Document:

<PAGE>

                                   EXHIBIT 4.3
                                   -----------

           AMENDED AND RESTATED LIMITED LIABILITY COMPANY AGREEMENT OF
                          KEY CONSUMER RECEIVABLES LLC

<PAGE>

                              AMENDED AND RESTATED

                       LIMITED LIABILITY COMPANY AGREEMENT
                                       OF
                          KEY CONSUMER RECEIVABLES LLC

         This Limited Liability Company Agreement (together with the schedules
attached hereto, this "Agreement") of Key Consumer Receivables LLC (the
"Company"), is entered into by Key Bank USA, National Association as the sole
equity member (the "Member"), and Evelyn Echevarria, as the Special Member (as
defined on Schedule A hereto). Capitalized terms used and not otherwise defined
herein have the meanings set forth on Schedule A hereto.

         The Member, by execution of this Agreement, hereby forms the Company as
a limited liability company pursuant to and in accordance with the Delaware
Limited Liability Company Act (6 Del. C. 18-101 et seq.), as amended from time
to time (the "Act"), and this Agreement and the Member and the Special Member
hereby agree as follows:

Section 1.        Name.

         The name of the limited liability company formed hereby is Key Consumer
Receivables LLC.

Section 2.        Principal Business Office.

         The principal business office of the Company shall be located at 127
Public Square, Cleveland, Ohio 44114 or such other location as may hereafter be
determined by the Member.

Section 3.        Registered Office.

         The address of the registered office of the Company in the State of
Delaware is Corporation Service Company, 2711 Centerville Road, Wilmington,
Delaware 19808.

Section 4.        Registered Agent.

         The name and address of the registered agent of the Company for service
of process on the Company in the State of Delaware is Corporation Service
Company, 2711 Centerville Road, Wilmington, Delaware 19808.

Section 5.        Member.

         (a) The mailing address of the Member is set forth on Schedule B
attached hereto. The Member was admitted to the Company as a member of the
Company upon its execution of a counterpart signature page to this agreement.

         (b)      Subject to Section 9(j), the Member may act by written
consent.

                                       1
<PAGE>
         (c)      Upon the occurrence of any event that causes the Member to
cease to be a member of the Company (other than (i) upon an assignment by the
Member of all of its limited liability company interest in the Company and the
admission of the transferee pursuant to Sections 21 and 23, or (ii) the
resignation of the Member and the admission of an additional member of the
Company pursuant to Sections 22 and 23), each person acting as an Independent
Director pursuant to Section 10 shall, without any action of any Person and
simultaneously with the Member ceasing to be a member of the Company,
automatically be admitted to the Company as a Special Member and shall continue
the Company without dissolution. No Special Member may resign from the Company
or transfer its rights as Special Member unless (i) a successor Special Member
has been admitted to the Company as Special Member by executing a counterpart to
this Agreement, and (ii) such successor has also accepted its appointment as
Independent Director pursuant to Section 10; provided, however, the Special
Members shall automatically cease to be members of the Company upon the
admission to the Company of a substitute Member. Each Special Member shall be a
member of the Company that has no interest in the profits, losses and capital of
the Company and has no right to receive any distributions of Company assets.
Pursuant to Section 18-301 of the Act, a Special Member shall not be required to
make any capital contributions to the Company and shall not receive a limited
liability company interest in the Company. A Special Member, in its capacity as
Special Member, may not bind the Company. Except as required by any mandatory
provision of the Act, each Special Member, in its capacity as Special Member,
shall have no right to vote on, approve or otherwise consent to any action by,
or matter relating to, the Company, including, without limitation, the merger,
consolidation or conversion of the Company. In order to implement the admission
to the Company of each Special Member, each person acting as an Independent
Director pursuant to Section 10 shall execute a counterpart to this Agreement.
Prior to its admission to the Company as Special Member, each person acting as
an Independent Director pursuant to Section 10 shall not be a member of the
Company.

Section 6.        Certificates.

         Kari K. Walter, is hereby designated as an "authorized person" within
the meaning of the Act, and has executed, delivered and filed the Certificate of
Formation of the Company with the Secretary of State of the State of Delaware.
Upon the filing of the Certificate of Formation with the Secretary of State of
the State of Delaware, her powers as an "authorized person" ceased, and the
Member thereupon became the designated "authorized person" and shall continue as
the designated "authorized person" within the meaning of the Act. The Member or
an Officer shall execute, deliver and file any other certificates (and any
amendments and/or restatements thereof) necessary for the Company to qualify to
do business in any other jurisdiction in which the Company may wish to conduct
business.

         The existence of the Company as a separate legal entity shall continue
until cancellation of the Certificate of Formation as provided in the Act.

                                       2
<PAGE>

Section 7.        Purposes. The purpose to be conducted or promoted by the
Company is to engage in the following activities:

       (a)

                  (i)      (A) to finance and acquire consumer loans, including
                           student and other education related loans (the
                           "Consumer Loans") and other related rights and assets
                           and (B) issuing promissory notes or other securities
                           secured by the assets of the Company;

                  (ii)     to acquire, own, hold, sell, transfer, service,
                           convey, safekeep, dispose of, pledge, assign, borrow
                           money against, finance, refinance or otherwise deal
                           with, publicly or privately and whether with
                           unrelated third parties or with affiliated entities,
                           Consumer Loans and related rights and assets;

                  (iii)    to loan, transfer, or otherwise invest funds received
                           as a result of the Company's interest in any Consumer
                           Loans and related rights and assets and any other
                           income as determined by the Company's Board of
                           Directors from time to time;

                  (iv)     pledge, sell, liquidate, transfer and otherwise deal
                           with credit and liquidity support in connection with
                           activities set forth in clause (iii) above
                           (including, insurance policies, surety bonds, cash
                           collateral, letters of credit, lines of credit,
                           purchase and repurchase agreements, minimum payments
                           agreements, guaranteed investment contracts,
                           guarantees and other credit or liquidity support)
                           (collectively, "Credit and Liquidity Support");

                  (v)      to invest cash collateral, reserves and proceeds from
                           Consumer Loans and Credit and Liquidity Support;

                  (vi)     to authorize, issue, sell, deliver and incur
                           indebtedness, obligations and liabilities in the
                           ordinary course of the Company's business; and

                  (vii)    to engage in any lawful act or activity and to
                           exercise any powers permitted to limited liability
                           companies organized under the laws of the State of
                           Delaware that are related or incidental to and
                           necessary, convenient or advisable for the
                           accomplishment of the above-mentioned purposes
                           (including the entering into of interest rate or
                           basis swap, cap, floor or collar agreements, currency
                           exchange agreements or similar hedging transactions
                           and referral, management, servicing and
                           administration agreements).

         (b)      The Company, by or through any Member, Director or Officer on
behalf of the Company, may enter into and perform the Transaction Documents and
all documents,

                                       3
<PAGE>
agreements, certificates, or financing statements contemplated thereby or
related thereto, all without any further act, vote or approval of any Member,
Director, Officer or other Person notwithstanding any other provision of this
Agreement, the Act or applicable law, rule or regulation. The foregoing
authorization shall not be deemed a restriction on the powers of any Member,
Director or Officer to enter into other agreements on behalf of the Company.

Section 8.        Powers.

         Subject to Section 9(j), the Company, and the Board of Directors and
the Officers of the Company on behalf of the Company, (i) shall have and
exercise all powers necessary, convenient or incidental to accomplish its
purposes as set forth in Section 7 and (ii) shall have and exercise all of the
powers and rights conferred upon limited liability companies formed pursuant to
the Act.

Section 9.        Management.

         (a)      Board of Directors. Subject to Section 9(j), the business and
affairs of the Company shall be managed by or under the direction of a Board of
one or more Directors designated by the Member. Subject to Section 10, the
Member may determine at anytime in its sole and absolute discretion the number
of Directors to constitute the Board. The authorized number of Directors may be
increased or decreased by the Member at any time in its sole and absolute
discretion, upon notice to all Directors, and subject in all cases to Section
10. The initial number of Directors shall be four, one of which shall be an
Independent Director pursuant to Section 10. Each Director elected, designated
or appointed by the Member shall hold office until a successor is elected and
qualified or until such Director's earlier death, resignation, expulsion or
removal. Directors need not be a Member. The initial Directors designated by the
Member are listed on Schedule C hereto.

         (b)      Powers. Subject to Section 9(j), the Board of Directors shall
have the power to do any and all acts necessary, convenient or incidental to or
for the furtherance of the purposes described herein, including all powers,
statutory or otherwise. Subject to Section 7, the Board of Directors has the
authority to bind the Company.

         (c)      Meeting of the Board of Directors. The Board of Directors of
the Company may hold meetings, both regular and special, within or outside the
State of Delaware. Regular meetings of the Board may be held without notice at
such time and at such place as shall from time to time be determined by the
Board. Special meetings of the Board maybe called by the President on not less
than one day's notice to each Director by telephone, facsimile, mail, telegram
or any other means of communication, and special meetings shall be called by the
President or Secretary in like manner and with like notice upon the written
request of any one or more of the Directors.

         (d)      Quorum: Acts of the Board. At all meetings of the Board, a
majority of the Directors shall constitute a quorum for the transaction of
business and, except as otherwise provided in any other provision of this
Agreement, the act of a majority of the Directors present

                                       4
<PAGE>
at any meeting at which there is a quorum shall be the act of the Board. If a
quorum shall not be present at any meeting of the Board, the Directors present
at such meeting may adjourn the meeting from time to time, without notice other
than announcement at the meeting, until a quorum shall be present. Any action
required or permitted to be taken at any meeting of the Board or of any
committee thereof may be taken without a meeting if all members of the Board or
committee, as the case may be, consent thereto in writing, and the writing or
writings are filed with the minutes of proceedings of the Board or committee, as
the case may be.

         (e)      Electronic Communications. Members of the Board, or any
committee designated by the Board, may participate in meetings of the Board, or
any committee, by means of telephone conference or similar communications
equipment that allows all Persons participating in the meeting to hear each
other, and such participation in a meeting shall constitute presence in Person
at the meeting. If all the participants are participating by telephone
conference or similar communications equipment, the meeting shall be deemed to
be held at the principal place of business of the Company.

         (f)      Committees of Directors.

                  (i)      The Board may, by resolution passed by a majority of
                           the whole Board, designate one or more committees,
                           each committee to consist of one or more of the
                           Directors of the Company. The Board may designate one
                           or more Directors as alternate members of any
                           committee, who may replace any absent or disqualified
                           member at any meeting of the committee.

                  (ii)     In the absence or disqualification of a member of a
                           committee, the member or members thereof present at
                           any meeting and not disqualified from voting, whether
                           or not such members constitute a quorum, may
                           unanimously appoint another member of the Board to
                           act at the meeting in the place of any such absent or
                           disqualified member.

                   (iii)   Any such committee, to the extent provided in the
                           resolution of the Board, and subject to, in all
                           cases, Sections 9(j) and 10, shall have and may
                           exercise all the powers and authority of the Board in
                           the management of the business and affairs of the
                           Company. Such committee or committees shall have such
                           name or names as may be determined from time to time
                           by resolution adopted by the Board. Each committee
                           shall keep regular minutes of its meetings and report
                           the same to the Board when required.

         (g)      Compensation of Directors; Expenses. The Board shall have the
authority to fix the compensation of Directors. The Directors may be paid their
expenses, if any, of attendance at meetings of the Board, which may be a fixed
sum for attendance at each meeting of the Board or a stated salary as Director.
No such payment shall preclude any Director from serving the Company in any
other capacity and receiving compensation therefor. Members of special or
standing committees maybe allowed like compensation for attending committee
meetings.

                                       5
<PAGE>

         (h)      Removal of Directors. Unless otherwise restricted by law, any
Director or the entire Board of Directors may be removed or expelled, with or
without cause, at any time by the Member, and, subject to Section 10, any
vacancy caused by any such removal or expulsion may be filled by action of the
Member.

         (i)      Directors as Agents. To the extent of their powers set forth
in this Agreement and subject to Section 9(j), the Directors are agents of the
Company for the purpose of the Company's business, and the actions of the
Directors taken in accordance with such powers set forth in this Agreement shall
bind the Company. Notwithstanding the last sentence of Section 18-402 of the
Act, except as provided in this Agreement or in a resolution of the Directors, a
Director may not bind the Company.

         (j)      Limitations on the Company's Activities.

                  (i)      This Section 9(j) is being adopted in order to comply
                           with certain provisions required in order to qualify
                           the Company as a "special purpose entity."

                  (ii)     The Member shall not, so long as any Obligation is
                           outstanding, amend, alter, change or repeal the
                           definition of "Independent Director" or Sections
                           5(c), 7, 8, 9, 20, 21, 22, 23, 24, 25, or 30 or
                           Schedule A of this Agreement without the unanimous
                           written consent of the Board (including the
                           Independent Director) and the consent of the holders
                           of a majority of the outstanding principal amount of
                           the outstanding debt of the Company. Subject to this
                           Section 9(j), the Member reserves the right to amend,
                           alter, change or repeal any provisions contained in
                           this Agreement in accordance with Section 30.

                  (iii)    Notwithstanding any other provision of this Agreement
                           and any provision of law that otherwise so empowers
                           the Company, the Member, the Board, any Officer or
                           any other Person, neither the Member nor the Board
                           nor any Officer nor any other Person shall be
                           authorized or empowered, nor shall they permit the
                           Company, without the prior unanimous written consent
                           of the Member and the Board (including the
                           Independent Director), to take any Material Action,
                           provided, however, that the Board may not vote on, or
                           authorize the taking of, any Material Action, unless
                           there is at least one Independent Director then
                           serving in such capacity.

                  (iv)     The Board and the Member shall cause the Company to
                           do or cause to be done all things necessary to
                           preserve and keep in full force and effect its
                           existence, rights (charter and statutory) and
                           franchises; provided, however, that the Company shall
                           not be required to preserve any such right or
                           franchise if (1) the Board shall determine that the
                           preservation thereof is no longer desirable for the
                           conduct of its business and that the loss thereof is
                           not disadvantageous in any material respect to the
                           Company and (2) the

                                       6
<PAGE>

                           Rating Agency Condition is satisfied. The Board also
                           shall cause the Company to:

                           (A)   maintain its own separate books and records and
                                 bank accounts;

                           (B)   at all times hold itself out to the public and
                                 all other Persons as a legal entity separate
                                 from the Member and any other Person;

                           (C)   have a Board of Directors separate from that of
                                 the Member and any other Person;

                           (D)   file its own tax returns, if any, as may be
                                 required under applicable law, to the extent
                                 (1) not part of a consolidated group filing a
                                 consolidated return or returns or (2) not
                                 treated as a division for tax purposes of
                                 another taxpayer, and pay any taxes so required
                                 to be paid under applicable law;

                           (E)   except as contemplated by the Transaction
                                 Documents, not commingle its assets with assets
                                 of any other Person;

                           (F)   conduct its business in its own name and
                                 strictly comply with all organizational
                                 formalities to maintain its separate existence;

                           (G)   maintain separate financial statements;

                           (H)   pay its own liabilities only out of its own
                                 funds;

                           (I)   maintain an arm's length relationship with its
                                 Affiliates and the Member;

                           (J)   pay the salaries of its own employees, if any;

                           (K)   not hold out its credit or assets as being
                                 available to satisfy the obligations of others;

                           (L)   allocate fairly and reasonably any overhead for
                                 shared office space; use separate stationery,
                                 invoices and checks;

                           (M)   not pledge its assets for the benefit of any
                                 other Person;

                           (N)   correct any known misunderstanding regarding
                                 its separate identity;

                           (O)   maintain adequate capital in light of its
                                 contemplated business purpose, transactions and
                                 liabilities;

                                       7
<PAGE>

                           (P)   cause its Board of Directors to meet at least
                                 annually or act pursuant to written consent and
                                 keep minutes of such meetings and actions and
                                 observe all other Delaware limited liability
                                 company formalities;

                           (Q)   not acquire any securities of the Member; and

                           (R)   cause the directors, officers, agents and other
                                 representatives of the Company to act at all
                                 times with respect to the Company consistently
                                 and in furtherance of the foregoing and in the
                                 best interests of the Company.

                           Failure of the Company, or the Member or Board on
                           behalf of the Company, to comply with any of the
                           foregoing covenants or any other covenants contained
                           in this Agreement shall not affect the status of the
                           Company as a separate legal entity or the limited
                           liability of the Member or the Directors.

                  (v)      So long as any Obligation is outstanding, the Board
                           shall not cause or permit the Company to:

                           (A)   except as contemplated by the Transaction
                                 Documents, guarantee any obligation of any
                                 Person, including any Affiliate;

                           (B)   engage, directly or indirectly, in any business
                                 other than the actions required or permitted to
                                 be performed under Section 7, the Transaction
                                 Documents or this Section 9(j);

                           (C)   incur, create or assume any indebtedness other
                                 than as expressly permitted under the
                                 Transaction Documents;

                           (D)   make or permit to remain outstanding any loan
                                 or advance to, or own or acquire any stock or
                                 securities of, any Person, except that the
                                 Company may invest in those investments
                                 permitted under the Transaction Documents and
                                 may make any advance required or expressly
                                 permitted to be made pursuant to any provisions
                                 of the Transaction Documents and permit the
                                 same to remain outstanding in accordance with
                                 such provisions;

                           (E)   to the fullest extent permitted by law, engage
                                 in any dissolution, liquidation, consolidation,
                                 merger, asset sale or transfer of ownership
                                 interests other than such activities as are
                                 expressly permitted under this Agreement
                                 pursuant to any provision of the Transaction
                                 Documents; or

                                       8
<PAGE>

                           (F)   form, acquire or hold any subsidiary (whether
                                 corporate, partnership, limited liability
                                 company or other).

Section 10.       Independent Director.

         As long as any Obligation is outstanding, the Member shall cause the
Company at all times to have at least one Independent Director who will be
appointed by the Member. To the fullest extent permitted by Section 18-1101(c)
of the Act, the Independent Director shall consider only the interests of the
Company, including its respective creditors, in acting or otherwise voting on
the matters referred to in Section 9(j)(iii). No resignation or removal of an
Independent Director, and no appointment of a successor Independent Director,
shall be effective until the successor Independent Director shall have accepted
his or her appointment by a written instrument, which may be a counterpart
signature page to the Management Agreement and shall have executed a counterpart
to this Agreement as required by Section 5(c). All right, power and authority of
the Independent Directors shall be limited to the extent necessary to exercise
those rights and perform those duties specifically set forth in this Agreement.
Except as provided in the second sentence of this Section 10, in exercising
their rights and performing their duties under this Agreement, any Independent
Director shall have a fiduciary duty of loyalty and care similar to that of a
director of a business corporation organized under the General Corporation Law
of the State of Delaware. No Independent Director shall at any time serve as
trustee in bankruptcy for any Affiliate of the Company.

Section 11.       Officers.

         (a)      Officers. The initial Officers of the Company shall be
designated by the Member. The additional or successor Officers of the Company
shall be chosen by the Board and shall consist of at least a President, a
Secretary and a Treasurer. The Board of Directors may also choose one or more
Vice Presidents, Assistant Secretaries and Assistant Treasurers. Any number of
offices may be held by the same person. The Board may appoint such other
Officers and agents as it shall deem necessary or advisable who shall hold their
offices for such terms and shall exercise such powers and perform such duties as
shall be determined from time to time by the Board. The salaries of all Officers
and agents of the Company shall be fixed by or in the manner prescribed by the
Board. The Officers of the Company shall hold office until their successors are
chosen and qualified. Any Officer elected or appointed by the Board may be
removed at any time, with or without cause, by the affirmative vote of a
majority of the Board. Any vacancy occurring in any office of the Company shall
be filled by the Board. The initial Officers of the Company designated by the
Member are listed on Schedule D hereto.

         (b)      President. The President shall be the chief executive officer
of the Company, shall preside at all meetings of the Board, shall be responsible
for the general and active management of the business of the Company and shall
see that all orders and resolutions of the Board are carried into effect. The
President or any other Officer authorized by the President or the Board shall
execute all bonds, mortgages and other contracts, except: (i) where required or
permitted by law or this Agreement to be otherwise signed and executed,
including Section 7(b); (ii) where

                                       9
<PAGE>
signing and execution thereof shall be expressly delegated by the Board to some
other Officer or agent of the Company; and (iii) as otherwise permitted in
Section 10(c).

         (c)      Vice President. In the absence of the President or in the
event of the President's inability to act, the Vice President, if any (or in the
event there be more than one Vice President, the Vice Presidents in the order
designated by the Directors, or in the absence of any designation, then in the
order of their election), shall perform the duties of the President, and when so
acting, shall have all the powers of and be subject to all the restrictions upon
the President. The Vice Presidents, if any, shall perform such other duties and
have such other powers as the Board may from time to time prescribe.

         (d)      Secretary and Assistant Secretary. The Secretary shall be
responsible for filing legal documents and maintaining records for the Company.
The Secretary shall attend all meetings of the Board and record all the
proceedings of the meetings of the Company and of the Board in a book to be kept
for that purpose and shall perform like duties for the standing committees when
required. The Secretary shall give, or shall cause to be given, notice of all
meetings of the Member, if any, and special meetings of the Board, and shall
perform such other duties as may be prescribed by the Board or the President,
under whose supervision the Secretary shall serve. The Assistant Secretary, or
if there be more than one, the Assistant Secretaries in the order determined by
the Board (or if there be no such determination, then in order of their
election), shall, in the absence of the Secretary or in the event of the
Secretary's inability to act, perform the duties and exercise the powers of the
Secretary and shall perform such other duties and have such other powers as the
Board may from time to time prescribe.

         (e)      Treasurer and Assistant Treasurer. The Treasurer shall have
the custody of the Company funds and securities and shall keep full and accurate
accounts of receipts and disbursements in books belonging to the Company and
shall deposit all moneys and other valuable effects in the name and to the
credit of the Company in such depositories as may be designated by the Board.
The Treasurer shall disburse the funds of the Company as may be ordered by the
Board, taking proper vouchers for such disbursements, and shall render to the
President and to the Board, at its regular meetings or when the Board so
requires, an account of all of the Treasurer's transactions and of the financial
condition of the Company. The Assistant Treasurer, or if there shall be more
than one, the Assistant Treasurers in the order determined by the Board (or if
there be no such determination, then in the order of their election), shall, in
the absence of the Treasurer or in the event of the Treasurer's inability to
act, perform the duties and exercise the powers of the Treasurer and shall
perform such other duties and have such other powers as the Board may from time
to time prescribe.

         (f)      Officers as Agents. The Officers, to the extent of their
powers set forth in this Agreement or otherwise vested in them by action of the
Board not inconsistent with this Agreement, are agents of the Company for the
purpose of the Company's business and, subject to Section 9(j), the actions of
the Officers taken in accordance with such powers shall bind the Company.

                                       10
<PAGE>

         (g)      Duties of Board and Officers. Except to the extent otherwise
provided herein, each Director and Officer shall have a fiduciary duty of
loyalty and care similar to that of directors and officers of business
corporations organized under the General Corporation Law of the State of
Delaware.

Section 12.       Limited Liability.

         Except as otherwise expressly provided by the Act, the debts,
obligations and liabilities of the Company, whether arising in contract, tort or
otherwise, shall be the debts, obligations and liabilities solely of the
Company, and neither the Member nor the Special Member nor any Director shall be
obligated personally for any such debt, obligation or liability of the Company
solely by reason of being a Member, Special Member or Director of the Company.

                                       11
<PAGE>

Section 13.       Capital Contributions.

         The Member has contributed to the Company property of an agreed value
as listed on Schedule B attached hereto. In accordance with Section 5(c), the
Special Member shall not be required to make any capital contribution to the
Company.

Section 14.       Additional Contributions.

         The Member is not required to make any additional capital contribution
to the Company. However, the Member may make additional capital contributions to
the Company at any time upon the written consent of such Member. To the extent
that the Member makes an additional capital contribution to the Company, the
Member shall revise Schedule B of this Agreement.

Section 15.       Allocation of Profits and Losses.

         The Company's profits and losses shall be allocated to the Member.

Section 16.       Distributions.

         Subject to the solvency and adequate capitalization of the Company, at
the close of each quarter a distribution shall be made to the Member in an
amount equal to the amount by which the equity of the Company (as determined
under Generally Accepted Accounting Principles) exceeds $5,000, but only to the
extent that (1) sufficient cash is on hand to make such distribution, and (2)
subsequent to such distribution there continues to be cash on hand of at least
$5,000. Notwithstanding any provision to the contrary contained in this
Agreement, the Company shall not be required to make a distribution to the
Member on account of its interest in the Company if such distribution would
violate Section 18-607 of the Act or any other applicable law or any Transaction
Document.

Section 17.       Books and Records.

         The Board shall keep or cause to be kept complete and accurate books of
account and records with respect to the Company's business. The books of the
Company shall at all times be maintained by the Board. The Member and its duly
authorized representatives shall have the right to examine the Company books,
records and documents during normal business hours. The Company, and the Board
on behalf of the Company, shall not have the right to keep confidential from the
Member any information that the Board would otherwise be permitted to keep
confidential from the Member pursuant to Section 18-305(c) of the Act. The
Company's books of account shall be kept using the method of accounting
determined by the Member. The Company's independent auditor, if any, shall be an
independent public accounting firm selected by the Member.

Section 18.       Other Business.

                                       12
<PAGE>

         The Member, the Special Member and any Affiliate of the Member or the
Special Member may engage in or possess an interest in other business ventures
(unconnected with the Company) of every kind and description, independently or
with others. The Company shall not have any rights in or to such independent
ventures or the income or profits therefrom by virtue of this Agreement.

Section 19.       Exculpation and Indemnification.

         (a)      Neither the Member nor the Special Member nor any Officer,
Director, Independent Director, employee or agent of the Company nor any
employee, representative, agent or Affiliate of the Member or the Special Member
(collectively, the "Covered Persons") shall be liable to the Company or any
other Person who has an interest in or claim against the Company for any loss,
damage or claim incurred by reason of any act or omission performed or omitted
by such Covered Person in good faith on behalf of the Company and in a manner
reasonably believed to be within the scope of the authority conferred on such
Covered Person by this Agreement, except that a Covered Person shall be liable
for any such loss, damage or claim incurred by reason of such Covered Person's
gross negligence or willful misconduct.

         (b)      To the fullest extent permitted by applicable law, a Covered
Person shall be entitled to indemnification from the Company for any loss,
damage or claim incurred by such Covered Person by reason of any act or omission
performed or omitted by such Covered Person in good faith on behalf of the
Company and in a manner reasonably believed to be within the scope of the
authority conferred on such Covered Person by this Agreement, except that no
Covered Person shall be entitled to be indemnified in respect of any loss,
damage or claim incurred by such Covered Person by reason of such Covered
Person's gross negligence or willful misconduct with respect to such acts or
omissions; provided, however, that any indemnity under this Section 19 by the
Company shall be provided out of and to the extent of Company assets only, and
the Member and the Special Member shall not have personal liability on account
thereof; and provided further, that so long as any Obligation is outstanding, no
indemnity payment from funds of the Company (as distinct from funds from other
sources, such as insurance) of any indemnity under this Section 19 shall be
payable from amounts allocable to any other Person pursuant to the Transaction
Documents.

         (c)      To the fullest extent permitted by applicable law, expenses
(including legal fees) incurred by a Covered Person defending any claim, demand,
action, suit or proceeding shall, from time to time, be advanced by the Company
prior to the final disposition of such claim, demand, action, suit or proceeding
upon receipt by the Company of an undertaking by or on behalf of the Covered
Person to repay such amount if it shall be determined that the Covered Person is
not entitled to be indemnified as authorized in this Section 19.

         (d)      A Covered Person shall be fully protected in relying in good
faith upon the records of the Company and upon such information, opinions,
reports or statements presented to the Company by any Person as to matters the
Covered Person reasonably believes are within such other Person's professional
or expert competence and who has been selected with reasonable care by or on
behalf of the Company, including information, opinions, reports or statements as
to the

                                       13
<PAGE>
value and amount of the assets, liabilities, or any other facts pertinent to the
existence and amount of assets from which distributions to the Member might
properly be paid.

         (e)      To the extent that, at law or in equity, a Covered Person has
duties (including fiduciary duties) and liabilities relating thereto to the
Company or to any other Covered Person, a Covered Person acting under this
Agreement shall not be liable to the Company or to any other Covered Person for
its good faith reliance on the provisions of this Agreement or any approval or
authorization granted by the Company or any other Covered Peon. The provisions
of this Agreement, to the extent that they restrict the duties and liabilities
of a Covered Person otherwise existing at law or in equity, are agreed by the
Member and the Special Member to replace such other duties and liabilities of
such Covered Person.

         (f)      The foregoing provisions of this Section 19 shall survive any
termination of this Agreement.

Section 20.       Assignments.

         Subject to Section 22, the Member may assign in whole or in part its
limited liability company interest in the Company. If the Member transfers all
of its limited liability company interest in the Company pursuant to this
Section 20, the transferee shall be admitted to the Company as a member of the
Company upon its execution of an instrument signifying its agreement to be bound
by the terms and conditions of this Agreement, which instrument may be a
counterpart signature page to this Agreement. Such admission shall be deemed
effective immediately prior to the transfer and, immediately following such
admission, the transferor Member shall cease to be a member of the Company.
Notwithstanding anything in this Agreement to the contrary, any successor to the
Member by merger or consolidation in compliance with the Transaction Documents
shall, without further act, be the Member hereunder, and such merger or
consolidation shall not constitute an assignment for purposes of this Agreement
and the Company shall continue without dissolution.

