with Middle States and state
requirements to perform outcome assessments. The 2000 alumni survey, which had
an approximately 24% overall response rate, indicated that 91% of those
responding were employed. According to the survey, Strayer's greatest assets, in
order of importance, are campus location, schedule variety, instructor
knowledge, course selection, online courses, and small class sizes.

     Strayer students and graduates are employed in a wide range of companies
and many governmental agencies.

COMPETITION

     The post-secondary education market in Strayer's market area is highly
competitive. The University competes with traditional public and private
two-year and four-year colleges, other for-profit schools, other online
providers and alternatives to higher education, such as employment and military
service. Public colleges may offer programs similar to those of the University
at a lower tuition level, due to government subsidies, government and foundation
grants, tax-deductible contributions and other financial aid sources not
available to proprietary institutions. Tuition at private post-secondary
institutions generally is higher, and in some cases significantly higher, than
the tuition at the University.

    We believe that the competitive factors in the higher education market
include the ability to provide the following:

     o   Convenient access to programs and classes;
     o   High-quality educational programs, classes and services;
     o   Qualified and experienced faculty;
     o   Competitive tuition cost;
     o   Career advancing and practical skills which are in demand in the
         marketplace.

     In terms of non-degree programs offered by the University, we compete with
a variety of business and information technology providers, primarily those in
the for-profit training sector. Many of these competitors have higher market
share and longer-term relationships with corporate and government sponsors.

     The University competes with other educational institutions primarily based
on the quality of its business-oriented curriculum and instruction, its flexible
schedules and convenient classroom locations, and its responsiveness to changing
educational requirements of the workplace. Few of the University's competitors
have structured their programs to meet the special needs of working adult
students, although management believes that more may do so in the future.

     The Company also competes with other higher learning institutions in its
market area for marketing and printout broadcast media access as well as for
instructors, both for the classroom and online.

EMPLOYEES

     As of December 2001, the University employed 486 faculty members, of whom
116 were full-time and 370 part-time, and 474 non-faculty staff in information
systems, financial aid, recruitment and admissions, payroll and human resources,
corporate accounting and other administrative functions. Of the University's
non-faculty staff, 365 were employed full-time and 109 part-time.


                                       7


ACCREDITATION, APPROVALS, LICENSING AND FINANCIAL AID REGULATION

REGULATORY ENVIRONMENT

     The Higher Education Act of 1965, as amended ("HEA"), and the regulations
promulgated thereunder require all higher education institutions that
participate in the various federal student financial aid programs under Title IV
of the HEA ("Title IV Programs") including the University, to comply with
detailed substantive and reporting requirements as well as to undergo periodic
regulatory scrutiny. The HEA mandates specific regulatory responsibility for
each of the following components of the higher education regulatory triad: (i)
the federal government through the Department of Education; (ii) the accrediting
agencies recognized by the Department of Education; and (iii) state higher
education regulatory bodies. The regulations, standards, and policies of these
regulatory agencies are subject to change.

ACCREDITATION

     The University has been accredited since 1981 by Middle States, a regional
accrediting agency recognized by the Department of Education. Accreditation is a
system for recognizing educational institutions and their programs for
performance, integrity and quality that entitles them to the confidence of the
educational community and the public. In the United States, this recognition
comes primarily through private voluntary associations of institutions and
programs of higher education. These associations establish criteria for
accreditation, evaluate institutions and professional programs for
accreditation, and publicly designate those institutions that meet their
criteria. Accredited schools are subject to periodic review by accrediting
bodies to ensure that the schools maintain the performance, integrity and
quality required for accreditation.

     Middle States is the same accrediting agency that grants institutional
accreditation to other degree-granting public and private colleges and
universities in its region (namely, Delaware, District of Columbia, Maryland,
New Jersey, New York, Pennsylvania, Puerto Rico, and U.S. Virgin Islands).
Accreditation by Middle States is an important attribute of the University.
Colleges and universities depend on accreditation in evaluating transfers of
credit and applications to graduate schools. Employers rely on the accredited
status of institutions when evaluating a candidate's credentials, and students
and corporate and government sponsors under tuition reimbursement programs look
to accreditation for assurance that an institution maintains high quality
educational standards. Moreover, institutional accreditation is necessary to
qualify for eligibility for federal student financial assistance.

     Middle States reaffirmed the University's accreditation in 2000 for a ten
year period.

     The accrediting agencies that accredit higher education institutions in
various regions of the United States have recently adopted a "Policy on
Evaluation of Institutions Operating Interregionally." Under that policy both
the "home" regional accreditor and the "host" regional accreditor cooperate to
evaluate an institution that delivers education at a physical site in the host
regional accreditor's region. Although the home region is solely responsible for
final accreditation actions, as the University opens campuses in regions outside
the Middle States region, the host regional accreditors will also participate in
the accreditation process of such expansion operations.

STATE LICENSURE

     The University is authorized to offer its programs, including those offered
through Strayer ONLINE, by the D.C. Education Licensure Commission, the Virginia
State Council of Higher Education, the Maryland Higher Education Commission and
the Board of Governors of the University of North Carolina (the state licensure
body for North Carolina). The University is dependent on the authorization of
each state within which the University offers educational programs to allow it
to operate and to grant degrees or diplomas to students. The University is
subject to extensive regulation in each of the three jurisdictions (the District
of Columbia, Virginia and Maryland) in which it currently operates and the
fourth jurisdiction (North Carolina) in which it plans to open campuses in 2002.
State laws and regulations

                                       8


affect the University's operations and may limit the ability of the University
to introduce educational programs or establish new campuses. State authorization
also is required in order for an institution to become and remain eligible to
participate in Title IV Programs.


OTHER APPROVALS

     The University is authorized by the Immigration and Naturalization Service
(the "INS") of the U.S. Department of Justice to admit international students
for study in the U.S. subject to applicable guidelines. In addition, Strayer is
approved by appropriate authorities for the education of veterans and members of
the selective reserve and their dependents, as well as for the rehabilitation of
handicapped students.

FINANCING STUDENT EDUCATION

     Students finance their Strayer education in a variety of ways. A
significant number of students utilize federal financial aid. In addition, many
of Strayer's working adult students finance their own education or receive full
or partial tuition reimbursement from their employers. Congress has enacted
several tax credits for students pursuing higher education as well as providing
a deduction for interest on student loans and exclusions from income of certain
tuition reimbursement amounts. Strayer also offers a variety of grants, loans
(including loans under the SEL Program), scholarships and work-study programs as
financing options for its students.

     In 2001, approximately 44% of the University's students participated in one
or more Title IV Programs. A substantial portion (approximately 55% in 2001) of
the University's revenues are derived from tuition financed under Title IV
Programs.

     The University's financial aid programs are designed to assist eligible
students whose financial resources are inadequate to meet the cost of education.
Aid is awarded on the basis of financial need, generally defined under the HEA
as the difference between the cost of attending a program of study and the
amount a student reasonably can be expected to contribute to those expenses. All
recipients of financial aid must maintain a satisfactory grade point average and
progress in a timely manner toward completion of a program of study.

     1998 HEA amendments that took effect on October 7, 2000 address an
institution's refund policy with regard to Title IV Programs only. Under the new
provision, the institution must first determine the amount of Title IV Program
funds that the student "earned." If the student withdraws during the first 60%
of any period of enrollment or payment period, the amount of Title IV Program
funds that the student earned is equal to a pro rata portion of the funds for
which the student would otherwise be eligible. If the student withdraws after
the 60% point, then the student has earned 100% of the Title IV Program funds.
The institution must return to the appropriate Title IV Programs, in a specified
order and excluding the Federal Work-Study Program, the lesser of the unearned
Title IV Program funds or the institutional charges incurred by the student for
the period multiplied by the percentage of unearned Title IV Program funds. The
Company believes that the University's refund policy is consistent with the
current HEA.

TITLE IV PROGRAMS

     The University maintains eligibility for its students to participate in the
following Title IV Programs:

     Federal Pell Grants. Grants under the Federal Pell Grant ("Pell") program
are available to eligible students based on financial need and other factors.

     Campus-Based Programs. The "campus-based" Title IV Programs include the
Federal Supplemental Educational Opportunity Grant program, the Federal
Work-Study program, and the Federal Perkins Loan ("Perkins") program.

     Federal Family Education Loans. Pursuant to the Federal Family Education
Loan Program (the "FFEL Program"), which includes the Federal Stafford Loan
("Stafford") program and the Federal Parent Loan for Undergraduate Students
("PLUS") program, students and their parents can obtain from

                                       9


lending institutions subsidized and unsubsidized student loans, which are
guaranteed by the federal government. Students who demonstrate financial need
may qualify for a subsidized Stafford loan, and the federal government will pay
the interest on the loan while the student is in school and until the borrower's
obligation to repay the loan begins. Unsubsidized Stafford loans are available
to students who do not qualify for a subsidized Stafford loan or in some cases
in addition to a subsidized Stafford loan.

     Federal Direct Student Loans. Under the William D. Ford Federal Direct Loan
Program (the "Direct Loan Program"), the Department of Education makes loans
directly to students rather than guaranteeing loans made by lending
institutions. The University has not originated any loans under this program,
but utilizes other Title IV loan programs.


OTHER FINANCIAL AID PROGRAMS

     In addition to the University's own student loan and scholarship programs,
eligible students at the University may participate in educational assistance
programs administered by the U.S. Department of Veterans Affairs, the U.S.
Department of Defense, the District of Columbia and private organizations.

FINANCIAL AID REGULATION

     To be eligible to participate in Title IV Programs, the University must
comply with specific standards and procedures set forth in the HEA and the
regulations issued thereunder by the Department of Education. An institution
must, among other things, be authorized by each state within which it operates
to offer its educational programs and be accredited by a recognized accrediting
agency. The institution also must be certified by the Department of Education to
participate in Title IV Programs, based on a determination that, among other
things, the institution meets certain standards of administrative capability and
financial responsibility. For purposes of the Title IV Programs, the University
and all of its campuses are considered to be a single "institution of higher
education" so that Department of Education requirements applicable to an
"institution of higher education" are applied to all of the University's
campuses in the aggregate rather than on an individual basis. The University
currently is certified to participate in Title IV Programs.

     In October 1998, Congress reauthorized and amended the HEA. While the 1998
HEA amendments made numerous changes to Title IV Program requirements, the
Company believes that these changes have not and will not have a material
adverse effect on the University. The Company believes that the University is in
material compliance with the HEA.

     Congress reauthorizes the HEA every five to six years. In addition Congress
reviews and determines appropriations for Title IV Programs on an annual basis.
An elimination of certain Title IV Programs, a reduction in federal funding
levels of such programs, material changes in the requirements for participation
in such programs, or the substitution of materially different programs could
reduce the ability of certain students to finance their education, which in turn
could lead to lower enrollments at the University or require the University to
increase its reliance upon alternative sources of student financial aid. Given
the significant percentage of the University's revenues that are derived
indirectly from the Title IV Programs, the loss of or a significant reduction in
Title IV Program funds available to the University's students could have a
material adverse effect on the Company. In addition, the regulations applicable
to the University have been subject to frequent revisions. The University's
continued compliance with such regulations may affect the operations of the
University and its ability to participate in Title IV Programs. Certain elements
of the regulations applicable to the University are described below.

INCREASED REGULATORY SCRUTINY

     The 1992 amendments to the HEA formalized, modified and strengthened the
regulatory structure known as the "Program Integrity Triad," which consists of
the Department of Education, recognized accrediting agencies, and state higher
education regulatory bodies. Congress intended this initiative to increase the
regulatory scrutiny of post-secondary educational institutions. The 1998 HEA
amendments preserve the Program Integrity Triad with some refinements. In
addition to the Program Integrity Triad, other participants in Title IV
Programs, notably student loan guaranty agencies, also have enforcement
authority.


                                       10


ADMINISTRATIVE CAPABILITY

     Department of Education regulations specify extensive criteria by which an
institution must establish that it has the requisite "administrative capability"
to participate in Title IV Programs. To meet the administrative capability
standards, an institution, among other things, must not have cohort default
rates above specified levels, must have various procedures in place for
safeguarding federal funds, must not be, and not have any principal or affiliate
who is, debarred or suspended from federal contracting or engaging in activity
that is cause for debarment or suspension, and must not otherwise appear to lack
administrative capability.

     In certain circumstances, including a change in ownership resulting in a
change of control, the Department of Education may certify the institution's
continuing eligibility to participate in Title IV Programs on a provisional
basis for no more than three years. During the period of provisional
certification, the institution must comply with any additional conditions
included in its program participation agreement. If the Department of Education
determines that a provisionally certified institution is unable to meet its
responsibilities under its program participation agreement, it may revoke the
institution's certification to participate in Title IV Programs.

     Department of Education regulations permit an institution to enter into a
written contract with a third-party servicer for the administration of any
aspect of the institution's participation in Title IV Programs. The third-party
servicer must, among other obligations, comply with Title IV requirements and be
jointly and severally liable with the institution for any violation by the
servicer of any Title IV provision. The University has written contracts with
three third-party servicers: Financial Aid Management for Education, Inc.,
Post-secondary Education Assistance Corporation, and Weber and Associates, Inc.
The servicers each perform activities related to the University's participation
in Title IV Programs, such as certifying FFEL Program loan applications,
preparing reports from the University to the Department of Education, issuing
payments for the Pell and campus-based programs, and issuing and collecting
Perkins loans.

FINANCIAL RESPONSIBILITY

     The HEA and Department of Education regulations establish extensive
standards of financial responsibility that institutions such as the University
must satisfy to participate in Title IV Programs. These standards generally
require that an institution provide the services described in its official
publications and statements; provide the administrative resources necessary to
comply with Title IV requirements; and meet all of its financial obligations,
including required refunds and any repayments to the Department of Education for
debts and liabilities incurred in programs administered by the Department.

     In addition, Department of Education standards, which took effect July 1,
1998, utilize a complex formula to assess financial responsibility. The
standards focus on three financial ratios: (i) equity ratio (which measures the
institution's capital resources, ability to borrow and financial viability);
(ii) primary reserve ratio (which measures the institution's financial viability
and liquidity); and (iii) net income ratio (which measures the institution's
ability to operate at a profit or within its means). An institution's financial
ratios must yield a composite score of at least 1.5 for the institution to be
deemed financially responsible without the need for further federal oversight.
The University has applied the financial responsibility standards to its audited
financial statements as of and for the year ended December 31, 2001 and
calculated a composite score of 3.0, the highest score available. The Company
therefore believes that the University meets the Department's financial
responsibility standards.

STUDENT LOAN DEFAULTS

     Under the HEA, an educational institution may lose its eligibility to
participate in some or all of the Title IV Programs if defaults on the repayment
of federally guaranteed student loans by its students exceed certain levels. A
rate of student defaults (known as a "cohort default rate") is calculated for
each institution annually by determining the rate at which borrowers who become
subject to their repayment obligation in one federal fiscal year default by the
end of the following federal fiscal year. The Department

                                       11


calculates a single cohort default rate for an institution that includes all
borrowers who commenced repayment on any FFEL Program or Direct Loan Program
loan.

     The Department issued new regulations effective July 1, 2001 regarding
cohort default rates. Under these regulations, if the Department notifies an
institution that its three most recent cohort default rates are each 25 percent
or greater, the institution's participation in the FFEL Program, Direct Loan
Program, and Federal Pell Grant Program ends 30 days after the notification,
unless the institution timely appeals that determination on specified grounds
and according to specified procedures. An institution's participation in the
FFEL Program and Direct Loan Program ends 30 days after notification that its
most recent cohort default rate is greater than 40 percent, unless the
institution timely appeals that determination on specified grounds and according
to specified procedures. An institution whose participation ends under these
provisions may not participate in the relevant programs for the remainder of the
fiscal year in which the institution receives the notification and for the next
two fiscal years. The new regulations also address cohort default rates for
institutions that have undergone a change in status, such as acquisition or
merger of institutions and acquisition of another institution's branches or
locations.