Section 21.       Resignation.

         So long as any Obligation is outstanding, the Member may not resign,
except as permitted under the Transaction Documents and if the Rating Agency
Condition is satisfied. If the Member is permitted to resign pursuant to this
Section 21, an additional member of the Company shall be admitted to the
Company, subject to Section 22, upon its execution of an instrument signifying
its agreement to be bound by the terms and conditions of this Agreement, which
instrument may be a counterpart signature page to this Agreement. Such admission
shall be deemed effective immediately prior to the resignation and, immediately
following such admission, the resigning Member shall cease to be a member of the
Company.

Section 22.       Admission of Additional Members.

         One or more additional members of the Company may be admitted to the
Company with the written consent of the Member; provided, however, that,
notwithstanding the foregoing, so

                                       14
<PAGE>
long as any Obligation remains outstanding, no additional Member may be admitted
to the Company unless the Rating Agency Condition is satisfied.

                                       15
<PAGE>

Section 23.       Dissolution.

         (a)      Subject to Section 9(j), the Company shall be dissolved, and
its affairs shall be wound up upon the first to occur of the following: (i) the
termination of the legal existence of the last remaining member of the Company
or the occurrence of any other event which terminates the continued membership
of the last remaining member of the Company in the Company unless the business
of the Company is continued in a manner permitted by this Agreement or the Act
or (ii) the entry of a decree of judicial dissolution under Section 18-802 of
the Act. Upon the occurrence of any event that causes the last remaining member
of the Company to cease to be a member of the Company, to the fullest extent
permitted by law, the personal representative of such member is hereby
authorized to, and shall, within 90 days after the occurrence of the event that
terminated the continued membership of such member in the Company, agree in
writing (i) to continue the Company and (ii) to the admission of the personal
representative or its nominee or designee, as the case may be, as a substitute
member of the Company, effective as of the occurrence of the event that
terminated the continued membership of the last remaining member of the Company
in the Company.

         (b)      Notwithstanding any other provision of this Agreement, the
Bankruptcy of either the Member or the Special Member shall not cause the Member
or the Special Member, as the case may be, to cease to be a member of the
Company and upon the occurrence of such an event, the business of the Company
shall continue without dissolution.

         (c)      Notwithstanding any other provision of this Agreement, each of
the Member and the Special Member waives any right it might have to agree in
writing to dissolve the Company upon the Bankruptcy of the Member or the Special
Member, or the occurrence of an event that causes the Member or the Special
Member to cease to be a member of the Company.

         (d)      In the event of dissolution, the Company shall conduct only
such activities as are necessary to wind up its affairs (including the sale of
the assets of the Company in an orderly manner), and the assets of the Company
shall be applied in the manner, and in the order of priority, set forth in
Section 18-804 of the Act.

         (e)      The Company shall terminate when (i) all of the assets of the
Company, after payment of or due provision for all debts, liabilities and
obligations of the Company shall have been distributed to the Member in the
manner provided for in this Agreement and (ii) the Certificate of Formation
shall have been canceled in the manner required by the Act.

Section 24.       Waiver of Partition: Nature of Interest.

         Except as otherwise expressly provided in this Agreement, to the
fullest extent permitted by law, each of the Member and the Special Member
hereby irrevocably waives any right or power that such Person might have to
cause the Company or any of its assets to be partitioned, to cause the
appointment of a receiver for all or any portion of the assets of the Company,
to compel any sale of all or any portion of the assets of the Company pursuant
to any applicable law or to file a complaint or to institute any proceeding at
law or in equity to cause the dissolution,

                                       16
<PAGE>

liquidation, winding up or termination of the Company. The Member shall not have
any interest in any specific assets of the Company, and the Member shall not
have the status of a creditor with respect to any distribution pursuant to
Section 16. The interest of the Member in the Company is personal property.

Section 25.       Benefits of Agreement; No Third-Party Rights.

         None of the provisions of this Agreement shall be for the benefit of or
enforceable by any creditor of the Company or by any creditor of the Member or
the Special Member. Nothing in this Agreement shall be deemed to create any
right in any Person (other than Covered Persons) not a party hereto, and this
Agreement shall not be construed in any respect to be a contract in whole or in
part for the benefit of any third Person (except as provided in Section 29).

Section 26.       Severability of Provisions.

         Each provision of this Agreement shall be considered severable and if
for any reason any provision or provisions herein are determined to be invalid,
unenforceable or illegal under any existing or future law, such invalidity,
unenforceability or illegality shall not impair the operation of or affect those
portions of this Agreement which are valid, enforceable and legal.

Section 27.       Entire Agreement.

         This Agreement constitutes the entire agreement of the parties with
respect to the subject matter hereof.

Section 28.       Binding Agreement.

         Notwithstanding any other provision of this Agreement, the Member
agrees that this Agreement, including, without limitation, Sections 7, 8, 9, 10,
19, 20, 21, 22, 23, 25, 28, and 30, constitutes a legal, valid and binding
agreement of the Member, and is enforceable against the Member by the
Independent Director, in accordance with its terms. In addition, the Independent
Director shall be an intended beneficiary of this Agreement.

Section 29.       Governing Law.

         This Agreement shall be governed by and construed under the laws of the
State of Delaware (without regard to conflict of laws principles), all rights
and remedies being governed by said laws.

Section 30.       Amendments.

         Subject to Section 9(j), this Agreement may not be modified, altered,
supplemented or amended except pursuant to a written agreement executed and
delivered by the Member. Notwithstanding anything to the contrary in this
Agreement, so long as any Obligation is outstanding, this Agreement may not be
modified, altered, supplemented or amended unless the

                                       17
<PAGE>
Rating Agency Condition is satisfied except: (i) to cure any ambiguity or (ii)
to convert or supplement any provision in a manner consistent with the intent of
this Agreement and the other Transaction Documents.

Section 31.       Counterparts.

         This Agreement may be executed in any number of counterparts, each of
which shall be deemed an original of this Agreement and all of which together
shall constitute one and the same instrument.

Section 32.       Notices.

         Any notices required to be delivered hereunder shall be in writing and
personally delivered, mailed or sent by telecopy, electronic mail or other
similar form of rapid transmission, and shall be deemed to have been duly given
upon receipt (a) in the case of the Company, to the Company at its address in
Section 2, (b) in the case of the Member, to the Member at its address as listed
on Schedule B attached hereto and (c) in the case of either of the foregoing, at
such other address as may be designated by written notice to the other party.

Section 33.       Effectiveness.

         Pursuant to Section 18-201(d) of the Act, this Agreement shall be
effective as of the time of the filing of the Certificate of Formation with the
Office of the Delaware Secretary of State on November 22, 2000.

                                       18
<PAGE>

         IN WITNESS WHEREOF, the undersigned, intending to be legally bound
hereby, has duly executed this Limited Liability Company Agreement as of the 22
day of November, 2000.

                             MEMBER:

                             KEY BANK USA, NATIONAL ASSOCIATION

                             By:   /s/ Craig T. Platt
                                -----------------------------------------
                             Name: Craig T. Platt
                                   --------------------------------------
                             Title:  Senior Vice President
                                   --------------------------------------

                             SPECIAL MEMBER:

                              /s/ Evelyn Echevarria
                             --------------------------------------------
                             Name: Evelyn Echevarria

                                       19
<PAGE>
                                   SCHEDULE A

                                   Definitions
                                   -----------

A.       Definitions

         When used in this Agreement, the following terms not otherwise defined
herein have the following meanings:

         "Act" has the meaning set forth in the preamble to this Agreement.

         "Affiliate" means, with respect to any Person, any other Person
directly or indirectly Controlling or Controlled by or under direct or indirect
common Control with such Person.

         "Agreement" means this Limited Liability Company Agreement of the
Company, together with the schedules attached hereto, as amended, restated or
supplemented or otherwise modified from time to time.

         "Bankruptcy" means, with respect to any Person, if such Person (i)
makes an assignment for the benefit of creditors, (ii) files a voluntary
petition in bankruptcy, (iii) is adjudged a bankrupt or insolvent, or has
entered against it an order for relief, in any bankruptcy or insolvency
proceedings, (iv) files a petition or answer seeking for itself any
reorganization, arrangement, composition, readjustment, liquidation, dissolution
or similar relief under any statute, law or regulation, (v) files an answer or
other pleading admitting or failing to contest the material allegations of a
petition filed against it in any proceeding of this nature, (vi) seeks, consents
to or acquiesces in the appointment of a trustee, receiver or liquidator of the
Person or of all or any substantial part of its properties, or (vii) if 120 days
after the commencement of any proceeding against the Person seeking
reorganization, arrangement, composition, readjustment, liquidation, dissolution
or similar relief under any statute, law or regulation, if the proceeding has
not been dismissed, or if within 90 days after the appointment without such
Person's consent or acquiescence of a trustee, receiver or liquidator of such
Person or of all or any substantial part of its properties, the appointment is
not vacated or stayed, or within 90 days after the expiration of any such stay,
the appointment is not vacated. The foregoing definition of "Bankruptcy" is
intended to replace and shall supersede and replace the definition of
"Bankruptcy" set forth in Sections 18-101(1) and 18-304 of the Act.

         "Board" or "Board of Directors" means the Board of Directors of the
Company including the Independent Director.

         "Certificate of Formation" means the Certificate of Formation of the
Company filed with the Secretary of State of the State of Delaware on November
22, 2000, as amended or amended and restated from time to time.

                                      A-1
<PAGE>
         "Company" means Key Consumer Receivables, LLC, a Delaware limited
liability company.

         "Control" means the possession, directly or indirectly, of the power to
direct or cause the direction of the management or policies of a Person, whether
through the ownership of voting securities or general partnership or managing
member interests, by contract or otherwise. "Controlling" and "Controlled" shall
have correlative meanings. Without limiting the generality of the foregoing, a
Person shall be deemed to Control any other Person in which it owns, directly or
indirectly, a majority of the ownership interests.

         "Covered Persons" has the meaning set forth in Section 20(a).

         "Credit and Liquidity Support" has the meaning set forth in Section
7(1)(iv).

         "Directors" means the Persons elected to the Board of Directors from
time to time by the Member, including the Independent Director. A Director is
hereby designated as a "manager" of the Company within the meaning of Section
18-101(10) of the Act.

         "Independent Director" means a natural person who, for the five-year
period prior to his or her appointment as Independent Director has not been, and
during the continuation of his or her service as Independent Director is not:
(i) an employee, director, stockholder, partner or officer of the Company or any
of its Affiliates (other than his or her service as an Independent Director of
the Company); (ii) a customer or supplier of the Company or any of its
Affiliates; or (iii) any member of the immediate family of a person described in
(i) or (ii).

         "Material Action" means to consolidate or merge the Company with or
into any Person, or sell all or substantially all of the assets of the Company,
or to institute proceedings to have the Company be adjudicated bankrupt or
insolvent, or consent to the institution of bankruptcy or insolvency proceedings
against the Company or file a petition seeking, or consent to, reorganization or
relief with respect to the Company under any applicable federal or state law
relating to bankruptcy, or consent to the appointment of a receiver, liquidator,
assignee, trustee, sequestrator (or other similar official) of the Company or a
substantial part of its property, or make any assignment for the benefit of
creditors of the Company, or admit in writing the Company's inability to pay its
debts generally as they become due, or, to the fullest extent permitted by law,
take action in furtherance of any such action, or dissolve or liquidate the
Company.

         "Member" means Key Bank USA, National Association, as the initial
member of the Company, and includes any Person admitted as an additional member
of the Company or a substitute member of the Company pursuant to the provisions
of this Agreement.

         "Obligations" shall mean the indebtedness, liabilities and obligations
of the Company under or in connection with this Agreement, the other Transaction
Documents or any related document in effect as of any date of determination.

                                      A-2
<PAGE>
         "Officer" means an officer of the Company described in Section 11.

         "Officer's Certificate" means a certificate signed by any Officer of
the Company who is authorized to act for the Company in matters relating to the
Company.

         "Person" means any individual, corporation, partnership, joint venture,
limited liability company, limited liability partnership, association, joint
stock company, trust, unincorporated organization, or other organization,
whether or not a legal entity, and any governmental authority.

         "Rating Agency" has the meaning assigned to that term in the
Transaction Documents.

         "Rating Agency Condition" means, with respect to any action, that the
Rating Agency shall have been given ten days prior notice thereof and that the
Rating Agency shall have notified the Company in writing that such action will
not result in a reduction or withdrawal of the then current rating by such
Rating Agency of any of the Notes (as defined in the Transaction Documents).

         "Special Member" means, upon such person's admission to the Company as
a member of the Company pursuant to Section 5(c), a person acting as Independent
Director, in such person's capacity as a member of the Company. A Special Member
shall only have the rights and duties expressly set forth in this Agreement.

         "Transaction Documents" means, for each transaction, any applicable
Sale/Purchase Agreement, Indenture of Trust and any documents and certificates
delivered in connection therewith.

B.       Rules of Construction

         Definitions in this Agreement apply equally to both the singular and
plural forms of the defined terms. The words "include" and "including" shall be
deemed to be followed by the phrase "without limitation." The terms "herein,"
"hereof ' and "hereunder" and other words of similar import refer to this
Agreement as a whole and not to any particular Section, paragraph or
subdivision. The Section titles appear as a matter of convenience only and shall
not affect the interpretation of this Agreement. All Section, paragraph, clause,
Exhibit or Schedule references not attributed to a particular document shall be
references to such parts of this Agreement.

                                      A-3
<PAGE>
                                   SCHEDULE B

                                     Member
                                     ------

<TABLE>
<CAPTION>
                                             AGREED VALUE OF         MEMBERSHIP
NAME              MAILING ADDRESS            INITIAL CAPITAL         INTEREST
                                              CONTRIBUTION

<S>               <C>                           <C>                     <C>
Key Bank          127 Public Square             $5,000.00               100%
USA,              Cleveland, OH 44114
National
Association
</TABLE>

                                      B-1
<PAGE>
                                   SCHEDULE C

    DIRECTORS

1.  Craig T. Platt

2.  Joseph M. Vayda

3.  Michael W. Dvorak

4.  Evelyn Echevarria - Independent Director

                                      C-1

<PAGE>
                                   SCHEDULE D

<TABLE>
<CAPTION>
OFFICERS                                    TITLE

<S>                                         <C>
Craig T. Platt                              President

Michael W. Dvorak                           Chief Financial Officer

Anthony J. Bulic                            Treasurer

Steven N. Bulloch                           Secretary

Richard S. Hawrylak                         Assistant Secretary
</TABLE>

                                      D-1

<PAGE>

                          KEY CONSUMER RECEIVABLES LLC

                             UNANIMOUS ACTION OF THE
                               BOARD OF DIRECTORS
                            ACTING WITHOUT A MEETING

         The Board of Directors of Key Consumer Receivables LLC (the "Company")
by the unanimous written consent of its members in lieu of the annual meeting,
does hereby consent to and adopts the following resolution:

                  RESOLVED, that the following persons are hereby elected to the
         office set forth opposite such person's respective name, to hold such
         office until such person's successor has been duly elected and
         qualified or until such person's death, resignation, or removal from
         office:

                  Beth D. Rosenberg - President
                  Michael W. Dvorak - Chief Financial Officer
                  Darlene H. Dimitrijevs - Treasurer
                  Richard S. Hawrylak - Secretary
                  Steven N. Bulloch - Assistant Secretary

         IN WITNESS WHEREOF, the undersigned have hereunto signed their names
effective as of the 31st day of March, 2004.

 /s/ Beth D. Rosenberg                      /s/ Joseph M. Vayda
---------------------------                 ---------------------------------
BETH D. ROSENBERG                           JOSEPH M. VAYDA

 /s/ Michael W. Dvorak                      /s/ Evelyn Echevarria
---------------------------                 ---------------------------------
MICHAEL W. DVORAK                           EVELYN ECHEVARRIA

<PAGE>
                          KEY CONSUMER RECEIVABLES LLC

                              ACTION OF SOLE MEMBER
                            ACTING WITHOUT A MEETING

         Key Bank USA, National Association, the Sole Member of Key Consumer
Receivables LLC (the "Corporation"), acting by written consent in lieu of the
annual meeting, does hereby consent to and adopt the following resolution as of
March 31, 2004:

                      RESOLVED, that the following persons be and each of
             them is hereby elected to the Board of Directors of the
             Corporation, each to serve as a Director until such person's
             successor has been duly elected and qualified, or until such
             person's death, resignation, or removal from office:

                                Beth D. Rosenberg
                                 Joseph M. Vayda
                                Michael W. Dvorak
                    Evelyn Echevarria - Independent Director

                                   KEYBANK USA, NATIONAL ASSOCIATION
                                   (Sole Member of Key Consumer Receivables LLC)

                                   /s/ Steven N. Bulloch
                                   ------------------------------------------
                                   Steven N. Bulloch
                                   Assistant Secretary<PAGE>

                                                                EXHIBIT NO. 10.1

                          SALE AND SERVICING AGREEMENT

                                      Among

                         KEYCORP STUDENT LOAN TRUST [ ]

                                   as Issuer,

                          KEY CONSUMER RECEIVABLES LLC,

                                  as Depositor,

                       KEY BANK USA, NATIONAL ASSOCIATION

                               as Master Servicer,

                                       [ ]
                    not in its individual capacity but solely
                           as Eligible Lender Trustee,

                                       and

                       KEY BANK USA, NATIONAL ASSOCIATION
                                as Administrator

                              Dated as of [ ], [ ]

<PAGE>

                                TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                                             Page
                                                                                                                             ----
<S>                                                                                                                          <C>
ARTICLE I DEFINITIONS AND USAGE..................................................................................              1

ARTICLE II CONVEYANCE OF FINANCED STUDENT LOANS..................................................................              1

     SECTION 2.01. Conveyance of Initial Financed Student Loans..................................................              1
     SECTION 2.02. Conveyance of Subsequent Student Loans and Other Student Loans................................              2
     SECTION 2.03. Conveyance of Financed Student Loans by the Eligible Lender Trustee to the Depositor in
                      Connection with Consolidation Loans........................................................              5
     SECTION 2.04. Endorsement...................................................................................              5
     SECTION 2.05. Sale Not Secured Financing....................................................................              5
     SECTION 2.06. MPN Loans.....................................................................................              6

ARTICLE III THE FINANCED STUDENT LOANS...........................................................................              8

     SECTION 3.01. Representations and Warranties of Depositor with Respect to the Financed Student Loans........              8
     SECTION 3.02. Repurchase upon Breach; Reimbursement.........................................................             13
     SECTION 3.03. Custody of Financed Student Loan Files........................................................             14
     SECTION 3.04. Duties of Master Servicer as Custodian........................................................             15
     SECTION 3.05. Instructions; Authority To Act................................................................             16
     SECTION 3.06. Custodian's Indemnification...................................................................             16
     SECTION 3.07. Effective Period and Termination..............................................................             17
     SECTION 3.08. Schedule of Financed Student Loans............................................................             17

ARTICLE IV ADMINISTRATION AND SERVICING OF FINANCED STUDENT LOANS................................................             17

     SECTION 4.01. Duties of Master Servicer.....................................................................             17
     SECTION 4.02. Collection of Financed Student Loan Payments..................................................             20
     SECTION 4.03. Realization upon Financed Student Loans.......................................................             21
     SECTION 4.04. Computation of Note Interest Rate.............................................................             21
     SECTION 4.05. No Impairment.................................................................................             21
     SECTION 4.06. Purchase of Financed Student Loans; Reimbursement.............................................             21
     SECTION 4.07. Master Servicing Fee..........................................................................             22
     SECTION 4.08. Administrator's Certificate; Servicer's Report................................................             23
     SECTION 4.09. Annual Statement as to Compliance; Notice of Default..........................................             24
     SECTION 4.10. Annual Independent Certified Public Accountants' Report.......................................             25
     SECTION 4.11. Access to Certain Documentation and Information Regarding Financed Student Loans..............             25
     SECTION 4.12. Master Servicer and Administrator Expenses....................................................             26
     SECTION 4.13. Appointment of Sub-Servicers..................................................................             26
     SECTION 4.14. Special Programs..............................................................................             27
     SECTION 4.15. Maintenance of Fidelity Bond and Errors and Omission Policy...................................             27
</TABLE>

                                        i
<PAGE>

<TABLE>
<S>                                                                                                                          <C>
ARTICLE V DISTRIBUTIONS; ACCOUNTS; STATEMENTS TO NOTEHOLDERS.....................................................             27

     SECTION 5.01. Establishment of Trust Accounts...............................................................             27
     SECTION 5.02. Collections...................................................................................             31
     SECTION 5.03. Application of Collections....................................................................             32
     SECTION 5.04. Additional Deposits...........................................................................             32
     SECTION 5.05. Distributions.................................................................................             34
     SECTION 5.06. Reserve Accounts..............................................................................             39
     SECTION 5.07. Statements to Noteholders.....................................................................             43
     SECTION 5.08. Pre-Funding Account...........................................................................             45
     SECTION 5.09. Optional Deposit..............................................................................             48

ARTICLE VI THE ADMINISTRATOR AND THE DEPOSITOR...................................................................             49

     SECTION 6.01. Representations of the Administrator..........................................................             49
     SECTION 6.02. Representations of the Depositor..............................................................             50
     SECTION 6.03. Existence.....................................................................................             52
     SECTION 6.04. Liability of the Depositor; Indemnities.......................................................             52
     SECTION 6.05. Liability of Administrator; Indemnities.......................................................             53
     SECTION 6.06. Merger or Consolidation of, or Assumption of the Obligations of, the Administrator and the
                    Depositor....................................................................................             54
     SECTION 6.07. Limitation on Liability of the Depositor, Administrator and Others............................             55
     SECTION 6.08. Ownership by the Depositor, KBUSA and its Affiliates..........................................             55
     SECTION 6.09. Key Bank USA, National Association Not To Resign as Administrator.............................             56

ARTICLE VII THE MASTER SERVICER..................................................................................             56

     SECTION 7.01. Representations of Master Servicer............................................................             56
     SECTION 7.02. Indemnities of Master Servicer................................................................             58
     SECTION 7.03. Merger or Consolidation of, or Assumption of the Obligations of, Master Servicer..............             59
     SECTION 7.04. Limitation on Liability of Master Servicer and Others.........................................             60
     SECTION 7.05. Key Bank USA, National Association, Not To Resign as Master Servicer..........................             60

ARTICLE VIII DEFAULT                                                                                                          61

     SECTION 8.01. Master Servicer Default; Administrator Default................................................             61
     SECTION 8.02. Appointment of Successor......................................................................             65
     SECTION 8.03. Notification to Noteholders...................................................................             66
     SECTION 8.04. Waiver of Past Defaults.......................................................................             66

ARTICLE IX TERMINATION                                                                                                        67

     SECTION 9.01. Termination...................................................................................             67

ARTICLE X ADDITIONAL PROVISIONS REGARDING FINANCED STUDENT LOANS.................................................             70
</TABLE>

                                       ii
<PAGE>

<TABLE>
<S>                                                                                                                             <C>
     SECTION 10.01. Periodic Reports.............................................................................               70
     SECTION 10.02. Cooperation..................................................................................               71
     SECTION 10.03. Confidentiality..............................................................................               71
     SECTION 10.04. Future Purchases.............................................................................               72
     SECTION 10.05. Private Guarantee Fee........................................................................               72
     SECTION 10.06. Bids/First Refusal Rights....................................................................               72
     SECTION 10.07. Consolidation Loans..........................................................................               73

ARTICLE XI MISCELLANEOUS.........................................................................................               73

     SECTION 11.01. Amendment....................................................................................               73
     SECTION 11.02. Protection of Interests in Trust.............................................................               75
     SECTION 11.03. Notices......................................................................................               77
     SECTION 11.04. Assignment...................................................................................               78
     SECTION 11.05. Limitations on Rights of Others..............................................................               78
     SECTION 11.06. Severability.................................................................................               78
     SECTION 11.07. Separate Counterparts........................................................................               78
     SECTION 11.08. Headings.....................................................................................               78
     SECTION 11.09. Governing Law................................................................................               78
     SECTION 11.10. Assignment to Indenture Trustee..............................................................               78
     SECTION 11.11. Nonpetition Covenants........................................................................               79
     SECTION 11.12. Limitation of Liability of Eligible Lender Trustee and Indenture Trustee.....................               79
     SECTION 11.13. Consent of the Securities Insurer............................................................               80
     SECTION 11.14. Third-Party Beneficiaries....................................................................               80
</TABLE>

APPENDIX A             Definitions and Usage

SCHEDULE A-1           Schedule of Group I Initial Financed Student Loans
SCHEDULE A-2           Schedule of Group II Initial Financed Student Loans
SCHEDULE B-1-A         Schedule of Group I Subsequent Student Loans
SCHEDULE B-1-B         Schedule of Group I Other Student Loans
SCHEDULE B-2-A         Schedule of Group II Subsequent Student Loans
SCHEDULE B-2-B         Schedule of Group II Other Student Loans
SCHEDULE C             Location of Financed Student Loan Files
SCHEDULE D             [Reserved]
SCHEDULE E             Servicing Fees Schedule

EXHIBIT A              Form of Report to Noteholders
EXHIBIT B              [Reserved]
EXHIBIT C              [Reserved]
EXHIBIT D              Form of Assignment on Closing Date
EXHIBIT E              Form of Subsequent Transfer Agreement

                                      iii
<PAGE>

            SALE AND SERVICING AGREEMENT dated as of [ ], [ ], among KEYCORP
STUDENT LOAN TRUST [ ], a Delaware statutory trust (the "Issuer"), KEY BANK USA,
NATIONAL ASSOCIATION, a national banking association, as master servicer (the
"Master Servicer"), KEY CONSUMER RECEIVABLES LLC, a Delaware limited liability
company, as depositor (the "Depositor"), [ ], a national banking association,
solely as eligible lender trustee on behalf of the Issuer and not in its
individual capacity (the "Eligible Lender Trustee"), and KEY BANK USA, NATIONAL
ASSOCIATION, a national banking association, as administrator (the
"Administrator").

            WHEREAS, the Depositor intends to assign to the Issuer its rights in
a portfolio of undergraduate, graduate school and career education student loans
purchased from Key Bank USA, National Association ("KBUSA" or the "Seller");

            WHEREAS, the Depositor intends to assign to the Issuer during a
limited period additional student loans it will acquire in the future from the
Seller;

            WHEREAS, the Issuer desires to purchase, and the Depositor is
willing to sell to the Issuer, such student loans;

            WHEREAS, the Eligible Lender Trustee is willing to hold legal title
to, and serve as eligible lender trustee with respect to, such student loans on
behalf of the Issuer;

            WHEREAS, the Master Servicer is willing to master service such
student loans; and

            WHEREAS, the Administrator is willing to undertake certain
administrative functions with respect to such student loans.

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

                                   ARTICLE I

                              Definitions and Usage

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

                                   ARTICLE II

                      Conveyance of Financed Student Loans

            SECTION 2.01 Conveyance of Initial Financed Student Loans. In
consideration of the Issuer's delivery to or upon the order of the Depositor on
the Closing Date of the Certificates and of the net proceeds from the sale of
the Notes and the other amounts to be distributed from time to time to the
Depositor in accordance with the terms of this Agreement, the Depositor (and
with respect to legal title, the Depositor Eligible Lender Trustee, on behalf of
the Depositor) does hereby, as evidenced by a duly executed written assignment
in the form of

<PAGE>

Exhibit D, sell, transfer, assign, set over and otherwise convey to the Issuer
(and with respect to legal title, to the Eligible Lender Trustee on behalf of
the Issuer), without recourse (subject to the obligations herein):

            (i)   all right, title and interest of the Depositor (and the
      Depositor Eligible Lender Trustee) in and to the Initial Financed Student
      Loans and all obligations of the Obligors thereunder, including all moneys
      paid thereunder, and all written communications received by the Depositor
      (and the Depositor Eligible Lender Trustee) with respect thereto
      (including borrower correspondence, notices of death, disability or
      bankruptcy and requests for deferrals or forbearances), on or after the
      Cutoff Date;

            (ii)  (x) all right, title and interest of the Depositor (and the
      Depositor Eligible Lender Trustee), as assigned to the Depositor by the
      Seller, under the Assigned Agreements insofar as they relate to the
      Financed Guaranteed Private Loans but not with respect to any other loans
      covered thereby and (y) all right, title and interest of the Depositor
      (and the Depositor Eligible Lender Trustee) in and to (but none of the
      obligations under) the Student Loan Transfer Agreement (collectively, the
      "Assigned Rights");

            (iii) all right, title and interest of the Depositor in and to all
      funds on deposit from time to time in the Trust Accounts, including, but
      not limited to, the Group I and Group II Reserve Account Initial Deposit
      and the Group I and Group II Pre-Funded Amount (including all income
      thereon); and

            (iv)  the proceeds of any and all of the foregoing.

            SECTION 2.02 Conveyance of Subsequent Student Loans and Other
Student Loans. (a) Subject to the conditions set forth in paragraph (b) below,
in consideration of the Issuer's delivery on the related Subsequent Transfer
Date to or upon the order of the Depositor of the amount described in Section
5.08(a) to be delivered to the Depositor, the Depositor does hereby sell,
transfer, assign, set over and otherwise convey to the Eligible Lender Trustee
on behalf of the Issuer, without recourse (subject to the obligations herein)
all right, title and interest of the Depositor (and with respect to legal title,
the Depositor Eligible Lender Trustee on behalf of the Depositor) in and to each
Subsequent Student Loan and each Other Student Loan, and all obligations of the
Obligors thereunder including all moneys paid thereunder, and all written
communications received by the Depositor with respect thereto (including
borrower correspondence, notices of death, disability or bankruptcy and requests
for deferrals or forbearances), on and after the related Subsequent Cutoff Date,
made from time to time until the Special Determination Date, with respect to
Subsequent Student Loans, or during the Funding Period, with respect to Other
Student Loans, as applicable.