     If an institution's cohort default rate equals or exceeds 25% in any of the
three most recent federal fiscal years, the institution may be placed on
provisional certification status. Provisional certification does not limit an
institution's access to Title IV Program funds; however, an institution with
provisional status is under closer review by the Department of Education and may
be subject to summary adverse action if it violates Title IV Program
requirements. The University's cohort default rates on FFEL Program loans for
the 1997, 1998 and 1999 federal fiscal years, the three most recent years for
which this information is available, were 14.5%, 12.1% and 5.6%, respectively.
The average default rates for proprietary institutions nationally were 15.4%,
11.4% and 9.3% in fiscal years 1997, 1998 and 1999, respectively.

THE "90/10 RULE"

     Under what is commonly referred to as the "90/10 Rule," the HEA provides
that proprietary institutions, such as the University, are eligible to
participate in Title IV Programs only if they derive no more than 90% of their
revenues from Title IV Programs, as determined in accordance with a formula in
the regulations. A proprietary institution that violates the "90/10 Rule" loses
its eligibility to participate in Title IV Programs for at least one year.
During 2001, the University derived 55% of its revenues from tuition financed
under Title IV Programs.

INCENTIVE COMPENSATION

     As a part of an institution's program participation agreement with the
Department of Education and in accordance with the HEA, the institution must
certify that it will neither provide, nor contract with any entity that
provides, any commission, bonus or other incentive payment based directly or
indirectly on success in securing enrollments or financial aid to any person or
entity engaged in any student recruitment, admission or financial aid awarding
activity. Congress is considering legislation, and the Department of Education
is engaged in negotiated rulemaking, to clarify the incentive payment rule.
Failure to comply with the incentive payment rule could result in loss of
ability to participate in Federal Student Financial Aid programs or financial
penalties. Although there can be no assurance that the Department of Education
would not find deficiencies in the University's present or former employee
compensation and third-party contractual arrangements, the University believes
that its employee compensation and third-party contractual arrangements comply
with the incentive compensation provisions of the HEA.

DISTANCE LEARNING AND THE "50% RULE"

     In 1997, the University received regulatory approval from the D.C.
Education Licensure Commission, Virginia State Council of Higher Education,
Maryland Higher Education Commission, and Middle States to offer all of its
existing degree and diploma programs through Strayer ONLINE via Internet-based
telecommunications instruction. Instruction for this program is delivered from
the Company's Distance Learning Center in Lorton, Virginia. During the Winter
2002 quarter, the University had 4,260 students taking courses online, of whom
3,222 students took classes solely through Strayer ONLINE.

                                       12


     In addition to the regulation of distance education by state education
licensure agencies and Middle States, the HEA imposes a limit on the amount of
correspondence study an institution participating in Title IV Programs may
offer. The HEA also excludes from Title IV Program participation institutions at
which 50% or more of the institution's students are enrolled in correspondence
courses, except that the Secretary of Education is authorized to waive this
limitation at his/her discretion in the case of institutions offering two- or
four-year programs leading to an associate or bachelor degree. Department of
Education regulations grant an automatic waiver for these degree-granting
institutions if students enrolled in correspondence courses receive five percent
or less of the total Title IV Program funds received by all students enrolled at
the institution. In accordance with HEA regulations, the Department of Education
considers a telecommunications course to be a correspondence course if the sum
of telecommunications courses and other correspondence courses the institution
provided during an award year equaled or exceeded 50% of the total number of
courses it provided during that year. In addition, a student is not eligible for
Title IV Program funds for a correspondence course unless such course is part of
a program leading to an associate, bachelor or graduate degree. The HEA states
that a student enrolled in a course of instruction that is offered in whole or
in part through telecommunications and leads to a recognized certificate for a
program of study of one year or longer, or a recognized associate, bachelor or
graduate degree conferred by such institution, is not considered to be enrolled
in a correspondence course, unless the total number of telecommunications and
correspondence courses offered by the institution equals or exceeds 50% of the
total number of courses offered by the institution. For purposes of the 50%
rule, a course must be considered as being offered once during an award year
regardless of the number of times it is offered during that year, and a course
that is offered both on campus and online must be considered two courses for the
purpose of determining the total number of courses the institution provided
during an award year. The University's policy is to ensure that it remains in
compliance with the 50% rule by offering courses in a manner such that the
number of courses offered through Strayer ONLINE will not equal or exceed one
half of the total number of courses offered by the University, calculated as set
forth above. The University monitors enrollment in and the offering of courses
through Strayer ONLINE to ensure that the prescribed limits are not exceeded.

POTENTIAL EFFECT OF REGULATORY VIOLATIONS

     If the University fails to comply with the regulatory standards governing
Title IV Programs, the Department of Education could impose one or more
sanctions, including transferring the University to the reimbursement or cash
monitoring system of payment, requiring repayment of certain Title IV funds,
certifying the University's eligibility on a provisional basis, taking emergency
action, referring the matter for criminal prosecution, or initiating proceedings
to impose a fine or to limit, suspend or terminate the participation of the
University in Title IV Programs. In addition, the University's guaranty
agencies could limit, suspend or terminate the University's eligibility to
provide guaranteed student loans in the event of certain regulatory violations.
Although there are no such sanctions currently in force, and the University does
not believe any such sanctions are contemplated, if such sanctions were imposed
against the University and resulted in a substantial curtailment of the
University's participation in Title IV Programs, the University would be
materially and adversely affected.

     If the University lost its eligibility to participate in Title IV Programs,
or if the amount of available federal student financial aid were reduced, the
University would seek to arrange or provide alternative sources of revenue or
financial aid for students. The SEL Program would provide one such alternative,
but there can be no assurance that the SEL Program could provide loans
sufficient to make up for the loss of Title IV Program funds. Although the
University believes that one or more private organizations would be willing to
provide financial assistance to students attending the University, there is no
assurance that this would be the case, and the interest rate and other terms of
such student financial aid might not be as favorable as those for Title IV
Program funds. The University may be required to guarantee all or part of such
alternative assistance or might incur other additional costs in connection with
securing alternative sources of financial aid. Accordingly, the loss of
eligibility of the University to participate in Title IV Programs would be
expected to have a material adverse effect on the University even if it could
arrange or provide alternative sources of revenue or student financial aid.

                                       13


     During 1999, the Department of Education conducted a program review of the
University. The Department of Education issued a final program review
determination letter indicating that the University satisfactorily responded to
the findings in the program review report. In addition, no payments or refunds
were required to be made to the Department of Education or lending institutions
as a result of this program review.

RESTRICTIONS ON ADDING LOCATIONS AND EDUCATIONAL PROGRAMS

     State requirements and accrediting agency standards may in certain
instances limit the ability of the University to establish additional locations
and programs. District of Columbia regulations require institutions to submit an
application for an amended license in order to add a new program or location.
The Virginia State Council of Higher Education requires institutions to obtain
approval prior to offering new educational programs at existing sites or
instruction for degree credit at a new site located more than 25 miles or 30
minutes travel time from an existing location. Maryland law and regulations
require institutions to obtain the approval of the Maryland Higher Education
Commission in order to offer an instructional program not specified in its
certificate of approval or to offer more than one-third of the credit-bearing
coursework leading toward a certificate or degree at a location not specified in
its certificate of approval. Middle States requires institutions that it
accredits to notify it in advance of implementing new programs or locations, and
upon notification may undertake a review of the institution's accreditation.
Based on its current understanding of how these standards will be applied, the
University does not believe that these standards will have a material adverse
effect on the University or its expansion plans.

     The HEA requires proprietary institutions of higher education to be in full
operation for two years before qualifying to participate in Title IV Programs.
However, the applicable regulations permit an institution that is already
qualified to participate in Title IV Programs to establish an additional
location that may immediately qualify, unless the location was acquired from
another institution that has ceased offering educational programs at that
location and has unpaid Title IV liabilities, and the acquiring institution does
not agree to be responsible for certain liabilities of the acquired institution.
The new location must satisfy all other applicable requirements for
institutional eligibility, including approval of the additional location by the
relevant state authorizing agency and the institution's accrediting agency. In
addition, a location that qualifies as a "branch campus" must meet extensive
regulatory requirements, including the standards of administrative capability
and financial responsibility discussed above. The University's expansion plans
assume its continued ability to establish new campuses as additional locations
of the University under such applicable regulations and thereby avoid incurring
the two-year delay in participation in Title IV Programs. The loss of state
authorization or accreditation by the University or an existing campus, or the
failure of the University or a new campus to obtain state authorization or
accreditation, would render the University ineligible to participate in Title IV
Programs in that state or at that location.

     The Department of Education issued new regulations effective July 1, 2001
concerning adding new locations. Under the new regulations, institutions must
report to the Department a new additional location at which at least 50% of an
eligible program will be offered, if the institution wants to disburse Title IV
Program funds to students enrolled at that location. If the institution
participates in Title IV programs under provisional certification, as the
University currently does as a result of its 2001 recapitalization and change of
ownership (see Change in Ownership Resulting in a Change of Control), and in
certain other circumstances, the institution must obtain Department of Education
approval for the new location before providing Title IV assistance to students
at that location. Otherwise, once it reports the location to the Department, the
institution may disburse Title IV Program funds to eligible students at that
location if the location is licensed and accredited. Institutions are
responsible for knowing whether they need approval, and institutions that add
locations and disburse Title IV Program funds when they knew or should have
known that they were required to obtain Department of Education approval may be
subject to administrative repayments and other sanctions. The Company does not
believe that the Department of Education's regulations will create significant
obstacles to the University's plans to add new campuses.

                                       14


     Generally, if an institution eligible to participate in Title IV Programs
adds an educational program after it has been designated as an eligible
institution, the institution must apply to the Department of Education to have
the additional program designated as eligible. However, an institution is not
obligated to obtain Department of Education approval of an additional program
that leads to an associate, baccalaureate, professional or graduate degree or
prepares students for gainful employment in the same or related recognized
occupation as an educational program that has previously been designated as an
eligible program at that institution and meets certain minimum length
requirements. In the event that an institution erroneously determines that an
educational program is eligible for Title IV funds without the Department of
Education's express approval, the institution may be liable for repayment of
Title IV aid received by the institution in connection with that program. The
Company does not believe that the Department of Education's regulations will
create significant obstacles to the University's plans to add new programs.

CHANGE IN OWNERSHIP RESULTING IN A CHANGE OF CONTROL

     Many states and accrediting agencies require institutions of higher
education to report or obtain approval of certain changes in ownership or other
aspects of institutional status, but the types of and triggers for such
reporting or approval vary among states and accrediting agencies. The D.C.
Education Licensure Commission may require an institution licensed by it to
apply to amend its license prior to a change in ownership. The applicable laws
and regulations of Virginia and Maryland do not specifically address reporting
of changes in ownership. The University's accrediting agency, Middle States,
requires institutions that it accredits to inform it in advance of any
substantive change, including a change that significantly alters the ownership
or control of the institution. Examples of substantive changes requiring advance
notice to Middle States include changes in the legal status, ownership or form
of control of the institution, such as the sale of a proprietary institution.
Middle States must approve a substantive change in advance in order to include
the change in the institution's accreditation status.

     The HEA provides that an institution that undergoes a change in ownership
resulting in a change of control loses its eligibility to participate in the
Title IV Programs and must apply to the Department of Education in order to
reestablish such eligibility. An institution is ineligible to receive Title IV
Program funds during the period prior to recertification. The HEA provides that
the Department of Education may provisionally certify an institution seeking
approval of a change of ownership and control based on preliminary review by the
Department of a materially complete application received by the Department
within ten business days after the transaction. The Department may continue such
provisional certification on a month-to-month basis until it has rendered a
decision on the institution's recertification application. The Department may
provisionally certify an institution that has undergone a change in ownership
resulting in a change of control for a period expiring not later than the end of
the third complete award year following the date of provisional certification.
The HEA defines one of the events that would trigger a change in ownership
resulting in a change of control as the transfer of the controlling interest of
the stock of the institution or its parent corporation. For a publicly-traded
corporation, the securities of which are required to be registered under the
Exchange Act, such as the Company, the Department of Education regulations
implementing the HEA define a change in ownership resulting in a change of
control as occurring when a change of control of the corporation takes place
that gives rise to the obligation on the part of the corporation to file a Form
8-K with the SEC notifying that agency of the change of control. A change in
ownership and control of a publicly traded corporation also occurs if a person
who is a controlling shareholder of the corporation ceases to be a controlling
shareholder. A controlling shareholder is a shareholder who holds or controls
through agreement both 25 percent or more of the total outstanding voting stock
of the corporation and more shares of voting stock than any other shareholder.

     Under INS regulations, if a school that is approved to admit foreign
students changes ownership, approval will be automatically withdrawn 60 days
after the change of ownership unless the school files a new petition for school
approval within 60 days after that change of ownership. If, after conducting a
review, the INS district director finds that the school's approval should not be
continued, the district director must institute proceedings to withdraw the
school's approval. The University currently has INS approval to admit foreign
students for U.S. study, subject to applicable regulations.

                                       15


     Pursuant to federal law providing benefits for veterans and reservists, the
University is approved for education of veterans and members of the selective
reserve and their dependents by the state approving agency in the District of
Columbia, Maryland, and Virginia. In certain circumstances, state approving
agencies may require an institution to obtain approval for a change in ownership
and control.

     In order to complete the change of ownership associated with the Company's
self-tender offer to repurchase common shares and its issuance of its Series A
Convertible Preferred Stock to New Mountain Partners, L.P. (a private equity
fund managed by New Mountain Capital, LLC) and DB Capital Investors, L.P. (an
investment fund led by DB Capital Partners, Inc., the merchant banking arm of
Deutsche Bank) in March 2001, the University was required to make a number of
submissions to educational regulatory bodies, including, among others, (1)
filing a "substantive change" report with Middle States; (2) filing an
application for approval to participate in federal student financial aid
programs with the Department of Education; (3) filings with the D.C. Education
Licensure Commission, the Maryland Higher Education Commission, and the Virginia
State Council of Higher Education; and (4) filings with the INS and approving
agencies for veterans benefits in the District of Columbia, Maryland, and
Virginia. All of the applicable agencies approved the transaction, which closed
in 2001. As is customary for institutions undergoing a change of ownership
resulting in a change of control, the Department of Education recertified the
University on a provisional basis through June 30, 2004. Under the terms of the
provisional certification the University must obtain approval of the Department
of Education before awarding Title IV funds in certain circumstances, including
establishment of an additional location, change in ownership, increase in level
of academic offering, addition of certain non-degree or short-term training
programs, change in form of educational measurement, change in state authorizing
agency or primary accrediting agency, or waiver or recognition of regulatory
exception.

     If the University underwent a change of control that required approval by
any state authority, Middle States or any federal agency, and any required
regulatory approval were significantly delayed, limited or denied, there could
be a material adverse effect on the University's ability to offer certain
educational programs, award certain degrees or diplomas, operate one or more of
its locations, admit certain students or participate in Title IV Programs, which
in turn would materially and adversely affect the University's operations. A
change that required approval by a state regulatory authority, Middle States or
a federal agency could also delay the University's ability to establish new
campuses or educational programs and may have other adverse regulatory effects.
Furthermore, the suspension from Title IV Programs and the necessity of
obtaining regulatory approvals in connection with a change of control may
materially limit the University's flexibility in future financing or acquisition
transactions.

ECONOMIC GROWTH AND TAX RELIEF RECONCILIATION ACT OF 2001

     The Economic Growth and Tax Relief Reconciliation Act of 2001 (the "Act")
made permanent the exclusion of up to $5,200 from income provided for qualifying
employer-provided educational assistance (with respect to courses beginning
after December 31, 2001) and extended the exclusion to graduate level programs.
In addition, the Act allows taxpayers to claim a HOPE Scholarship Credit or a
Lifetime Learning Credit for a taxable year and to exclude from gross income
amounts distributed from a Coverdell education savings account on behalf of the
same student as long as the distribution is not used for the same education
expenses for which a credit was claimed. The Act also increases the annual limit
on contributions to Coverdell education savings accounts from $500 to $2,000 for
taxable years after 2001, with the phase-out range for married taxpayers filing
a joint return extended to between $190,000 and $220,000 of modified adjusted
gross income.

     The Act also expands the definition of "qualified tuition program" to
include certain prepaid tuition programs established and maintained by one or
more eligible educational institutions that satisfy the requirements under
section 529 of the Internal Revenue Code. In the case of a qualified tuition
program maintained by one or more private eligible educational institutions, the
Act allows taxpayers to purchase tuition credits or certificates on behalf of a
designated beneficiary but not to make contributions to a savings account plan.
The Act allows taxpayers to claim a HOPE Scholarship Credit or Lifetime Learning


                                       16


Credit for a taxable year and exclude from gross income amounts distributed
(both the principal and earnings portions) from a qualified tuition program on
behalf of the same student as long as the distribution is not used for the same
expenses for which a credit was claimed.

     For taxable years beginning after December 31, 2001, the Act permits
taxpayers an above-the-line deduction for qualified higher education expenses.
For 2002 and 2003, taxpayers with adjusted gross income that does not exceed
$65,000 ($130,000 in the case of married couples filing joint returns) are
entitled to a maximum deduction of $3,000 per year. The Act also increased the
phase-out ranges for eligibility for the student loan interest deduction (for
interest paid on qualified education loans after December 31, 2001) to between
$50,000 and $65,000 for single taxpayers and to between $100,000 and $130,000
for married taxpayers filing joint returns, with the ranges adjusted annually
for inflation after 2002. In addition, the Act repealed both the limit on the
number of months during which interest paid on a qualified education loan is
deductible and the restriction that voluntary payments of interest are not
deductible (for interest paid on qualified education loans after December 31,
2001).

ITEM 2. PROPERTIES.

     As of December 31, 2001, the Company leased fourteen of its various
campuses and administrative locations. In February 2002, the Company purchased
its Washington D.C., Manassas, VA and Woodbridge, VA facilities from entities
affiliated with its former majority stockholder, President and CEO, Ron K.
Bailey for an aggregate purchase price of $12 million. These three campuses
comprise 74,600 square feet and had an aggregate annual rent of $1,626,000. As a
result of this purchase, only one of its campuses, Fredericksburg, is now owned
by entities affiliated with Mr. Bailey. See "Certain Transactions -- Campus
Facilities" and Note 9 to the Company's consolidated financial statements. The
table below sets forth certain information regarding each of the Company's
properties at December 31, 2001 (except as otherwise noted):



                                                APPROXIMATE
                                                  AREA IN        INITIAL LEASE TERM
                    LOCATION                    SQUARE FEET     YEAR EXPIRES (1) (2)
                    --------                    -----------     --------------------
                                                          
     Alexandria, VA........................        22,000         Facility is owned
     Anne Arundel County, MD...............        17,000               2004
     Arlington, VA.........................        26,000               2003
     Chesapeake, VA........................        21,000               2011
     Chesterfield, VA......................        11,000               2004
     Corporate Headquarters (Arlington, VA)         7,000               2012
     Fredericksburg, VA....................        17,500               2006
     Henrico County (Glen Allen, VA).......        20,800         Facility is owned
     Jessup, MD............................         5,100               2003
     Loudoun Campus (Ashburn, VA)..........        33,000         Facility is owned
     Manassas, VA..........................        20,800         Facility is owned (3)
     Montgomery County (Germantown, MD)....        18,000               2005
     Newport News, VA......................        21,000               2011
     Owings Mills, MD......................        15,000               2005
     Prince George's County, MD............        21,400               2003
     Strayer ONLINE (Lorton, VA)...........        16,200               2005
     Takoma Park (Washington, D.C.)........        21,800          Facility is owned
     Washington, D.C. Campus...............        33,000          Facility is owned (3)
     Washington, D.C. Library/Annex........        12,200               2006
     White Marsh (Baltimore, MD)...........        20,000               2010
     Woodbridge, VA........................        20,800          Facility is owned (3)



- ----------
(1)  A number of these facility leases have renewal options.
(2)  The Company also has leases for approximately 44,000 square feet at three
     locations expiring in 2002 from which it has already or plans to relocate
     into other space reflected in the table above.
(3)  Leased in 2001 and acquired in February 2002.


                                       17


     In March 2002, the Company also entered into leasing arrangements for the
three North Carolina campuses it plans to open in 2002, one in Raleigh-Durham
and two in Charlotte (each with approximately 12,500 square feet and with
initial terms expiring in 2007).

ITEM 3. LEGAL PROCEEDINGS.

     From time to time, the Company is involved in litigation and other legal
proceedings arising out of the ordinary course of its business. There are no
pending material legal proceedings to which the Company is subject or to which
the Company's property is subject.

ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.

     No matters were voted upon by stockholders during the fourth quarter of
2001.

                                       18


                                     PART II

ITEM 5. MARKET FOR REGISTRANT'S COMMON EQUITY AND RELATED STOCKHOLDER MATTERS.

     The Common Stock is traded on the Nasdaq National Market under the symbol
"STRA." The following table sets forth, for the periods indicated, the high,
low, and closing sale prices of the Company's Common Stock, as reported on the
Nasdaq National Market.

                                                 HIGH      LOW    CLOSE
                                               -------- -------- --------
  2000:
    First Quarter...........................   $  31.63 $  18.56 $  26.00
    Second Quarter..........................   $  27.13 $  20.05 $  24.00
    Third Quarter...........................   $  26.00 $  20.63 $  21.88
    Fourth Quarter..........................   $  27.00 $  17.50 $  25.56
  2001:
    First Quarter...........................   $  35.38 $  23.75 $  35.00
    Second Quarter..........................   $  50.00 $  32.06 $  48.75
    Third Quarter...........................   $  54.70 $  37.20 $  44.60
    Fourth Quarter..........................   $  51.95 $  41.39 $  48.72

     The last sales price of the Common Stock on March 15, 2002, as reported on
the Nasdaq National Market, was $49.73 per share. As of March 15, 2002, there
were approximately 8,352,412 shares of Common Stock outstanding, 100 holders of
record. In addition, there exist a number (approximately 4,500 as of March 22,
2002) of institutional and other holders of Common Stock whose shares are held
in nominee accounts by brokers. On March 15, 2002, the Company also had
5,897,495 shares of Series A Convertible Redeemable Preferred Stock, which are
convertible (as of that date) into the same number of shares of Common Stock.
The Company also had outstanding options to purchase 930,000 shares of Common
Stock as of March 15, 2002.

     The Company has established a policy of declaring quarterly cash dividends
at the rate of $0.065 per share ($0.26 annually) on the Company's Common Stock.
Whether to declare dividends and the amount of dividends payable in the future
will be reviewed periodically by the Company's Board of Directors in light of
the Company's earnings, cash flow, financial condition, capital needs,
investment opportunities and regulatory considerations. There is no requirement
or assurance that common dividends will continue to be paid.

     The Company in 2001 issued its Series A Convertible Mandatorily Redeemable
Preferred Stock, the terms of which are described in Note 6 to the Consolidated
Financial Statements below. From May 15, 2001 until May 15, 2006, dividends
accrue at an annual rate of 7%, with 3.5% payable in cash when the dividend is
declared and the rest issued in additional shares and compounding quarterly
until the Series A Convertible Mandatorily Redeemable Preferred Stock either
converts, is redeemed, or a liquidation event occurs. Beginning on May 16, 2006,
dividends accrue at a rate of 3%, all of which is paid in cash when the dividend
is declared.

ITEM 6. SELECTED CONSOLIDATED FINANCIAL DATA (IN THOUSANDS, EXCEPT PER SHARE AND
        OPERATING DATA AMOUNTS).

     The following table sets forth, for the periods and at the dates indicated,
selected consolidated financial data for the Company. The financial information
has been derived from the Company's consolidated financial statements. The
information set forth below is qualified by reference to and should be read in
conjunction with the Company's consolidated financial statements and notes
thereto and "Management's Discussion and Analysis of Financial Condition and
Results of Operations" included elsewhere in this annual report.


                                       19



                                                                 YEAR ENDED DECEMBER 31,
                                                   ------------------------------------------------------   4 YEAR
                                                     1997       1998        1999       2000        2001      CAGR
                                                   --------  ---------   ---------  ---------   ---------   ------
                                                                                            
INCOME STATEMENT DATA:
  Total revenues................................   $ 53,131   $ 62,872    $ 69,776   $ 78,214    $ 92,876     15%
                                                   --------   --------    --------   --------    --------
  Costs and expenses
     Instruction and educational support........     19,738     22,355      25,082     28,187      33,699
     Selling and promotion......................      5,476      5,923       7,765      8,480      12,576
     General and administration.................      7,232      8,387       9,405     10,620      13,094
                                                   --------   --------    --------   --------    --------
                                                     32,446     36,665      42,252     47,287      59,369
                                                   --------   --------    --------   --------    --------
  Income from operations........................     20,685     26,207      27,524     30,927      33,507     13%
  Investment and other income...................      2,764      3,180       4,302      4,756       3,791
                                                   --------   --------    --------   --------    --------
  Income before income taxes....................     23,449     29,387      31,826     35,683      37,298
  Provision for income taxes....................      9,012     11,440      12,500     13,974      14,489
                                                   --------   --------    --------   --------    --------
  Net income....................................   $ 14,437   $ 17,947    $ 19,326   $ 21,709    $ 22,809     12%
                                                   ========   ========    ========   ========    ========
NET INCOME PER SHARE
  Basic.........................................   $   0.96   $   1.15    $   1.25   $   1.42    $   1.62
                                                   ========   ========    ========   ========    ========
  Diluted.......................................   $   0.93   $   1.12    $   1.23   $   1.41    $   1.55     14%
                                                   ========   ========    ========   ========    ========
WEIGHTED AVERAGE SHARES OUTSTANDING
  Basic.........................................     15,037     15,626      15,506     15,324      10,970
                                                   ========   ========    ========   ========    ========
  Diluted (a)...................................     15,590     16,063      15,711     15,451      14,737
                                                   ========   ========    ========   ========    ========
OTHER DATA:
EBITDA (b)......................................     21,921     27,832      29,418     32,990      36,150
EBITDA as % of revenue .........................       41.3%      44.3%       42.2%      42.2%       38.9%
Depreciation ...................................      1,236      1,625       1,894      2,063       2,643
Capital expenditures ...........................      2,286      7,392       4,851      4,388       6,274
% Return on average equity (c)..................       28.7%      24.5%       23.8%      24.3%       25.5%
Cash dividends per common share.................   $   0.17   $   0.23    $   0.24   $   0.25     $  0.26
Enrollment (d)..................................      9,419     10,449      11,504     12,096      14,009     10%
Campuses (e)....................................         10         11          13         14          17     14%




                                                                       AT DECEMBER 31,
                                                   -----------------------------------------------------
                                                     1997        1998       1999       2000       2001
                                                   --------    --------   --------   --------   --------
                                                                                 
BALANCE SHEET DATA:
  Cash and cash equivalents.....................   $ 15,934    $ 18,614   $ 12,213   $ 25,190   $ 57,659
  Working capital................................    20,600      23,363     18,170     26,742     49,846
  Total assets...................................    78,248      97,146     98,096    119,139    110,488
  Long-term liabilities..........................       137         330        141         --        763
  Total liabilities..............................    13,125      15,501     17,035     21,395     29,513
  Mandatorily redeemable convertible
    preferred stock..............................        --          --         --         --    148,347
  Total stockholders' equity (deficit) ..........    65,123      81,645     81,061     97,744    (67,372)


- ----------

(a)  Diluted weighted average shares outstanding reflect the issuance in May
     2001 and assumed conversion of the Series A Convertible Mandatorily
     Redeemable Preferred Stock and outstanding options (See Notes 5 and 6 to
     Consolidated Financial Statements).

(b)  EBITDA is defined as earnings before interest, taxes, depreciation and
     amortization.

                                       20


(c)  % Return on average equity is calculated by dividing net income by average
     stockholders' equity, including Preferred Stock. Average stockholders'
     equity is calculated by dividing beginning and ending stockholders' equity
     by two.

(d)  Reflects student enrollment as of the beginning of the Fall academic
     quarter for each year indicated. See "Management's Discussion and Analysis
     of Financial Condition and Results of Operations -- Seasonality."

(e)  Reflects number of campuses in operation at December 31.

ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS
        OF OPERATIONS.

     Certain of the statements included in the "Management's Discussion and
Analysis of Financial Condition and Results of Operations" as well as elsewhere
in this report on Form 10-K are forward-looking statements made pursuant to the
Private Securities Litigation Reform Act of 1995 ("Reform Act"). These
statements are based on the Company's current expectations and are subject to a
number of risks and uncertainties. In connection with the Safe Harbor provisions
of the Reform Act, the Company has identified important factors that could cause
the actual results to differ materially from those expressed in or implied by
such statements. The uncertainties and risks include the pace of growth of
student enrollment, our continued compliance with Title IV of the Higher
Education Act, competitive factors, risks associated with the opening of new
campuses and the timing of related regulatory approvals and general economic and
market conditions. Further information about these and other relevant risks and
uncertainties may be found elsewhere in this annual report on Form 10-K and in
the Company's other filings with the Securities and Exchange Commission, all of
which are incorporated herein by reference and are available from the Commission
and from the Company's world wide web site at www.strayeredu.com as well as from
other sources. The Company undertakes no obligation to update or revise forward
looking statements.

BACKGROUND AND OVERVIEW

     Strayer Education, Inc. ("Strayer" or the "Company") is an education
services holding company which owns Strayer University, Inc. (the "University")
and Education Loan Processing, Inc. ("ELP"). The University is an institution of
higher education offering undergraduate and graduate degree programs at
seventeen campuses in Maryland, Virginia, and the District of Columbia and
worldwide through Strayer ONLINE. The University has also received approval from
its accrediting agency and the University of North Carolina Board of Governors
to offer post-secondary education in North Carolina at three campuses to be
opened in 2002. ELP administers Strayer's education loan programs.

      In May 2001, the Company issued $150 million of convertible mandatorily
redeemable Series A Preferred Stock. The Company used the $150 million together
with approximately $36 million of cash to repurchase 7,175,000 shares of
outstanding common stock of the Company from the Company's majority stockholder
at $25.00 per share.

     As set forth below, enrollment (measured by Fall quarter to Fall quarter),
full-time tuition rates, revenues, operating income, and net income have all
increased in each of the last three years.


                                       21




                                                  1999       2000        2001
                                                 ------     ------      ------
                                                               
Fall enrollment................................  11,504     12,096      14,009
% Change from prior year.......................    10.1%       5.1%       15.8%

Full-time tuition (per credit hour)............  200.00     210.00      220.50
% Change from prior year.......................     5.3%       5.0%        5.0%

Revenues.......................................  69,776     78,214      92,876
% Change from prior year.......................    11.0%      12.1%       18.7%

Operating income...............................  27,524     30,927      33,507
% Change from prior year ......................     5.0%      12.4%        8.3%

Net income.....................................  19,326     21,709      22,809
% Change from prior year ......................     7.7%      12.3%        5.1%

Diluted earnings per share.....................    1.23       1.41        1.55
% Change from prior year  (a)..................    10.1%      14.2%       10.2%


- -------
(a)  % change based on unrounded actual numbers

     The University derives over 98% of its revenue from tuition collected from
its students. The academic year of the University is divided into four quarters,
which approximately coincide with the four quarters of the calendar year.
Students make payment arrangements for the tuition for each course prior to the
beginning of the quarter. When students register for courses, tuition is
recorded as unearned tuition, which is recognized as courses are taught through
the academic quarter. If a student withdraws from a course prior to completion,
the University refunds a portion of the tuition depending on when the withdrawal
occurs. The University also derives revenue from various fees such as
application fees, examination fees, and "no-show" fees. Beginning in 1998, the
University contracted out its bookstore operations to a third party.

     The University records tuition receivable when students register for the
academic quarter, generally prior to the end of the previous academic quarter.
Because the University's academic quarters coincide with the calendar quarters,
tuition receivable at the end of any calendar quarter largely represents student
tuition due for the following academic quarter. Based upon past experience and
judgment, the University establishes an allowance for doubtful accounts with
respect to accounts receivable not included in unearned tuition. Any uncollected
account more than six months past due is charged against the allowance. The
Company's bad debt expense as a percentage of revenue for the years ended
December 31, 1999, 2000, and 2001 was 2.4%, 2.7% and 1.7%, respectively. See
Schedule II - Valuation and Qualifying Accounts after Note 11 to the Company's
Consolidated Financial Statements below.