            (b) The Depositor (and the Depositor Eligible Lender Trustee) shall
transfer to the Eligible Lender Trustee on behalf of the Issuer the Subsequent
Student Loans and/or the Other Student Loans for a given Subsequent Transfer
Date and the other property and rights related thereto described in paragraph
(a) above only upon the satisfaction of each of the following conditions on or
prior to such Subsequent Transfer Date:

                                       2
<PAGE>

            (i)   the Depositor (and the Depositor Eligible Lender Trustee)
      shall have delivered to the Eligible Lender Trustee and the Indenture
      Trustee, with copies to the Securities Insurer and the Swap Counterparty,
      a duly executed written assignment (including an acceptance by the
      Eligible Lender Trustee and the Indenture Trustee) in substantially the
      form of Exhibit E (each, a "Subsequent Transfer Agreement"), which shall
      include supplements to Schedule B-1-A or B-2-A, with respect to the
      Subsequent Student Loans, or Schedule B-1-B or B-2-B, with respect to
      Other Student Loans that will be Group I or Group II Student Loans,
      respectively, listing such Subsequent Student Loans and/or Other Student
      Loans, as the case may be;

            (ii)  the Depositor shall have delivered, at least two days prior to
      such Subsequent Transfer Date, notice of such transfer to the Eligible
      Lender Trustee, the Indenture Trustee, the Securities Insurer and the Swap
      Counterparty, and the Rating Agencies, including a listing of the
      designation and the aggregate principal balance of such Subsequent Student
      Loans and/or Other Student Loans, and whether each such Subsequent Student
      Loan and/or Other Student Loan will be a Group I or Group II Student Loan,
      as the case may be;

            (iii) the Depositor shall (or shall cause the Seller to), to the
      extent required by Section 5.02, deposit in the Group I or Group II
      Collection Account Sub-Account, as applicable, all collections in respect
      of the Subsequent Student Loans and/or the Other Student Loans on and
      after each applicable Subsequent Cutoff Date;

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

            (v)   such addition will not result in a material adverse Federal or
      State tax consequence to the Issuer or the holders of Notes;

            (vi)  with respect to Group I Student Loans, the Group I Funding
      Period shall not have terminated, with respect to Group II Student Loans,
      the Group II Funding Period shall not have terminated, and, with respect
      to Group I or Group II Subsequent Student Loans, the Subsequent Transfer
      Date is on or prior to the Special Determination Date;

            (vii) the Depositor shall have delivered to the Indenture Trustee
      and the Eligible Lender Trustee, with copies to the Securities Insurer and
      the Swap Counterparty, an Officers' Certificate confirming the
      satisfaction of each condition precedent specified in this paragraph (b);

            (viii) the Depositor shall have delivered (A) to the Rating
      Agencies, with copies to the Securities Insurer and the Swap Counterparty,
      an Opinion of Counsel with respect to the transfer of the Subsequent
      Student Loans and/or the Other Student Loans transferred on such
      Subsequent Transfer Date, substantially in the form of the Opinion of
      Counsel delivered to the Rating Agencies, the Securities Insurer and the
      Swap Counterparty, on the Closing Date, and (B) to the Eligible Lender
      Trustee, the Securities

                                       3
<PAGE>

      Insurer, the Swap Counterparty and the Indenture Trustee the Opinion of
      Counsel required by Section 11.02(i)(1);

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

            (x)   no selection procedures believed by the Depositor to be
      adverse to the interests of the holders of Notes, the Securities Insurer
      (but only with respect to the Group II Student Loans) or the Swap
      Counterparty shall have been utilized in selecting the Subsequent Student
      Loans or the Other Student Loans;

            (xi)  no Consolidation Loan will be transferred to the Issuer unless
      at least one underlying student loan to be consolidated is a Financed
      Student Loan already held by the Eligible Lender Trustee on behalf of the
      Issuer;

            (xii) with respect to each Subsequent Student Loan and Other Student
      Loan that is also an MPN Loan, the representations and warranties of the
      Depositor or the Master Servicer contained in Section 2.06 hereof, will be
      true and correct on the related Subsequent Transfer Date, and the
      Depositor will (and will cause KBUSA to) adhere to the covenants set forth
      in Section 2.06 with respect to such Transferred MPN Loan; and

            (xiii) [each Additional Student Loan will have a term to maturity
      not in excess of 30 years at the time of its sale to the Issuer, and not
      more than $[ ] aggregate principal amount of Additional Student Loans, as
      of the related Subsequent Transfer Date, will be guaranteed by TERI.]

            (c) The Depositor covenants to transfer during each of the Group I
and Group II Funding Period to the Eligible Lender Trustee on behalf of the
Issuer pursuant to paragraph (a) above Other Student Loans with an aggregate
principal balance of not more than $[ ], with respect to the Group I Student
Loans and $[ ] with respect to the Group II Student Loans, respectively, (less
amounts withdrawn from the Group I and Group II Other Student Loan Pre-Funding
Sub-Account, as applicable, pursuant to Section 5.08(d) of this Agreement);
provided, however, that the Depositor shall have no liability for a breach of
the foregoing covenant as a result of the Depositor not having owned Other
Student Loans equal to the amount specified above during either the Group I or
Group II Funding Period, as applicable, or there being insufficient funds
available in the Group I or Group II Escrow Account, as the case may be, and the
Group I or Group II Other Student Loan Pre-Funding Sub-Account, as the case may
be, for the Eligible Lender Trustee to consummate such acquisitions on behalf of
the Issuer.

            (d) The Depositor covenants to transfer, on or prior to the Special
Determination Date, to the Eligible Lender Trustee on behalf of the Issuer
pursuant to paragraph (a) above Subsequent Student Loans with an aggregate
principal balance of not less than $[ ], with respect to the Group I Student
Loans and $[ ] with respect to the Group II Student Loans, respectively, (less
amounts withdrawn from the Group I and Group II Subsequent Student Loan
Pre-Funding Sub-Account, as applicable, pursuant to Section 5.08(d) of this
Agreement); provided, however, that the Depositor shall have no liability for a
breach of the foregoing

                                       4
<PAGE>

covenant as a result of the Depositor not having owned Subsequent Student Loans
equal to the amount specified above, on or prior to the Special Determination
Date, or there being insufficient funds available in the Group I or Group II
Subsequent Student Loan Pre-Funding Sub-Account, as the case may be, for the
Eligible Lender Trustee to consummate such acquisitions on behalf of the Issuer.

            SECTION 2.03 Conveyance of Financed Student Loans by the Eligible
Lender Trustee to the Depositor in Connection with Consolidation Loans. On any
date, upon receipt of written notice (or telephonic or facsimile notice followed
by written notice) from the Depositor (or from KBUSA or the Master Servicer (or
a Sub-Servicer) on behalf of the Depositor) by the Eligible Lender Trustee and
the Indenture Trustee, the Eligible Lender Trustee, on behalf of the Issuer,
will convey to the Depositor (or to either the Depositor Eligible Lender Trustee
or KBUSA as its designee) the Financed Student Loans identified in such notice,
which are to be repaid pursuant to the Consolidation Loans to be made by the
Depositor. In exchange for and simultaneously with such conveyance, the
Depositor will, or will cause the Seller, to remit to the Indenture Trustee (or
to the Administrator on its behalf) for deposit into the Group I or Group II
Escrow Account, as applicable, an amount of cash equal to the aggregate unpaid
principal balances of all such Group I and/or Group II Student Loans,
respectively, plus accrued interest thereon to the date of such conveyance.

            SECTION 2.04 Endorsement. The Depositor (and the Depositor Eligible
Lender Trustee, each) hereby appoints each of the Eligible Lender Trustee and
the Indenture Trustee as the Depositor's (and the Depositor Eligible Lender
Trustee's) true and lawful attorney-in-fact with full power of substitution to
endorse the Depositor's (and the Depositor Eligible Lender Trustee's) name on
any promissory note evidencing the Initial Financed Student Loans and any
Additional Student Loans transferred to the Eligible Lender Trustee on behalf of
the Trust pursuant to Sections 2.01 and 2.02. The Depositor (and the Depositor
Eligible Lender Trustee each) acknowledges and agrees that this power of
attorney shall be construed as a power coupled with an interest, shall be
irrevocable as long as the Trust Agreement remains in effect and shall continue
in effect until the Trust Agreement terminates.

            SECTION 2.05 Sale Not Secured Financing. It is the express intent of
the parties hereto that each conveyance of the Financed Student Loans by the
Depositor to the Issuer, as contemplated by this Agreement be (and be treated
as) a sale. It is, further, not the intention of the parties that such
conveyance be deemed a pledge of any such Financed Student Loans by the
Depositor to the Issuer to secure a debt or other obligation of the Depositor.
However, in the event that, notwithstanding the intent of the parties, any of
the Financed Student Loans are held by a court to continue to be property of the
Depositor, then (a) this Agreement shall also be deemed to be a security
agreement within the meaning of Articles 8 and 9 of the applicable Uniform
Commercial Code; (b) the transfer of such Financed Student Loans provided for
herein shall be deemed to be a grant by the Depositor to the Eligible Lender
Trustee on behalf of the Issuer of a security interest in all of the Depositor's
right, title and interest in and to such Financed Student Loans and all amounts
payable to the holders of such Financed Student Loans in accordance with the
terms thereof and all proceeds of the conversion, voluntary or involuntary, of
the foregoing into cash, instruments, securities or other property, to the
extent the Issuer would otherwise be entitled to own such Financed Student Loans
and proceeds pursuant to Article II hereof, including all amounts, other than
investment earnings, from time to time held

                                       5
<PAGE>

or invested in any Trust Accounts created pursuant to this Agreement, whether in
the form of cash, instruments, securities or other property; (c) the possession
by the Master Servicer, the Custodian or the Sub-Servicers, as applicable, of
each Financed Student Loan File or by the Indenture Trustee of each applicable
Trust Account, and such other items of property as constitute instruments,
money, negotiable documents or tangible chattel paper shall be deemed to be
"possession by the secured party" for purposes of perfecting the security
interest pursuant to Section 9-313(a) (or comparable provision) of the
applicable Uniform Commercial Code; and (d) notifications to persons holding
such property, and acknowledgments, receipts or confirmations from persons
holding such property, shall be deemed notifications to, or acknowledgments,
receipts or confirmations from, financial intermediaries, bailees or agents (as
applicable) of the Issuer for the purpose of perfecting such security interest
under applicable law. Any assignment of the interest of the Issuer pursuant to
any provision hereof or pursuant to the Indenture shall also be deemed to be an
assignment of any security interest created hereby. The Depositor and the Issuer
shall, to the extent consistent with this Agreement, take such actions as may be
reasonably necessary to ensure that, if this Agreement were deemed to create a
security interest in the Financed Student Loans, such security interest would be
deemed to be a perfected security interest of first priority under applicable
law and will be maintained as such throughout the term of the this Agreement and
the Indenture.

            SECTION 2.06 MPN Loans. With respect to each Transferred MPN Loan
and each related Master Note that relates to a KBUSA Student Loan, the Depositor
hereby represents and warrants, and KBUSA, as the applicable MPN Holder, on an
on-going basis, hereby covenants as follows:

            (A)   Transfer of Beneficial Interest in Transferred MPN Loan. Each
      Transferred MPN Loan represents a 100% beneficial interest in such MPN
      Loan, and is being transferred to the Issuer pursuant to this Agreement.
      The MPN Holder shall hold bare legal title to the Master Note solely for
      the benefit of all MPN Loan Holders; provided, however, that the MPN
      Holder may be also be an MPN Loan Holder. The sale of an MPN Loan excludes
      an assignment of the Depositor's right to offer future MPN Loans under a
      Master Note. The MPN Holder shall not provide to MPN Loan Holders more
      than one copy of the Master Note for each MPN Loan, to be marked "Official
      Copy" in red ink.

            (B)   Custody of Master Note. The MPN Holder shall hold, or cause
      the Master Servicer or a Sub-Servicer to hold, the Master Note underlying
      each Transferred MPN Loan for the use and benefit of all present and
      future MPN Loan Holders. The MPN Holder shall maintain, or cause the
      Master Servicer or a Sub-Servicer to maintain, continuous and exclusive
      possession, dominion and control over the Master Note and related
      documents. The MPN Holder shall not sell, transfer, assign or pledge any
      such Master Note except as is otherwise agreed to between the MPN Holder
      and the Securities Insurer.

            (C)   MPN Loan Transfers. The MPN Holder shall maintain book-entry
      records with respect to the identity of present and future MPN Loan
      Holders. The MPN Holder shall not transfer or register the transfer of any
      MPN Loan to any other person except in

                                       6
<PAGE>

      accordance with the instructions of the person identified on its books and
      records as the MPN Loan Holder.

            (D)   MPN Loan Modification; Subsequent Advances; Copies of Master
      Note. The MPN Holder shall not agree to any modification, waiver,
      forbearance or amendment of any term of any Transferred MPN Loan other
      than as provided in Section 4.01 of this Agreement. The MPN Holder shall
      make no subsequent advances to a borrower under the related Master Note
      except pursuant to a separate MPN Loan. The MPN Holder shall not provide
      to any person other than an MPN Loan Holder any copy of a Master Note
      except to the Master Servicer or a Sub-Servicer for administrative
      purposes or for the MPN Holder's internal administrative purposes.

            (E)   Access to Information. The MPN Holder shall furnish to the
      Indenture Trustee from time to time upon written request of the Securities
      Insurer or the Indenture Trustee (i) a list of the names and addresses of
      all MPN Loan Holders, (ii) a list containing the names and social security
      numbers of the borrowers under the related Master Notes, (iii) access to
      inspect the Master Notes and related records upon reasonable advance
      notice, and (iv) such other information with respect to the Master Notes
      which is reasonably requested by the Securities Insurer (with respect to
      Group II Student Loans) or the Indenture Trustee.

            (F)   Resignation or Removal of MPN Holder. The MPN Holder may at
      any time resign by giving written notice thereof to the Indenture Trustee
      and delivering all related Master Notes to a successor MPN Holder, which
      agrees to the terms of this Agreement, or to the Indenture Trustee. If at
      any time the MPN Holder shall fail to perform its duties hereunder, or
      shall be adjudged bankrupt or insolvent, then the Indenture Trustee, at
      the written direction of a majority in interest of the Group I Controlling
      Noteholders (with respect to the Group I Student Loans) may remove the MPN
      Holder and appoint a successor MPN Holder, which agrees to the terms of
      this Agreement by written instrument, a copy of which instrument shall be
      delivered to the MPN Holder so removed, or may require the MPN Holder to
      deliver the related Master Notes to the Indenture Trustee.

            (G)   MPN Holder Other Than KBUSA. So long as KBUSA has not
      transferred all of its right, title and interest in a related Master Note,
      if KBUSA is not the MPN Holder, KBUSA shall cause such other MPN Holder to
      perform all covenants of the MPN Holder set forth in this Agreement.

            (H)   Financing Statements and Further Assurances. KBUSA will cause
      to be filed all necessary financing statements or other instruments, and
      any amendments or continuation statements relating thereto, necessary to
      be kept and filed in such manner and in such places as may be required by
      law to give to and maintain (i) with the Eligible Lender Trustee, on
      behalf of the Issuer, a first priority perfected ownership interest in
      such MPN Loans, and (ii) with the Indenture Trustee, for the benefit of
      the Noteholders, a first priority perfected security interest in such MPN
      Loans. KBUSA shall from time to time, execute, acknowledge and deliver, or
      cause to be executed, acknowledged and delivered, within 10 days of such
      request, such amendments to the Basic Documents and

                                       7
<PAGE>

      such further instruments and take such further action as may be reasonably
      necessary to maintain such first priority perfected ownership and security
      interests.

                                  ARTICLE III

                           The Financed Student Loans

            SECTION 3.01 Representations and Warranties of Depositor with
Respect to the Financed Student Loans. The Depositor makes the following
representations and warranties as to the Financed Student Loans on which the
Issuer is deemed to have relied in acquiring (through the Eligible Lender
Trustee) the Financed Student Loans, and which are made for the benefit of the
Issuer, the Noteholders, the Indenture Trustee, the Swap Counterparty and the
Securities Insurer. Such representations and warranties speak as of the
execution and delivery of this Agreement and as of the Closing Date, in the case
of the Initial Financed Student Loans and as of the applicable Subsequent
Transfer Date, in the case of the Subsequent Student Loans and the Other Student
Loans, but shall survive the sale, transfer and assignment of the Financed
Student Loans to the Eligible Lender Trustee on behalf of the Issuer and the
pledge thereof to the Indenture Trustee pursuant to the Indenture.

            (i)   Characteristics of Financed Student Loans. Each Financed
      Student Loan (A) was originated in the United States of America, its
      territories, its possessions or other areas subject to its jurisdiction by
      KBUSA (or originated by another lender in the United States of America and
      purchased by KBUSA) in the ordinary course of its business to an eligible
      borrower under applicable law and agreements and was fully and properly
      executed by the parties thereto and (B) provides or, when the payment
      schedule with respect thereto is determined, will provide for payments on
      a periodic basis that fully amortize the principal amount of such Financed
      Student Loan by its maturity and yield interest at the rate applicable
      thereto, as such maturity may be modified in accordance with any
      applicable deferral or forbearance periods granted in accordance with
      applicable laws and restrictions, including those of the Higher Education
      Act, any Guarantee Agreement or the Programs. Each Group I Student Loan
      that is a Financed Federal Loan qualifies the holder thereof to receive
      Interest Subsidy Payments (other than SLS Loans, unsubsidized Stafford
      Loans and certain Consolidation Loans) and Special Allowance Payments from
      the Department and Guarantee Payments from the applicable Guarantor and
      qualifies the applicable Guarantor to receive reinsurance payments thereon
      from the Department. Each Group II Student Loan that is a Financed
      Guaranteed Private Loan qualifies the holder thereof to receive Guarantee
      Payments from the applicable Guarantor pursuant to the related Guarantee
      Agreement. No Additional Student Loan will be a Rehabilitated Student
      Loan.

            (ii)  Schedules of Financed Student Loans. The information set forth
      in Schedule A-1 (with respect to all Initial Financed Student Loans that
      are Group I Student Loans), Schedule A-2 (with respect to all Initial
      Financed Student Loans that are Group II Student Loans), Schedule B-1-A
      (with respect to all Subsequent Student Loans that are Group I Student
      Loans), Schedule B-1-B (with respect to all Other Student Loans that are
      Group I Student Loans), Schedule B-2-A (with respect to all Subsequent
      Student Loans that are Group II Student Loans), and Schedule B-2-B (with
      respect to all Other Student

                                       8
<PAGE>

      Loans that are Group II Student Loans), to this Agreement and Schedule A
      to the related Subsequent Transfer Agreement is true and correct in all
      material respects as of the opening of business on the Cutoff Date (with
      respect to Schedules A-1 and A-2 to this Agreement) or each applicable
      Subsequent Cutoff Date (with respect to Schedules B-1-A, B-1-B, B-2-A and
      B-2-B to this Agreement), as applicable, and no selection procedures
      believed to be adverse to the holders of Notes, the Securities Insurer or
      the Swap Counterparty were utilized in selecting the Initial Financed
      Student Loans or the Additional Student Loans, as applicable. The computer
      tapes regarding the Group I and Group II Initial Financed Student Loans
      made available to the Issuer, its assigns, the Securities Insurer (with
      respect to the Group II Student Loans) and Swap Counterparty are true and
      correct in all respects as of the Cutoff Date. There will be no material
      changes made to either Schedule A-1 or A-2, to this Agreement without
      notice to the Securities Insurer and the acknowledgement of the Rating
      Agencies that such material change will not affect the ratings assigned to
      any Class of the Notes (and with respect to the Group II Insured Notes,
      without regard to the Group II Insured Notes Guaranty Insurance Policy).

            (iii) Compliance with Law. Each Financed Student Loan complied at
      the time it was originated or made and at the execution of this Agreement
      or the applicable Subsequent Transfer Agreement, as the case may be,
      complies, and the Depositor and its agents (including for such purpose,
      the Seller), with respect to each such Financed Student Loan, have at all
      times complied, in all material respects with all requirements of
      applicable Federal, state and local laws and regulations thereunder,
      including the Higher Education Act (with respect to the Group I Student
      Loans), usury law, the Federal Truth-in-Lending Act, the Equal Credit
      Opportunity Act, the Federal Reserve Board's Regulation B and other
      consumer credit laws and equal credit opportunity and disclosure laws and
      all applicable requirements of any Guarantee Agreements.

            (iv)  Binding Obligation. Each Financed Student Loan represents the
      genuine, legal, valid and binding payment obligation in writing of the
      borrower thereof, enforceable by or on behalf of the holder thereof in
      accordance with its terms, and no Financed Student Loan has been
      satisfied, subordinated or rescinded, subject to clause (xiii) below.

            (v)   No Defenses. No right of rescission, setoff, counterclaim or
      defense has been asserted or threatened or exists with respect to any
      Financed Student Loan.

            (vi)  No Default. No Initial Financed Student Loan has a payment
      that is more than 180 days overdue as of the Cutoff Date or, with respect
      to the Subsequent Student Loans and Other Student Loans, more than 90 days
      overdue as of the applicable Subsequent Cutoff Date, as the case may be,
      and, except as permitted in this paragraph and Section 3.01(xix) below, no
      default, breach, violation or event permitting acceleration under the
      terms of any Financed Student Loan has occurred; and, except for payment
      defaults continuing for a period of not more than 150 days or 90 days, as
      applicable, no continuing condition that with notice or the lapse of time
      or both would constitute a default, breach, violation or event permitting
      acceleration under the terms of any Financed Student Loan has arisen; and
      neither the Depositor nor the Seller, has

                                       9
<PAGE>

      waived and neither the Depositor nor KBUSA shall waive any of the
      foregoing other than as permitted by the Basic Documents. Not more than $[
      ] (representing not more than approximately [ ]%) of the aggregate
      principal balance of the Group II Initial Pool Student Loans are
      Rehabilitated Student Loans and no Additional Student Loan will be a
      Rehabilitated Student Loan.

            (vii) Title. It is the intention of the Depositor that the transfer
      and assignment herein contemplated constitute a sale of the Financed
      Student Loans from the Depositor (and the Depositor Eligible Lender
      Trustee) to the Eligible Lender Trustee on behalf of the Issuer and that
      the beneficial interest in and title to such Financed Student Loans not be
      part of the debtor's estate in the event of an insolvency or bankruptcy
      proceeding with respect to the Depositor. No Financed Student Loan has
      been sold, transferred, assigned or pledged by the Depositor to any Person
      other than the Eligible Lender Trustee on behalf of the Issuer.
      Immediately prior to the transfer and assignment herein contemplated, the
      Depositor had good title to each Financed Student Loan, free and clear of
      all Liens and, immediately upon the transfer thereof, the Eligible Lender
      Trustee on behalf of the Issuer shall have good title to each such
      Financed Student Loan, free and clear of all Liens or the transfer shall
      have been perfected under the UCC.

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

            (ix)  Security Interest Perfected; Delivery of Loan Files. All
      filings (including UCC filings) and/or delivery requirements necessary in
      any jurisdiction to give the Eligible Lender Trustee on behalf of the
      Issuer a first perfected ownership interest in the Financed Student Loans,
      and to give the Indenture Trustee a first perfected security interest
      therein pursuant to the security interest granted under the Indenture,
      have been made or satisfied, as the case may be. A Financed Student Loan
      File has been delivered to the Master Servicer (or the Custodian or a
      Sub-Servicer) for each Financed Student Loan and each such file contains
      the original fully executed note (or a copy of a fully executed master
      promissory note) evidencing such Financed Student Loan (or, with respect
      to certain Financed Student Loans delivered to the Custodian, a lost note
      affidavit in lieu thereof, in form and substance reasonably satisfactory
      to the Securities Insurer, agreeing to repurchase the related Financed
      Student Loan in the event that it becomes uncollectable as a direct or
      indirect result of the lack of an original executed promissory note.) The
      promissory notes that constitute or evidence the Financed Student Loans do
      not have any marks or notations indicating that they have been pledged,
      assigned or otherwise conveyed to any Person other than the Eligible
      Lender Trustee on behalf of the Issuer and the Indenture Trustee on behalf
      of the Noteholders. All financing statements filed or to be filed promptly
      after closing against the Depositor in favor of the Eligible Lender
      Trustee on behalf of the Issuer in connection herewith, and the Indenture
      Trustee on behalf of the Noteholders, describing the Financed Student
      Loans contain or will contain a statement to the following effect: "A
      purchase of or security interest in any collateral described in this
      financing statement will violate the rights of the Secured Party."

                                       10
<PAGE>

            (x)   One Original. There is only one original executed copy of the
      promissory note evidencing each Financed Student Loan.

            (xi)  Principal Balance. The aggregate principal balance of the
      Group I Initial Financed Student Loans, plus accrued interest to be
      capitalized with respect thereto, as of the Statistical Cutoff Date, is $[
      ] and the aggregate principal balance of the Group II Initial Financed
      Student Loans, plus accrued interest to be capitalized with respect
      thereto, as of the Statistical Cutoff Date, is $[ ].

            (xii) No Claims. As of the Cutoff Date, no claim for payment with
      respect to an Initial Financed Student Loan has been made to a Guarantor,
      and as of the related Subsequent Cutoff Date no claim for payment with
      respect to an Additional Student Loan will have been made.

            (xiii) No Bankruptcies or Deaths. No borrower of any Financed
      Student Loan as of [ ], [ ] (in the case of the Initial Financed Student
      Loans), or the applicable Subsequent Cutoff Date (in the case of
      Additional Student Loans) was noted in the related Financed Student Loan
      File as being currently the subject of a bankruptcy proceeding or as
      having died.

            (xiv) Interest Accruing. Each Financed Student Loan is accruing
      interest (whether or not such interest is being paid currently, by the
      borrower or by the Department, or is being capitalized), except as
      otherwise expressly permitted by the Basic Documents.

            (xv)  No Government Borrower. No borrower of a Financed Student Loan
      is the United States of America or any State or any agency, department,
      subdivision or instrumentality thereof.

            (xvi) Origination. Each Financed Student Loan was originated in the
      United States of America, its territories, its possessions or other areas
      subject to its jurisdiction, and was originated or purchased for value by
      the Seller and by the Depositor in the ordinary course of its business.
      KBUSA had all necessary licenses and permits to originate or originally
      purchase each Financed Student Loan at the time of its origination or
      purchase of such Financed Student Loan.

            (xvii) Origination Practices. The origination practices used by the
      originator or KBUSA with respect to the Financed Student Loans have been
      in all respects in compliance with all applicable laws and regulations.

            (xviii) Conformance with Underwriting Guidelines. Each Group II
      Student Loan constituting a Financed Private Loan was underwritten in
      accordance with the guidelines of the originator or KBUSA in existence at
      the time of origination and made available to the Underwriters, the
      Securities Insurer and the Rating Agencies prior to sale hereunder.

            (xix)    No Sub-Prime Student Loans. Except with respect to
      Rehabilitated Student Loans, the Financed Student Loans do not and will
      not include any Financed

                                       11
<PAGE>

      Student Loans originated to individuals who have previously defaulted on
      their student loans.

            (xx)  No Non-Performing Loans. No Financed Student Loan, as of the
      Statistical Cutoff Date, is in default nor does the Depositor expect to
      write-off any amount thereof as a loss.

            (xxi) Cohort Default Rates. With respect to the Initial Financed
      Student Loans only, and based on the most recently published Cohort
      Default Rates available on the Closing Date, no Group I or Group II
      Student Loans made to borrowers attending educational institutions with
      published Cohort Default Rates greater than twenty percent (20%) have been
      sold by the Depositor to the Issuer if, and to the extent that, such
      acquisition would cause the aggregate principal amount of either the Group
      I or Group II Student Loans included in the Trust Estate made to borrowers
      attending educational institutions with published Cohort Default Rates
      greater than twenty percent (20%) to exceed eight percent (8%) of the
      aggregate principal amount of the Group I or Group II Student Loans,
      respectively, sold to the Issuer pursuant to this Agreement.

            (xxii) Instrument. Each promissory note executed by a borrower
      evidencing a Financed Student Loan (other than any master promissory note)
      constitutes an "instrument" within the meaning of the UCC as in effect in
      the states in which each such borrower resides at origination.

            (xxiii) Depositor's Representations. The representations and
      warranties of the Depositor contained in Section 6.02 hereof are true and
      correct.

            (xxiv) MPN Loans. With respect to each Financed Student Loan that is
      also an MPN Loan, the representations and warranties contained in Section
      2.06 hereof are true and correct, and the Depositor shall cause KBUSA to
      adhere to the covenants set forth in Section 2.06 with respect to such
      Transferred MPN Loans.

            (xxv) Security Interest Granted Hereunder. To the extent any
      conveyance of a Financed Student Loan by the Depositor to the Issuer is
      determined not to be a sale, the transfer of such Financed Student Loan
      provided for herein creates a valid and continuing security interest in
      such Financed Student Loan in favor of the Eligible Lender Trustee on
      behalf of the Issuer, which security interest is prior to all other Liens,
      and is enforceable as such against creditors and purchasers of the
      Depositor.