     The University's expenses consist of instruction and educational support
expenses, selling and promotional expenses, and general and administration
expenses. Instruction and educational support expenses generally contain items
of expense directly attributable to the educational activity of the University.
This expense category includes salaries and benefits of faculty, academic
administrators, and student support personnel. Instruction and educational
support expenses also include costs of educational supplies and facilities,
including rent on campus leases, certain costs of establishing and maintaining
computer laboratories, and all other physical plant and occupancy costs, with
the exception of costs attributable to the Jessup, Maryland and Newington,
Virginia facilities, both of which are under leases which are expiring in 2002.

     Selling and promotional expenses include salaries and benefits of personnel
engaged in recruitment, admissions, promotion and development, as well as costs
of advertising and production of marketing materials.

     General and administration expenses include salaries and benefits of
employees engaged in management, student services, accounting, human resources,
compliance and other business functions, along with the occupancy costs
attributable to such functions.

     Investment and other income consist primarily of earnings and realized
gains on investments.

                                       22


CRITICAL ACCOUNTING POLICIES AND ESTIMATES

     Management's Discussion and Analysis of Financial Condition and Results of
Operations discusses the Company's consolidated financial statements, which have
been prepared in accordance with the generally accepted accounting principles of
the United States. The preparation of these consolidated financial statements
requires management to make estimates and judgments that affect the reported
amounts of assets, liabilities, revenues and expenses and the related
disclosures of contingent assets and liabilities. On an ongoing basis,
management evaluates its estimates and judgments related to its allowance for
uncollectible accounts, reserves for student loan losses, income tax provisions
and accrued expenses. Management bases its estimates and judgments on historical
experience and various other factors and assumptions that are believed to be
reasonable under the circumstances, the results of which form the basis for
making judgments regarding the carrying values of assets and liabilities that
are not readily apparent from other sources. Actual results may differ from
these estimates under different assumptions or conditions.

     Management believes that the following critical accounting policies affect
its more significant judgments and estimates used in the preparation of its
consolidated financial statements. The Company records estimates for its
allowance for uncollectible accounts for tuition receivable from students and
for loan loss reserves from student loans granted. If the financial condition of
the Company's students were to deteriorate, resulting in impairment of their
ability to make required payments for tuition or loans payable to the Company,
additional allowances and loan reserves may be required. The Company records
estimates for its accrued expenses and income tax liabilities. Should actual
results differ from the Company's estimates, revisions to its accrued expenses
and income tax liabilities may be required.

RESULTS OF OPERATIONS

     The following table sets forth certain income statement data as a
percentage of revenues for the periods indicated:



                                          YEAR ENDED DECEMBER 31,
                                      ------------------------------
                                        1999        2000       2001
                                      -------     -------    -------
                                                     
Revenues:..........................    100.0%      100.0%     100.0%
                                       -----       -----      -----
Costs and expenses:
  Instruction and educational
     support.......................     35.9        36.0       36.3
  Selling and promotional..........     11.1        10.8       13.5
  General and administration.......     13.5        13.6       14.1
                                       -----       -----      -----
Income from operations.............     39.5        39.5       36.1
Investment and other income........      6.2         6.1        4.1
                                       -----       -----      -----
Income before taxes................     45.7        45.6       40.2
Provision for income taxes.........     18.0        17.9       15.6
                                       -----       -----      -----
Net income.........................     27.7%       27.8%      24.6%
                                       =====       =====      =====

Tax Rate...........................     39.3%       39.2%      38.8%


YEAR ENDED DECEMBER 31, 2001 COMPARED TO YEAR ENDED DECEMBER 31, 2000

     Revenues. Revenues increased 18.7% from $78.2 million in 2000 to $92.9
million in 2001 due to an increase in the number of students and a 5% tuition
increase in 2001.

     Instruction and educational support expenses. Instruction and educational
support expenses increased 19.6% from $28.2 million in 2000 to $33.7 million in
2001. A salary increase of 4% effective in October 2000, the addition of new
faculty due to enrollment growth and the addition of three new campuses
contributed to the increase.

     Selling and promotional expenses. Selling and promotional expenses
increased 48.3% from $8.5 million in 2000 to $12.6 million in 2001 due
principally to an increase in advertising costs, specifically television
advertising, increased advertising for the new campus openings and the Company's
Strayer

                                       23


ONLINE activities, increases in number of admission representatives at existing
campuses and ONLINE, and the addition of admissions personnel at three new
campuses.

     General and administration expenses. General and administration expenses
increased 23.3% from $10.6 million in 2000 to $13.1 million in 2001 due
principally to the addition of three new campuses, an increase in administrative
personnel and the addition of a new chief executive officer, chief operating
officer, corporate counsel, chief technology officer and a new marketing
director.

     Income from operations. Income from operations increased 8.3% from $30.9
million in 2000 to $33.5 million in 2001. This increase was due to the
aforementioned factors.

     Investment and other income. Investment and other income decreased 20.3%
from $4.8 million in 2000 to $3.8 million in 2001. The Company liquidated a
majority of its marketable securities in the first quarter of 2001 to help fund
the Company's self-tender offer. This decline in marketable securities along
with a lower interest rate environment resulted in lower investment income which
was partially offset by a $0.9 million gain from the liquidation of the
marketable securities.

     Provision for income taxes. Income tax expense increased 3.7% from $14.0
million in 2000 to $14.5 million in 2001. This increase was primarily due to the
increase in income before taxes attributable to the factors discussed above, and
a slightly lower tax rate.

     Net income. Net income increased 5.1% from $21.7 million in 2000 to $22.8
million in 2001 because of the factors discussed above.

YEAR ENDED DECEMBER 31, 2000 COMPARED TO YEAR ENDED DECEMBER 31, 1999

     Revenues. Revenues increased 12.1% from $69.8 million in 1999 to $78.2
million in 2000 due to an increase in the number of students and a 5% tuition
increase in 2000.

     Instruction and educational support expenses. Instruction and educational
support expenses increased 12.4% from $25.1 million in 1999 to $28.2 million in
2000 due to an increase in the number of personnel to support increased
enrollment, salary increases and the addition of a new campus in Chesterfield,
Virginia.

     Selling and promotional expenses. Selling and promotional expenses
increased 9.2% from $7.8 million in 1999 to $8.5 million in 2000 due principally
to increased advertising costs, and the addition of admissions personnel.

     General and administration expenses. General and administration expenses
increased 12.9% from $9.4 million in 1999 to $10.6 million in 2000 due
principally to the addition of administrative personnel in order to support
increased enrollments and the addition of a new campus in Chesterfield,
Virginia.

     Income from operations. Income from operations increased 12.4% from $27.5
million in 1999 to $30.9 million in 2000. This increase was primarily due to the
increases in student enrollment and tuition in 2000.

     Investment and other income. Investment and other income increased 10.6%
from $4.3 million in 1999 to $4.8 million in 2000 due to an increase in realized
investment gains and interest on higher levels of invested cash and cash
equivalents.

     Provision for income taxes. Income tax expense increased 11.8% from $12.5
million in 1999 to $14.0 million in 2000. This increase was primarily due to the
increase in income before taxes attributable to the factors discussed above and
no material change in the Company's tax rate.

     Net income. Net income increased 12.3% from $19.3 million in 1999 to $21.7
million in 2000 because of the factors discussed above.

SEASONALITY

     The Company's quarterly results of operations tend to vary significantly
within a year because of student enrollment patterns. Enrollment generally is
highest in the fourth, or Fall quarter, and lowest in

                                       24


the third, or Summer quarter. In 2001, enrollments at the beginning of the
Winter, Spring, Summer and Fall academic quarters were 12,005, 12,044, 9,379 and
14,009, respectively.

Costs generally are not affected by the seasonal factors and do not vary
significantly on a quarterly basis. To some extent, however, instructional and
educational support expenses are lower in the third quarter because fewer
part-time faculty are needed.

     The following table sets forth the Company's revenues on a quarterly basis
for the years ended December 1999, 2000 and 2001.

                                QUARTERLY REVENUE
                             (DOLLARS IN THOUSANDS)



                               1999               2000               2001
                        -----------------  -----------------  ------------------
  THREE MONTHS ENDED     AMOUNT   PERCENT  AMOUNT    PERCENT  AMOUNT    PERCENT
- ---------------------   --------  -------  -------  --------  --------- --------
                                                      
March 31............    $ 18,914     27%   $ 21,128     27%   $23,644     25%
June 30.............      17,643     25      20,325     26     23,826     26
September 30........      12,866     19      14,691     19     18,222     20
December 31.........      20,353     29      22,070     28     27,184     29
                        --------    ---    --------    ---    -------    ---
     Total for Year.    $ 69,776    100%   $ 78,214    100%   $92,876    100%
                        ========    ===    ========    ===    =======    ===


LIQUIDITY AND CAPITAL RESOURCES

     As set forth below, during 2001, the Company generated significant cash
from operations. Furthermore, the Company has no debt. In May 2001, the Company
issued the Series A Convertible Mandatorily Redeemable Preferred Stock raising
$150 million ($146.6 million, net of expenses) and sold marketable securities of
$50.1 million to help fund the Company's $183 million self-tender offer of
common stock. Capital expenditures for 2001 were $6.2 million and the Company
paid $5.1 million in dividends to the common and preferred stockholders.

                             ABBREVIATED CASH FLOWS
                              (DOLLARS IN MILLIONS)




                                                        FOR THE YEAR ENDED
                                                            DECEMBER 31,
                                                     1999       2000      2001
                                                    -----      -----     -----
                                                                
Net income                                         $19.3      $21.7     $22.8
Non-cash items                                       2.1        2.2       2.8
Gain on sale of marketable securities                 --         --      (0.9)
Student loans                                       (1.1)      (1.0)     (1.3)
Change in assets and liabilities                    (1.5)       4.4       4.4
                                                   -----      -----     -----
    Cash from operating activities                  18.8       27.3      27.8
Capital expenditures                                (4.8)      (4.4)     (6.2)
Common stock dividends - cash                       (3.3)      (3.8)     (3.1)
Preferred stock dividends - cash                      --         --      (2.0)
Sale (purchase) of marketable securities            (0.3)      (4.7)     50.1
Issuance of preferred stock, net                      --         --     146.6
Repurchase of common stock                         (17.7)      (2.0)   (183.0)
Proceeds from the exercise of stock options          0.9        0.6       1.5
Lease incentives                                      --         --       0.8
                                                   -----      -----     -----
    Net increase (decrease) in cash                ($6.4)     $13.0     $32.5
                                                   =====      =====     =====


    As set forth below, at December 31, 2001, the Company had cash and cash
equivalents and marketable securities of $57.7 million compared to $75.1 million
at December 31, 2000. Currently, the Company invests its cash in bank overnight
deposits and money market funds. In addition, the Company

                                       25


has available a $10 million credit facility from a bank. The Company believes
that existing cash and cash equivalents, cash generated from operating
activities, and if necessary, cash borrowed under the credit facility, will be
sufficient to meet the Company's requirements for at least the next 24 months.


                         CASH AND MARKETABLE SECURITIES
                              (DOLLARS IN MILLIONS)



                                                            AT DECEMBER 31,
                                                        1999    2000    2001
                                                       ------- ------- -------
                                                              
Cash and cash equivalents                              $  12.2 $  25.2 $  57.7
Marketable securities                                     45.3    49.9      --
                                                       ------- ------- -------
    Total                                              $  57.5 $  75.1 $  57.7
                                                       ======= ======= =======
Investment and other income                            $   4.3 $   4.8 $   3.8
                                                       ======= ======= =======


     The Company has the following contractual commitments associated with
operating leases and preferred stock cash dividends:




                                              PAYMENTS DUE BY PERIOD (IN THOUSANDS)
                                --------------------------------------------------------------------
                                     WITHIN 1 YEAR      2-3 YEARS     4-5 YEARS    AFTER 5 YEARS
                                --------------------------------------------------------------------
                                                                         
Operating Leases                       $ 4,780          $  7,663       $ 5,241       $  9,849

Preferred Stock Cash Dividends*          5,250            10,500        10,452         25,140
                                --------------------------------------------------------------------
Total                                  $10,030          $ 18,163       $15,693       $ 34,989
                                ====================================================================


*    Common stock dividend payments, while not contractual commitments, have
     historically been paid by the Company.

IMPACT OF INFLATION

     Inflation has not had a significant impact on the Company's historical
operations.

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK.

     The Company is exposed to the impact of interest rate changes and may be
exposed to changes in the market values of its future investments. The Company
invests its excess cash in cash equivalents and marketable securities. At
December 31, 2001, the Company's investments were in cash and cash equivalents
including money market mutual funds and bank CD's. The Company has not used
derivative financial instruments in its investment portfolio.

     Investments in money market mutual funds may adversely affect future
earnings should interest rates decline. The Company's future investment income
may fall short of expectations due to changes in interest rates or, with future
investments, the Company may suffer losses in principal if forced to sell
securities which have declined in market value due to changes in interest rates.
As of December 31, 2001, a 10% increase or decline in interest rates will not
have a material impact on the Company's future earnings, fair values, or cash
flows related to investments in cash equivalents or interest earning marketable
securities.


                                       26


ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS

                                                                            PAGE
                                                                            ----

Strayer Education, Inc.
     Report of Independent Accountants...................................    28

   Consolidated Balance Sheets as of December 31, 2000
     and 2001............................................................    29

   Consolidated Statements of Income for each of the three
     years in the period ended December 31, 2001.........................    30

   Consolidated Statements of Comprehensive Income for each
     of the three years in the period ended December 31, 2001............    30

   Consolidated Statements of Stockholders' Equity (Deficit) for each
     of the three years in the period ended December 31, 2001............    31

   Consolidated Statements of Cash Flows for each of the
     three years in the period ended December 31, 2001...................    32

   Notes to Consolidated Financial Statements............................    33

   Schedule II-- Valuation and Qualifying Accounts.......................    47


    All other schedules are omitted because they are not applicable or the
required information is included in the consolidated financial statements or
notes thereto.


                                       27


                        REPORT OF INDEPENDENT ACCOUNTANTS

The Board of Directors and Stockholders
Strayer Education, Inc.

     In our opinion, the consolidated financial statements listed in the
accompanying index present fairly, in all material respects, the financial
position of Strayer Education, Inc. and its subsidiaries (the "Company") as of
December 31, 2001 and 2000, and the results of their operations and their cash
flows for each of the three years in the period ended December 31, 2001, in
conformity with accounting principles generally accepted in the United States of
America. In addition, in our opinion, the financial statement schedule listed in
the accompanying index presents fairly, in all material respects, the
information set forth therein when read in conjunction with the related
consolidated financial statements. These financial statements and financial
statement schedule are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements and
financial statement schedule based on our audits. We conducted our audits of
these statements in accordance with auditing standards generally accepted in the
United States of America, which require that we plan and perform the audit to
obtain reasonable assurance about whether the financial statements are free of
material misstatement. An audit includes examining, on a test basis, evidence
supporting the amounts and disclosures in the financial statements, assessing
the accounting principles used and significant estimates made by management, and
evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.