            (xxvi) Security Interest Granted Under the Indenture. The Indenture
      creates a valid and continuing security interest in the Financed Student
      Loans in favor of the Indenture Trustee on behalf of the Noteholders,
      which security interest is prior to all other Liens, and is enforceable as
      such against creditors and purchasers of the Issuer.

            (xxvii) Issuer Ownership. Immediately prior to grant of the security
      interest under the Indenture, the Issuer will own and have good and
      marketable title to each Financed Student Loan free and clear of any Lien,
      claim or encumbrance of any Person.

                                       12
<PAGE>

            (xxviii) Consents. The Depositor has received all consents and
      approvals (if any) required for the sale of the Financed Student Loans
      hereunder to the Eligible Lender Trustee on behalf of the Issuer.

            (xxix) No Other Security Interests Granted. Other than (x) the sale
      to the Issuer hereunder (and/or the security interest granted to the
      Eligible Lender Trustee on behalf of the Issuer pursuant to Section 2.05
      of this Agreement), and (y) the grant of the security interest granted to
      the Indenture Trustee on behalf of Noteholders, neither the Depositor nor
      the Issuer, respectively, has pledged, assigned, sold, granted a security
      interest in, or otherwise conveyed any of the Financed Student Loans.
      Neither the Depositor nor the Issuer has authorized the filing or is aware
      of any financing statements against the Depositor or the Issuer,
      respectively, that includes a description of collateral relating to the
      Financed Student Loans other than any financing statement relating to the
      security interest granted to the Eligible Lender Trustee on behalf of the
      Issuer hereunder, or by the Issuer to the Indenture Trustee on behalf of
      the Noteholders under the Indenture. The Depositor is not aware of any
      judgment or tax lien filings against the Depositor or the Issuer.

            SECTION 3.02 Repurchase upon Breach; Reimbursement. The Depositor,
the Master Servicer or the Eligible Lender Trustee, as the case may be, shall
inform the other parties to this Agreement, the Securities Insurer, the Swap
Counterparty, and the Indenture Trustee promptly, in writing, upon the discovery
of any breach of the representations, warranties or covenants made pursuant to
Section 3.01 or Section 6.02. Unless any such breach shall have been cured
within 60 days following the discovery thereof by the Eligible Lender Trustee or
receipt by the Eligible Lender Trustee of written notice from the Depositor, the
Securities Insurer or the Master Servicer of such breach, the Depositor shall be
obligated to repurchase (or shall cause KBUSA to repurchase) any such Financed
Student Loan in which the interests of the holders of related group of Notes,
the Swap Counterparty (but only with respect to the Group I Student Loans) or
the Securities Insurer (but only with respect to Group II Student Loans) in the
Group I Student Loans or Group II Student Loans, as applicable, are materially
and adversely affected by any such breach (as determined by the Master Servicer
with respect to the Group I Loans and the Securities Insurer with respect to
Group II Student Loans (unless a Securities Insurer Default has occurred and is
continuing, then in such case the Master Servicer)), as of the first day
succeeding the end of such 60-day period that is the last day of a Collection
Period; provided that it is understood that any such breach that does not affect
any Guarantor's obligation to guarantee payment of each Financed Student Loan
that is a Financed Guaranteed Loan to the Eligible Lender Trustee in accordance
with the related Guarantee Agreements will not be considered in determining
whether there has been a material adverse effect for this purpose. In
consideration of and simultaneously with the repurchase of any Financed Student
Loan, the Depositor (or KBUSA on its behalf) shall remit the Purchase Amount, in
the manner specified in Section 5.04, and the Issuer shall execute such
assignments and other documents reasonably requested by the Depositor (or KBUSA
on its behalf) in order to effect such transfer. Upon any such transfer of a
Financed Student Loan, legal title to, and beneficial ownership and control of,
the related Financed Student Loan File will thereafter belong to the Depositor
(or KBUSA as its designee). In addition, if any such breach does not trigger
such a repurchase obligation but does result in the refusal by a Federal
Guarantor to guarantee all or a portion of the accrued interest, or the loss
(including any obligation of the Issuer to repay to the Department) of

                                       13
<PAGE>

certain Interest Subsidy Payments and Special Allowance Payments, with respect
to a Financed Federal Loan, then, unless such breach, if curable, is cured
within 60 days, the Depositor (or KBUSA on its behalf) shall reimburse the
Issuer by remitting an amount equal to the sum of all such non-guaranteed
interest amounts and such forfeited Interest Subsidy Payments and Special
Allowance Payments (with respect to the Group I Student Loans) in the manner
specified in Section 5.04. Subject to the provisions of Section 6.03 hereof, and
Section 3.04(b) of the Insurance Agreement, the sole remedy of the Issuer, the
Eligible Lender Trustee, the Indenture Trustee, the holders of related group of
Notes, the Securities Insurer (with respect to the Group II Student Loans only)
and Swap Counterparty (with respect to the Group I Student Loans only) with
respect to a breach of representations and warranties pursuant to Section 3.01
and the agreement contained in this Section shall be to require the Depositor
(or KBUSA on its behalf) to repurchase such Financed Student Loans or to
reimburse the Issuer as provided above pursuant to this Section, subject to the
conditions contained herein.

            SECTION 3.03 Custody of Financed Student Loan Files. To assure
uniform quality in servicing the Financed Student Loans and to reduce
administrative costs, the Issuer hereby appoints the Master Servicer, and the
Master Servicer hereby accepts such appointment, to act for the benefit of the
Noteholders, the Issuer and the Indenture Trustee as custodian of the following
documents or instruments related to the Group I and Group II Student Loans (as
set forth in Schedules A-1, A-2, B-1-A, B-1-B, B-2-A and B-2-B hereto), which
are also hereby constructively delivered to the Indenture Trustee, as pledgee of
the Issuer (or, in the case of the Additional Student Loans, will be, as of the
applicable Subsequent Transfer Date, constructively delivered to the Indenture
Trustee, as pledgee of the Issuer) with respect to each Financed Student Loan:

            (a)   the Financed Student Loan Note (or, with respect to certain
Financed Student Loan Files held by the Custodian, a lost note affidavit in lieu
thereof, in form and substance reasonably satisfactory to the Securities
Insurer, agreeing to repurchase the related Financed Student Loan in the event
that it becomes uncollectable as a direct or indirect result of the lack of an
original executed promissory note);

            (b)   the original loan application fully executed by the borrower;
and

            (c)   any and all other documents and computerized records that any
of the Master Servicer (or a Sub-Servicer on behalf of the Master Servicer), the
Administrator, the Depositor, or the Seller shall keep on file, in accordance
with its customary procedures, relating to such Financed Student Loan or any
Obligor with respect thereto (collectively, the items in clauses (a), (b) and
(c) are referred to as the "Financed Student Loan Files").

            Notwithstanding the foregoing, and without releasing the Master
Servicer from its duties and obligations hereunder, for so long as Key Bank USA,
National Association, or an affiliate thereof, is the Master Servicer hereunder,
the Master Servicer shall (and in all other cases, may) appoint one or more
Sub-Servicers to act as "custodian" on behalf of the Issuer and the Indenture
Trustee (but at the direction of the Master Servicer) with respect to the
Financed Student Loans such Sub-Servicer is servicing, in each case consistent
with the terms of this Article III, and all references to the Master Servicer,
as custodian shall be read to apply to such Sub-Servicer acting as custodian
pursuant to this Agreement and the related subservicing

                                       14
<PAGE>

agreement; and, provided, further, that if Key Bank USA, National Association is
the Master Servicer, the Master Servicer shall not replace such Sub-Servicer
unless and until a successor Sub-Servicer assumes the role of "custodian" on
behalf of the Issuer and the Indenture Trustee with respect to all the Financed
Student Loans it will be servicing. Notwithstanding the foregoing, the Master
Servicer shall be responsible hereunder for any breaches by any Sub-Servicer of
its obligations as custodian hereunder.

            Notwithstanding the foregoing, in the event that the Master Servicer
is directly servicing any Financed Student Loan, the Master Servicer shall
appoint a separate custodian, at its sole cost and expense, for all Financed
Student Loan Files relating to those Financed Student Loans pursuant to a
separate custodial agreement and such third party custodian shall relinquish
possession of a Financed Student Loan File, as applicable, under the terms of
and for the limited purposes set forth in the related custodial agreement. The
parties hereto hereby acknowledge that the Custodian has been appointed pursuant
to the Custodial Agreement to serve as custodian with respect to the Financed
Student Loan Files relating to those certain Group II Financed Student Loans set
forth on Exhibit One to the Custodial Agreement. All references herein to the
Master Servicer, in its role as custodian of those Financed Student Loan Files,
shall instead be read to refer to the Custodian, acting as custodian for the
benefit of the Noteholders, the Issuer, the Indenture Trustee, the Securities
Insurer and the Noteholders under the Custodial Agreement.

            The appointment of the Master Servicer, the Custodian or any
Sub-Servicer as custodian hereunder is for administrative purposes only and does
not, and is not intended to, transfer any of the Issuer's or the Indenture
Trustee's right, title or interest in or to the Initial Financed Student Loans
(or Additional Student Loans) to the Master Servicer, the Custodian or such
Sub-Servicer and the Master Servicer hereby acknowledges (the Custodian in the
Custodial Agreement acknowledges and each Sub-Servicer in the related
subservicing agreement acknowledges) that it has not and will not obtain any
such right, title or interest in or to such Initial Financed Student Loans (or
Additional Student Loans). The Master Servicer (so long as it is Key Bank USA,
National Association) hereby acknowledges that it does not currently have
possession, and agrees that it will not at any time in the future take physical
possession, of any Financed Student Loan Files.

            SECTION 3.04 Duties of Master Servicer as Custodian. (a)
Safekeeping. The Master Servicer, as custodian, shall (or shall cause the
applicable Sub-Servicers or the Custodian to) hold the Financed Student Loan
Files for the benefit of the Noteholders, the Issuer, the Securities Insurer and
the Indenture Trustee and maintain such accurate and complete accounts, records
and computer systems pertaining to each Financed Student Loan File as shall
enable the Issuer to comply with this Agreement. In performing its duties as
custodian the Master Servicer shall (or shall cause the applicable Sub-Servicers
or the Custodian to) act with reasonable care, using that degree of skill and
attention that the Master Servicer (or such Sub-Servicer or the Custodian)
exercises with respect to the student loan files relating to all comparable
student loans that the Master Servicer (or such Sub-Servicer or the Custodian)
services and shall ensure that it complies fully and completely with all
applicable Federal and State laws, including the Higher Education Act, with
respect thereto. The Master Servicer shall (or shall cause the applicable
Sub-Servicers or the Custodian to) conduct, or cause to be conducted, periodic
audits of the Financed Student Loan Files held by it under this Agreement and of
the related accounts, records and computer systems, in such a manner as shall
enable the Issuer or the Indenture Trustee to

                                       15
<PAGE>

verify the accuracy of the Master Servicer's (or such Sub-Servicer's or the
Custodian's) record keeping. The Master Servicer shall (or shall cause the
applicable Sub-Servicers or the Custodian to) promptly report to the Issuer and
the Indenture Trustee any failure on its part (or on the part of a Sub-Servicer
or the Custodian) to hold the Financed Student Loan Files and maintain its
accounts, records and computer systems as herein provided and promptly take
appropriate action to remedy any such failure. The Master Servicer shall (or
shall cause each Sub-Servicer or the Custodian) to deliver the Trust Receipts to
the Issuer, the Indenture Trustee, the Securities Insurer and the Swap
Counterparty on the Closing Date. Nothing herein shall be deemed to require any
periodic review by the Issuer, the Eligible Lender Trustee or the Indenture
Trustee of the Financed Student Loan Files.

            (b)   Maintenance of and Access to Records. The Master Servicer, as
custodian, shall (or shall cause the applicable Sub-Servicers or the Custodian
to) maintain each Financed Student Loan File at one of its offices (or the
offices of the applicable Sub-Servicer or the Custodian) specified in Schedule C
to this Agreement or at such other office as shall be specified by written
notice to the Issuer, the Securities Insurer and the Indenture Trustee not later
than 60 days prior to any change in location. Upon reasonable prior notice, the
Master Servicer shall (or shall cause the applicable Sub-Servicers or the
Custodian to) make available to the Issuer, the Securities Insurer and the
Indenture Trustee or their respective duly authorized representatives, attorneys
or auditors a list of locations of the Financed Student Loan Files and the
related accounts, records and computer systems maintained by the Master Servicer
(or such Sub-Servicer or the Custodian) at such times during normal business
hours as the Issuer or the Indenture Trustee shall instruct.

            (c)   Release of Documents. Upon instruction from the Indenture
Trustee, the Master Servicer, as custodian, shall (or shall cause the applicable
Sub-Servicers or the Custodian to) release any Financed Student Loan File to the
Indenture Trustee, the Indenture Trustee's agent, or the Indenture Trustee's
designee, as the case may be, at such place or places as the Indenture Trustee
may designate, as soon as practicable.

            SECTION 3.05 Instructions; Authority To Act. The Master Servicer, as
custodian, shall be deemed to have received proper instructions with respect to
the Financed Student Loan Files upon its receipt of written instructions signed
by a Responsible Officer of the Indenture Trustee.

            SECTION 3.06 Custodian's Indemnification. The Master Servicer as
custodian shall pay for any loss, liability or expense, including reasonable
attorney's fees, that may be imposed on, incurred by or asserted against the
Issuer, the Eligible Lender Trustee, the Securities Insurer or the Indenture
Trustee or any of their officers, directors, employees and agents as the result
of any improper act or omission in any way relating to the maintenance and
custody by the Master Servicer (or any Sub-Servicer or the Custodian) as
custodian of the Financed Student Loan Files where the final determination that
any such improper act or omission by the Master Servicer resulted in such loss,
liability or expense is established by a court of law, by an arbitrator or by
way of settlement agreed to by the Master Servicer; provided, however, that the
Master Servicer shall not be liable to the Eligible Lender Trustee for any
portion of any such amount resulting from the willful misfeasance, bad faith or
negligence of the Eligible Lender Trustee and the Master Servicer shall not be
liable to the Indenture Trustee for any portion of any

                                       16
<PAGE>

such amount resulting from the willful misfeasance, bad faith or negligence of
the Indenture Trustee.

            The obligation of the Master Servicer to indemnify the Issuer, the
Eligible Lender Trustee, the Securities Insurer or the Indenture Trustee, or any
of their officers, directors, employees and agent, under this Section 3.06 shall
survive the termination of this Agreement. If the Master Servicer shall have
made any payments pursuant to this Section and the Person to or on behalf of
whom such payments are made thereafter collects any of such amounts from others,
such Person shall promptly repay such amounts to the Master Servicer, without
interest.

            SECTION 3.07 Effective Period and Termination. The appointment of
the Master Servicer as custodian shall become effective as of the Closing Date
and shall continue in full force and effect for so long as the Master Servicer
shall remain the Master Servicer hereunder, subject to the requirements of
Section 3.03 hereof. If the Master Servicer or any successor Master Servicer
shall resign as Master Servicer in accordance with the provisions of this
Agreement or if all the rights and obligations of the Master Servicer or any
such successor Master Servicer shall have been terminated under Section 8.01,
the appointment of the Master Servicer or such successor Master Servicer as
custodian shall be terminated simultaneously with the effectiveness of such
resignation or termination. As soon as practicable on or after any termination
of such appointment (and in any event within (i) 10 Business Days, with respect
to that portion of the Financed Student Loan Files it holds consisting of
electronic records and information, and (ii) 40 Business Days, with respect to
the remaining portion of the Financed Student Loan Files it holds), the Master
Servicer shall (or shall cause the applicable Sub-Servicers or the Custodian to)
deliver the Financed Student Loan Files it holds to the Indenture Trustee or the
Indenture Trustee's agent at such place or places as the Indenture Trustee may
reasonably designate; provided, however, that until such time as such Financed
Student Loan Files have been delivered, the Master Servicer shall continue to be
responsible for the custody of such Financed Student Loan Files.

            SECTION 3.08 Schedule of Financed Student Loans. Schedules A-1, A-2,
B-1-A, B-1-B, B-2-A and B-2-B hereto shall indicate by name any Sub-Servicer who
has been appointed by the Master Servicer to service, on behalf of the Master
Servicer, each Group I or Group II Student Loan, as applicable. Such Schedule
shall also indicate whether a Sub-Servicer or the Custodian is in possession of
the related Financed Student Loan File. Such indication may be amended by the
Master Servicer, from time to time, to replace the name of the applicable
Sub-Servicer, in accordance with the provisions of this Agreement relating to
the servicing of the Financed Student Loans.

                                   ARTICLE IV

             Administration and Servicing of Financed Student Loans

            SECTION 4.01 Duties of Master Servicer. The Master Servicer, for the
benefit of the Noteholders, the Securities Insurer and the Issuer (to the extent
provided herein), shall (or shall cause the applicable Sub-Servicers to) manage,
service, administer and make collections on the Group I and Group II Student
Loans with reasonable care, using that degree of skill and attention that the
Master Servicer (or such Sub-Servicer) exercises with respect to all comparable

                                       17
<PAGE>

student loans that it services but in any event, in accordance with customary
and usual standards of practice of prudent lenders and loan servicers
administering similar student loans. Without limiting the generality of the
foregoing or of any other provision set forth in this Agreement and
notwithstanding any other provision to the contrary set forth herein, the Master
Servicer shall (or shall cause the applicable Sub-Servicer to) manage, service,
administer and make collections with respect to the Group I and Group II Student
Loans (other than collection of any Interest Subsidy Payments and Special
Allowance Payments, which the Eligible Lender Trustee will perform on behalf of
the Trust) in accordance with, and otherwise comply with, all applicable Federal
and state laws, including all applicable standards, guidelines and requirements
of the Higher Education Act (in the case of the Financed Federal Loans) and any
Guarantee Agreement (in the case of the Financed Guaranteed Loans), the failure
to comply with which would adversely affect the eligibility of one or more of
the Financed Federal Loans for federal reinsurance or Interest Subsidy Payments
or Special Allowance Payments or one or more of the Financed Guaranteed Loans
for receipt of Guarantee Payments or would have an adverse effect on the holders
of Group I Notes, Group II Notes or the Securities Insurer, as applicable. The
Master Servicer also hereby acknowledges that its obligation to service (or to
cause the applicable Sub-Servicer to sub-service on its behalf) the Group I and
Group II Student Loans includes those Additional Group I Student Loans and
Additional Group II Student Loans, as the case may be conveyed by the Depositor
to the Eligible Lender Trustee on behalf of the Trust pursuant to Section 2.02
and the related Subsequent Transfer Agreement, a copy of which shall be
delivered to the Master Servicer by the Depositor promptly upon execution
thereof; provided that any failure by the Depositor to so deliver a Subsequent
Transfer Agreement shall not affect the Master Servicer's obligations hereunder
to service (or to cause the applicable Sub-Servicer to sub-service on its
behalf) all the Group I and Group II Student Loans.

            The Master Servicer's duties (or the duties of the applicable
Sub-Servicers on behalf of the Master Servicer) shall include collection and
posting of all payments, responding to inquiries of borrowers on such Financed
Student Loans, monitoring borrowers' status, making required disclosures to
borrowers, investigating delinquencies, sending payment coupons to borrowers and
otherwise establishing repayment terms, reporting tax information to borrowers,
if applicable, accounting for collections and furnishing monthly and annual
statements with respect thereto to the Administrator. The Master Servicer shall
(or shall cause the applicable Sub-Servicers to) keep separate records with
respect to the Group I and Group II Student Loans so that separate reports can
be generated with respect to each group of Financed Student Loans. Subject to
the provisions of Section 4.02 and the first paragraph of this Section 4.01, the
Master Servicer shall (or shall cause the applicable Sub-Servicer to) follow its
customary standards, policies and procedures in performing its duties as Master
Servicer (or Sub-Servicer, as the case may be). Without limiting the generality
of the foregoing, the Master Servicer is authorized and empowered to execute and
deliver (and may cause the applicable Sub-Servicer to execute and deliver), on
behalf of itself, the Issuer, the Eligible Lender Trustee, the Indenture
Trustee, the Securities Insurer (with respect to the Group II Student Loans
only), the Swap Counterparty (with respect to the Group I Student Loans only)
and the holders of the related group of Notes or any of them, instruments of
satisfaction or cancellation, or partial or full release or discharge, and all
other comparable instruments, with respect to such Group I or Group II Student
Loans; provided, however, that the Master Servicer agrees that it will not (nor
will it permit a Sub-Servicer to) (a) permit any rescission or cancellation of a
Group I or Group II Student Loan except as ordered by a court of competent
jurisdiction or governmental authority or as otherwise

                                       18
<PAGE>

consented to in writing by the Eligible Lender Trustee, the Securities Insurer
(with respect to the Group II Student Loans only, and provided that no
Securities Insurer Default has occurred and is continuing) and the Indenture
Trustee or (b) reschedule, revise, defer or otherwise compromise with respect to
payments due on any Group I or Group II Student Loan except pursuant to any
applicable deferral or forbearance periods or otherwise in accordance with all
applicable standards, guidelines and requirements of the Higher Education Act,
any Guarantee Agreement or the Programs with respect to the servicing of the
Group I and Group II Student Loans and except as otherwise permitted in
accordance with Section 4.14; provided further, however, that the Master
Servicer shall not agree (nor shall it permit any Sub-Servicer to agree) to any
decrease of the interest rate on, or the principal amount payable with respect
to, any Group I or Group II Student Loan except in accordance with the
applicable standards, guidelines and requirements of the Higher Education Act,
any Guarantee Agreement or the Programs and as otherwise permitted in accordance
with Section 4.14. The Eligible Lender Trustee on behalf of the Issuer hereby
grants a power of attorney and all necessary authorization to the Master
Servicer to (or to cause the applicable Sub-Servicer to) maintain any and all
collection procedures with respect to the Group I and Group II Student Loans it
services (or sub-services), including filing, pursuing and recovering claims
against the Guarantors for Guarantee Payments and taking any steps to enforce
such Group I and Group II Student Loan such as commencing a legal proceeding to
enforce a Group I or Group II Student Loan in the name of the Issuer, the
Eligible Lender Trustee, the Indenture Trustee, the Securities Insurer (with
respect to Group II Student Loans only), the Swap Counterparty (with respect to
Group I Student Loans only) or the holders of the related group of Notes. The
Eligible Lender Trustee or the Indenture Trustee shall, upon the written request
of the Master Servicer or the Administrator, furnish the Master Servicer or the
Administrator (or at the written direction of the Master Servicer or the
Administrator, the related Sub-Servicer) with any other powers of attorney and
other documents reasonably necessary or appropriate to enable the Master
Servicer or the Administrator (or related Sub-Servicer) to carry out their
servicing and administrative duties hereunder (or under the related
Sub-Servicing Agreement).

            Notwithstanding the foregoing, and without releasing the Master
Servicer from its duties and obligations hereunder, the Master Servicer has
appointed [Great Lakes and PHEAA][SUB-SERVICERS TO BE UPDATED IN EACH AGREEMENT]
as Sub-Servicers and may appoint one or more additional Sub-Servicers to act as
"sub-servicer" on its behalf with respect to the Financed Student Loans such
Sub-Servicer is sub-servicing, in each case consistent with the terms of this
Article IV and any other provision of this Agreement, and all references to the
Master Servicer shall be read to apply to such Sub-Servicer acting on behalf of
the Master Servicer. In addition, the Master Servicer may, in the event that a
Sub-Servicer has been terminated or is no longer servicing the Financed Student
Loans, perform the servicing functions required hereunder for up to 180 days, or
a longer period of time if the Rating Agency Condition is met (with respect to
the Group I Student Loans) or if consented to by the Securities Insurer (with
respect to the Group II Student Loans only).

            In addition, none of KBUSA, the Depositor or the Master Servicer
shall make any change to a Program that affects any Group I or Group II Student
Loan, if such change would have a material adverse effect on the interests of
the Group I or Group II Noteholders, as applicable, or, with respect to the
Group II Student Loans only, the Securities Insurer without the consent of the
Securities Insurer (provided that no Securities Insurer Default has occurred and
is continuing). The Master Servicer, the Depositor or KBUSA shall deliver to the
Securities

                                       19
<PAGE>

Insurer a copy of each change to a Program that materially affects
any of the Group II Student Loans.

            SECTION 4.02 Collection of Financed Student Loan Payments. (a) The
Master Servicer shall (or shall cause the applicable Sub-Servicer to) make
reasonable efforts (including all efforts that may be specified under the Higher
Education Act or any Guarantee Agreement) to collect all payments called for
under the terms and provisions of the Group I or Group II Student Loans as and
when the same shall become due and shall follow such collection procedures as it
follows with respect to all comparable student loans that it services. The
Master Servicer shall (or shall cause the applicable Sub-Servicer to) allocate
collections with respect to the Group I and Group II Student Loans between
principal and interest in accordance with Section 5.03. With the written consent
of the Administrator, the Master Servicer (or at the direction of the Master
Servicer, the related Sub-Servicer) may in its discretion waive any charge or
any other fee that may be collected in the ordinary course of servicing a Group
I or Group II Student Loan.

            (b)   The Master Servicer shall (or shall cause the applicable
Sub-Servicer to) make reasonable efforts to claim, pursue and collect all
Guarantee Payments from the Guarantors pursuant to the Guarantee Agreements with
respect to any of the Financed Guaranteed Loans as and when the same shall
become due and payable, shall comply with all applicable laws and agreements
with respect to claiming, pursuing and collecting such payments and shall follow
such practices and procedures as it follows with respect to all comparable
guarantee agreements and student loans that it services. In connection
therewith, the Master Servicer is hereby authorized and empowered (or at the
direction of the Master Servicer, the related Sub-Servicer is authorized and
empowered) to convey to any Guarantor the note and the related Financed Student
Loan File representing any Financed Guaranteed Loan in connection with
submitting a claim to such Guarantor for a Guarantee Payment in accordance with
the terms of the applicable Guarantee Agreement.

            (c)   The Eligible Lender Trustee shall, with the assistance of the
Administrator as set forth below and on behalf of the Issuer, make reasonable
efforts to claim, pursue and collect all Interest Subsidy Payments and Special
Allowance Payments from the Department with respect to any of the Financed
Federal Loans as and when the same shall become due and payable, shall comply
with all applicable laws and agreements with respect to claiming, pursuing and
collecting such payments and shall follow such practices and procedures as the
Administrator follows with respect to its own student loans. All amounts so
collected by the Eligible Lender Trustee shall constitute Group I Available
Funds for the applicable Collection Period and shall be deposited into the Group
I Collection Account Sub-Account, in accordance with Section 5.02. In connection
therewith, the Administrator shall prepare and file with the Department on a
timely basis all claims forms and other documents and filings necessary or
appropriate in connection with the claiming of Interest Subsidy Payments and
Special Allowance Payments on behalf of the Eligible Lender Trustee and shall
otherwise assist the Eligible Lender Trustee in pursuing and collecting such
Interest Subsidy Payments and Special Allowance Payments from the Department.
The Eligible Lender Trustee shall upon the written request of the Administrator
furnish the Administrator with any power of attorney and other documents
reasonably necessary or appropriate to enable the Administrator to prepare and
file such claims forms and other documents and filings.

                                       20
<PAGE>

            The Eligible Lender Trustee may permit trusts, other than the Trust,
established by the Depositor or KBUSA to securitize student loans to use the
Department lender identification number applicable to the Trust. In such event,
the Eligible Lender Trustee may claim and collect Interest Subsidy Payments and
Special Allowance Payments with respect to Group I Student Loans in the Trust
and student loans in such other trusts using such common lender identification
number. Notwithstanding anything herein or in the Basic Documents to the
contrary, any amounts assessed against payments (including, but not limited to,
Interest Subsidy Payments and Special Allowance Payments) due from the
Department or any Federal Guarantor to any such other trust using such common
lender identification number as a result of amounts (including, but not limited
to, the Federal Consolidation Loan Rebate) owing to the Department or any
Federal Guarantor from the Trust will be deemed for all purposes hereof and of
the Basic Documents (including for purposes of determining amounts paid by the
Department or any Federal Guarantor with respect to the student loans in the
Trust and such other trust) to have been assessed against the Trust and shall be
deducted by the Eligible Lender Trustee or the Master Servicer and paid to such
other trust from any collections made by them which would otherwise have been
payable to the Group I Collection Account Sub-Account for the Trust. If so
specified in the servicing agreement applicable to any such other trust, any
amounts assessed against payments due from the Department or any Federal
Guarantor to the Trust as a result of amounts owing to the Department or any
Federal Guarantor from such other trust using such common lender identification
number will be deemed to have been assessed against such other trust and will be
deducted by the Eligible Lender Trustee or the Master Servicer from any
collections made by them which would otherwise be payable to the collection
account for such other trust and paid to the Trust.

            SECTION 4.03 Realization upon Financed Student Loans. For the
benefit of the Noteholders, the Securities Insurer and the Issuer, the Master
Servicer shall (or shall cause the applicable Sub-Servicer to) use reasonable
efforts consistent with its customary servicing practices and procedures and
including all efforts that may be specified under the Higher Education Act or
any applicable Guarantee Agreement in its servicing (or sub-servicing) of any
delinquent Group I or Group II Student Loans.

            SECTION 4.04 Computation of Note Interest Rate. Prior to each
Determination Date, the Administrator shall determine each Note Interest Rate
that will be applicable to the Distribution Date following such Determination
Date, in compliance with its obligation to prepare and deliver an
Administrator's Certificate on such Determination Date pursuant to Section 4.08.
In connection therewith, the Administrator shall calculate Three-Month LIBOR in
accordance with the definition thereof and shall also determine each of the
Student Loan Rates with respect to the Group I and Group II Student Loans with
respect to such Distribution Date.