PricewaterhouseCoopers LLP

Washington, D.C.
February 1, 2002



                                       28


                             STRAYER EDUCATION, INC.
                           CONSOLIDATED BALANCE SHEETS
                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                                                               DECEMBER 31,
                                                                          ---------------------
                                                                            2000         2001
                                                                          ---------   ---------
                                                                                
                          ASSETS
Current assets:
  Cash and cash equivalents ...........................................   $  25,190   $  57,659
  Marketable securities available for sale, at fair value .............       5,918          --
  Short-term investments-- restricted .................................       1,008       1,046
  Tuition receivable, net of allowances for doubtful
     accounts of $489 and $457 in 2000 and 2001, respectively .........      15,264      19,012
  Other current assets ................................................         757         879
                                                                          ---------   ---------
          Total current assets ........................................      48,137      78,596
Student loans receivable, net of allowances for losses ................       7,288       8,392
Property and equipment, net ...........................................      19,469      23,100
Marketable securities available for sale, at fair value ...............      43,982          --
Other assets ..........................................................         263         400
                                                                          ---------   ---------
          Total assets ................................................   $ 119,139   $ 110,488
                                                                          =========   =========

      LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT)

Current liabilities:
  Accounts payable ....................................................   $     769   $     792
  Accrued expenses ....................................................       1,325       1,652
  Income taxes payable ................................................         323       1,247
  Dividends payable ...................................................         995       1,855
  Unearned tuition ....................................................      17,983      23,204
                                                                          ---------   ---------
          Total current liabilities ...................................      21,395      28,750
Long-term liabilities .................................................          --         763
                                                                          ---------   ---------
          Total liabilities ...........................................      21,395      29,513
                                                                          ---------   ---------
Commitments and contingencies
Mandatorily redeemable convertible preferred stock, par
   value $.01; liquidation preference $151,988 (excluding
   accrued dividends); 8,000,000 shares authorized;
   5,845,676 Series A shares issued and outstanding in 2001 ...........          --     148,347
Stockholders' equity (deficit):
  Common stock, par value $.01; 20,000,000 shares
     authorized; 15,303,166 and 8,352,412 shares issued
     and outstanding in 2000 and 2001, respectively ...................         153          83
  Additional paid-in capital ..........................................      33,119       1,759
  Retained earnings (accumulated deficit) .............................      64,069     (69,214)
  Accumulated other comprehensive income ..............................         403        --
                                                                          ---------   ---------
          Total stockholders' equity (deficit) ........................      97,744     (67,372)
                                                                          ---------   ---------
          Total liabilities and stockholders' equity (deficit).........   $ 119,139   $ 110,488
                                                                          =========   =========


              The accompanying notes are an integral part of these
                       consolidated financial statements.



                                       29


                             STRAYER EDUCATION, INC.
                        CONSOLIDATED STATEMENTS OF INCOME
                      (IN THOUSANDS, EXCEPT PER SHARE DATA)



                                                FOR THE YEAR ENDED
                                                    DECEMBER 31,
                                            ---------------------------
                                              1999      2000      2001
                                            -------   -------   -------
                                                       
Revenues ................................   $69,776   $78,214   $92,876
                                            -------   -------   -------
Costs and expenses:
  Instruction and educational support ...    25,082    28,187    33,699
  Selling and promotion .................     7,765     8,480    12,576
  General and administration ............     9,405    10,620    13,094
                                            -------   -------   -------
                                             42,252    47,287    59,369
                                            -------   -------   -------
  Income from operations ................    27,524    30,927    33,507
Investment and other income .............     4,302     4,756     3,791
                                            -------   -------   -------
  Income before income taxes ............    31,826    35,683    37,298
Provision for income taxes ..............    12,500    13,974    14,489
                                            -------   -------   -------
  Net income ............................   $19,326   $21,709   $22,809
Preferred stock dividends and accretion..        --        --     5,010
                                            -------   -------   -------
  Net income available to common
    stockholders ........................   $19,326   $21,709   $17,799
                                            =======   =======   =======
Net income per share:
  Basic .................................   $  1.25   $  1.42   $  1.62
  Diluted ...............................   $  1.23   $  1.41   $  1.55
Weighted average shares outstanding
  Basic .................................    15,506    15,324    10,970
  Diluted ...............................    15,711    15,451    14,737



                             STRAYER EDUCATION, INC.
                 CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
                                 (IN THOUSANDS)




                                                FOR THE YEAR ENDED
                                                   DECEMBER 31,
                                          -----------------------------
                                            1999      2000        2001
                                          ------    -------     -------
                                                     
Net income .........................      $19,326    $21,709    $22,809
Other comprehensive income (loss):
  Unrealized gains (losses) on
    investments, net of taxes.......         (204)      (136)        --
  Reclassification adjustment for
    realized gains included in net
    income, net of taxes............          --         --       (403)
                                          -------    -------    -------

Comprehensive income ...............      $19,122    $21,573    $22,406
                                          =======    =======    =======


              The accompanying notes are an integral part of these
                       consolidated financial statements.




                                       30


                             STRAYER EDUCATION, INC.
            CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY (DEFICIT)
                        (IN THOUSANDS, EXCEPT SHARE DATA)



                                                                                            RETAINED     ACCUMULATED
                                                       COMMON STOCK          ADDITIONAL     EARNINGS        OTHER
                                               --------------------------    PAID-IN      (ACCUMULATED  COMPREHENSIVE
                                                 SHARES          AMOUNT      CAPITAL        DEFICIT)       INCOME          TOTAL
                                               ------------   ------------  ------------  ------------   ------------  ------------
                                                                                                     
Balance, December 31, 1998 .................     15,774,477   $        158  $     50,470  $     30,274   $        743  $     81,645
  Exercise of stock options ................        133,203              1           903          --             --             904
  Repurchase of common stock ...............       (630,429)            (6)      (17,723)         --             --         (17,729)
  Dividends ($0.24 per share) ..............           --             --            --          (3,406)          --          (3,406)
  Tax benefit from exercise of stock
    options ................................           --             --             525          --             --             525
  Net unrealized losses on marketable
    securities .............................           --             --            --            --             (204)         (204)
  Net income ...............................           --             --            --          19,326           --          19,326
                                               ------------   ------------  ------------  ------------   ------------  ------------
Balance, December 31, 1999 .................     15,277,251            153        34,175        46,194            539        81,061
  Exercise of stock options ................         88,615              1           590          --             --             591
  Repurchase of common stock ...............        (62,700)            (1)       (2,028)         --             --          (2,029)
  Dividends ($0.25 per share) ..............           --             --            --          (3,834)          --          (3,834)
  Tax benefit from exercise of stock
    options ................................           --             --             382          --             --             382
  Net unrealized losses on marketable
    securities .............................           --             --            --            --             (136)         (136)
  Net income ...............................           --             --            --          21,709           --          21,709
                                               ------------   ------------  ------------  ------------   ------------  ------------
Balance, December 31, 2000 .................     15,303,166            153        33,119        64,069           403         97,744

  Exercise of stock options ................        224,246              2         1,493          --             --           1,495
  Repurchase of common stock including
     transaction costs of $3,671 ...........     (7,175,000)           (72)      (34,528)     (148,446)          --        (183,046)
  Preferred stock dividends and accretion ..           --             --            --          (5,010)          --          (5,010)
  Common stock dividends ($0.26 annually
    per share) .............................           --             --            --          (2,636)          --          (2,636)
  Tax benefit from exercise of stock
    options ................................           --             --           1,675          --             --           1,675
  Reclassification adjustment for realized
    gains included in net income............           --             --            --            --             (403)         (403)
  Net income ...............................           --             --            --          22,809           --          22,809
                                               ------------   ------------  ------------  ------------   ------------  ------------
Balance, December 31, 2001 .................      8,352,412   $         83  $      1,759  $    (69,214)  $       --    $    (67,372)
                                               ============   ============  ============  ============   ============  ============


              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       31


                             STRAYER EDUCATION, INC.
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                 (IN THOUSANDS)



                                                                           FOR THE YEAR ENDED DECEMBER 31,
                                                                         -----------------------------------
                                                                            1999         2000         2001
                                                                         ---------    ---------    ---------
                                                                                          
Cash flows from operating activities:
  Net income .........................................................   $  19,326    $  21,709    $  22,809
  Adjustments to reconcile net income to net cash
     provided by operating activities:
     Depreciation and amortization ...................................       1,894        2,063        2,643
     Provision for student loan losses ...............................         216          172          196
     Deferred income taxes ...........................................        (248)        (147)         144
     Gain on sale of marketable securities ...........................        --           --           (887)
  Changes in assets and liabilities:
     Short-term investments-- restricted .............................         (37)         (49)         (38)
     Tuition receivable, net .........................................      (3,185)        (267)      (3,748)
     Income taxes ....................................................         599          906        2,600
     Other current assets ............................................        (114)          42         (145)
     Other assets ....................................................         (97)          56         --
     Accounts payable ................................................          17          279           23
     Accrued expenses ................................................        (520)         902          327
     Unearned tuition ................................................       2,098        2,612        5,221
  Student loans originated or acquired ...............................      (5,124)      (5,499)      (7,313)
  Collections on student loans receivable ............................       3,996        4,475        6,013
                                                                         ---------    ---------    ---------
          Net cash provided by operating activities ..................      18,821       27,254       27,845
                                                                         ---------    ---------    ---------
Cash flows from investing activities:
  Purchases of property and equipment ................................      (4,851)      (4,388)      (6,274)
  Purchases of marketable securities .................................      (9,298)     (14,157)        --
  Maturities of marketable securities ................................       9,030        9,462       50,126
                                                                         ---------    ---------    ---------
          Net cash provided by (used in) investing activities.........      (5,119)      (9,083)      43,852
                                                                         ---------    ---------    ---------
Cash flows from financing activities:
  Common dividends paid ..............................................      (3,278)      (3,756)      (3,088)
  Preferred dividends paid ...........................................        --           --         (1,976)
  Lease incentives ...................................................        --           --            763
  Proceeds from exercise of stock options ............................         904          591        1,495
  Repurchase of common stock .........................................     (17,729)      (2,029)    (183,046)
  Issuance of preferred stock, net ...................................        --           --        146,624
                                                                         ---------    ---------    ---------
          Net cash used in financing activities ......................     (20,103)      (5,194)     (39,228)
          Net increase (decrease) in cash and cash                       ---------    ---------    ---------
            requirements .............................................      (6,401)      12,977       32,469
Cash and cash equivalents-- beginning of year ........................      18,614       12,213       25,190
                                                                         ---------    ---------    ---------
Cash and cash equivalents-- end of year ..............................   $  12,213    $  25,190    $  57,659
                                                                         =========    =========    =========
 

              The accompanying notes are an integral part of these
                       consolidated financial statements.


                                       32


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.   ORGANIZATION AND NATURE OF OPERATIONS

     Strayer Education, Inc. (the "Company"), a Maryland corporation, conducts
its operations through its subsidiaries, Strayer University, Inc. (the
"University") and Education Loan Processing, Inc. ("ELP"). The University is an
accredited institution of higher education that provides undergraduate and
graduate degrees in various fields of study through its seventeen campuses in
the District of Columbia, Maryland and Virginia. The Company has also been
approved to offer its programs in North Carolina and plans to open three
campuses in that state in 2002.

     In May 2001, the Company underwent a $150 million recapitalization and
change of control transaction in which it issued 5,769,231 shares of its Series
A Convertible Mandatorily Redeemable Preferred Stock of the Company to an
investor group consisting of New Mountain Partners L.P. and DB Capital
Investors, L.P. (collectively, the "Investors"). The Series A Convertible
Mandatorily Redeemable Preferred Stock has an effective dividend yield of 5.43%
and is convertible into common stock at a price of $26.00 per share, subject to
adjustment under certain circumstances. (See Note 6 below.) The Company used the
$150 million, together with approximately $36.4 million of its cash and
marketable securities, to repurchase 7,175,000 shares of outstanding common
stock of the Company from the Company's then CEO and majority stockholder at
$25.00 per share.

PRINCIPLES OF CONSOLIDATION

     The consolidated financial statements include the accounts of the Company
and its subsidiaries, the University, ELP, and Professional Education, Inc.
(which is currently an inactive subsidiary). All inter-company accounts and
transactions have been eliminated in the consolidated financial statements.

CASH AND CASH EQUIVALENTS

     Cash and cash equivalents consist of operating cash and cash invested in
money market mutual funds and bank CD's. The Company places its cash and
temporary cash investments with high quality credit institutions. The Company
considers all highly liquid instruments purchased with a maturity of three
months or less at the date of purchase to be cash equivalents.

INVESTMENTS

     The Company's investments in marketable securities are considered
"available-for-sale" and, as such are stated at fair value. The net unrealized
gains and losses are reported as a component of accumulated comprehensive income
in stockholders' equity (deficit). Realized gains or losses from the sale of
marketable securities are based on the specific identification method.

TUITION REVENUES

     Tuition income is deferred at the time of registration and is recognized as
income, net of any refunds or withdrawals, throughout each respective quarter
session. Advance registrations for the next quarter are shown as unearned
tuition.

STUDENT LOANS RECEIVABLE

     Student loans receivable are stated at the amount of unpaid principal,
reduced by an allowance for loan losses. Interest income from student loans is
recognized using the interest method.

     Provisions for estimated losses on student loans are charged to income in
amounts sufficient to maintain the allowance at a level considered adequate to
cover the losses of principal and interest in the existing loan portfolio, based
upon historical trends, economic conditions and other information. ELP's
charge-off policy is based on a loan-by-loan review; however, any loan with
payments more than 120 days past due is written off against the allowance.


                                       33


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     ELP's student loans receivable have been classified as non-current assets,
consistent with industry practice. All of ELP's other assets and liabilities
have been classified as current assets and current liabilities for consolidation
purposes.

CONCENTRATION OF CREDIT RISK

     The Company places its cash and temporary cash investments in money market
mutual funds and bank CD's with high credit quality institutions. At times cash
and cash equivalent balances may be in excess of the FDIC insurance limit. The
Company has not experienced any losses on its cash and cash equivalents.

     Tuition receivables are not collateralized; however, credit risk is
minimized as a result of the diverse nature of the University's student base in
the District of Columbia, Maryland, and Virginia. The University establishes an
allowance for doubtful tuition accounts based upon historical trends and other
information.

     Student loans are receivable from the University's students. The Company
performs credit evaluations and requires cosigners in some instances to minimize
credit risk.

PROPERTY AND EQUIPMENT

     Property and equipment are stated at cost. Depreciation of property and
equipment is calculated using the straight-line method over the estimated useful
lives ranging from 3 to 40 years. Depreciation and amortization amounted to
$1,894,000, $2,063,000 and $2,643,000 for the years ended December 31, 1999,
2000, and 2001, respectively.

INCOME TAXES

     The Company provides for deferred income taxes based on temporary
differences between financial statement and income tax bases of assets and
liabilities using enacted tax rates in effect in the year in which the
differences are expected to reverse.

NET INCOME PER SHARE

     Basic earnings per share is computed by dividing net income available to
common stockholders by the weighted average number of shares of common stock
outstanding during the periods. Diluted earnings per share is computed by
dividing net income by the weighted average common and potentially dilutive
common equivalent shares outstanding, determined as follows (in thousands):

                                                        1999    2000    2001
                                                       ------  ------  -----
Weighted average shares outstanding used to compute
  basic earnings per share.........................    15,506  15,324  10,970
Incremental shares issuable upon the assumed
  conversion of preferred stock....................        --      --   3,661
Incremental shares issuable upon the assumed
  exercise of stock options........................       205     127     106
                                                       ------  ------  ------
Shares used to compute diluted earnings per share..    15,711  15,451  14,737
                                                       ======  ======  ======

     Incremental shares issuable upon the assumed exercise of outstanding stock
options is computed using the average market price during the related periods.

USE OF ESTIMATES

     The preparation of financial statements in conformity with accounting
principles generally accepted in the United States of America requires
management to make estimates and assumptions that affect the

                                       34

                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


reported amounts of assets and liabilities at the date of the financial
statements and the reported amounts of expenses during the period reported. The
most significant management estimates included allowances for uncollectible
accounts and student loans receivable, accrued expenses, and the provision for
income taxes. Actual results could differ from those estimates.

COMPREHENSIVE INCOME

    Comprehensive income consists of net income and unrealized gains (losses) on
investments in marketable securities, net of income taxes.



RECLASSIFICATION

     Certain amounts for the year ended December 31, 1999 have been reclassified
to operating activities on the consolidated statements of cash flows to conform
with the December 31, 2000 and 2001 presentations.