            SECTION 4.05 No Impairment. The Master Servicer shall not (nor shall
it permit the applicable Sub-Servicer to) impair the rights of the Issuer, the
Eligible Lender Trustee, the Indenture Trustee, the Securities Insurer (with
respect to the Group II Student Loans only), the Swap Counterparty (with respect
to the Group I Student Loans only) or the holders of Notes in such Financed
Student Loans.

            SECTION 4.06 Purchase of Financed Student Loans; Reimbursement. The
Eligible Lender Trustee or the Master Servicer (or the applicable Sub-Servicer
on its behalf)

                                       21
<PAGE>

shall inform the other party as well as the Indenture Trustee, the Securities
Insurer, the Swap Counterparty, the Depositor and KBUSA promptly, in writing,
upon the discovery of any breach pursuant to Section 4.01, 4.02, 4.03 or 4.05.
Unless the breach shall have been cured within 60 days following such discovery
(or, at the Master Servicer's election, the last day of the first month
following such discovery), the Master Servicer shall purchase any Group I or
Group II Student Loan in which the interests of the Securities Insurer (with
respect to the Group II Student Loans only), the Swap Counterparty (with respect
to the Group I Student Loans only) or the holders of related group of Notes are
materially and adversely affected in the aggregate by any such breach (as
determined by the Securities Insurer with respect to Group II Student Loans only
(unless a Securities Insurer Default has occurred and is continuing, then in
such case the Master Servicer)), as of the first day succeeding the end of such
60-day period that is the last day of a Collection Period (it being understood
that any such breach that does not affect any Guarantor's obligation to
guarantee payment of such Group I or Group II Student Loan in accordance with
Guarantee Agreements will not be considered to have a material adverse effect
for this purpose). If the Master Servicer takes any action or fails to take any
action (including, without limitation, all actions taken or not taken by a
Sub-Servicer on its behalf) during any Collection Period pursuant to the
sections referred to above that impairs the rights of the Issuer, the Indenture
Trustee, the Eligible Lender Trustee, the Securities Insurer (with respect to
the Group II Student Loans only), the Swap Counterparty (with respect to the
Group I Student Loans only) or the holders of the related group of Notes in any
Financed Student Loan or otherwise than as provided in such sections, the Master
Servicer shall purchase such Group I or Group II Student Loan as of the last day
of such Collection Period. In consideration of the purchase of any such Group I
or Group II Student Loan pursuant to either of the two preceding sentences, the
Master Servicer shall remit the related Purchase Amount in the manner specified
in Section 5.04. In addition, if any such breach by the Master Servicer (or a
Sub-Servicer acting on its behalf) does not trigger such a purchase obligation
but does result in the refusal by a Federal Guarantor to guarantee all or a
portion of the accrued interest, or the loss (including any obligation of the
Issuer to repay to the Department) of certain Interest Subsidy Payments and
Special Allowance Payments, with respect to a Financed Federal Loan, then,
unless such breach, if curable, is cured within 60 days, the Master Servicer
shall reimburse the Issuer by remitting an amount equal to the sum of all such
non-guaranteed interest amounts and such forfeited Interest Subsidy Payments and
Special Allowance Payments in the manner specified in Section 5.04. Subject to
Section 7.02, the sole remedy of the Issuer, the Eligible Lender Trustee, the
Indenture Trustee, the holders of related group of Notes, the Securities Insurer
(with respect to the Group II Student Loans only) and Swap Counterparty (with
respect to the Group I Student Loans only) with respect to a breach pursuant to
Section 4.01, 4.02, 4.03 or 4.05 shall be to require the Master Servicer to
purchase such Group I and/or Group II Student Loans or to reimburse the Issuer
as provided above pursuant to this Section. The Eligible Lender Trustee shall
have no duty to conduct any affirmative investigation as to the occurrence of
any condition requiring the purchase of any Group I or Group II Student Loan or
the reimbursement for any interest penalty pursuant to this Section 4.06.
Notwithstanding the foregoing, the Master Servicer, at its option, may permit or
cause a Sub-Servicer to purchase a Group I or Group II Student Loan from the
Trust in its stead, in the manner and for the reasons set forth above.

            SECTION 4.07 Master Servicing Fee. (a) The Master Servicing Fee for
each calendar month and each group of Financed Student Loans payable on each
Monthly Servicing

                                       22
<PAGE>

Payment Date shall be equal to the amounts determined by reference to the
schedule of fees as set forth in the Servicing Fee Schedule, attached hereto as
Schedule E.

            (a)   [Reserved].

            SECTION 4.08 Administrator's Certificate; Servicer's Report. (a) On
or before (i) the seventh day of each month (or, if any such day is not a
Business Day, on the next succeeding Business Day), the Master Servicer shall
(or shall cause each Sub-Servicer to) deliver to the Depositor, the
Administrator and KBUSA a Servicer's Report with respect to the preceding
calendar month containing all information necessary for the preparation of the
applicable Subsequent Transfer Agreement (including Schedule A thereto), and
(ii) the Closing Date or the fifteenth day of each month (or, if any such day is
not a Business Day, on the next succeeding Business Day) or any other Subsequent
Transfer Date, the Master Servicer shall (or shall cause each Sub-Servicer to)
deliver to the Administrator a Servicer's Report with respect to the preceding
calendar month containing all information necessary for the Administrator's
preparation of the Administrator's Officer's Certificate and the Administrator's
Certificate covering such calendar month referred to in paragraphs (b) and (c)
below.

            (b)   On each Determination Date prior to a Monthly Servicing
Payment Date that is not a Distribution Date, the Administrator shall deliver to
the Eligible Lender Trustee, the Indenture Trustee, the Securities Insurer, the
Depositor, the Swap Counterparty and (if the KBUSA is not the Administrator)
KBUSA, an Officer's Certificate of the Administrator containing all information
necessary to pay the Master Servicer the related Master Servicing Fee for each
group of Financed Student Loans due on such Monthly Servicing Payment Date
pursuant to Sections 5.05(b) and 5.06. In addition, on the Business Day
preceding each Subsequent Transfer Date during the Funding Period, the
Administrator shall deliver to the Eligible Lender Trustee, the Indenture
Trustee, the Securities Insurer, the Depositor and (if KBUSA is not the
Administrator) KBUSA, an Officer's Certificate of the Administrator containing
all information necessary to make the transfers from the Group I and Group II
Escrow Account, as applicable, and the Group I and Group II Pre-Funding Account,
as applicable, on such Subsequent Transfer Date pursuant to Section 5.08.

            (c)   On each Determination Date prior to a Distribution Date, the
Administrator shall deliver to the Eligible Lender Trustee, the Indenture
Trustee, the Securities Insurer, the Swap Counterparty, the Cap Counterparty,
the Cap Provider, the Depositor and (if KBUSA is not the Administrator) to
KBUSA, with a copy to the Rating Agencies, an Administrator's Certificate
containing all information necessary to make the distributions pursuant to
Sections 5.05, 5.06 and 5.08(c) and (d), if applicable, for the Collection
Period preceding the date of such Administrator's Certificate, as well as (w)
with respect to the Group II Cap Agreement, the amount of any Group II Cap
Agreement Payment for such Distribution Date, (x) with respect to the Group I
Swap Agreement, the amount of the Net Trust Swap Payment or the Net Trust Swap
Receipt (and the related Net Payment or Net Receipt, as applicable), (y) (i)
with respect to the Group I Basis Risk Cap Agreement, the amount of any Class
I-[ ] Basis Risk Cap Payment, Class I-[ ] Basis Risk Cap Payment and Class I-[ ]
Basis Risk Cap Payment, as the case may be, and (ii) with respect to the Group
II Basis Risk Cap Agreement, the amount of any Class II-[ ] Basis Risk Cap
Payment, Class II-[ ] Basis Risk Cap Payment, Class II-[ ] Basis Risk Cap
Payment and Class II-[ ] Basis Risk Cap Payment

                                       23
<PAGE>

for such Distribution Date, as the case may be, and (z) with respect to the
Group II Insured Notes, the amount of any Deficiency Amount and any Preference
Amounts, as applicable. In addition, the Administrator shall prepare and deliver
to the Indenture Trustee any required Group II Insured Notes Guaranty Insurance
Policy Notice to permit the Indenture Trustee to make a claim for an Insured
Payment with respect to such Distribution Date under the Group II Insured Notes
Guaranty Insurance Policy. All Group I and/or Group II Student Loans to be
repurchased by the Depositor (or KBUSA on its behalf) or purchased by the Master
Servicer (or a Sub-Servicer on its behalf) or acquired by any Guarantor shall be
identified by the Administrator by type of loan and borrower social security
number with respect to such Group I or Group II Student Loan (as specified in
Schedule A-1, A-2, B-1-A, B-1-B, B-2-A or B-2-B, as the case may be).

            SECTION 4.09 Annual Statement as to Compliance; Notice of Default.
(a) Each of the Administrator and the Master Servicer shall (and the Master
Servicer shall cause each Sub-Servicer to) deliver to the Depositor, KBUSA, the
Eligible Lender Trustee, the Securities Insurer, the Swap Counterparty, and the
Indenture Trustee, on or before [March 15], [ ] and on or before [March 1] each
year thereafter, an Officers' Certificate of the Administrator or Master
Servicer (and each Sub-Servicer) as the case may be, dated as of [December 31]
of the preceding year, stating that (i) a review of the activities of the
Administrator or the Master Servicer (and each Sub-Servicer on its behalf), as
the case may be, during the preceding 12-month period (or, in the case of the
first such certificate, during the period from the Closing Date to [December 31,
[ ]]) and of its performance under this Agreement (or the related Sub-Servicing
Agreement, as applicable) has been made under such officers' supervision and
(ii) to the best of such officers' knowledge, based on such review, the
Administrator or the Master Servicer (or such Sub-Servicer), as the case may be,
has fulfilled all its obligations under this Agreement and the Administration
Agreement (or the related Sub-Servicing Agreement), as applicable, throughout
such year or, if there has been a default in the fulfillment of any such
obligation, specifying each such default known to such officers and the nature
and status thereof. The Indenture Trustee shall send a copy of each such
Officers' Certificate and each report referred to in Section 4.10 to the Rating
Agencies. A copy of each such Officers' Certificate and each report referred to
in Section 4.10 may be obtained by any holder of Notes or Note Owner by a
request in writing to the Eligible Lender Trustee addressed to its Corporate
Trust Office, together with evidence satisfactory to the Eligible Lender Trustee
that such Person is one of the foregoing parties. Upon the telephone request of
the Eligible Lender Trustee, the Indenture Trustee will promptly furnish the
Eligible Lender Trustee a list of holders of Notes as of the date specified by
the Eligible Lender Trustee.

            (b)   The Master Servicer shall deliver to the Eligible Lender
Trustee, the Indenture Trustee, the Depositor, the Securities Insurer, the Swap
Counterparty and the Rating Agencies, promptly after having obtained knowledge
thereof, but in no event later than five Business Days thereafter, written
notice in an Officers' Certificate of the Master Servicer of any event which
with the giving of notice or lapse of time, or both, would become a Master
Servicer Default under Section 8.01(a)(1) or (2).

            (c)   The Administrator shall deliver to the Eligible Lender
Trustee, the Indenture Trustee, the Master Servicer, KBUSA, the Depositor, the
Securities Insurer, the Swap Counterparty and the Rating Agencies, promptly
after having obtained knowledge thereof, but in

                                       24
<PAGE>

no event later than five Business Days thereafter, written notice in an
Officers' Certificate of the Administrator of any event which with the giving of
notice or lapse of time, or both, would become an Administrator Default under
Section 8.01(b)(1) or (2).

            SECTION 4.10 Annual Independent Certified Public Accountants'
Report. Each of the Administrator and the Master Servicer shall (or the Master
Servicer shall cause each Sub-Servicer to) cause a firm of independent certified
public accountants, which may also render other services to the Administrator or
the Master Servicer (or such Sub-Servicer), as the case may be, to deliver to
the Depositor, the Eligible Lender Trustee, the Securities Insurer, the Swap
Counterparty and the Indenture Trustee on or before March 1 of each year
beginning [March 1], [ ], a report addressed to the said parties, to the effect
that such firm has examined certain documents and records relating to the
servicing of the Financed Student Loans during the preceding calendar year (or,
in the case of the first such report, during the period from the date hereof to
[December 31], [ ]), and that, on the basis of the accounting and auditing
procedures considered appropriate under the circumstances (but in any event, in
accordance with standards established by the American Institute of Certified
Public Accountants), such firm is of the opinion that such servicing was
conducted in compliance with the terms of this Agreement, except for (i) such
exceptions as such firm shall believe to be immaterial and (ii) such other
exceptions as shall be set forth in such report. In the event such firm requires
the Indenture Trustee and the Eligible Lender Trustee to agree to the procedures
performed by such firm, the Master Servicer shall direct the Indenture Trustee
in writing to so agree; it being understood and agreed that the Indenture
Trustee and the Eligible Lender Trustee will deliver such letter of agreement in
conclusive reliance upon the direction of the Master Servicer, and the Indenture
Trustee and the Eligible Lender Trustee make no independent inquiry or
investigation as to, and shall have no obligation or liability in respect of,
the sufficiency, validity or correctness of such procedures.

            Such report will also indicate that the firm is independent of the
Administrator or the Master Servicer (or such Sub-Servicer), as the case may be,
within the meaning of the Code of Professional Ethics of the American Institute
of Certified Public Accountants.

            In addition, the Master Servicer (and each Sub-Servicer) shall
comply with, and the examination performed by each such firm of independent
certified public accountants as required by this Section 4.10 will be performed
and delivered in accordance with the, Audit Guide, Compliance Audits
(Attestation Engagements) for Lenders and Lender Servicers Participating in the
Federal Family Education Loan Program (Audit Guide), issued by the Department,
Office of the Inspector General, dated October 1996 or as subsequently revised
and deliver such report in accordance with regulation.

            SECTION 4.11 Access to Certain Documentation and Information
Regarding Financed Student Loans. Upon reasonable prior notice, the Master
Servicer shall (or shall cause the Custodian or the Sub-Servicers to) provide to
the Securities Insurer, the Depositor, the Swap Counterparty and the holders of
the related group of Notes access to the related Financed Student Loan Files in
such cases where the Securities Insurer, the Swap Counterparty or the holders of
the related group of Notes shall be required by applicable statutes or
regulations to review such documentation, as demonstrated by evidence
satisfactory to the Master Servicer (the Custodian under the Custodial
Agreement, if applicable, and the applicable Sub-Servicer under the related

                                       25
<PAGE>

Sub-Servicing Agreement) in its (or their) reasonable judgment. Access shall be
afforded without charge, but only upon reasonable request and during the normal
business hours at the respective offices of the Master Servicer (or the
Custodian, if applicable, or the applicable Sub-Servicer). Nothing in this
Section shall affect the obligation of the Master Servicer (or the Custodian, if
applicable, or the applicable Sub-Servicer on its behalf) to observe any
applicable law prohibiting disclosure of information regarding the Obligors and
the failure of the Master Servicer (or the Custodian, if applicable, or the
applicable Sub-Servicer) to provide access to information as a result of such
obligation shall not constitute a breach of this Section.

            SECTION 4.12 Master Servicer and Administrator Expenses. The Master
Servicer and the Administrator shall be severally required to pay or cause to be
paid all expenses incurred by it (or its agents acting on its behalf) in
connection with its activities hereunder, including fees and disbursements of
independent accountants, taxes imposed on the Master Servicer or the
Administrator, as the case may be, and expenses incurred in connection with
distributions and reports to the Administrator, the Securities Insurer, the Swap
Counterparty, the Depositor, the Eligible Lender Trustee, or to the holders of
the related group of Notes, as the case may be.

            SECTION 4.13 Appointment of Sub-Servicers. The Master Servicer may
at any time, (i) upon the written consent of the Administrator and (with respect
to the Group II Student Loans only and provided that no Securities Insurer
Default has occurred and is continuing) the Securities Insurer, appoint one or
more Sub-Servicers to perform all or any portion of its obligations as Master
Servicer hereunder, provided, that the Rating Agency Condition shall have been
satisfied in connection therewith, and (ii) without notice or consent, delegate
specific duties to sub-contractors who are in the business of performing such
duties; provided, however, that the Master Servicer shall remain obligated and
be liable to the Issuer, the Eligible Lender Trustee, the Indenture Trustee, the
Securities Insurer (with respect to the Group II Student Loans only) and the
holders of the related group of Notes for the servicing and administering of the
Group I and Group II Student Loans, in accordance with the provisions hereof
without diminution of such obligation and liability by virtue of the appointment
of such Sub-Servicer or other delegation of such duties and to the same extent
and under the same terms and conditions as if the Master Servicer alone were
servicing and administering the Group I and Group II Student Loans. The fees and
expenses of each Sub-Servicer (and any such sub-contractors) shall be as agreed
between the Master Servicer and the applicable Sub-Servicer or sub-contractor
from time to time and none of the Issuer, the Eligible Lender Trustee, the
Indenture Trustee, the Securities Insurer, the Swap Counterparty or the holders
of Notes shall have any responsibility therefor. The parties hereto and the
Securities Insurer hereby acknowledge and consent to the appointment of [PHEAA
and Great Lakes] as the initial Sub-Servicers (and custodians of the Financed
Student Loans each such Sub-Servicer is servicing) pursuant to the [PHEAA
Sub-Servicing Agreements and the Great Lakes Sub-Servicing Agreements],
respectively, and acknowledge that the requirements of this Section 4.13 are
deemed to have been met with respect to PHEAA and Great Lakes. With respect to
the Group II Student Loans only, the Master Servicer hereby agrees to obtain the
approval of the Securities Insurer with respect to the appointment of any
additional or replacement Sub-Servicer, to the extent the identity of such
proposed new Sub-Servicer has not been included in the Insurance Agreement
(provided that no Securities Insurer Default has occurred and is continuing). In
addition, with respect to the Group II Student Loans only, the prior written
consent of the Securities Insurer (provided that no

                                       26
<PAGE>

Securities Insurer Default has occurred and is continuing) is required for any
sub-servicing agreement not substantially in the form of the [Great Lakes
Sub-Servicing Agreements or the PHEAA Sub-Servicing Agreements].

            SECTION 4.14 Special Programs. The Master Servicer may at its
option, but is under no obligation to, offer (and may permit the Sub-Servicers
to offer) borrowers of the Group I and Group II Student Loans certain special
incentive programs, whether or not in existence as of the date of this
Agreement, generally offered to the obligors of comparable loans owned by the
Seller; provided, however, that to the extent such programs have the effect of
reducing the yield on the related Group I or Group II Student Loans (either by
reducing borrower payments or reducing principal balance), such special programs
shall be applied to borrowers of Group I or Group II Student Loans only if and
to the extent the Issuer receives payment from the Depositor (or KBUSA on its
behalf) in an amount sufficient to offset such reduction of yield netted against
any payments owed by the Trust to the Depositor pursuant to this Agreement
unless such programs are: (a) in existence as of the date of this Agreement; (b)
required by the Higher Education Act (in the case of the Financed Federal
Loans), or (c) part of the special incentive program designated as the
"Keys2Repay Program".

            SECTION 4.15 Maintenance of Fidelity Bond and Errors and Omission
Policy. The Master Servicer shall maintain in full force and effect, at such
time as its long-term debt is rated less than "A-" by S&P or "A3" by Moody's, a
policy or policies of insurance covering errors and omissions and a fidelity
bond in respect of its officers, employees and agents with a fidelity bond
provider rated not less than "A-" by S&P, "A3" by Moody's or "A-" by A.M. Best
Company, Inc. Such policy or policies and such fidelity bond shall be in such
form and amounts as is generally customary among Persons that service a
portfolio of student loans having an aggregate principal amount of $100,000,000
or more and that are generally regarded as servicers acceptable to institutional
investors.

                                   ARTICLE V

                            Distributions; Accounts;
                            Statements to Noteholders

            SECTION 5.01 Establishment of Trust Accounts. (a) (i) The
Administrator, for the benefit of the Noteholders, the Securities Insurer and
the Issuer, shall establish and maintain in the name of the Indenture Trustee an
Eligible Deposit Account (the "Collection Account"), bearing a designation
clearly indicating that the funds deposited therein are held for the benefit of
the Noteholders, the Issuer, the Securities Insurer (with respect to collections
with respect to the Group II Student Loans only) and the Swap Counterparty (with
respect to collections with respect to the Group I Student Loans only). The
Collection Account will have two separate sub-accounts: the first, wherein
collections with respect to the Group I Student Loans will be deposited for the
benefit of the Group I Noteholders and the Swap Counterparty (for amounts due
under the Group I Interest Rate Swap) (the "Group I Collection Account
Sub-Account"), and the second wherein collections with respect to the Group II
Student Loans will be deposited for the benefit of the Group II Noteholders and
the Securities Insurer (the "Group II Collection Account Sub-Account"). The
Collection Account will initially be established as a segregated account at
KeyBank National Association in the name of the Indenture Trustee. The Depositor

                                       27
<PAGE>

will make an initial deposit on the Closing Date into (x) the Group I Collection
Account Sub-Account of cash or certain Eligible Investments equal to $[ ] and
(y) the Group II Collection Account Sub-Account of cash or certain Eligible
Investments equal to $[ ].

            (ii)  The Administrator, for the benefit of the Noteholders and the
      Issuer, shall establish and maintain in the name of the Indenture Trustee
      two Eligible Deposit Accounts (the "Reserve Accounts"), one with respect
      to the Group I Notes (the "Group I Reserve Account") and the other with
      respect to the Group II Notes (the "Group II Reserve Account") each
      bearing a designation clearly indicating that the funds deposited therein
      are held for the benefit of the Noteholders, the Issuer, the Securities
      Insurer (with respect to the Group II Reserve Account only) and the Swap
      Counterparty (with respect to the Group I Reserve Account only). The
      Reserve Accounts each initially will be established as segregated accounts
      at KeyBank National Association in the name of the Indenture Trustee. The
      Depositor will make an initial deposit on the Closing Date into (x) the
      Group I Reserve Account of cash or certain Eligible Investments equal to
      $[ ] and (y) the Group II Reserve Account of cash or certain Eligible
      Investments equal to $[ ].

            (iii) The Administrator, for the benefit of the Noteholders and the
      Issuer, shall establish and maintain in the name of the Indenture Trustee
      two Eligible Deposit Accounts (the "Pre-Funding Accounts"), one with
      respect to the Group I Notes (the "Group I Pre-Funding Account") and the
      other with respect to the Group II Notes (the "Group II Pre-Funding
      Account") each bearing a designation clearly indicating that the funds
      deposited therein are held for the benefit of the Noteholders, the Issuer,
      the Securities Insurer (with respect to the Group II Pre-Funding Account
      only) and the Swap Counterparty (with respect to the Group I Pre-Funding
      Account only). The Pre-Funding Accounts each initially will be established
      as segregated accounts at KeyBank National Association in the name of the
      Indenture Trustee. The Group I Pre-Funding Account will have two separate
      sub-accounts, the Group I Subsequent Student Loan Pre-Funding Sub-Account
      (the "Group I Subsequent Student Loan Pre-Funding Sub-Account") and the
      Group I Other Student Loan Pre-Funding Sub-Account (the "Group I Other
      Student Loan Pre-Funding Sub-Account," and together with the Group I
      Subsequent Student Loan Pre-Funding Sub-Account, the "Group I Pre-Funding
      Sub-Accounts"). The Group II Pre-Funding Account will have two separate
      sub-accounts, the Group II Subsequent Student Loan Pre-Funding Sub-Account
      (the "Group II Subsequent Student Loan Pre-Funding Sub-Account") and the
      Group II Other Student Loan Pre-Funding Sub-Account (the "Group II Other
      Student Loan Pre-Funding Sub-Account," and together with the Group II
      Subsequent Student Loan Pre-Funding Sub-Account, the "Group II Pre-Funding
      Sub-Accounts"). The Depositor will make an initial deposit on the Closing
      Date into (x) the Group I Subsequent Student Loan Pre-Funding Sub-Account
      and the Group II Subsequent Student Loan Pre-Funding Sub-Account of cash
      or certain Eligible Investments equal to $[ ] (the "Group I Subsequent
      Student Loan Pre-Funded Amount") and $[ ] (the "Group II Subsequent
      Student Loan Pre-Funded Amount"), respectively, to be used for the
      purchase of Subsequent Student Loans, and (y) the Group I Other Student
      Loan Pre-Funding Sub-Account and the Group II Other Student Loan
      Pre-Funding Sub-Account of cash or certain Eligible Investments equal to
      $[ ] (the "Group I Other Student Loan Pre-Funded Amount") and $[ ] (the
      "Group II Other

                                       28
<PAGE>

      Student Loan Pre-Funded Amount"), respectively, to be used for the
      purchase of Other Student Loans.

            (iv)  The Administrator, for the benefit of the Noteholders and the
      Issuer, shall establish and maintain in the name of the Indenture Trustee
      two Eligible Deposit Accounts (the "Escrow Accounts"), one with respect to
      the Group I Notes (the "Group I Escrow Account") and the other with
      respect to the Group II Notes (the "Group II Escrow Account") each bearing
      a designation clearly indicating that the funds deposited therein are held
      for the benefit of the Issuer, the Securities Insurer (with respect to the
      Group II Escrow Account only) and the Swap Counterparty (with respect to
      the Group I Escrow Account only). The Escrow Accounts each initially will
      be established as segregated accounts at KeyBank National Association in
      the name of the Indenture Trustee. The Depositor will make an initial
      deposit on the Closing Date into (x) the Group I Escrow Account of cash or
      certain Eligible Investments equal to $0 and (y) the Group II Escrow
      Account of cash or certain Eligible Investments equal to $0.

            (v)   The Administrator, for the benefit of the Noteholders and the
      Issuer, shall establish and maintain in the name of the Indenture Trustee
      two Eligible Deposit Accounts (the "Basis Risk Cap Accounts"), one with
      respect to the Group I Notes (the "Group I Basis Risk Cap Account") and
      the other with respect to the Group II Notes (the "Group II Basis Risk Cap
      Account") each bearing a designation clearly indicating that the funds
      deposited therein are held for the benefit of the Noteholders, the Issuer,
      the Securities Insurer (with respect to the Group II Basis Risk Cap
      Account only) and the Swap Counterparty (with respect to the Group I Basis
      Risk Cap Account only). The Basis Risk Cap Accounts each initially will be
      established as segregated accounts at KeyBank National Association in the
      name of the Indenture Trustee.

            (b)   Funds on deposit in the Collection Account, the Reserve
Accounts, the Pre-Funding Accounts, the Basis Risk Cap Accounts, and the Escrow
Accounts (collectively, the "Trust Accounts") shall be invested by the Indenture
Trustee (or any custodian or designated agent with respect to any amounts on
deposit in such accounts) in Eligible Investments pursuant to written
instructions by the Administrator; provided, however, it is understood and
agreed that neither the Administrator nor the Indenture Trustee shall be liable
for any loss arising from such investment in Eligible Investments. All such
Eligible Investments shall be held by (or by any custodian on behalf of) the
Indenture Trustee for the benefit of the Noteholders and the Issuer; provided
that on the Business Day preceding each Distribution Date all interest and other
investment income (net of losses and investment expenses) on funds on deposit
therein shall be deposited into the Group I Collection Account Sub-Account (with
respect to all Trust Accounts relating to the Group I Notes or the Group I
Student Loans) or the Group II Collection Account Sub-Account (with respect to
all Trust Accounts relating to the Group II Notes or the Group II Student Loans)
and shall constitute a portion of the Group I or Group II Available Funds,
respectively, for such Distribution Date. Other than as described in the
following proviso or as otherwise permitted by the Rating Agencies and the
Securities Insurer (provided no Securities Insurer Default has occurred and is
continuing), funds on deposit in the Trust Accounts shall be invested in
Eligible Investments that will mature so that such funds will be available at
the close of business on the Business Day preceding the following Distribution
Date; provided, however, that funds on deposit in Trust Accounts may, and all
funds on deposit in the Basis Risk Cap

                                       29
<PAGE>

Accounts shall, be invested in Eligible Investments of the Indenture Trustee
which may mature so that such funds will be available on such Distribution Date.
Funds deposited in a Trust Account on a Business Day which immediately precedes
a Distribution Date upon the maturity of any Eligible Investments are not
required to be invested overnight.

            (c)   (i) The Indenture Trustee, on behalf of the related group of
Noteholders, the Securities Insurer (with respect to Trust Accounts relating to
the Group II Insured Notes and Group II Student Loans only) and the Swap
Counterparty (with respect to Trust Accounts relating to the Group I Notes and
the Group I Student Loans only), shall possess all right, title and interest in
all funds on deposit from time to time in the Trust Accounts and in all proceeds
thereof (including all income thereon) and all such funds, investments, proceeds
and income shall be part of the Indenture Trust Estate. Subject to the
Administrator's power to instruct the Indenture Trustee pursuant to paragraph
(b) above and paragraph (c)(iii) below, the Trust Accounts shall be under the
sole dominion and control of the Indenture Trustee for the benefit of the
related group of Noteholders, the Securities Insurer (with respect to Trust
Accounts relating to the Group II Insured Notes and Group II Student Loans only)
and the Swap Counterparty (with respect to Trust Accounts relating to the Group
I Notes and the Group I Student Loans only). If, at any time, any of the Trust
Accounts ceases to be an Eligible Deposit Account, the Indenture Trustee (or the
Administrator on its behalf) agrees, by its acceptance hereto, that it shall
within 5 Business Days (or such longer period, not to exceed 30 calendar days,
as to which each Rating Agency and the Securities Insurer (with respect to Trust
Accounts relating to the Group II Insured Notes or Group II Student Loans and
provided that no Securities Insurer Default has occurred and is continuing) may
consent) establish a new Trust Account as an Eligible Deposit Account and shall
transfer any cash and/or any investments to such new Trust Account. In
connection with the foregoing, the Administrator agrees that, in the event that
any of the Trust Accounts are not accounts with the Indenture Trustee, the
Administrator shall notify the Indenture Trustee, the Securities Insurer and the
Swap Counterparty, in writing, promptly upon any of such Trust Accounts ceasing
to be an Eligible Deposit Account. In the event that Key Bank USA, National
Association is no longer the Administrator and the Master Servicer, the
Indenture Trustee shall, at the written direction of the Securities Insurer
(with respect to the Trust Accounts relating to the Group II Insured Notes or
Group II Student Loans only and provided that no Securities Insurer Default has
occurred and is continuing), establish new Trust Accounts at an institution
other than KeyBank National Association.

            (ii)  With respect to the Trust Account Property, the Indenture
      Trustee agrees, by its acceptance hereof, that:

            (A)   any Trust Account Property that is held in deposit accounts
      shall be held solely in Eligible Deposit Accounts, subject to the
      penultimate sentence of Section 5.01(c)(i); and, subject to Section
      5.01(b), each such Eligible Deposit Account shall be subject to the
      exclusive custody and control of the Indenture Trustee, and the Indenture
      Trustee shall have sole signature authority with respect thereto;

            (B)   any Trust Account Property shall be Delivered to the Indenture
      Trustee in accordance with the definition of "Delivery" and shall be held,
      pending maturity or disposition, solely by the Indenture Trustee or such
      other Person acting solely for the Indenture Trustee as required for
      Delivery;

                                       30
<PAGE>

            (C)   In the event that the Indenture Trustee, in its capacity as
      securities intermediary has or subsequently obtains by agreement,
      operation of law or otherwise a security interest in the Trust Accounts or
      any security entitlement credited thereto, the Indenture Trustee, in its
      capacity as securities intermediary hereby agrees that such security
      interest shall be subordinate to the security interest of the Indenture
      Trustee. The financial assets and other items deposited to the Trust
      Accounts will not be subject to deduction, set-off, banker's lien, or any
      other right in favor of any person other than the Indenture Trustee
      (except that the Indenture Trustee, in its capacity as securities
      intermediary may set off (i) the face amount of any checks which have been
      credited to the Trust Accounts but are subsequently returned unpaid
      because of uncollected or insufficient funds, and (ii) with respect to
      Trust Accounts relating to the Group II Insured Notes or Group II Student
      Loans only and provided that a Securities Insurer Default has occurred and
      is continuing or the Securities Insurer has been removed pursuant to
      Section 8A.5 of the Indenture, all amounts due to it in respect of its
      customary fees and expenses for the routine maintenance and operation of
      the Trust Accounts.

            (D)   The Administrator shall have the power, revocable for cause or
      upon the occurrence and during the continuance of an Administrator Default
      by the Indenture Trustee or the Securities Insurer (with respect to
      matters affecting the Group II Insured Notes only) or by the Eligible
      Lender Trustee with the consent of the Indenture Trustee and the
      Securities Insurer (with respect to matters affecting the Group II Insured
      Notes only), to instruct the Indenture Trustee to make withdrawals and
      payments from the Trust Accounts for the purpose of permitting the Master
      Servicer, the Administrator or the Eligible Lender Trustee to carry out
      its respective duties hereunder or permitting the Indenture Trustee to
      carry out its duties under the Indenture.

            SECTION 5.02. Collections. The Master Servicer shall (or shall cause
the applicable Sub-Servicers to) remit within two Business Days of receipt
thereof to the Group I Collection Account Sub-Account (with respect to the Group
I Student Loans) or the Group II Collection Account Sub-Account (with respect to
the Group II Student Loans) all payments by or on behalf of the Obligors with
respect to the Group I and Group II Student Loans, respectively (other than
Purchased Student Loans), and all related Liquidation Proceeds and Recoveries,
as collected during the Collection Period. Notwithstanding the foregoing, for so
long as (i) Key Bank USA, National Association (or its Affiliate) is the
Administrator, (ii) no Administrator Default shall have occurred and be
continuing, (iii) the Administrator's long-term debt is rated at least "A-" by
S&P and "A3" by Moody's and (iv) prior to ceasing daily remittances to the
applicable sub-account of the Collection Account, the Rating Agency Condition
shall have been satisfied (which the parties hereto agree shall be deemed to
have been satisfied on the Closing Date) (and any conditions or limitations
imposed by the Rating Agencies in connection therewith are complied with), the
Master Servicer shall (or shall cause the applicable Sub-Servicers to) remit
such collections within two Business Days of receipt thereof to the
Administrator, and the Administrator need not deposit such collections into the
Group I Collection Account Sub-Account or the Group II Collection Account
Sub-Account, as applicable, until one Business Day immediately prior to the next
following Distribution Date; provided, however, that, notwithstanding the
foregoing, on or before the Business Day preceding each Monthly Servicing
Payment Date that is not a Distribution Date, the Administrator shall deposit
into the Group I Collection Account Sub-Account or the Group II Collection
Account Sub-Account, as applicable, that portion of such amounts received by it
that is equal to the related Master Servicing Fee payable on such date. In the
event that any of the foregoing conditions for ceasing daily remittances shall
no longer be satisfied, then the Administrator shall deposit all collections
held by it into the Group I Collection Account Sub-Account or the Group II
Collection Account Sub-Account, as

                                       31
<PAGE>

applicable, within two Business Days of receipt thereof. For purposes of this
Article V, the phrase "payments by or on behalf of Obligors" shall mean payments
made with respect to the Group I or Group II Student Loans, as applicable, by or
on behalf of borrowers thereof and the Guarantors (but excluding the
Department).

            SECTION 5.03. Application of Collections. (a) With respect to each
Group I and Group II Student Loan, all collections (including all Guarantee
Payments) with respect thereto for the Collection Period shall be applied to
interest and principal on such Group I or Group II Student Loan, as applicable,
by the Master Servicer (or the applicable Sub-Servicer on its behalf) in
accordance with its customary practice by allocating to interest the portion of
such collection equal to the product of (A) the applicable interest rate on such
Group I or Group II Student Loan, as applicable (B) the unpaid principal balance
of such Group I or Group II Student Loan, as applicable, and (C) the period of
time elapsed since the preceding payment of interest on such Group I or Group II
Student Loan, as applicable, was made (over the actual number of days in a year)
("Interest Collections") and by allocating the remainder of such collection to
principal.

            (b)   All Liquidation Proceeds shall be applied to the related Group
I or Group II Student Loan, as applicable.

            SECTION 5.04. Additional Deposits. (a) Within two Business Days
after receipt thereof, the Eligible Lender Trustee shall deposit in the Group I
Collection Account Sub-Account the aggregate amount of Interest Subsidy Payments
and Special Allowance Payments received by it with respect to the Financed
Federal Loans. The Master Servicer shall (or shall cause the applicable
Sub-Servicers to) deposit in the Group I Collection Account Sub-Account or the
Group II Collection Account Sub-Account, as applicable, the aggregate Purchase
Amount with respect to Purchased Student Loans, which are Group I or Group II
Student Loans, and all other amounts to be paid by the Master Servicer under
Section 4.06 when such amounts are due, and the Depositor (or KBUSA on its
behalf) shall deposit or cause to be deposited therein the aggregate Purchase
Amount with respect to Purchased Student Loans and all other amounts to be paid
by the Depositor (or KBUSA on its behalf) or the Master Servicer, as applicable,
under Sections 3.02 and 9.01 when such amounts are due.

            (b)   The Indenture Trustee shall remit to the Group II Collection
Account Sub-Account all Insured Payments delivered pursuant to a Group II
Insured Notes Guaranty Insurance Policy Notice on the date of receipt thereof
from the Securities Insurer; provided that all Insured Payments shall be
distributed only to the holders of the Group II Insured Notes in accordance with
the terms of the Group II Insured Notes Guaranty Insurance Policy and such
amounts may not be applied in any other manner, except for the return of monies
to the Securities Insurer that were deposited in excess of all Insured Payments.

            (c)   (i) (X) On the Determination Date preceding each Distribution
Date prior to the termination of the Group I Basis Risk Cap Agreement, the
Administrator, in its capacity as

                                       32
<PAGE>

calculation agent under the Group I Basis Risk Cap Agreement, shall determine
the amount, if any, of the Class I-[ ] Basis Risk Cap Payment, Class I-[ ] Basis
Risk Cap Payment and Class I-[ ] Basis Risk Cap Payment for such Distribution
Date and shall instruct the Cap Provider to deposit such amounts into the Group
I Basis Risk Cap Account on the Business Day prior to such Distribution Date. In
addition, upon the occurrence of an event of default under the Group I Basis
Risk Cap Agreement or an early termination of the Group I Basis Risk Cap
Agreement, the Administrator shall instruct the Cap Provider to deposit the
amount of any termination payment into the Group I Basis Risk Cap Account; and
(Y) on the Determination Date preceding each Distribution Date prior to the
termination of the Group II Basis Risk Cap Agreement, the Administrator, in its
capacity as calculation agent under the Group II Basis Risk Cap Agreement, shall
determine the amount, if any, of the Class II-[ ] Basis Risk Cap Payment, Class
II-[ ] Basis Risk Cap Payment, Class II-[ ] Basis Risk Cap Payment and Class
II-[ ] Basis Risk Cap Payment for such Distribution Date and shall instruct the
Cap Provider to deposit such amounts into the Group II Basis Risk Cap Account on
the Business Day prior to such Distribution Date. In addition, upon the
occurrence of an event of default under the Group II Basis Risk Cap Agreement or
an early termination of the Group II Basis Risk Cap Agreement, the Administrator
shall instruct the Cap Provider to deposit the amount of any termination payment
into the Group II Basis Risk Cap Account.

            (ii)  With respect to the Group I Swap Agreement, on the
      Determination Date preceding each Distribution Date prior to the
      termination of the Group I Interest Rate Swap, the Administrator, in its
      capacity as calculation agent under the Group I Interest Rate Swap shall
      determine the amount, if any, of the Net Trust Swap Payment, the Net Trust
      Swap Payment Carryover Shortfall, the Net Trust Swap Receipt and the Net
      Trust Swap Receipt Carryover Shortfall for such Distribution Date. With
      respect to the Group I Swap Agreement, the Administrator on the related
      Determination Date shall either (I) instruct the Indenture Trustee, on
      behalf of the Trust, to make a distribution to the Swap Counterparty on
      the related Distribution Date, in an amount equal to the excess of the
      amount of the Trust Swap Payment Amount over the amount of the Trust Swap
      Receipt Amount (a "Net Payment"), in the priority set forth in Section
      5.05(c)(X)(3), or (II) instruct the Swap Counterparty to deposit an amount
      equal to the excess of the amount of the Trust Swap Receipt Amount over
      the amount of the Trust Swap Payment Amount (a "Net Receipt"), into the
      Group I Collection Account Sub-Account on each Distribution Date. In
      addition, upon the occurrence of an event of default under the Group I
      Interest Rate Swap or an early termination of the Group I Interest Rate
      Swap, the Administrator shall either instruct the Swap Counterparty to
      deposit the amount of any Termination Payment owed to the Trust into the
      Group I Collection Account Sub-Account or instruct the Indenture Trustee
      to make any related Termination Payment owed to the Swap Counterparty, in
      the priority set forth in either Section 5.05(c)(X)(3) or 5.05(c)(X)(10).

            (iii) With respect to the Group II Cap Agreement, on the
      Determination Date preceding each Distribution Date to and including the [
      ] [ ]Distribution Date, the Administrator, in its capacity as calculation
      agent under the Group II Cap Agreement, shall determine the amount, if
      any, of the Group II Cap Agreement Payment for such Distribution Date and
      shall instruct the Cap Counterparty to deposit such amount into the Group
      II Reserve Account on or before the related Distribution Date.

                                       33
<PAGE>

            SECTION 5.05. Distributions. (a) On each Determination Date, the
Administrator shall calculate all amounts required to determine the amounts to
be transferred from each of the Trust Accounts into the applicable sub-account
of the Collection Account, the amounts to be distributed therefrom on the
related Monthly Servicing Payment Date or Distribution Date, the Class I-[ ]
Basis Risk Cap Payment, Class I-[ ] Basis Risk Cap Payment, Class I-[ ] Basis
Risk Cap Payment, Class II-[ ] Basis Risk Cap Payment, Class II-[ ] Basis Risk
Cap Payment, Group II-[ ] Basis Risk Cap Payment, Group II-[ ] Basis Risk Cap
Payment, Group I Basis Risk Cap Funds and Group II Basis Risk Cap Funds, if any,
the Group II Cap Agreement Payment, if any, and the amounts owed under the Group
I Interest Rate Swap, pursuant to Section 5.04(c)(ii) above. The Administrator,
in its capacity as calculation agent under the Administration Agreement, shall
instruct the Indenture Trustee in writing (based on the information contained in
the Administrator's Certificate delivered pursuant to Section 4.08(a)), to
withdraw from the Group I or Group II Basis Risk Cap Account, as applicable, the
amount of any Group I or Group II Basis Risk Cap Funds, respectively, and to
distribute such amounts to the Group I or Group II Noteholders, respectively, on
the related Distribution Date as provided in Section 5.05(c).

            (b)   On each Monthly Servicing Payment Date that is not a
Distribution Date, the Administrator shall instruct the Indenture Trustee in
writing (based on the information contained in the Administrator's Officer's
Certificate and each related Servicer's Report delivered pursuant to Section
4.08(a) and (b)) to distribute to the Master Servicer by 11:00 a.m. (New York
time), from and to the extent of the Group I or Group II Available Funds on
deposit in the Group I Collection Account Sub-Account or the Group II Collection
Account Sub-Account, respectively, the related Master Servicing Fee with respect
to the Group I or Group II Student Loans, as applicable, due with respect to the
preceding calendar month and all related unpaid Master Servicing Fees from prior
months, and the Indenture Trustee shall comply with such instructions.

            (c)   (X) With respect to the Group I Notes, on each Distribution
Date, the Administrator shall instruct the Indenture Trustee in writing (based
on the information contained in the Administrator's Certificate and each related
Servicer's Report delivered pursuant to Section 4.08(a) and (c)) to make the
following deposits and distributions to the Persons or to the account specified
below by 11:00 a.m. (New York time), to the extent of the amount of Group I
Available Funds in the Group I Collection Account Sub-Account, in the following
order of priority and the Indenture Trustee shall comply with such instructions:

            (1)   to the Master Servicer, the Master Servicing Fee with respect
to the Group I Student Loans due on such Distribution Date and all prior unpaid
Master Servicing Fees allocated to the Group I Student Loans;

            (2)   from the amount of Group I Available Funds remaining after the
application of clause (1), to the Administrator, the portion of the
Administration Fee allocated to the Group I Notes and all unpaid Administration
Fees from prior Collection Periods allocated to the Group I Notes;

            (3)   from the amount of Group I Available Funds remaining after the
application of clauses (1) and (2), (x) to the holders of the Group I Class [ ]
Notes, the

                                       34
<PAGE>

Noteholders' Interest Distribution Amount for the Group I Class [ ] Notes
pursuant to Section 8.02(c)(X)(i) of the Indenture, and (y) and to the Swap
Counterparty, the Net Payment with respect to the Group I Interest Rate Swap, if
any, for such Distribution Date, and the remainder of any related Termination
Payment resulting from an Event of Default (as defined in the Group I Interest
Rate Swap) to the extent that the Trust is the Defaulting Party (as defined in
the Group I Interest Rate Swap) (other than an Event of Default specified in
Section 5(a)(i) of the Group I Interest Rate Swap), pro rata, based on the ratio
of each such amount to the total of such amounts;

            (4)   from the amount of Group I Available Funds remaining after the
application of clauses (1) through (3), to the Group I Reserve Account, an
amount, up to the amount, if any, necessary to reinstate the balance of the
Group I Reserve Account to the related Specified Reserve Account Balance;

            (5)   from the amount of Group I Available Funds remaining after the
application of clauses (1) through (4) and provided that a Subordinate Note
Interest Trigger for the Group I Notes is not in effect on such Distribution
Date, to the holders of the Class I-[ ] Notes, the Noteholders' Interest
Distribution Amount for the Class I-[ ] Notes pursuant to Section 8.02(c)(X)(ii)
of the Indenture;

            (6)   from the amount of Group I Available Funds remaining after the
application of clauses (1) through (5), to the holders of the Group I Notes, the
Group I Principal Distribution Amount pursuant to Section 8.02(c)(X)(iii) of the
Indenture, in the following order of priority: (a) prior to the Stepdown Date,
or after the Stepdown Date if a Subordinate Note Principal Trigger for the Group
I Notes is in effect, the Group I Principal Distribution Amount for the Group I
Notes will be payable solely to the Group I Senior Notes in sequential order
beginning with the Class I-[ ] Notes until paid in full, then to the Class I-[ ]
Notes until paid in full, and then to the Class I-[ ] Notes; and (b) after the
Stepdown Date and so long as no Subordinate Note Principal Trigger for the Group
I Notes is in effect, the related Senior Percentage of the Principal
Distribution Amount for the Group I Notes will be payable to the Group I Senior
Notes (in the same order of priority as described in the preceding sentence) and
the Subordinate Percentage of the Group I Principal Distribution Amount will be
payable to the Class I-[ ] Notes;

            (7)   from the amount of Group I Available Funds remaining after the
application of clauses (1) through (6) and in the event that a Subordinate Note
Interest Trigger for the Group I Notes is in effect on such Distribution Date,
to the holders of the Class I-[ ] Notes, the Noteholders' Interest Distribution
Amount for the Class I-[ ] Notes pursuant to Section 8.02(c)(X)(iv) of the
Indenture;

            (8)   from (x) the amount of Group I Available Funds remaining after
the application of clauses (1) through (7), and (y) the Group I Basis Risk Cap
Funds, if any, to the holders of the Group I Class [ ] Notes on a pro rata basis
based on the amount of any related Noteholders' Interest Index Carryover owing
on each such Class of Group I Class [ ] Notes, the aggregate unpaid amount of
such Noteholders' Interest Index Carryover, if any, with respect to the Group I
Class [ ] Notes;

                                       35
<PAGE>

            (9)   from (x) the amount of Group I Available Funds remaining after
the application of clauses (1) through (8), and (y) the Group I Basis Risk Cap
Funds remaining after application of clause (8), if any, to the holders of the
Class I-[ ] Notes, the aggregate unpaid amount of related Noteholders' Interest
Index Carryover, if any, with respect to the Class I-[ ] Notes;

            (10)  from the amount of Group I Available Funds remaining after the
application of clauses (1) through (9), to the Swap Counterparty, all
Termination Payments and all other unpaid amounts owed to the Swap Counterparty
under the Group I Interest Rate Swap not paid pursuant to clause (3) above;

            (11)  from the amount of Group I Available Funds remaining after the
application of clauses (1) through (10), to the Cap Provider, an amount
sufficient to reimburse the Cap Provider for all Class I-[ ] Basis Risk Cap
Payments, Class I-[ ] Basis Risk Cap Payments, Class I-[ ] Basis Risk Cap
Payments, and any other amounts due to the Cap Provider under the Group I
Interest Rate Cap and not previously reimbursed; and

            (12)  from the amount of Group I Available Funds remaining after the
application of clauses (1) through (11), after all payments shown above are
made, and if Group II Available Funds (and Group II Basis Risk Cap Funds, if
applicable) are insufficient to make all required payments to the Group II
Noteholders, the Master Servicer, the Administrator, the Securities Insurer
and/or the Cap Provider (in each case with respect to the Group II Student
Loans), as applicable, on such Distribution Date, any remaining amounts shall be
paid to the Group II Noteholders, the Master Servicer, the Administrator, the
Securities Insurer and/or the Cap Provider, as applicable, in the order and for
the purposes set forth in Section 5.05(c)(Y) of this Agreement, or Section
5.04(b)(Y) or Section 5.04(c)(Y) of the Indenture, as applicable, up to the
amount of such deficiency in Group II Available Funds; and

            (13)  to the Eligible Lender Trustee for distribution to the
Certificateholder in accordance with the terms of the Trust Agreement, the
amount of Group I Available Funds remaining after the application of clauses (1)
through (12).

            (Y)   With respect to the Group II Notes, on each Distribution Date,
the Administrator shall instruct the Indenture Trustee in writing (based on the
information contained in the Administrator's Certificate and each related
Servicer's Report delivered pursuant to Section 4.08(a) and (c)) to make the
following deposits and distributions to the Persons or to the account specified
below by 11:00 a.m. (New York time), to the extent of the amount of Group II
Available Funds in the Group II Collection Account Sub-Account, in the following
order of priority and the Indenture Trustee shall comply with such instructions:

            (1)   to the Master Servicer, the Master Servicing Fee with respect
to the Group II Student Loans due on such Distribution Date and all prior unpaid
Master Servicing Fees allocated to the Group II Student Loans;

            (2)   from the amount of Group II Available Funds remaining after
the application of clause (1), to the Administrator, the portion of the
Administration Fee allocated to

                                       36
<PAGE>

the Group II Notes and all unpaid Administration Fees from prior Collection
Periods allocated to the Group II Notes;

            (3)   from the amount of Group II Available Funds remaining after
the application of clauses (1) and (2), and provided that no Securities Insurer
Payment Default has occurred and is continuing, to the Securities Insurer, the
Insurer Premium and all unpaid Insurer Premiums due from prior Collection
Periods;

            (4)   from the amount of Group II Available Funds remaining after
the application of clauses (1) through (3), to the holders of the Group II Class
[ ] Notes, the Noteholders' Interest Distribution Amount for the Group II Class
[ ] Notes pursuant to Section 8.02(c)(Y)(i) of the Indenture pro rata, based on
the ratio of each such amount to the total of such amounts;

            (5)   from the amount of Group II Available Funds remaining after
the application of clauses (1) through (4) and provided that a Subordinate Note
Interest Trigger for the Group II Notes is not in effect on such Distribution
Date, to the holders of the Class II-[ ] Notes, the Noteholders' Interest
Distribution Amount for the Class II-[ ] Notes pursuant to Section
8.02(c)(Y)(ii) of the Indenture;

            (6)   from the amount of Group II Available Funds remaining after
the application of clauses (1) through (5), to the Securities Insurer, provided
that no Securities Insurer Payment Default has occurred and is continuing,
reimbursement for all amounts owed pursuant to draws with respect to any
payments of interest under the Group II Insured Notes Guaranty Insurance Policy,
plus interest thereon as determined in accordance with the Insurance Agreement
including all unpaid Insurance Premiums;

            (7)   from the amount of Group II Available Funds remaining after
the application of clauses (1) through (6), to the Group II Reserve Account, an
amount, up to the amount, if any, necessary to reinstate the balance of the
Group II Reserve Account to the related Specified Reserve Account Balance;

            (8)   from the amount of Group II Available Funds remaining after
the application of clauses (1) through (7), to the holders of the Group II
Notes, other than the Class II-[ ] Notes, the Group II Principal Distribution
Amount pursuant to Section 8.02(c)(Y)(iii) or (v) of the Indenture, in the
following order of priority: (a) prior to the Stepdown Date, or after the
Stepdown Date if a related Subordinate Note Principal Trigger is in effect,
first, to the holders of the Class II-[ ] Notes, the applicable Noteholders'
Principal Distribution Amount, until their outstanding principal balance has
been reduced to zero, second, to the Securities Insurer, provided that a
Securities Insurer Payment Default has not occurred and is continuing,
reimbursement for all amounts owed pursuant to draws with respect to any
payments of principal under the Group II Insured Notes Guaranty Insurance Policy
made to the holders of the Class II-[ ] Notes, plus interest thereon determined
in accordance with the Insurance Agreement, third, to the holders of the Class
II-[ ] Notes, the applicable Noteholders' Principal Distribution Amount, until
their outstanding principal balance has been reduced to zero, fourth, to the
Securities Insurer, provided that a Securities Insurer Payment Default has not
occurred and is continuing, reimbursement for all amounts owed pursuant to draws
with respect to any payments of principal under the Group II Insured Notes
Guaranty Insurance Policy made to the holders of the Class II-[ ] Notes, plus
interest thereon determined in accordance with the Insurance Agreement, fifth,
to the holders of the Class II-[ ] Notes, the applicable Noteholders' Principal
Distribution Amount, until their outstanding principal balance has been reduced
to zero, sixth, to the holders of the Class II-[ ] Notes, the applicable
Noteholders' Principal Distribution Amount, until their outstanding principal
balance has been reduced to zero, and seventh, to the Securities Insurer,
provided that a Securities Insurer Payment Default has not occurred and is
continuing, reimbursement for all amounts owed pursuant to draws with respect to
any payments

                                       37
<PAGE>

of principal under the Group II Insured Notes Guaranty Insurance Policy made to
the holders of the Class II-[ ] Notes, plus interest thereon determined in
accordance with the Insurance Agreement; and (b) after the Stepdown Date and so
long as no related Subordinate Note Principal Trigger is in effect, the related
Senior Percentage of the Principal Distribution Amount for the Group II Notes
will be payable to the Group II Senior Notes, other than the Class II-[ ] Notes
(in the same order of priority as described in the preceding sentence) and the
related Subordinate Percentage will be payable to the Class II-[ ] Notes, and
the Securities Insurer, if applicable;

            (9)   from the amount of Group II Available Funds remaining after
the application of clauses (1) through (8) and in the event that a related
Subordinate Note Interest Trigger is in effect with respect to such Distribution
Date, to the holders of the Class II-[ ] Notes, the Noteholders' Interest
Distribution Amount for the Class II-[ ] Notes pursuant to Section
8.02(c)(Y)(iv) of the Indenture;

            (10)  from the amount of Group II Available Funds remaining after
the application of clauses (1) through (9), to the Securities Insurer, an amount
equal to all unreimbursed Insured Payments made on prior Distribution Dates,
together with accrued interest thereon; to the extent not previously reimbursed
above, and all other amounts owed to the Securities Insurer under the Insurance
Agreement, including all unpaid Insurer Premiums (other than the Class II-[ ]
Notes);

            (11)  from (x) the amount of Group II Available Funds remaining
after the application of clauses (1) through (10), and (y) the Group II Basis
Risk Cap Funds, if any, to the holders of the Group II Class [ ] Notes (other
than the Class II-[ ] Notes), on a pro rata basis based on the amount of any
related Noteholders' Interest Index Carryover owing on each such Class of Group
II Class [ ] Notes, the aggregate unpaid amount of Noteholders' Interest Index
Carryover, if any, with respect to the Group II Notes (other than the Class II-[
] Notes);

            (12)  from (x) the amount of Group II Available Funds remaining
after the application of clauses (1) through (11), and (y) the Group II Basis
Risk Cap Funds, if any, remaining after application of clause (11), if any, to
the holders of the Class II-[ ] Notes, the aggregate unpaid amount of related
Noteholders' Interest Index Carryover, if any, with respect to the Class II-[ ]
Notes;

            (13)  from the amount of Group II Available Funds remaining after
the application of clauses (1) through (12), to the Cap Provider, an amount
sufficient to reimburse the Cap Provider for all Class II-[ ] Basis Risk Cap
Payments, Class II-[ ] Basis Risk Cap Payments, Class II-[ ] Basis Risk Cap
Payments and Class II-[ ] Basis Risk Cap Payments

                                       38
<PAGE>

and any other amounts due to the Cap Provider under the Group II Basic Risk Cap
Agreement and not previously reimbursed;

            (14)  from the amount of Group II Available Funds remaining after
the application of clauses (1) through (13), after all payments shown above are
made, and if Group I Available Funds (and Group I Basis Risk Cap Funds, if
applicable) are insufficient to make all required payments to the Group I
Noteholders, the Master Servicer, the Administrator, the Swap Counterparty
and/or the Cap Provider (in each case with respect to the Group I Student
Loans), as applicable, on such Distribution Date, any remaining amounts shall be
paid to the Group I Noteholders, the Master Servicer, the Administrator, the
Swap Counterparty and/or the Cap Provider, as applicable, in the order and for
the purposes set forth in Section 5.05(c)(X) of this Agreement or Section
5.04(b)(X) or Section 5.04(c)(X) of the Indenture, as applicable, up to the
amount of such deficiency in Group I Available Funds; and

            (15)  to the Eligible Lender Trustee for distribution to the
Certificateholder in accordance with the terms of the Trust Agreement, the
amount of Group II Available Funds remaining after the application of clauses
(1) through (14).

            SECTION 5.06. Reserve Accounts. (a) On the Closing Date, the
Depositor shall deposit the Group I Reserve Account Initial Deposit, in the
amount of $[ ] into the Group I Reserve Account and the Group II Reserve Account
Initial Deposit, in the amount of $[ ], into the Group II Reserve Account. On
the Closing Date, the Group I Reserve Account Initial Deposit and the Group II
Reserve Account Initial Deposit will equal the related Specified Reserve Account
Balance for the Group I and Group II Reserve Accounts, respectively, as of the
Closing Date.