RECENT ACCOUNTING PRONOUNCEMENTS

     In July 2001, the FASB issued Statement of Financial Accounting Standards
No. 141, "Business Combinations" ("FAS 141"). FAS 141 supersedes Accounting
Principles Board Opinion No. 16 Business Combinations. FAS 141 requires the
purchase method of accounting be used for all business combinations initiated
after June 30, 2001, establishes specific criteria for the recognition of
intangible assets separately from goodwill, and requires unallocated negative
goodwill to be written off immediately as an extraordinary gain (instead of
being deferred and amortized).

     In July 2001, the Financial Accounting Standards Board issued Statement of
Financial Standards No. 142, "Goodwill and Other Intangible Assets" ("FAS 142").
FAS 142 supersedes Accounting Principles Board Opinion No. 17, "Intangible
Assets". FAS 142 addresses the accounting for goodwill and intangible assets
subsequent to their acquisition. Goodwill and indefinite lived intangible assets
can no longer be amortized, must be tested for impairment at least annually at
the reporting unit level, and the amortization period of intangible assets with
finite lives will no longer be limited to forty years. FAS 142 is effective for
fiscal years beginning after December 15, 2001.

     The Company has not made any acquisitions after June 30, 2001 and the
Company does not have goodwill or intangible assets. The adoption of FAS 141 and
FAS 142 will not have any affect on the consolidated financial statements.

2.  INVESTMENTS

SHORT-TERM INVESTMENTS -- RESTRICTED

     The U.S. Department of Education requires Title IV Program loan funds
collected in excess of amounts due for tuition to be kept in a cash or cash
equivalent account until such amounts are required to be remitted to students.
These funds are invested in short-term U.S. Treasury Notes.

MARKETABLE SECURITIES

     The Company liquidated all of its investments in marketable securities and
holds no investments as of December 31, 2001. The cost and fair value for each
class of investments as of December 31, 2000 are as follows (in thousands):


                                       35


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




                                                            2000
                                        -----------------------------------------
                                                    GROSS       GROSS
                                                 UNREALIZED  UNREALIZED    FAIR
                                          COST      GAINS      LOSSES      VALUE
                                        -------     -----       -----    --------
                                                             
Certificates of deposit and money
  market funds......................    $20,580     $  --       $  --    $ 20,580
Fixed income investments............     20,591       183         124      20,650
Equity securities...................      8,068       651          49       8,670
                                        -------     -----       -----    --------
          Total.....................    $49,239     $ 834       $ 173    $ 49,900
                                        =======     =====       =====    ========


3.   PROPERTY AND EQUIPMENT

     The composition of property and equipment as of December 31, 2000 and 2001
is as follows (in thousands):



                                                                              ESTIMATED USEFUL
                                                         2000        2001      LIFE (YEARS)
                                                       --------    --------  ------------------
                                                                      
Land ................................................  $  2,772    $  2,772         --
Buildings ...........................................     5,414       9,988         40
Furniture and equipment .............................    13,921      14,229         5-7
Leasehold improvements ..............................     5,702       5,479         3-10
Vehicles ............................................        22          22          5
Construction in progress ............................     1,436          14         --
                                                       --------    --------
                                                         29,267      32,504
  Accumulated depreciation and amortization .........    (9,798)     (9,404)
                                                       --------    --------
                                                       $ 19,469    $ 23,100
                                                       ========    ========


     During 2001, fully depreciated assets of approximately $3 million were
written off. In addition, $763,000 in leasehold improvements, paid by lessors as
lease incentives, were capitalized during 2001.

4.  STUDENT LOANS RECEIVABLE

     The loans receivable under the Strayer Education Loan Program as of
December 31, 2000 and 2001 are as follows (in thousands):


                                                      2000     2001
                                                    -------  -------
Student loans receivable outstanding, including
  accrued interest..............................    $ 7,753  $ 8,928
Allowance for loan losses.......................       (465)    (536)
                                                    -------  -------
     Student loans receivable, net..............    $ 7,288  $ 8,392
                                                    =======  =======


     The interest rate on these student loans is generally 7.5%. The Company
believes the carrying value of the student loans approximates their fair value.
The loans require a minimum monthly payment based on a percentage of the
outstanding monthly balance, plus interest, while the student is in attendance.
Upon the student's graduation or withdrawal, the loans become due in equal
monthly installments based on a fixed payment plan.

                                       36


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

5.   STOCK OPTION PLAN

     In July 1996, the Company set aside 1,500,000 shares of common stock for
grants under the Company's 1996 Stock Option Plan, which was amended at the
May 2001 Annual Shareholders' Meeting to increase the shares authorized for
issuance thereunder by 1,000,000 (as amended, "the Plan"). The Plan provides for
the grant of options intended to qualify as incentive stock options, and also
provides for the grant of non-qualifying options to directors and employees and
directors of the Company. Options may be granted to eligible employees of the
Company at the discretion of the Board of Directors, at option prices based on
the fair market value of the shares at the date of grant. Vesting provisions are
at the discretion of the Board of Directors. The maximum term of the options was
5 years before the amendment and 7 years after the amendment. Stock option
activity for the years ended December 31, 1999, 2000 and 2001 are as follows:



                                                               WEIGHTED-AVERAGE
                                        NUMBER OF SHARES        EXERCISE PRICE
                                        ----------------       ----------------
                                                           
Balance, December 31, 1998........           443,762                $  6.67
  Grants..........................             2,759                   6.67
  Exercises.......................          (133,203)                  6.67
  Forfeitures.....................               --                      --
                                             -------                 -------
Balance, December 31, 1999........           313,318                   6.67
  Grants..........................               --                      --
  Exercises.......................           (88,615)                  6.67
  Forfeitures.....................               --                      --
                                             -------                 -------
Balance, December 31, 2000........           224,703                   6.67
  Grants..........................           930,000                  36.43
  Exercises.......................          (224,246)                  6.67
  Forfeitures.....................              (457)                  6.67
                                             -------                 -------
Balance, December 31, 2001........           930,000                $ 36.43
                                             =======                =======


     The number of shares exercisable as of December 31, 1999, 2000 and 2001 are
as follows:



                                                              WEIGHTED-AVERAGE
                                         NUMBER OF SHARES       EXERCISE PRICE
                                        ------------------  -------------------
                                                        
Exercisable, December 31, 1999              313,318               $     6.67
Exercisable, December 31, 2000              224,703               $     6.67
Exercisable, December 31, 2001                   --               $       --




     During 2001, new options were granted to thirteen key executives and
directors in conjunction with the recapitalization that took place in May 2001
and the retention of a new senior management team. The weighted average exercise
price per share of all options as of December 31, 2001 was $36.43. The options
vest over 3 to 4 years with exercise prices ranging from $33.69 to $47.44. All
options granted in 2001 expire in 2008 and have a weighted-average contractual
life of 6.3 years as of December 31, 2001.

     The Company accounts for the fair value of its stock options granted to
employees and directors in accordance with Accounting Principles Board Opinion
No. 25, "Accounting for Stock Issued to Employees." Accordingly, no compensation
expense has been recognized for the Plan, since the exercise price of the
options was equal to the fair value of the underlying common stock on the date
of grant. Had compensation expense been determined based on the fair value of
the options at the grant dates

                                       37


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

consistent with that method of accounting under Statement of Financial
Accounting Standards No. 123, "Accounting for Stock Based Compensation," the
Company's net income and net income per share for the years ended December 31,
1999, 2000, and 2001 would have been decreased as indicated in the pro forma
section below (in thousands):



                                                 1999         2000        2001
                                              ----------   ----------   ----------
                                                               
As reported:
 Net income                                   $   19,326   $   21,709   $   22,809
 Net income available to common
   stockholders ...........................   $   19,326   $   21,709   $   17,799
 Net income per common share - Basic ......   $     1.25   $     1.42   $     1.62
 Net income per common share - Diluted.....   $     1.23   $     1.41   $     1.55

Pro forma:
 Net income                                   $   19,283   $   21,530   $   21,269
 Net income available to common
   stockholders ...........................   $   19,283   $   21,530   $   16,259
 Net income per common share - Basic ......   $     1.24   $     1.40   $     1.48
 Net income per common share - Diluted.....   $     1.23   $     1.39   $     1.44


     The fair value of each option granted in 1999 was estimated on the date of
grant using the Black-Scholes option-pricing model using the following
assumptions: dividend yield of 1.0%; expected volatility of 47%; risk-free
interest rate of 5.25%; expected term of 2.1 years. The weighted average fair
value at date of grant was $25.55 per share. There were no new options granted
in 2000. The fair value of each option granted in 2001 was estimated on the date
of grant using the Black-Scholes option-pricing model using the following
assumptions: dividend yield of .7%; expected volatility of 47%; risk-free
interest rate of 4.75% and an expected term of 5.31 years. The weighted average
fair value at the date of grant was $16.68.

6.  TERMS OF THE SERIES A MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK

     In May 2001, the Company underwent a $150 million recapitalization and
change of control transaction in which it issued 5,769,231 shares of its Series
A Convertible Mandatorily Redeemable Preferred Stock (the "Series A Preferred
Stock") of the Company to an investor group consisting of New Mountain Partners
L.P. and DB Capital Investors, L.P. (collectively, the "Investors"). The Series
A Preferred Stock has an effective dividend yield of 5.43% and is convertible
into common stock at a price of $26.00 per share, subject to adjustment under
certain circumstances. The Company used the $150 million, together with
approximately $36.4 million of its cash and marketable securities, to repurchase
7,175,000 shares of outstanding common stock of the Company from the Company's
then CEO and majority stockholder at $25.00 per share. The Series A Preferred
Stock has the following material terms:

     Authorized

     A total of 8 million shares of Series A Preferred Stock, par value $.01,
have been authorized, including shares to be reserved for the payment of
dividends on the outstanding shares of Series A Preferred Stock. The original
issuance of Series A Preferred Stock and all quarterly preferred stock dividends
thereon through December 31, 2001 are reflected in the following table:

                                       38

                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




                                          SERIES A MANDATORILY REDEEMABLE CONVERTIBLE PREFERRED STOCK
                                       -------------------------------------------------------------------
                                                       SHARES                     AMOUNT
                                                                              (in thousands)
                                       -------------------------------------------------------------------
                                                                          
Balance, December 31, 2000                                  -                          -
Issuance of shares                                  5,769,231                   $150,000
Issuance costs                                                                    (3,375)
Dividends-paid in kind shares                          76,445                      1,988
Accretion of carrying value                                                         (266)
                                       -------------------------------------------------------------------
Balance, December 31, 2001                          5,845,676                   $148,347
                                       ===================================================================


     Series A Preferred Stock dividends and accretion are recorded based on an
effective yield of 5.43% applied to the carrying value of the Series A Preferred
Stock.

     Ranking

     The shares of Series A Preferred Stock rank, as to dividends and rights
upon liquidation, dissolution, or winding up, senior to the common Stock and on
a parity with each other.

     Dividends

     The holders of shares of Series A Preferred Stock are entitled to receive
dividends prior to any amounts being paid on the common stock when, as, and if
declared by the Board of Directors out of funds legally available therefore.
Dividends on the Series A Preferred Stock are payable as follows:

     o   From the original issuance date of the Series A Preferred Stock until
         May 15, 2006, dividends accrue at an annual rate of 7.0% of the sum of
         the liquidation amount, which is $26.00 per share, as adjusted, plus
         any accumulated and unpaid dividends, with 3.5% of the original
         investment amount payable in cash when the dividend is declared and the
         rest issued in additional shares and compounding quarterly until the
         Series A Preferred Stock either converts, is redeemed, or a liquidation
         event occurs.

     o   Beginning on May 16, 2006, dividends accrue at an annual rate of 3.0%
         of the sum of the Liquidation Amount plus any accumulated and unpaid
         dividends, all of which are payable in cash when the dividend is
         declared.

     In addition, when and if the Board of Directors declares regular quarterly
dividends on the common stock up to $0.065 per share, holders of Series A
Preferred Stock are not entitled to participate in the common stock dividend.
However, the Series A Preferred Stock will participate on an as-converted basis
in any dividends on the common stock in excess of the regular quarterly
dividends of $0.065 per share.

Conversion at the Option of the Holder

     The shares of Series A Preferred Stock are initially convertible, in whole
or in part, at the option of the holder thereof, into shares of common stock at
a conversion rate of one share of common stock for each share of Series A
Preferred Stock, subject to adjustment for certain events, including stock
splits, stock dividends, and dilutive issuances of capital stock.

Liquidation Rights

     Upon any liquidation, dissolution, or winding up of the Company, the
holders of Series A Preferred Stock are entitled to a liquidation preference,
prior to any amounts being paid on the common stock, in an amount equal to the
greater of (1) the sum of $26.00 per share of Series A Preferred Stock plus

                                       39


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

compounded, accumulated but unpaid dividends (in each case, as adjusted for
stock dividends, stock combinations, or similar events) and (2) the product of
(a) the price of the common stock calculated as the average of the daily closing
prices for 5 consecutive trading days selected by the Board of Directors out of
the 20 trading days preceding the date of the liquidation, dissolution, or
winding up and (b) the number of shares of common stock to which the holders of
Series A Preferred Stock would have been entitled if they had converted their
shares.

Change of Control

     Upon any change of control of the Company, the holders of Series A
Preferred Stock are entitled in each holder's sole discretion to elect to
receive the liquidation amount per share plus accumulated and unpaid dividends.
If no election is made, the holders retain their Series A Preferred Stock.

     Voting Rights

    Each holder of Series A Preferred Stock is entitled to the number of votes
equal to the number of whole shares of common stock into which all of the
holder's Series A Preferred Stock is convertible, with respect to all matters
submitted for Stockholder approval. Except as provided by law or by the express
terms of the Series A Preferred Stock, holders vote together with holders of the
common stock as a single class. For so long as there are any shares of Series A
Preferred Stock outstanding, the approval of the holders of at least a majority
of the Series A Preferred Stock shall be required to take certain actions
including:

     o   Any reclassification of the Series A Preferred Stock or any amendment,
         alteration, or repeal of any provision of our charter or bylaws that
         adversely affects the holders of the Series A Preferred Stock;

     o   The authorization, creation, or issuance of additional equity
         securities ranking senior to or on a par with the Series A Preferred
         Stock on liquidation or distributions or any security convertible into,
         or which provides a right to acquire, a senior or pari passu security;

     o   Any issuance of shares of common stock at a per share price less than
         $26.00, subject to certain adjustments, including securities
         convertible into common stock at a per share conversion price less than
         $26.00; and

     o   The declaration, payment, or making of any dividend or distribution on
         the common stock other than our regular quarterly dividend of $0.065
         per share of common stock.

Redemption at the Company's Option

     The Series A Preferred Stock may not be redeemed at the option of the
Company prior to May 15, 2004. From and after the third year until the fifth
year that the Series A Preferred Stock is outstanding, so long as the common
stock is listed on the New York Stock Exchange or the NASDAQ National Market,
the Company may redeem it, in whole or in part, within 45 days of any period in
which the closing price of the common stock for at least 20 consecutive trading
days equals or exceeds 200% of the conversion price, which is initially $26.00
per share; provided that the 20 day period may not begin before May 15, 2004.
After May 15, 2006, the Company may redeem the Series A Preferred Stock in whole
or in part at its discretion. In either case, the redemption price of each share
of Series A Preferred Stock is equal to the liquidation amount, plus accumulated
and unpaid dividends. The decision of whether to redeem is to be made in the
discretion of the directors not elected by the Investors.

                                       40


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Redemption at the Option of the Holder

     The holders of the Series A Preferred Stock may request that it be redeemed
only:

     o   After the tenth anniversary of its issuance (May 15, 2011);
     o   Upon a change of control of the Company; or
     o   In the event the Company sells all or substantially all of its assets.

     Upon the occurrence of any of these events, a holder of Series A Preferred
Stock may require the Company to redeem all or a part of that holder's shares of
Series A Preferred Stock, at a purchase price equal to the liquidation amount,
as adjusted, plus accumulated and unpaid dividends.

Registration Rights

Demand Registration

     The Company has agreed that if it is not eligible to use the short-form
registration statement, Form S-3, it will register the resale of the securities
held by the Investors upon their request, as follows:

     o   The Company will not register the resale of securities more than two
         times;
     o   The Company will not register the resale of securities more than once
         during any six month period; and
     o   The aggregate offering price of the resale of securities must be at
         least $10 million.

     However, if the Company is eligible to use the short-form registration
statement, Form S-3, the Investors shall also have the right to request
registration on that form two times during any one year for a "shelf"
registration permitted by Rule 415 under the Securities Act. A majority of the
holders of the securities originally issued to the Investors is required to
request the "shelf" registration.

     If the Company's Board of Directors determines that a requested
registration statement would result in a disclosure of information that would
materially and adversely affect any proposed or pending material transaction,
the Company may delay the registration. No postponement may exceed 90 days and
all postponements shall not exceed 120 days in the aggregate in any 12-month
period.

     The Company may register securities for its own account or for the account
of other stockholders in a registration requested by the Investors, so long as
the inclusion of additional securities does not reduce the amount of securities
that may be sold by the Investors.

     Securities registrable under the Registration Rights Agreement include the
Series A Preferred Stock, the common stock and other securities, if any,
issuable on conversion of the Series A Preferred Stock, the common stock, if
any, purchased by the Investors in accordance with the options granted them by
our former CEO and majority stockholder, and any securities issued to the
Investors in accordance with their preemptive rights.

Piggy-back Registration

     Piggy-back registration means the rights of the holders of the registration
rights to include their shares in a registration filed by the Company for its
own account or in a registration the Company has filed upon the request of other
stockholders. The Company has granted the Investors unlimited piggy-back
registration rights.

                                       41

                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

Expenses

     The Company will bear all the expenses of the registration, other than any
fees and disbursements of the underwriters that are customarily borne by selling
Stockholders and all underwriting discounts, commissions, and transfer taxes
relating to the securities sold by the Investors.

Indemnification

     The Company has agreed to indemnify the Investors against any losses,
including fees and expenses, which may arise out of an untrue statement or an
omission of a material fact in any registration statement, other than untrue
statements that were provided in writing by the Investors or omissions of
material facts from statements provided in writing by the Investors for
inclusion in the registration statement. Each Investor, severally and not
jointly, has agreed to indemnify the Company and any underwriters participating
in the registration statement against any losses that may arise out of any
untrue statement that was provided in writing by that Investor or omissions of
material facts from statements provided in writing by that Investor for
inclusion in the registration statement. The amounts owed by the Investors under
this indemnification obligation shall not exceed the proceeds the Investors
received from the sale of securities under the registration statement.

Transferability of Registration Rights

     The Investors may freely transfer the registration rights to any of their
affiliates. The Investors may also transfer the registration rights to any other
person to whom the Investors or their affiliates transfer shares of Series A
Preferred Stock or the common stock into which the Series A Preferred Stock
converts having any aggregate purchase price or liquidation amount of at least
$10 million.

OTHER TERMS OF SERIES A PREFERRED STOCK

Corporate Governance

     Pursuant to the terms of the Series A Preferred Stock, the holders of the
Series A Preferred Stock are initially entitled to elect one-half of the
Company's Board of Directors. The percentage of the Company's Board of Directors
that the holders of the Series A Preferred Stock may elect decreases as the
number of shares of Series A Preferred Stock outstanding decreases in the
following manner:

      % OF SERIES A PREFERRED STOCK
         ORIGINALLY ISSUED STILL            % OR NUMBER OF
               OUTSTANDING                    DIRECTORS
               -----------                    ---------
              90% and Above                      50%
               50% to 89.9%                      40%
               25% to 49.9%                      25%
               10% to 24.9%               At Least 1 member
                0% to 9.9%                       none

     In addition, in the event that the Company fails to pay the redemption
price for the Series A Preferred Stock in connection with a proper redemption
request in an amount at least equal to $30 million, the holders of the Series A
Preferred Stock will be able to elect a majority of the Company's Board of
Directors until the redemption price is paid.

     Any significant changes in the Company's ownership and control could
require U.S. Department of Education or other regulatory agency approval.

                                       42

                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

     In addition to any other Board of Directors or stockholder action that may
be required, the approval of a majority of the directors elected by the holders
of the Series A Preferred Stock will be required in order for the Company to
take certain actions, including:

     o   Any authorization or issuance, reclassification, repurchase,
         redemption, or other acquisition of any of our equity securities or any
         other securities exercisable for or convertible into any equity
         securities;
     o   Any issuance or incurrence of indebtedness that would result in the
         Company having in excess of an aggregate of $25 million of indebtedness
         outstanding;
     o   Any liquidation, dissolution, winding up, or reorganization of the
         Company;

     o   Any transaction or series of related transactions involving a change of
         control or the sale of all or substantially all of the Company's equity
         or assets, or any acquisition, disposition, or other business
         combination involving consideration in excess of $20 million;
     o   Any amendment to the Company's charter or bylaws; and
     o   The removal or replacement of, or the establishment of the level or
         form of compensation payable to, the Company's chief executive
         officer, chief operating officer or chief financial officer.

Preemptive Rights

     The holders of the Series A Preferred Stock have the right to purchase
their pro rata portion of new equity securities the Company issues, other than
certain exempt issuances.

7.  LONG-TERM LIABILITY

     In conjunction with the opening of new campuses in Chesapeake, VA and
Newport News, VA during 2001, the Company was reimbursed by the lessors for
improvements made to the leased properties in the amount of $763,000. In
accordance with Financial Accounting Standards Board Technical Bulletin No.
88-1, these reimbursements were capitalized as leasehold improvements and a
long-term liability established. The leasehold improvements and the long-term
liability will be amortized on a straight-line basis over the corresponding
lease terms, which range from 5 to 10 years.

8.  OTHER EMPLOYEE BENEFIT PLANS

     The Company has a 401(k) profit sharing trust covering all eligible
employees of the Company. Participants may defer a percentage of their salaries
or make contributions up to 10% of their base compensation. Employee
contributions are voluntary. Discretionary contributions were made by the
Company in the fourth quarter of each year, and were $186,000, $195,000 and
$205,000 for the years ended December 31, 1999, 2000 and 2001, respectively.

     In May 1998, the Company adopted the Strayer Education, Inc. Employee Stock
Purchase Plan (ESPP). Under the ESPP, eligible employees may purchase shares of
the Company's common stock, subject to certain limitations, at 90 percent of its
market value at the date of purchase. Purchases are limited to 10 percent of an
employee's eligible compensation. The aggregate number of shares of common stock
that may be made available for purchase by participating employees under the
ESPP is 2,500,000 shares. During 1999, 2000 and 2001, 11,962, 10,297 and 6,540
shares, respectively, were purchased in the open market for employees, at
average prices of $26.13, $23.93 and $42.44 per share, respectively.

9.  COMMITMENTS AND CONTINGENCIES

     The University participates in various federal student financial assistance
programs which are subject to audit. Management believes that the potential
effects of audit adjustments, if any, for the periods currently under audit will
not have a material adverse effect on the Company's financial position, results
of operations or cash flows.


                                       43


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


     As of December 31, 2001 the Company had long-term operating leases for
fourteen of its campuses and other administrative locations. Rent expense was
$4,227,000, $4,770,000 and $5,533,000 for the years ended December 31, 1999,
2000 and 2001, respectively. Prior to the purchase of three of these campuses in
February 2002, the Washington D.C. campus and three of the Virginia campuses
were leased from entities affiliated with the Company's former CEO and majority
stockholder. Rent paid to these entities was $2,040,000, $1,836,600 and
$1,946,000 for the years ended December 31, 1999, 2000 and 2001, respectively.
During 1999, the Company acquired its Takoma Park Campus for $1,024,000 and in
February 2002, the Company acquired the Washington D.C., Manassas, VA and
Woodbridge, VA campuses for an aggregate of $12,000,000 from entities affiliated
with the Company's former CEO and majority stockholder. Accordingly, only one
lease remains outstanding with affiliates of the Company's former CEO and
majority stockholder. This lease involved total payments of $320,000 in 2001 and
expires in 2006.


     The rents on the Company's leases are subject to annual increases based on
a stipulated price index. The minimum rental commitments for the Company as of
December 31, 2001, excluding commitments related to the three campuses purchased
from the Company's former CEO and majority stockholder in February 2002, are as
follows (in thousands):

                                                    TOTAL AMOUNT PAYABLE
                                    TOTAL             TO RELATED PARTIES
                                  -------           ---------------------
                    2002......    $  4,780                   $338
                    2003......       4,339                    348
                    2004......       3,324                    358
                    2005......       3,000                    369
                    2006......       2,241                    156
                    Thereafter       9,849                     --
                                  --------                 ------
                                  $ 27,533                 $1,569
                                  ========                 ======

     In addition, the Company has a credit facility from a bank in the amount of
$10.0 million. Interest on any borrowings under the facility will accrue at an
annual rate not to exceed 0.75% above the London Interbank Offered Rate. The
Company does not pay a fee for this facility. There have been no borrowings by
the Company under the credit facility.

     On October 2, 1998, the Board of Directors authorized the Company to
repurchase up to five percent of its outstanding common stock at market prices,
not to exceed a total cost of $24 million. The timing of stock purchases are
made at the discretion of management. The Company repurchased 630,429 shares and
62,700 shares during the years ended December 31, 1999 and 2000, respectively.
During the year 2000, the Board authorized an additional stock repurchase
program in an amount of up to $40,000,000. The Company suspended the repurchase
plan from February to September of the year 2000 and again in December of 2000.
No shares were repurchased during 2001. No share repurchase plan is currently
authorized by the Board of Directors.


                                       44


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


10.  INCOME TAXES

     The income tax provision for the years ended December 31, 1999, 2000 and
2001 is summarized below (in thousands).

                        1999       2000      2001
                     ---------  --------- -------
        Current:
          Federal    $ 10,453   $ 11,637  $ 12,123
          State..       2,295      2,484     2,222
                     --------   --------  --------
                       12,748     14,121    14,345
                     --------   --------  --------
        Deferred:
          Federal        (203)      (132)      129
          State..         (45)       (15)       15
                     --------   --------  --------
                         (248)      (147)      144
                     --------   --------  --------
                     $ 12,500   $ 13,974  $ 14,489
                     ========   ========  ========

     The tax effects of the principal temporary differences that give rise to
the Company's deferred tax assets (liabilities) are as follows as of December
31, 2000 and 2001 (in thousands):

                                                 2000    2001
                                                ------  ------
      Tuition receivable and student loans...   $  372  $  387
      Property and equipment.................      283     140
      Accrued vacation payable...............       50      34
      Unrealized gains on marketable
        securities...........................     (258)     --
                                                ------  ------
      Net deferred tax asset.................   $  447  $  561
                                                ======  ======

     A reconciliation between the Company's statutory tax rate and the effective
tax rate for the years ended December 31, 1999, 2000, and 2001 is as follows:

                                                   1999   2000   2001
                                                  ------ ------ ------
          Statutory federal rate...............     35%    35%    35%
          State income taxes, net of federal         5%     5%     4%
          benefits.............................
          Effect of prior year accruals........     (1%)   (1%)    0%
                                                  ------ ------ ------
          Effective tax rate...................     39%    39%    39%
                                                  ====== ====== ======

     Cash payments for income taxes were $12,674,000 in 1999, $13,628,000 in
2000 and $11,649,000 in 2001.

                                       45


                             STRAYER EDUCATION, INC.

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

11.  SUMMARIZED QUARTERLY FINANCIAL DATA (UNAUDITED)

     Quarterly financial information for 2000 and 2001 is as follows (in
thousands except per share data):



                                                                      QUARTER
                                                        -------------------------------------
                   2000                                  FIRST    SECOND     THIRD    FOURTH
     ------------------------------------------------   -------   -------   -------   -------
                                                                          
     Total revenues .................................   $21,128   $20,325   $14,691   $22,070
     Income from operations .........................    10,423     8,432     2,192     9,880
     Net income .....................................     6,810     5,878     2,126     6,895
     Net income per share:
       Basic ........................................   $  0.45   $  0.38   $  0.14   $  0.45
       Diluted ......................................   $  0.44   $  0.38   $  0.14   $  0.45



                                                                      QUARTER
                                                        -------------------------------------
                    2001                                 FIRST    SECOND     THIRD   FOURTH
     ------------------------------------------------   -------   -------   -------   -------
                                                                          
     Total revenues .................................   $23,644   $23,826   $18,222   $27,184

     Income from operations .........................    11,459     9,262     2,744    10,042
     Net income .....................................     8,137     6,248     2,008     6,416
     Net income available to
      common stockholders ...........................     8,137     5,293        11     4,358
     Net income per share:
       Basic ........................................   $  0.53   $  0.45   $  0.00   $  0.52
       Diluted ......................................   $  0.53   $  0.42   $  0.14   $  0.45


                                       46



                             STRAYER EDUCATION, INC.
                SCHEDULE II -- VALUATION AND QUALIFYING ACCOUNTS
                                 (IN THOUSANDS)




                                             BALANCE                                          BAD DEBT
                                             BEGINNING   ADDITIONS                BALANCE     EXPENSE
                                                OF       CHARGED TO                END OF    AS A % OF
              DESCRIPTION                     PERIOD      EXPENSE      DEDUCTIONS  PERIOD     REVENUE
              -----------                     ------      -------      ----------  ------     -------
                                                                               
   Deduction from asset account:
     Allowance for doubtful accounts:
        Year ended December 31, 2001         $    489     $  1,578      $(1,610)  $    457      1.7%
        Year ended December 31, 2000              605        2,147       (2,263)       489      2.7%
        Year ended December 31, 1999              295        1,695       (1,385)       605      2.4%
     Allowance for loan losses:
        Year ended December 31, 2001              465          196         (125)       536
        Year ended December 31, 2000              411          172         (118)       465
        Year ended December 31, 1999              353          216         (158)       411



ITEM 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
        FINANCIAL DISCLOSURE.

     None.

                                       47


                                    PART III

ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT.

DIRECTORS AND EXECUTIVE OFFICERS

     The following table sets forth certain information regarding the executive
officers and directors of the Company:



          NAME                           AGE           POSITION
          ----                           ---           --------
                                          
DIRECTORS
Steven B. Klinsky.................        45    Chairman of the Board
Robert S. Silberman...............        44    Chief Executive Officer, President, Director
Charles Ayres.....................        42    Director
Dr. Charlotte F. Beason...........        54    Director
William E. Brock..................        71    Director
David A. Coulter..................        54    Director
Gary Gensler......................        44    Director
Robert R. Grusky..................        44    Director
Todd A. Milano....................        49    Director
G. Thomas Waite, III..............        50    Director
J. David Wargo....................        48    Director

EXECUTIVE OFFICERS
Scott W. Steffey..................        40    Executive Vice President and Chief Operating Officer
Mark C. Brown.....................        43    Senior Vice President and Chief Financial Officer
Steven A. McArthur................        44    Senior Vice President and General Counsel
Kevin P. O'Reagan.................        42    Vice President and Chief Technology Officer
Lysa Hlavinka.....................        35    Vice President, Marketing
Robert E. Farmer..................        63    Vice President, Human Resources, Administration and Training
Dina B. West .....................        35    Controller


DIRECTORS
- ---------

     The biographical information regarding the Company's Directors required by
this Item is hereby incorporated by reference from the information to be
continued under the captions "Nominees for Common Stock Directors" and
"Information Concerning Preferred Stock Directors" contained in the Company's
Proxy Statement which will be filed no later than 120 days following December
31, 2001.

EXECUTIVE OFFICERS
- ------------------

     Robert S. Silberman, 44, has been President and Chief Executive Officer of
Strayer Education, Inc. since March 2001. Mr. Silberman was Executive in
Residence at New Mountain Capital, LLC from August 2000 to March 2001. From 1995
to 2000, Mr. Silberman served as President and Chief Operating Officer (and in
certain other capacities) of CalEnergy Company, Inc. From 1993 to 1995, Mr.
Silberman was Assistant to the Chairman and Chief Executive Officer of
International Paper Company. From 1989 to 1993, Mr. Silberman served in several
senior positions in the U.S. Department of Defense, including as Assistant
Secretary of the Army. Mr. Silberman has been a Director of the Company since
March 2001 and is a Member of the Board's Executive Committee.