            (b)   (i) In the event that the Master Servicing Fee with respect to
the Group I or Group II Student Loans for any Monthly Servicing Payment Date or
Distribution Date exceeds the amount distributed to the Master Servicer pursuant
to Sections 5.05(b) and either Section 5.05(c)(X)(1), with respect to the Group
I Student Loans, or Section 5.05(c)(Y)(1), with respect to the Group II Student
Loans, on such Monthly Servicing Payment Date or Distribution Date, the
Administrator shall instruct the Indenture Trustee in writing to withdraw from
the Group I or Group II Reserve Account, as the case may be, on such Monthly
Servicing Payment Date or Distribution Date an amount equal to such excess, to
the extent of funds available therein, and to distribute such amount to the
Master Servicer.

            (ii)  In the event that the Administration Fee allocated to the
      Group I or Group II Notes for any Distribution Date exceeds the amount
      distributed to the Administrator pursuant to Section 5.05(c)(X)(2), with
      respect to the Group I Notes, or Section 5.05(c)(Y)(2), with respect to
      the Group II Notes, on such Distribution Date, the Administrator shall
      instruct the Indenture Trustee in writing to withdraw from the Group I or
      Group II Reserve Account, as the case may be, on such Distribution Date an
      amount equal to such excess, to the extent of funds available therein
      after giving effect to paragraph (b)(i) above, and to distribute such
      amount to the Administrator.

            (iii) With respect to the Group II Notes only, in the event that the
      amounts due to the Securities Insurer for the Insurer Premium for any
      Distribution Date exceeds the

                                       39
<PAGE>

      amount distributed to the Securities Insurer pursuant to Section
      5.05(c)(Y)(3) on such Distribution Date, the Administrator shall instruct
      the Indenture Trustee in writing to withdraw from the Group II Reserve
      Account on such Distribution Date (provided that no Securities Insurer
      Payment Default has occurred and is continuing) an amount equal to such
      excess, to the extent of funds available therein after giving effect to
      paragraphs (b)(i) and b(ii) above, and to distribute such amount to the
      Securities Insurer.

            (iv)  In the event that the Noteholders' Interest Distribution
      Amount with respect to either the Group I Class [ ] Notes or the Group II
      Class [ ] Notes, or the Net Payment with respect to the Group I Interest
      Rate Swap (including the remainder of any related Termination Payment
      resulting from an Event of Default (as defined in the Group I Interest
      Rate Swap) to the extent that the Trust is the Defaulting Party (as
      defined in the Group I Interest Rate Swap) (other than an Event of Default
      specified in Section 5(a)(i) of the Group I Interest Rate Swap)), if any,
      due the Swap Counterparty, for a Distribution Date exceeds the amount
      distributed to the holders of the Group I Class [ ] Notes or the Group II
      Class [ ] Notes, respectively, and the Swap Counterparty, as applicable,
      pursuant to Section 5.05(c)(X)(3), with respect to the Group I Notes, or
      Section 5.05(c)(Y)(4), with respect to the Group II Notes, as the case may
      be, on such Distribution Date, the Administrator shall instruct the
      Indenture Trustee in writing to withdraw from the Group I or Group II
      Reserve Account, as applicable, on such Distribution Date an amount equal
      to such excess, to the extent of funds available therein in each case
      after giving effect to paragraph (b)(i) through b(iii) above, and to
      distribute such amount pro rata (based on the amount of such excess
      allocable to the holders of the Group I Class [ ] Notes or the Group II
      Class [ ] Notes, as applicable, on the one hand and the Swap Counterparty
      under the Group I Interest Rate Swap on the other hand) to (x) the holders
      of Group I or Group II Notes, as applicable, entitled thereto in the same
      order and priority as is set forth in Section 5.05(c)(X)(3), with respect
      to the Group I Notes, or Section 5.05(c)(Y)(4), with respect to the Group
      II Notes, as the case may be, and (y) to the Swap Counterparty under the
      Group I Interest Rate Swap; provided, however, that, amounts on deposit in
      the Group I or Group II Reserve Account, as applicable,
      will not be available to cover any unpaid related Noteholders' Interest
      Index Carryover with respect to the Group I Class [ ] Notes or the Group
      II Class [ ] Notes (other than the Class II-[ ] Notes), respectively.

            (v)   In the event that the Noteholders' Interest Distribution
      Amount with respect to the Class I-[ ] or Class II-[ ] Notes, as
      applicable, for a Distribution Date exceeds the amount distributed to the
      holders of the Class I-[ ] or Class II-[ ] Notes, as applicable, pursuant
      to Section 5.05(c)(X)(5) or Section 5.05(c)(Y)(5), as applicable, and
      provided that a related Subordinate Note Interest Trigger is not in effect
      on such Distribution Date, the Administrator shall instruct the Indenture
      Trustee in writing to withdraw from the Group I or Group II Reserve
      Account, as applicable, on such Distribution Date an amount equal to such
      excess, to the extent of funds available therein after giving effect to
      paragraph (b)(i) through (b)(iv) above, and to distribute such amount to
      the holders of the Class I-[ ] or Class II-[ ] Notes, as applicable,
      entitled thereto in the same order and priority as is set forth in Section
      5.05(c)(X)(5) or Section 5.05 (c)(Y)(5), as applicable; provided, however,
      that, amounts on deposit in the Group I or

                                       40
<PAGE>

      Group II Reserve Account will not be available to cover any unpaid
      Noteholders' Interest Index Carryover with respect to the Class I-[ ] or
      Class II-[ ] Notes, as applicable.

            (vi)  In the event and to the extent that on any Distribution Date,
      there is a Realized Loss Amount with respect to either the Group I or
      Group II Student Loans, the Administrator shall instruct the Indenture
      Trustee in writing on such date to withdraw from the Group I or Group II
      Reserve Account, respectively, on such date an amount equal to the
      Realized Loss Amount for the Group I or Group II Student Loans, as
      applicable, to the extent of funds available therein, in each case after
      giving effect to paragraphs (b)(i) through (b)(v) above, and to distribute
      such amounts, in the order of priority set forth in Section 5.05(c)(X)(6)
      with respect to the Group I Notes or Section 5.05(c)(Y)(8) with respect to
      the Group II Notes.

            (vii) With respect to the Group I Notes only, (X) in the event that
      on the Final Maturity Date for the Class I-[ ] Notes, the outstanding
      principal balance of the Class I-[ ] Notes (prior to giving effect to any
      distribution of principal thereon on such date) exceeds the amount of
      principal distributed to the holders of the Class I-[ ] Notes on such date
      pursuant to Section 5.05(c)(X)(6), the Administrator shall instruct the
      Indenture Trustee in writing on such date to withdraw from the Group I
      Reserve Account on such date an amount equal to such excess, to the extent
      of funds available therein, after giving effect to paragraphs (b)(i)
      through (b)(vi) above and to distribute such amount to the holders of the
      Class I-[ ] Notes, in the same order and priority as is set forth in
      Section 5.05(c)(X)(6); (Y) in the event that on the Final Maturity Date
      for the Class I-[ ] Notes the outstanding principal balance of the Class
      I-[ ] Notes (prior to giving effect to any distribution of principal
      thereon on such date), exceeds the amount of principal distributed to the
      holders of the Class I-[ ] Notes on such date pursuant to Section
      5.05(c)(X)(6), the Administrator shall instruct the Indenture Trustee in
      writing on such date to withdraw from the Group I Reserve Account on such
      date an amount equal to such excess, to the extent of funds available
      therein, after giving effect to paragraphs (b)(i) through (b)(vi) above,
      and to distribute such amount to the holders of the Class I-[ ] Notes, in
      the same order and priority as set forth in Section 5.05(c)(X)(6); and (Z)
      in the event that on the Final Maturity Date for the Class I-[ ] Notes the
      outstanding principal balance of the Class I-[ ] Notes (prior to giving
      effect to any distribution of principal thereon on such date), exceeds the
      amount of principal distributed to the holders of the Class I-[ ] Notes on
      such date pursuant to Section 5.05(c)(X)(6), the Administrator shall
      instruct the Indenture Trustee in writing on such date to withdraw from
      the Group I Reserve Account on such date an amount equal to such excess,
      to the extent of funds available therein, after giving effect to
      paragraphs (b)(i) through (b)(vi) above, and to distribute such amount to
      the holders of the Class I-[ ] Notes, in the same order and priority as
      set forth in Section 5.05(c)(X)(6).

            (viii) With respect to the Group II Notes only, (W) in the event
      that on the Final Maturity Date for the Class II-[ ] Notes, the
      outstanding principal balance of the Class II-[ ] Notes (prior to giving
      effect to any distribution of principal thereon on such date) exceeds the
      amount of principal distributed to the holders of the Class II-[ ] Notes
      on such date pursuant to Section 5.05(c)(Y)(8), the Administrator shall
      instruct the Indenture Trustee in writing on such date to withdraw from
      the Group II Reserve Account on such

                                       41
<PAGE>

      date an amount equal to such excess, to the extent of funds available
      therein, after giving effect to paragraphs (b)(i) through (b)(vii) above
      and to distribute such amount to the holders of the Class II-[ ] Notes, in
      the same order and priority as is set forth in Section 5.05(c)(Y)(8); (X)
      in the event that on the Final Maturity Date for the Class II-[ ] Notes
      the outstanding principal balance of the Class II-[ ] Notes (prior to
      giving effect to any distribution of principal thereon on such date),
      exceeds the amount of principal distributed to the holders of the Class
      II-[ ] Notes on such date pursuant to Section 5.05(c)(Y)(8), the
      Administrator shall instruct the Indenture Trustee in writing on such date
      to withdraw from the Group II Reserve Account on such date an amount equal
      to such excess, to the extent of funds available therein, after giving
      effect to paragraphs (b)(i) through (b)(vii) above, and to distribute such
      amount to the holders of the Class II-[ ] Notes, in the same order and
      priority as set forth in Section 5.05(c)(Y)(8), (Y) in the event that on
      the Final Maturity Date for the Class II-[ ] Notes the outstanding
      principal balance of the Class II-[ ] Notes (prior to giving effect to any
      distribution of principal thereon on such date), exceeds the amount of
      principal distributed to the holders of the Class II-[ ] Notes on such
      date pursuant to Section 5.05(c)(Y)(8), the Administrator shall instruct
      the Indenture Trustee in writing on such date to withdraw from the Group
      II Reserve Account on such date an amount equal to such excess, to the
      extent of funds available therein, after giving effect to paragraphs
      (b)(i) through (b)(vii) above, and to distribute such amount to the
      holders of the Class II-[ ] Notes, in the same order and priority as set
      forth in Section 5.05(c)(Y)(8); and (Z) in the event that on the Final
      Maturity Date for the Class II-[ ] Notes the outstanding principal balance
      of the Class II-[ ] Notes (prior to giving effect to any distribution of
      principal thereon on such date), exceeds the amount of principal
      distributed to the holders of the Class II-[ ] Notes on such date pursuant
      to Section 5.05(c)(Y)(8), the Administrator shall instruct the Indenture
      Trustee in writing on such date to withdraw from the Group II Reserve
      Account on such date an amount equal to such excess, to the extent of
      funds available therein, after giving effect to paragraphs (b)(i) through
      (b)(vii) above, and to distribute such amount to the holders of the Class
      II-[ ] Notes, in the same order and priority as set forth in Section
      5.05(c)(Y)(8).

            (c)   If the amount on deposit in either the Group I or Group II
Reserve Account, as applicable, on any Distribution Date (without giving effect
to all deposits or withdrawals therefrom on such Distribution Date) is greater
than the related Specified Reserve Account Balance for such Distribution Date,
the Administrator shall instruct the Indenture Trustee in writing to deposit the
amount of such excess into the Group I Collection Account Sub-Account or the
Group II Collection Account Sub-Account, as applicable, for distribution on such
Distribution Date.

            (d)   Following the payment in full of the aggregate outstanding
principal balance of the Group I or Group II Notes (other than the Class II-[ ]
Notes), as the case may be, and of all other amounts owing or to be distributed
hereunder or under the Indenture or the Trust Agreement to holders of Group I or
Group II Notes, respectively, the Securities Insurer (with respect to the Group
II Insured Notes only), the Swap Counterparty (with respect to the Group I Notes
only), the Master Servicer or the Administrator (including any related
Noteholders' Interest Index Carryover for each Class of Notes other than the
Class II-[ ] Notes), or (with respect to the Group II Insured Notes only) under
the Insurance Agreement to the Securities

                                       42
<PAGE>

Insurer, or under the Group I Interest Rate Swap, to the Swap Counterparty and
the termination of the Trust, if applicable, (x) any amount remaining on deposit
in the Group I Reserve Account, shall become Group II Available Funds on the
related Distribution Date, and (y) any amount remaining on deposit in the Group
II Reserve Account shall be distributed to the Depositor. The Depositor shall in
no event be required to refund any amounts properly distributed pursuant to this
Section 5.06(d).

            (e)   Notwithstanding the foregoing, all amounts withdrawn from the
Group I or Group II Reserve Account shall first be deposited into the Group I or
Group II Collection Account Sub-Account, as applicable, prior to being disbursed
for the uses and to the persons set forth above.

            SECTION 5.07. Statements to Noteholders. On each Determination Date
preceding a Distribution Date, the Administrator shall provide to the Indenture
Trustee (with a copy to the Securities Insurer, the Swap Counterparty, the
Eligible Lender Trustee, the Depositor and the Rating Agencies) for the
Indenture Trustee to forward on such succeeding Distribution Date to each holder
of record of the Notes a statement substantially in the form of Exhibit A,
setting forth at least the following information as to the Notes, to the extent
applicable:

            (1)   the amount of the distribution allocable to principal of each
Class of Notes (other than the Class II-[ ] Notes);

            (2)   the amount of the distribution allocable to interest on each
Class of Notes, together with the interest rates applicable with respect thereto
(indicating whether such interest rates are based on the related Formula Rate or
on the related Student Loan Rate, with respect to each Class of Notes other than
the Class II-[ ] Notes, and specifying what each such interest rate would have
been if it had been calculated using the alternate basis; provided that no such
calculation of the related Student Loan Rate will be required to be made unless
the Student Loan Rate Calculation Trigger is in effect on such Distribution
Date);

            (3)   (A) the amount of any Class I-[ ] Basis Risk Cap Payment,
Class I-[ ] Basis Risk Cap Payment and Class I-[ ] Basis Risk Cap Payment made
under the Group I Basis Risk Cap Agreement or any Class II-[ ] Basis Risk Cap
Payment, Class II-[ ] Basis Risk Cap Payment, Class II-[ ] Basis Risk Cap
Payment or Class II-[ ] Basis Risk Cap Payment made under the Group II Basis
Risk Cap Agreement on such Distribution Date, and (B) the amount of the
distribution, if any, allocable to any Noteholders' Interest Index Carryover
with respect to each Class of Notes (other than the Class II-[ ] Notes), as
applicable, together with the outstanding amount, if any, of each thereof after
giving effect to any such distribution;

            (4)   the Group I and Group II Pool Balance as of the close of
business on the last day of the preceding Collection Period, after giving effect
to the related payments allocated to principal reported under clause (1) above;

            (5)   the aggregate outstanding principal balance or notional
principal amount, as applicable, of each Class of Notes, and each Pool Factor as
of such Distribution Date, after giving effect to related payments allocated to
principal reported under clause (1) above;

                                       43
<PAGE>

            (6)   (A) the amount of the Master Servicing Fee paid to the Master
Servicer, (B) the amount of the Administration Fee paid to the Administrator, in
each case as allocated to the Group I Notes and the Group II Notes, and (C) the
Insurer Premium, with respect to the Group II Insured Notes only, and, in each
case, with respect to such Collection Period, together with the amount, if any,
of the Master Servicing Fee, Administration Fee or Insurer Premium remaining
unpaid after giving effect to all such payments;

            (7)   the amount of the aggregate Realized Losses for each of the
Group I and Group II Student Loans, if any, for such Collection Period and the
balance of Group I and Group II Student Loans that are delinquent in each
delinquency period as of the end of such Collection Period;

            (8)   the balance of the Group I Reserve Account and the Group II
Reserve Accounts on such Distribution Date, after giving effect to changes
therein on such Distribution Date;

            (9)   (A) the amount of any Interest and Expense Draw on such
Distribution Date, and (B) the amount of any Realized Loss Draw on such
Distribution Date, in each case with respect to the Group I and the Group II
Reserve Accounts;

            (10)   for Distribution Dates during the Funding Period, the
remaining Group I Pre-Funded Amount and Group II Pre-Funded Amount on such
Distribution Date, after giving effect to changes therein during the related
Collection Period;

            (11)  with respect to the Distribution Date next following the
Special Determination Date, the amount of any sums remaining on deposit in the
Group I or Group II Student Subsequent Loan Pre-Funding Sub-Accounts that are
either being transferred to the Group I or Group II Other Student Loan
Pre-Funding Sub-Account, as applicable, or are being distributed to the
applicable Noteholders as a payment of principal on such Distribution Date;

            (12)  for the first Distribution Date on or following the end of the
Funding Period, the amount of any remaining Group I Pre-Funded Amount and Group
II Pre-Funded Amount that has not been used to make Additional Fundings with
respect to Additional Group I or Additional Group II Student Loans, and is being
paid out to the related Group I or Group II Noteholders, as the case may be;

            (13)  the aggregate amount, if any, due and owing to the Cap
Provider for previous payments under the Group I and Group II Basis Risk Cap
Agreements;

            (14)  the amount of any payments received or made by the Trust under
the Group I Interest Rate Swap on such Distribution Date, and the aggregate
amount, if any, either owed to or owed by the Swap Counterparty under the Group
I Interest Rate Swap with respect to amounts not paid or received by the Trust
on previous Distribution Dates;

            (15)  with respect to the Group II Insured Notes only, the amount of
any Insured Payments made with respect to such Distribution Date, if any, the
amount, if any, paid to the Securities Insurer for previously made Insured
Payments on such Distribution Date or otherwise

                                       44
<PAGE>

pursuant to the Insurance Agreement, and the aggregate amount, if any, owing to
the Securities Insurer for all unreimbursed Insured Payments made to the Trust;
and

            (16)  the amount of any Group II Cap Agreement Payment under the
Group II Cap Agreement on such Distribution Date.

Each amount set forth pursuant to clauses (1), (2), (3), (5) and (6) above shall
be expressed as a dollar amount per $1,000 of original principal balance of a
Note. A copy of the statements referred to above may be obtained by any Note
Owner by a written request to the Indenture Trustee addressed to the Corporate
Trust Office.

            SECTION 5.08. Pre-Funding Account. (a) On the Closing Date, the
Depositor will deposit (x) in the Group I and Group II Subsequent Student Loan
Pre-Funding Sub-Accounts, $[ ] and $[ ], respectively, to be used to by the
Trust to acquire Subsequent Student Loans, and (y) the Group I and Group II
Other Student Loan Pre-Funding Sub-Accounts, $[ ] and $[ ], respectively, to be
used by the Trust to acquire Other Student Loans, in each case from the net
proceeds of the sale of the Group I and Group II Notes, respectively (and, to
the extent required, a capital contribution from KBUSA). On each Subsequent
Transfer Date on or prior to the Special Determination Date with respect to
Subsequent Student Loans or during the Funding Period with respect to Other
Student Loans on which Additional Student Loans are to be conveyed to the
Eligible Lender Trustee on behalf of the Issuer, the Administrator shall
instruct the Indenture Trustee in writing to withdraw an amount equal to 100%
(with respect to each Group I Student Loan) or 100% (with respect to each Group
II Student Loan) of the sum of (x) the principal balance of, plus (y) to the
extent capitalized or to be capitalized, accrued interest on, such Subsequent
Student Loans or Other Student Loans, as applicable, (each sum of clauses (x)
and (y) set forth in this sentence and the previous sentence being, a
"Transferred Balance"), (A) with respect to Subsequent Student Loans or Other
Student Loans that are Additional Group I Student Loans, first from the Group I
Escrow Account until all amounts deposited therein during the calendar month
immediately preceding the Subsequent Transfer Date have been reduced to zero and
then any remainder from (1) the Group I Subsequent Student Loan Pre-Funding
Sub-Account with respect to Group I Subsequent Student Loans or (2) the Group I
Other Student Loan Pre-Funding Sub-Account with respect to Group I Other Student
Loans; and (B) with respect to Subsequent Student Loans or Other Student Loans
that are Additional Group II Student Loans, first from the Group II Escrow
Account until all amounts deposited therein during the calendar month
immediately preceding the Subsequent Transfer Date have been reduced to zero and
then any remainder from (1) the Group II Subsequent Student Loan Pre-Funding
Sub-Account with respect to Group II Subsequent Student Loans or (2) the Group
II Other Student Loan Pre-Funding Sub-Account with respect to Group II Other
Student Loans. The Administrator shall instruct the Indenture Trustee in writing
to distribute any Transferred Balance to or upon the order of the Depositor upon
satisfaction of the conditions set forth in Section 2.02(b) with respect to such
transfer. On each Subsequent Transfer Date on which Guarantee Fee Advances are
to be conveyed to the Eligible Lender Trustee on behalf of the Issuer, the
Administrator shall instruct the Indenture Trustee in writing to withdraw from
the Group I or Group II Other Student Loan Pre-Funding Sub-Account, as the case
may be, an amount equal to the principal balance of such Guarantee Fee Advances
and to distribute such amount to or upon the order of the Depositor upon
satisfaction of the conditions set forth in Section 2.02(b) with respect to such
transfer of Guarantee Fee Advances.

                                       45
<PAGE>

            (b)   In the event that any funds deposited in the Group I or Group
II Escrow Account, as applicable, during the calendar month immediately
preceding any Subsequent Transfer Date remain on deposit therein on such
Subsequent Transfer Date, after giving effect to all Additional Fundings to be
made with respect to such Subsequent Transfer Date pursuant to paragraph (a)
above, the Indenture Trustee shall transfer such remaining funds from the Group
I or Group II Escrow Account, as the case may be, to the Group I Collection
Account Sub-Account or the Group II Collection Account Sub-Account,
respectively, and such funds shall be considered collections with respect to the
Group I or Group II Student Loans, as applicable, for the related Collection
Period.

            (c)   (i) If (x) the Group I or Group II Other Student Loan
Pre-Funded Amount, as the case may be, has not been reduced to zero on the
Distribution Date on which the Funding Period with respect to the Group I or
Group II Notes, respectively, ends (or, if the related Funding Period does not
end on a Distribution Date, on the first Distribution Date following the end of
the related Funding Period) after giving effect to any reductions in the Group I
or Group II Other Student Loan Pre-Funded Amount, respectively, on such
Distribution Date pursuant to paragraph (a) above, the Administrator shall
instruct the Indenture Trustee in writing pursuant to Section 4.08(c) to
withdraw from the Group I or Group II Other Student Loan Pre-Funding
Sub-Account, as the case may be, on such Distribution Date an amount equal to
the Group I or Group II Other Student Loan Pre-Funded Amount, respectively, and
shall transfer such remaining funds from the Group I or Group II Other Student
Loan Pre-Funding Sub-Account, respectively, to the Group I Collection Account
Sub-Account or the Group II Collection Account Sub-Account, respectively, and
such funds shall be considered collections with respect to the Group I or Group
II Student Loans, respectively, for the related Collection Period.

            (ii)  If as of the Special Determination Date (after giving effect
      to all Additional Fundings on such date) the Group I and/or Group II
      Subsequent Student Loan Pre-Funded Amount has not been reduced to zero,
      the Administrator shall instruct the Indenture Trustee in writing pursuant
      to Section 4.08(c) to withdraw from the Group I and/or Group II Subsequent
      Student Loan Pre-Funding Sub-Account, as applicable, on the day prior to
      the next Distribution Date the remaining Group I and/or Group II
      Subsequent Student Loan Pre-Funded Amount, as applicable, on deposit in
      such sub-account and shall transfer such remaining funds to the Group I or
      Group II Collection Account Sub-Account, as applicable, and, on such
      Distribution Date, (x) if either such amount is greater than
      $[10,000,000], distribute any applicable amount to the holders of Class
      I-[ ] Notes and Class I-[ ] Notes, and any applicable amount to the
      holders of Class II-[ ] Notes, Class II-[ ] Notes and Class II-[ ] Notes,
      as applicable, in each case on a pro rata basis based on the aggregate
      initial principal amounts of the Class I-[ ] Notes and the Class I-[ ]
      Notes, with respect to the Class I Notes, and/or the Class II-[ ] Notes,
      Class II-[ ] Notes and Class II-[ ] Notes, with respect to the Group II
      Notes, as a payment of principal, and (y) if either such amount is
      $[10,000,000] or less, transfer each such amount to the Group I or Group
      II Other Student Loan Pre-Funding Sub-Account, as applicable.

            (d)   (i) In the event that the Master Servicing Fee with respect to
      the Group I or Group II Student Loans for any Monthly Servicing Payment
      Date or Distribution Date

                                       46
<PAGE>

      during the related Funding Period exceeds the amount distributed to the
      Master Servicer pursuant to Sections 5.05(b)(ii), 5.05(c)(X)(1) (with
      respect to the Group I Notes) or 5.05(c)(Y)(1) (with respect to the Group
      II Notes), and 5.06(b)(i) on such Monthly Servicing Payment Date or
      Distribution Date, the Administrator shall instruct the Indenture Trustee
      in writing to withdraw from the Group I or Group II Pre-Funding Account,
      as applicable, on such Monthly Servicing Payment Date or Distribution Date
      an amount equal to such excess, to the extent of funds available therein,
      and to distribute such amount to the Master Servicer.

            (ii)  In the event that the Administration Fee allocated to the
      Group I or Group II Notes for any Distribution Date during the related
      Funding Period exceeds the amount distributed to the Administrator
      pursuant to Sections 5.05(c)(X)(2) (with respect to the Group I Notes) or
      5.05(c)(Y)(2) (with respect to the Group II Notes), and 5.06(b)(ii) on
      such Distribution Date, the Administrator shall instruct the Indenture
      Trustee in writing to withdraw from the Group I or Group II Pre-Funding
      Account, as applicable, on such Distribution Date an amount equal to such
      excess, to the extent of funds available therein after giving effect to
      paragraph (d)(i) above, and to distribute such amount to the
      Administrator.

            (iii) With respect to the Group II Insured Notes only, in the event
      that the Insurer Premium due to the Securities Insurer for any
      Distribution Date during the Funding Period with respect to the Group II
      Insured Notes exceeds the amount distributed to the Securities Insurer
      pursuant to Sections 5.05(c)(Y)(3) and 5.06(b)(iii) on such Distribution
      Date, the Administrator shall instruct the Indenture Trustee in writing to
      withdraw from the Group II Pre-Funding Account on such Distribution Date
      (provided that no Securities Insurer Payment Default has occurred and is
      continuing) an amount equal to such excess, to the extent of funds
      available therein after giving effect to paragraphs (d)(i) and (ii) above,
      and to distribute such amount to the Securities Insurer.

            (iv)  In the event that the Noteholders' Interest Distribution
      Amount with respect to either the Group I Class [ ] Notes or the Group II
      Class [ ] Notes, or the related Net Payment with respect to the Group I
      Interest Rate Swap (including the remainder of any related Termination
      Payment resulting from an Event of Default (as defined in the Group I
      Interest Rate Swap) to the extent that the Trust is the Defaulting Party
      (as defined in the Group I Interest Rate Swap) (other than an Event of
      Default specified in Section 5(a)(i) of the Group I Interest Rate Swap)),
      if any, due the Swap Counterparty, for a Distribution Date exceeds the
      amount distributed to the holders of the Group I Class [ ] Notes or the
      Group II Class [ ] Notes, respectively, and the Swap Counterparty, as
      applicable, pursuant to Section 5.05(c)(X)(3), with respect to the Group I
      Notes, or Section 5.05(c)(Y)(4), with respect to the Group II Notes, as
      the case may be, and Section 5.06(b)(iv) on such Distribution Date, the
      Administrator shall instruct the Indenture Trustee in writing to withdraw
      from the Group I or Group II Pre-Funding Account, as applicable, on such
      Distribution Date an amount equal to such excess, to the extent of funds
      available therein in each case after giving effect to paragraph (d)(i)
      through d(iii) above, and to distribute such amount pro rata (based on the
      amount of such excess allocable to the holders of the Group I Class [ ]
      Notes or the Group II Class [ ] Notes, as applicable, on the one hand and
      the Swap Counterparty under the Group I

                                       47
<PAGE>

      Interest Rate Swap on the other hand) to (x) the holders of Group I or
      Group II Notes, as applicable, entitled thereto in the same order and
      priority as is set forth in Section 5.05(c)(X)(3), with respect to the
      Group I Notes, or Section 5.05(c)(Y)(4), with respect to the Group II
      Notes, as the case may be, and (y) to the Swap Counterparty under the
      Group I Interest Rate Swap; provided, however, that, amounts on deposit in
      the Group I or Group II Pre-Funding Account, as applicable, will not be
      available to cover any unpaid Noteholders' Interest Index Carryover with
      respect to the Group I Class [ ] Notes or the Group II Class [ ] Notes
      (other than the Class II-[ ] Notes), respectively.