                                       48


     Scott W. Steffey, 40, joined the Company in March 2001 after serving as
an Executive in Residence at New Mountain Capital, LLC from March 2000 to
March 2001. Prior to that, Mr. Steffey served for four years as Vice Chancellor
of the State University of New York, the largest public post-secondary higher
education system in the world. He is also the founder of the Charter Schools
Institute, an organization that establishes competitive K-12 schools in New York
state dedicated to providing improved educational opportunities for economically
disadvantaged students. Previously, Mr. Steffey held senior management positions
at NYNEX Corporation and American Express Company.

     Mark C. Brown, 43, joined the Company in August 2001 as its Senior Vice
President and Chief Financial Officer. He was most recently the Chief Financial
Officer of The Kantar Group, the information and consultancy division of WPP
Group, the multi-national communications services company. Prior to that, for
nearly 12 years, Mr. Brown held a variety of management positions at PepsiCo
Inc. including Director of Corporate Planning for Pepsi Bottling Group and
Business Unit Chief Financial Officer for Pepsi-Cola International. Mr. Brown is
a CPA who started his career with PricewaterhouseCoopers.

     Steven A. McArthur, 44, joined Strayer in May 2001 as its Senior Vice
President and General Counsel. Mr. McArthur is responsible for oversight of all
legal matters for the Company and coordinating with other responsible officers
on various regulatory, administrative, employee benefit, real estate, leasing
and insurance matters. Mr. McArthur previously served as Senior Vice President
and General Counsel to MidAmerican Energy Holdings Company, a Fortune 500
diversified holding company and a number of its public company subsidiaries. Mr.
McArthur has over 17 years of experience advising various public companies in
the areas of regulatory compliance, mergers and acquisitions, financings and
related legal matters.

     Kevin P. O'Reagan, 42, has been active in the technology field for the past
18 years, and joined the Company in May 2001. He started his career with
Andersen Consulting and later joined Prudential Mortgage as the Director of
Technology. He most recently was the Chief Technology Officer of the RIA Group
of the Thompson Corporation. Mr. O'Reagan has also developed and taught courses
at the post-graduate level as an adjunct faculty member at The Johns Hopkins
University in its Information Technology Program.

     Lysa Hlavinka, 35, has been working in the for-profit education field for
the past 11 years, and joined the Company in May 2001. She started her career as
an account executive at an advertising agency and joined the University of
Phoenix in 1990. As that company grew, Ms. Hlavinka held positions as Marketing
Manager, Director of Administrative Services, and, most recently, National
Director of Advertising. While at the University of Phoenix, she taught
marketing and public relations courses as an adjunct faculty member.

     Robert E. Farmer, 63, is Vice President of Human Resources, Administration
and Training of the University, a position to which he was appointed in 2001.
Previously, Mr. Farmer was the Director of Operations (in 2000) and previously
Director of Human Resources, a position he held since 1995. Mr. Farmer was the
Campus Coordinator of the Arlington campus from 1992 until 1995, and was the
Director of Admissions at that campus from 1990 to 1992. Mr. Farmer is a
certified Professional in Human Resources (PHR).

     Dina B. West, 35, joined the Company in January 2002 as the Company's
Controller. Ms. West is responsible for the daily operations of the Company's
accounting department under the supervision of Mark Brown, Chief Financial
Officer. Ms. West previously served as Senior Manager for internal reporting
within Nextel International, Inc. and as Assistant Controller for Manugistics,
Inc. Ms. West is a CPA and MBA who began her career with Ernst & Young.

     Directors of the Company are elected at the annual meeting of stockholders
and serve until their successors are duly elected and qualified or until their
earlier resignation or removal. Executive officers serve at the discretion of
the Board of Directors.

                                       49


CERTAIN SIGNIFICANT EMPLOYEES OF THE UNIVERSITY

     The following information is supplied with respect to certain other
significant employees of the University:



NAME                                   AGE    POSITION
- ----                                   ---    --------
                                        
Dr. Donald R. Stoddard............     65     University President
Dr. J. Chris Toe..................     47     University Provost and Academic Dean
James F. McCoy....................     42     Regional Director - Southern Virginia and North Carolina
Michael O. Williams...............     48     Regional Director - Northern Virginia and Washington, D.C.
Betty G. Shuford..................     60     Regional Director - Maryland
Robert L. Gustavus................     59     Director, Strayer ONLINE




                                        
Marjorie Arrington ...............     40     Director of Financial Aid and Compliance
David A. Moulton .................     49     Director of Libraries
Randi S. Reich ...................     28     Director of Corporate and Institutional Alliances
Cyndi L. Wastler .................     36     Director of Academic Records


     Dr. Donald R. Stoddard, Ph.D., 65, is the President of Strayer University.
He was a director of the Company from July 1996 to July 1997. Dr. Stoddard has
been a member of the Board of Trustees of the University since 1995. Dr.
Stoddard was a Professor, Department of English, Anne Arundel Community College
from 1990 to 1997. From 1979 to 1990, Dr. Stoddard was the Coordinator,
Collegiate Institutional Approval, of the Maryland Higher Education Commission.

     Dr. J. Chris Toe, 47, is the University's Provost and Academic Dean. Dr.
Toe has spent 25 years in government, international business, and higher
education. Eight of his 14 years in higher education have been at Strayer, which
he joined in 1993. He began his career as an economist in the West African
republic of Liberia and served on the economics faculty at Texas Tech University
in Lubbock, Texas for many years. Prior to becoming Provost, Dr. Toe managed
enrollment and student services, and graduate programs at the University. He has
been a Professor and Campus Dean, and he still teaches a graduate research
class.

     James F. McCoy, 42, is the University's Regional Director-Southern Virginia
and North Carolina with oversight responsibilities for all administrative
functions of that Region's campuses, including student enrollment, retention,
collection of revenue and budget. Mr. McCoy has been active in proprietary
education for the past 19 years, and joined Strayer in 1994. He has worked with
several school systems including Phillips and Branell in management capacities
at both the campus and corporate levels. Mr. McCoy has extensive experience in
new campus start-ups., P&L management, and accreditation and compliance
regulations. In addition, he has management experience in both the
administrative and academic operations of a campus.

     Michael O. Williams, 48, is the University's Regional Director-Northern
Virginia and Washington D.C. with oversight responsibilities for all
administrative functions of that Region's campuses, including student
enrollment, retention, collection of revenue and budget. Mr. Williams has been
employed at the University since 1992. Mr. Williams, an alumnus of the graduate
program at Strayer University, was a former Campus Coordinator of the Washington
Campus, 1995-2000, and previously an admissions representative.

     Betty G. Shuford, 60, is the University's Regional Director-Maryland, with
oversight responsibilities for all administrative functions of that Region's
campuses, including student enrollment, retention, collection of revenue and
budget. Ms. Shuford has been with Strayer University for nineteen years. She
previously served in a number of positions, including Administrative Dean and
Campus Manager at four different campuses.

     Robert Gustavus, 59, is the University's Director of Strayer ONLINE. Mr.
Gustavus has spent over thirty-five years in government, the commercial sector,
and higher education. He has extensive teaching

                                       50


and administrative experience in higher education. Mr. Gustavus was an adjunct
faculty member for a local community college and the University of Virginia
prior to joining Strayer University as a full-time faculty member in 1995. Prior
to becoming the Director of ONLINE, he was a Campus Dean and Academic Dean
responsible for seven campuses. He has taught classes online for over two years
and is completing his doctoral degree with an emphasis in Instructional
Technology.

     Marjorie Arrington, 40, is the University's Director of Financial Aid and
Title IV Compliance. Ms. Arrington is responsible for administering the
University's Title IV programs and insuring that all University practices in
this area comply with the applicable administrative and regulatory standards
required by the HEA. Ms. Arrington has been actively involved with the state,
regional and national associations of student financial aid administrators and
the U.S. Department of Education. Ms. Arrington has over 17 years of experience
in the administration of Title IV funds.

     David A. Moulton, 49, is the University's Director of Libraries. Mr.
Moulton is responsible for library services and collections at all campus
locations and for supporting online library services for remote users. Mr.
Moulton oversees the operations of the Wilkes Library at the main campus in
Washington, D.C. and works with the Learning Resource Center officers at each
campus. Mr. Moulton has been employed by Strayer University for 26 years serving
as Evening Librarian and Assistant Librarian before assuming his present duties
in 1989. Mr. Moulton has held membership in the American Library Association for
over 25 years and has been a member of the Virginia Library Association for 15
years.

     Randi S. Reich, 28, is the University's Director of Corporate and
Institutional Alliances. Ms. Reich is responsible for outreach to corporations,
government, military and organizations. In her role, she develops sponsorship
arrangements between Strayer and these organizations that allows them to provide
e-learning, corporate education and training offerings to their employees in the
developing Corporate University market place. Prior to joining Strayer, Ms.
Reich co-founded and managed business and strategic development for Mascot
Network, an application service provider serving the higher education market
with an "enterprise portal". Ms. Reich also served several years in city
government with the City of New York as the Assistant Director in the Mayor's
Office of Transportation and also worked at Boston Consulting Group.

     Cyndi L. Wastler, 36, is the University's Director of Academic Records.
Mrs. Wastler is responsible for the oversight of the University's Transcript
Evaluation Center, the Records Office, Veterans Services, and the warehouse. In
addition, she also works with other University administrators on regulatory and
compliance matters that affect the University. Mrs. Wastler has been with the
University for eleven years working within in the Academic Records Office.
Previously, Mrs. Wastler was in retail sales management.

COMPENSATION OF THE BOARD OF DIRECTORS

     The information required by this Item relating to Compensation and
Committees of the Board of Directors is hereby incorporated by reference from
the information contained under those respective captions in the Company's Proxy
Statement which will be filed no later than 120 days following December 31,
2001.

ITEM 11. EXECUTIVE COMPENSATION.

     The information required by this item is hereby incorporated by reference
from the information to be contained under the caption "Compensation" in the
Company's 2001 Proxy Statement which will be filed no later than 120 days
following December 31, 2001.

ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED STOCKHOLDER MATTERS.

     The information required by this Item relating to Section 16(a) Beneficial
Ownership Reporting Compliance and Security Ownership of Certain Beneficial
Owners and Management is hereby incorporated by reference from the information
contained under the caption "Beneficial Ownership of Common Stock" in the
Company's Proxy Statement which will be filed no later than 120 days following
December 31, 2001.

                                       51


ITEM 13. CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS.

     The information required by this Item relating to Certain Relationships and
Related Party Transactions is hereby incorporated by reference from the
information contained under the caption "Certain Transactions with Former
Management" in the Company's Proxy Statement which will be filed no later than
120 days following December 31, 2001.



                                       52


                                     PART IV

ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON FORM 8-K.

     (a)(1) Financial Statements

     All required financial statements of the registrant are set forth under
     Item 8 of this report on Form 10-K.

     (a)(2) Financial Statement Schedules

     All required financial statement schedules of the registrant are set forth
     under Item 8 of this report on Form 10-K.

     (a)(3) Exhibits

          EXHIBIT
          NUMBER                           DESCRIPTION
          --------      -------------------------------------------------------
          3.01+    --   Amended Articles of Incorporation and Articles
                        Supplementary of the Company.
          3.02*    --   Amended and Restated Bylaws of the Company.
          4.01*    --   Specimen Stock Certificate.
          4.02+    --   Registration Rights Agreement, dated as of May 15, 2001,
                        by and among New Mountain Partners, L.P. and DB Capital
                        Investors, L.P. and Strayer Education, Inc.
         10.01**   --   Preferred Stock Purchase Agreement, dated as of November
                        28, 2000, by and among Strayer Education, Inc., New
                        Mountain Partners, L.P. and DB Capital Investors, L.P.
         10.02**   --   Support and Option Agreement, dated as of November 28,
                        2000, by and among Strayer Education, Inc., Ron K.
                        Bailey, Beverly W. Bailey, and New Mountain Partners,
                        L.P. and DB Capital Investors, L.P.
         10.03+    --   Employment Agreement, dated as of April 6, 2001, between
                        Strayer Education, Inc. and Robert S. Silberman.
         10.04+    --   Real Estate Purchase Agreement, dated as of January 31,
                        2002, by and among KKB, L.L.C., and Central
                        Investments, Inc., and Strayer University, Inc.
         10.05 *** --   1996 Amended Stock Option Plan.
         21.01+    --   Subsidiaries of Registrant.
         23.01     --   Consent of PricewaterhouseCoopers LLP.
         24.01     --   Power of Attorney (contained in signature page).

- ----------
*   Filed as an exhibit to the Registrant's Registration Statement on Form S-1
    (No. 833-3967).

**  Filed as an exhibit to the Registrant's Proxy Statement for the Special
    Meeting of Stockholders filed with the Securities and Exchange Commission on
    February 14, 2001.

*** Filed as an exhibit to the Registrant's Proxy Statement for the 2001 Annual
    Meeting filed with the Securities and Exchange Commission on April 27, 2001.

  + Filed herewith.

                                       53


                                   SIGNATURES

     Pursuant to the requirements of Section 13 or 15(d) of the Securities
Exchange Act of 1934, the Company has duly caused this Report to be signed on
its behalf by the undersigned, thereunto duly authorized.

                                       STRAYER EDUCATION, INC.

                                       By:        /s/  Robert S. Silberman
                                          --------------------------------------
                                                    ROBERT S. SILBERMAN
                                           PRESIDENT AND CHIEF EXECUTIVE OFFICER

Date: March 27, 2002




                                       54




                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears
below constitutes and appoints Robert S. Silberman and Steven A. McArthur and
Mark C. Brown, and each of them individually, as his true and lawful
attorneys-in-fact and agents, with full power of substitution and
resubstitution, for him and his name, place and stead in any and all capacities,
to sign the report and any and all amendments to this report, and to file the
same, with all exhibits thereto, and other documents in connection therewith,
with the Securities and Exchange Commission, granting unto said
attorneys-in-fact and agents, full power and authority to perform each and every
act and thing requisite and necessary to be done in and about the premises, as
fully to all intents and purposes as he might or could do in person, hereby
ratifying and confirming all that said attorneys-in-fact and agents, or their
substitutes, may lawfully do or cause to be done by virtue thereof.

     Pursuant to the requirement of the Securities Exchange Act of 1934, this
Report has been signed by the following persons in the capacities and on the
date indicated.

       SIGNATURES                   TITLE                      DATE
       ----------                   -----                      ----

 /s/ ROBERT S. SILBERMAN      Chief Executive Officer      March 27, 2002
- ---------------------------   and Director (Principal
  (ROBERT S. SILBERMAN)       Executive Officer)


    /s/ MARK C. BROWN         Chief Financial Officer      March 27, 2002
- ---------------------------   (Principal Financial and
     (MARK C. BROWN)          Accounting Officer)


  /s/ CHARLES AYRES           Director                     March 27, 2002
- ---------------------------
     (CHARLES AYRES)


  /s/ CHARLOTTE BEASON        Director                     March 27, 2002
- ---------------------------
   (CHARLOTTE BEASON)


                              Director
- ---------------------------
   (DAVID B. COULTER)


  /s/ WILLIAM E. BROCK        Director                     March 27, 2002
- ---------------------------
   (WILLIAM E. BROCK)


    /s/ GARY GENSLER          Director                     March 27, 2002
- ---------------------------
     (GARY GENSLER)


  /s/ ROBERT R. GRUSKY        Director                     March 27, 2002
- ---------------------------
   (ROBERT R. GRUSKY)


  /s/ STEVEN B. KLINSKY       Director                     March 27, 2002
- ---------------------------
    (STEVEN B. KLINSKY)


   /s/ TODD A. MILANO         Director                     March 27, 2002
- ---------------------------
    (TODD A. MILANO)


/s/ G. THOMAS WAITE, III      Director                     March 27, 2002
- ---------------------------
 (G. THOMAS WAITE, III)


   /s/ J. DAVID WARGO                                      March 27, 2002
- ---------------------------   Director
    (J. DAVID WARGO)



                                       55