            (v)   In the event that the related Noteholders' Interest
      Distribution Amount with respect to the Class I-[ ] Notes or Class II-[ ]
      Notes, as applicable, for a Distribution Date exceeds the amount
      distributed to the holders of the Class I-[ ] Notes or Class II-[ ] Notes,
      as applicable, pursuant to Section 5.05(c)(X)(5) or Section 5.05(c)(Y)(5),
      as applicable, and Section 5.06(b)(v), and provided that a related
      Subordinate Note Interest Trigger is not in effect on such Distribution
      Date, the Administrator shall instruct the Indenture Trustee in writing to
      withdraw from the Group I or Group II Pre-Funding Account, as applicable,
      on such Distribution Date an amount equal to such excess, to the extent of
      funds available therein after giving effect to paragraph (d)(i) through
      (d)(iv) above, and to distribute such amount to the holders of the Class
      I-[ ] Notes or Class II-[ ] Notes, as applicable, entitled thereto in the
      same order and priority as is set forth in Section 5.05(c)(X)(5) or
      Section 5.05(c)(Y)(5), as applicable; provided, however, that, amounts on
      deposit in the Group I or Group II Pre-Funding Account, as applicable,
      will not be available to cover any unpaid Noteholders' Interest Index
      Carryover with respect to the Class I-[ ] Notes or Class II-[ ] Notes, as
      applicable.

            (vi)  In the event and to the extent that on any Distribution Date,
      there is a Realized Loss Amount with respect to either the Group I or
      Group II Student Loans that exceeds the amount withdrawn from the Reserve
      Account pursuant to Section 5.06(b)(vi), the Administrator shall instruct
      the Indenture Trustee in writing on such date to withdraw from the Group I
      or Group II Pre-Funding Account, as applicable, on such date an amount
      equal to such excess for the Group I or the Group II Student Loans, as
      applicable, to the extent of funds available therein, in each case after
      giving effect to paragraphs (d)(i) through (d)(v) above, and to distribute
      such amount in the same order of priority as if such amount had been
      withdrawn from the Reserve Account pursuant to Section 5.06(b)(vi) on such
      Distribution Date.

            SECTION 5.09. Optional Deposit. On or prior to any Distribution
Date, the Certificateholder (but only if the Certificateholder is the Depositor
or an Affiliate of the Depositor) may, but shall not be obligated to, make an
optional deposit (each, an "Optional Deposit") to the Group I or Group II
Reserve Account, as applicable, from funds to be released to the
Certificateholder pursuant to Sections 5.05(c)(X)(13) or 5.05(c)(Y)(15), as
applicable, on such Distribution Date or otherwise. Any such Optional Deposit
shall be applied on the related Distribution Date in the same manner as other
funds on deposit in the Group I or Group II Reserve Account, as the case may be,
on the related Distribution Date in accordance with Section 5.06.

                                       48
<PAGE>

                                   ARTICLE VI

                       The Administrator and the Depositor

            SECTION 6.01. Representations of the Administrator. Key Bank USA,
National Association, as Administrator, makes the following representations on
which the Issuer is deemed to have relied in acquiring the Financed Student
Loans. The representations speak as of the execution and delivery of this
Agreement, the KBUSA Student Loan Transfer Agreement and the Administration
Agreement and as of the Closing Date, in the case of the Initial Financed
Student Loans, and as of the applicable Subsequent Transfer Date, in the case of
the Additional Student Loans, and shall survive the sale of the Financed Student
Loans to the Eligible Lender Trustee on behalf of the Issuer and the pledge
thereof to the Indenture Trustee pursuant to the Indenture.

            (a)   Organization and Good Standing. KBUSA is duly organized and
validly existing as a national banking association in good standing under the
laws of the United States of America, with the power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted, and had at all relevant times, and
has, the power, authority and legal right to acquire and own the KBUSA Student
Loans.

            (b)   Power and Authority of KBUSA. KBUSA has the corporate power
and authority to execute and deliver this Agreement and the Administration
Agreement and to carry out their respective terms; this Agreement and the
Administration Agreement have been duly authorized by KBUSA by all necessary
corporate action; KBUSA has full corporate power and authority to sell and
assign the property to be sold and assigned to and deposited with the Depositor
pursuant to the KBUSA Student Loan Transfer Agreement (or with the Depositor
Eligible Lender Trustee on behalf of the Depositor) and KBUSA has duly
authorized such sale and assignment to the Depositor (or to the Depositor
Eligible Lender Trustee on behalf of the Depositor) by all necessary corporate
action.

            (c)   Binding Obligation. This Agreement, the KBUSA Student Loan
Transfer Agreement and the Administration Agreement each constitutes a legal,
valid and binding obligation of KBUSA, in each case enforceable in accordance
with its terms, subject to applicable bankruptcy, insolvency, reorganization and
similar laws relating to creditors' rights generally or the rights of creditors
of banks the deposit accounts of which are insured by the FDIC and subject to
general principles of equity.

            (d)   No Violation. The consummation of the transactions
contemplated by this Agreement, the KBUSA Student Loan Transfer Agreement or the
Administration Agreement and the fulfillment of the terms hereof or thereof do
not conflict with, result in any breach of any of the terms and provisions of,
nor constitute (with or without notice or lapse of time or both) a default
under, the articles of association or by-laws of KBUSA, or any indenture,
agreement or other instrument to which KBUSA is a party or by which it shall be
bound, which breach or default would reasonably be expected to have a material
adverse effect on the condition of KBUSA, financial or otherwise, or adversely
affect the transactions contemplated by this Agreement, the KBUSA Student Loan
Transfer Agreement or the Administration Agreement;

                                       49
<PAGE>

nor result in the creation or imposition of any Lien upon any of its properties
pursuant to the terms of any such indenture, agreement or other instrument
(other than pursuant to the Basic Documents); nor violate any law or, to the
knowledge of KBUSA, any order, rule or regulation applicable to KBUSA of any
court or of any Federal or state regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over KBUSA or its properties.

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

            (f)   All Consents. All authorizations, consents, orders or
approvals of or registrations or declarations with any court, regulatory body,
administrative agency or other government instrumentality required to be
obtained, effected or given by KBUSA in connection with the execution and
delivery by KBUSA of this Agreement, the KBUSA Student Loan Transfer Agreement
and the Administration Agreement and the performance by KBUSA of its duties
contemplated by this Agreement and the Administration Agreement, have in each
case been duly obtained, effected or given and are in full force and effect.

            (g)   Resolutions. The resolutions of the Board of Directors of
KBUSA approving this Agreement and the other Basic Documents to which it is a
party and all documents relating thereto are and shall be continuously reflected
in the minutes of the Board of Directors of KBUSA. This Agreement and each of
the other Basic Documents to which it is a party and all documents relating
thereto are and shall be, continuously from the time of their respective
execution by KBUSA, official records of KBUSA.

            SECTION 6.02. Representations of the Depositor. The Depositor, makes
the following representations on which the Issuer is deemed to have relied in
acquiring the Financed Student Loans. The representations speak as of the
execution and delivery of this Agreement and as of the Closing Date, in the case
of the Initial Financed Student Loans, and as of the applicable Subsequent
Transfer Date, in the case of the Additional Student Loans, and shall survive
the sale of the Financed Student Loans to the Eligible Lender Trustee on behalf
of the Issuer and the pledge thereof to the Indenture Trustee pursuant to the
Indenture.

            (a)   Organization and Good Standing. The Depositor is duly
organized and validly existing as a limited liability company in good standing
under the laws of the State of Delaware, with the power and authority to own its
properties and to conduct its business as such properties are currently owned
and such business is presently conducted, and had at all relevant times, and
has, the power, authority and legal right to acquire and own the Financed
Student Loans.

                                       50
<PAGE>

            (b)   Power and Authority of the Depositor. The Depositor has the
corporate power and authority to execute and deliver this Agreement and to carry
out its terms; the Depositor has full corporate power and authority to sell and
assign the property to be sold and assigned to and deposited with the Issuer (or
with the Eligible Lender Trustee on behalf of the Issuer) and the Depositor has
duly authorized such sale and assignment to the Issuer (or to the Eligible
Lender Trustee on behalf of the Issuer) by all necessary corporate action; and
the execution, delivery and performance of this Agreement have been duly
authorized by the Depositor by all necessary limited liability company action.

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

            (d)   No Violation. The consummation of the transactions
contemplated by this Agreement and the fulfillment of the terms hereof or
thereof do not conflict with, result in any breach of any of the terms and
provisions of, nor constitute (with or without notice or lapse of time or both)
a default under, the limited liability company agreement or other organization
documents of the Depositor, or any indenture, agreement or other instrument to
which the Depositor is a party or by which it shall be bound, which breach or
default would reasonably be expected to have a material adverse effect on the
condition of the Depositor, financial or otherwise, or adversely affect the
transactions contemplated by this Agreement; nor result in the creation or
imposition of any Lien upon any of its properties pursuant to the terms of any
such indenture, agreement or other instrument (other than pursuant to the Basic
Documents); nor violate any law or, to the knowledge of the Depositor, any
order, rule or regulation applicable to the Depositor of any court or of any
Federal or state regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over the Depositor or its properties.

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

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

                                       51
<PAGE>

            (g)   Resolutions. The resolutions of the Board of Directors of the
Depositor approving this Agreement and the Trust Agreement and all documents
relating thereto are and shall be continuously reflected in the minutes of the
Board of Directors of the Depositor. This Agreement and the Trust Agreement and
all documents relating thereto are and shall be, continuously from the time of
their respective execution by the Depositor, official records of the Depositor.

            SECTION 6.03. Existence. During the term of this Agreement, the
Depositor will keep in full force and effect its existence as a special purpose
limited liability company under the laws of the State of Delaware.

            SECTION 6.04. Liability of the Depositor; Indemnities. The Depositor
shall be liable in accordance herewith only to the extent of the obligations
specifically undertaken by the Depositor under this Agreement.

            (a)   KBUSA and the Depositor shall jointly and severally indemnify,
defend and hold harmless the Issuer, the Eligible Lender Trustee, the Securities
Insurer, the Swap Counterparty, the Delaware Trustee and the Indenture Trustee
and their officers, directors, employees and agents from and against any taxes
that may at any time be asserted against any such Person with respect to the
transactions contemplated herein and in the other Basic Documents (except any
such income taxes arising out of fees paid to the Eligible Lender Trustee or the
Indenture Trustee), including any sales, gross receipts, general corporation,
tangible personal property, privilege or license taxes (but, in the case of the
Issuer, not including any taxes asserted with respect to, and as of the date of,
the sale of the Financed Student Loans to the Eligible Lender Trustee on behalf
of the Issuer or the issuance and original sale of the Notes, or asserted with
respect to ownership of the Financed Student Loans or Federal or other income
taxes arising out of distributions on the Notes) and costs and expenses in
defending against the same.

            (b)   KBUSA and the Depositor shall jointly and severally indemnify,
defend and hold harmless the Issuer, the Eligible Lender Trustee, the Delaware
Trustee, the Securities Insurer, the Swap Counterparty, the Indenture Trustee,
the Master Servicer and the holders of Notes and the officers, directors,
employees and agents of the Issuer, the Eligible Lender Trustee, the Delaware
Trustee, the Securities Insurer, the Swap Counterparty, the Indenture Trustee
and the Master Servicer from and against any and all costs, expenses, losses,
claims, damages and liabilities arising out of, or imposed upon such Person
through, (i) the Depositor's willful misfeasance, bad faith or negligence in the
performance of its duties under this Agreement, or by reason of reckless
disregard of its obligations and duties under this Agreement and (ii) KBUSA's
the Depositor's or the Issuer's violation of Federal or state securities laws in
connection with the offering and sale of the Notes.

            (c)   KBUSA and the Depositor shall jointly and severally be liable
as primary obligor for, and shall indemnify, defend and hold harmless the
Eligible Lender Trustee, the Delaware Trustee and their respective officers,
directors, employees and agents from and against, all costs, expenses, losses,
claims, damages, obligations and liabilities arising out of, incurred in
connection with or relating to the Trust Agreement, the other Basic Documents,
the Trust Estate, the acceptance or performance of the trusts and duties set
forth herein and in the Trust

                                       52
<PAGE>

Agreement or the action or the inaction of the Eligible Lender Trustee hereunder
and of the Eligible Lender Trustee and the Delaware Trustee under the Trust
Agreement, except to the extent that such cost, expense, loss, claim, damage,
obligation or liability: (i) shall be due to the willful misfeasance, bad faith
or negligence (except for errors in judgment) of the Eligible Lender Trustee or
the Delaware Trustee, as applicable, (ii) shall arise from any breach by the
Eligible Lender Trustee of its covenants under any of the Basic Documents or the
Delaware Trustee under the Trust Agreement; or (iii) shall arise from the breach
by the Eligible Lender Trustee of any of its representations or warranties set
forth in Section 7.03 of the Trust Agreement. In the event of any claim, action
or proceeding for which indemnity will be sought pursuant to this paragraph, the
Eligible Lender Trustee's or the Delaware Trustee's, as applicable, choice of
legal counsel shall be subject to the approval of the Depositor and KBUSA, which
approval shall not be unreasonably withheld.

            (d)   The Depositor shall pay any and all taxes levied or assessed
upon all or any part of the Trust Estate (other than those taxes expressly
excluded from the Depositor's responsibilities pursuant to Section 6.04(a)
above).

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

            SECTION 6.05. Liability of Administrator; Indemnities. The
Administrator shall be liable in accordance herewith only to the extent of the
obligations specifically undertaken by the Administrator under this Agreement or
the Administration Agreement.

            The Administrator shall indemnify, defend and hold harmless the
Issuer, the Eligible Lender Trustee, the Depositor, the Delaware Trustee, the
Securities Insurer, the Indenture Trustee, the Master Servicer, the holders of
Notes and any of the officers, directors, employees and agents of the Issuer,
the Eligible Lender Trustee, the Delaware Trustee, the Securities Insurer, the
Swap Counterparty, the Indenture Trustee and the Master Servicer from and
against any and all costs, expenses, losses, claims, damages and liabilities to
the extent that such cost, expense, loss, claim, damage or liability arose out
of, or was imposed upon any such Person through, the negligence, willful
misfeasance or bad faith of the Administrator in the performance of its duties
under this Agreement or the Administration Agreement or by reason of reckless
disregard of its obligations and duties hereunder or thereunder.

            The Administrator shall pay reasonable compensation to the Indenture
Trustee and shall reimburse the Indenture Trustee for all reasonable expenses,
disbursements and advances, and indemnify, defend and hold harmless the
Indenture Trustee and its officers, directors, employees and agents from and
against all costs, expenses, losses, claims, damages and liabilities, to the
extent and in the manner provided in, and subject to the limitations of, Section
6.07 of the Indenture.

                                       53
<PAGE>

            For purposes of this Section, in the event of the termination of the
rights and obligations of the Administrator (or any successor thereto pursuant
to Section 6.06 or 6.09) as Administrator pursuant to Section 8.01(b), or a
resignation by such Administrator pursuant to this Agreement, such Administrator
shall be deemed to be the Administrator pending appointment of a successor
Administrator pursuant to Section 8.02.

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

            SECTION 6.06. Merger or Consolidation of, or Assumption of the
Obligations of, the Administrator and the Depositor. Any Person (a) into which
the Administrator may be merged or consolidated, (b) which may result from any
merger or consolidation to which the Administrator shall be a party or (c) which
may succeed to the properties and assets of the Administrator substantially as a
whole, shall be the successor to the Administrator without the execution or
filing of any document or any further act by any of the parties to this
Agreement or to the Administration Agreement; provided, however, that the
Administrator hereby covenants that it will not consummate any of the foregoing
transactions except upon satisfaction of the following: (i) the surviving
Administrator, as the case may be, if other than Key Bank USA, National
Association (or affiliate thereof), executes an agreement of assumption to
perform every obligation of the Administrator under this Agreement and the
Administration Agreement, (ii) immediately after giving effect to such
transaction, no representation or warranty made pursuant to Section 3.01 or 6.01
shall have been breached and no Administrator Default, and no event that, after
notice or lapse of time, or both, would become an Administrator Default shall
have occurred and be continuing, (iii) the surviving Administrator if other than
Key Bank USA, National Association (or affiliate thereof), shall have delivered
to the Securities Insurer, the Swap Counterparty, Eligible Lender Trustee and
the Indenture Trustee an Officers' Certificate and an Opinion of Counsel each
stating that such consolidation, merger or succession and such agreement of
assumption comply with this Section and that all conditions precedent, if any,
provided for in this Agreement relating to such transaction have been complied
with, and that the Rating Agency Condition shall have been satisfied with
respect to such transaction, (iv) the surviving Administrator shall have a
consolidated net worth at least equal to that of the predecessor Administrator,
(v) such transaction will not result in a material adverse Federal or state tax
consequence to the Issuer or the holders of Notes and (vi) unless Key Bank USA,
National Association (or affiliate thereof) is the surviving entity, the
Administrator shall have delivered to the Securities Insurer, the Swap
Counterparty, the Eligible Lender Trustee and the Indenture Trustee an Opinion
of Counsel either (A) stating that, in the opinion of such counsel, all
financing statements and continuation statements and amendments thereto have
been executed and filed that are necessary fully to preserve and protect the
interest of the Eligible Lender Trustee and Indenture Trustee, respectively, in
the Financed Student Loans and reciting the details of such filings, or (B)
stating that, in the opinion of such counsel, no such action shall be necessary
to preserve and protect such interests.

                                       54
<PAGE>

            Without the prior written consent of the Securities Insurer
(provided that no Securities Insurer Default has occurred and is continuing),
and the prior written confirmation from each Rating Agency that its then current
ratings of each Class of Notes would not be downgraded, the Depositor shall not
be merged or consolidated with any other entity.

            SECTION 6.07. Limitation on Liability of the Depositor,
Administrator and Others. (a) The Depositor and any director or officer or
employee or agent of the Depositor may rely in good faith on the advice of
counsel or on any document of any kind, prima facie properly executed and
submitted by any Person respecting any matters arising hereunder (provided that
such reliance shall not limit in any way the Depositor's obligations under
Section 3.02). The Depositor shall not be under any obligation to appear in,
prosecute or defend any legal action that shall not be incidental to its
obligations under this Agreement, and that in its opinion may involve it in any
expense or liability.

            (b)   Neither the Administrator nor any of its directors, officers,
employees or agents shall be under any liability to the Issuer, the Securities
Insurer, the Depositor, the Swap Counterparty, the holders of Notes, the
Indenture Trustee or the Eligible Lender Trustee except as provided under this
Agreement or the Administration Agreement, for any action taken or for
refraining from the taking of any action pursuant to this Agreement or the
Administration Agreement or for errors in judgment; provided, however, that this
provision shall not protect the Administrator or any such person against any
liability that would otherwise be imposed by reason of willful misfeasance, bad
faith or negligence in the performance of duties or by reason of reckless
disregard of obligations and duties under this Agreement or under the
Administration Agreement. The Administrator and any of its directors, officers,
employees or agents may rely in good faith on the advice of counsel or on any
document of any kind, prima facie properly executed and submitted by any Person
respecting any matters arising hereunder or under the Administration Agreement.

            Except as provided in this Agreement or the Administration
Agreement, the Administrator shall not be under any obligation to appear in,
prosecute or defend any legal action that shall not be incidental to its duties
to administer the Financed Student Loans and the Trust in accordance with this
Agreement and the Administration Agreement, and that in its opinion may involve
it in any expense or liability; provided, however, that the Administrator may
undertake any reasonable action that it may deem necessary or desirable in
respect of this Agreement and the other Basic Documents and the rights and
duties of the parties to this Agreement and the other Basic Documents and the
interests of the holders of Notes under the Indenture.

            SECTION 6.08. Ownership by the Depositor, KBUSA and its Affiliates.
(a) None of the Depositor, KBUSA, any Insider, any Affiliate thereof nor agent
appointed for such purposes may in its individual or any other capacity become
the owner or pledgee of any Group II Insured Notes; provided, however, that (i)
an Affiliate of KBUSA or the Depositor may become a pledgee of such Notes (or an
owner as a result of executing on any such pledge) in the ordinary course of its
business, (ii) an Affiliate of KBUSA or the Depositor may become the owner of
such Notes in the ordinary course of its market-making activities, (iii) KBUSA,
or an Affiliate of KBUSA, may hold such Notes (A) in a fiduciary capacity in
connection with its discretionary and non-discretionary investment management
activities or (B) in connection with its mutual fund management activities, in
each case with the same rights as it would have if it

                                       55
<PAGE>

were not KBUSA, or an Affiliate of KBUSA or the Depositor, except as otherwise
expressly provided herein or in any other Basic Document or the Group II Insured
Notes Guaranty Insurance Policy.

            (a)   The Depositor or an Affiliate thereof (to the extent permitted
under the Trust Agreement) shall own the Certificate, with the same rights as it
would have if it were not the Depositor or an Affiliate thereof, except as
otherwise expressly provided herein or in any other Basic Document or the Group
II Insured Notes Guaranty Insurance Policy.

            SECTION 6.09. Key Bank USA, National Association Not To Resign as
Administrator. Subject to the provisions of Section 6.06, KBUSA shall not resign
from the obligations and duties imposed on it as Administrator under this
Agreement and under the Administration Agreement except (i) that KBUSA (upon
receipt of the written consent of the Securities Insurer (provided that a
Securities Insurer Default has not occurred and is not continuing), such consent
not to be unreasonably withheld or delayed) may assign all of its rights and
obligations as Administrator under this Agreement and under the Administration
Agreement to an Affiliate of KBUSA that satisfies all the criteria for serving
as the Administrator hereunder, or (ii) upon determination that the performance
of its duties under this Agreement and under the Administration Agreement shall
no longer be permissible under applicable law or shall violate any final order
of a court or administrative agency with jurisdiction over Key Bank USA,
National Association or its properties. Notice of any such (i) assignment or
(ii) determination permitting such resignation of Key Bank USA, National
Association shall be communicated to the Eligible Lender Trustee, the Securities
Insurer and the Indenture Trustee at the earliest practicable time (and, if such
communication is not in writing, shall be confirmed in writing at the earliest
practicable time) and any such determination under (ii) herein shall be
evidenced by an Opinion of Counsel to such effect delivered to the Eligible
Lender Trustee, the Securities Insurer, the Swap Counterparty and the Indenture
Trustee concurrently with or promptly after such notice. No such assignment or
resignation shall become effective until the permitted Affiliate assignee or the
Indenture Trustee or a successor Administrator shall have assumed the
responsibilities and obligations of Key Bank USA, National Association in
accordance with Section 8.02.

                                  ARTICLE VII

                               The Master Servicer

            SECTION 7.01. Representations of Master Servicer. The Master
Servicer makes the following representations on which the Issuer is deemed to
have relied in acquiring (through the Eligible Lender Trustee) the Financed
Student Loans and appointing the Master Servicer as master servicer hereunder.
The representations speak as of the execution and delivery of this Agreement and
as of the Closing Date, in the case of the Initial Financed Student Loans, and
as of the applicable Subsequent Transfer Date, in the case of the Additional
Student Loans, but shall survive the sale, transfer and assignment of the
Financed Student Loans to the Eligible Lender Trustee on behalf of the Issuer
and the pledge thereof to the Indenture Trustee pursuant to the Indenture.

                                       56
<PAGE>

            (a)   Organization and Good Standing. The Master Servicer is duly
organized and validly existing as a national banking association in good
standing under the laws of the United States of America, with the power and
authority to own its properties and to conduct its business as such properties
are currently owned and such business is presently conducted, and had at all
relevant times, and has, the power, authority and legal right to master service
the Financed Student Loans and, if necessary, to hold the Financed Student Loan
Files as custodian.

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

            (c)   Power and Authority of the Master Servicer. The Master
Servicer has the corporate power and authority to execute and deliver this
Agreement and to carry out its terms; and the execution, delivery and
performance of this Agreement have been duly authorized by the Master Servicer
by all necessary corporate action.

            (d)   Binding Obligation. This Agreement constitutes a legal, valid
and binding obligation of the Master Servicer enforceable in accordance with its
terms, subject to applicable bankruptcy, insolvency, reorganization and similar
laws relating to creditors' rights generally or the rights of creditors of banks
the deposit accounts of which are insured by the FDIC and subject to general
principles of equity.

            (e)   No Violation. The consummation of the transactions
contemplated by this Agreement and the fulfillment of the terms hereof shall not
conflict with, result in any breach of any of the terms and provisions of, nor
constitute (with or without notice or lapse of time or both) a default under the
articles of association or by-laws of the Master Servicer, or any indenture,
agreement or other instrument to which the Master Servicer is a party or by
which it shall be bound nor result in the creation or imposition of any Lien
upon any of its properties pursuant to the terms of any such indenture,
agreement or other instrument (other than this Agreement); which breach or
default would reasonably be expected to have a material adverse effect on the
condition of the Master Servicer, financial or otherwise, or adversely affect
the transactions contemplated by this Agreement; nor violate any law or, to the
knowledge of the Master Servicer, any order, rule or regulation applicable to
the Master Servicer of any court or of any Federal or state regulatory body,
administrative agency or other governmental instrumentality having jurisdiction
over the Master Servicer or its properties.

            (f)   No Proceedings. There are no proceedings, or, to the Master
Servicer's best knowledge, investigations pending, or, to the Master Servicer's
best knowledge, threatened against the Master Servicer, before any court,
regulatory body, administrative agency or other governmental instrumentality
having jurisdiction over the Master Servicer or its properties: (i) asserting
the invalidity of this Agreement, the Indenture, any of the other Basic
Documents or the Notes, (ii) seeking to prevent the issuance of the Notes or the
consummation of any of the transactions contemplated by this Agreement, the
Indenture or any of the other Basic Documents, (iii) seeking any determination
or ruling that could reasonably be expected to have a material and adverse
effect on the performance by the Master Servicer of its obligations under, or
the validity or enforceability of, this Agreement, the Indenture, any of the
other Basic

                                       57
<PAGE>

Documents or the Notes or (iv) relating to the Master Servicer and which might
adversely affect the Federal or state income tax attributes of the Notes.

            (g)   No Amendment or Waiver. No provision of a Financed Student
Loan has been waived, altered or modified in any respect, except pursuant to a
document, instrument or writing included in the Financed Student Loan File, and
no such amendment, waiver, alteration or modification causes such Financed
Student Loan not to conform to the other warranties contained in this Section or
those of the Depositor or the Master Servicer, as applicable, contained in
Section 3.01.

            (h)   Collection Practices. The servicing and collection practices
used by the Master Servicer (or each Sub-Servicer on its behalf) with respect to
the Financed Student Loans have been in all respects in compliance with Accepted
Servicing Procedures, and all applicable laws and regulations.

            (i)   Location of Financed Student Loan Files. The Financed Student
Loan Files are kept in the offices of the applicable Sub-Servicer or the
Custodian, as applicable, on behalf of the Master Servicer specified in Schedule
C hereto, or at such other office specified in accordance with Section 3.04(b),
and all Financed Student Loan Files have been delivered to and are in the
possession of the applicable Sub-Servicer or the Custodian, as applicable.

            SECTION 7.02. Indemnities of Master Servicer. The Master Servicer
shall be liable in accordance herewith only to the extent of the obligations
specifically undertaken by the Master Servicer under this Agreement.

            The Master Servicer shall pay for any loss, liability or expense,
including reasonable attorney's fees, that may be imposed on, incurred by or
asserted against the Issuer, the Depositor, the Eligible Lender Trustee, the
Indenture Trustee, the Securities Insurer, the Swap Counterparty, the
Administrator or the holders of Notes or any of the officers, directors,
employees and agents of the Issuer, the Depositor, the Eligible Lender Trustee,
the Indenture Trustee, the Securities Insurer, the Swap Counterparty or the
Administrator to the extent that such loss, liability or expense arose out of,
or was imposed upon any such Person through, the negligence, willful misfeasance
or bad faith of the Master Servicer (or any Sub-Servicer acting on its behalf)
in the performance of its obligations and duties under this Agreement or by
reason of the reckless disregard of its obligations and duties (or those of any
Sub-Servicer acting on its behalf) under this Agreement, where the final
determination that any such loss, liability or expense arose out of, or was
imposed upon any such Person through, any such negligence, willful misfeasance,
bad faith or recklessness on the part of the Master Servicer (or such
Sub-Servicer acting on its behalf) is established by a court of law, by an
arbitrator or by way of settlement agreed to by the Master Servicer.
Notwithstanding the foregoing, if the Master Servicer is rendered unable, in
whole or in part, by a force outside the control of the parties hereto
(including acts of God, acts of war or terrorism, fires, earthquakes and other
disasters) to satisfy its obligations under this Agreement, the Master Servicer
shall not be deemed to have breached any such obligation upon delivery of
written notice of such event to the other parties hereto, for so long as the
Master Servicer remains unable to perform such obligation as a result of such
event.

                                       58
<PAGE>

            For purposes of this Section, in the event of the termination of the
rights and obligations of the Master Servicer (or any successor thereto pursuant
to Section 7.03 or 7.05) as Master Servicer pursuant to Section 8.01(a), or a
resignation by such Master Servicer pursuant to this Agreement, the Master
Servicer shall be deemed to be the Master Servicer pending appointment of a
successor Master Servicer pursuant to Section 8.02.

            Liability of the Master Servicer under this Section shall survive
the resignation or removal of the Eligible Lender Trustee or the Indenture
Trustee or the termination of this Agreement. If the Master Servicer shall have
made any payments pursuant to this Section and the Person to or on behalf of
whom such payments are made thereafter collects any of such amounts from others,
such Person shall promptly repay such amounts to the Master Servicer, without
interest.

            SECTION 7.03. Merger or Consolidation of, or Assumption of the
Obligations of, Master Servicer. Any Person (a) into which the Master Servicer
may be merged or consolidated, (b) which may result from any merger or
consolidation to which the Master Servicer shall be a party or (c) which may
succeed to the properties and assets of the Master Servicer substantially as a
whole, shall be the successor to the Master Servicer without the execution or
filing of any document or any further act by any of the parties to this
Agreement; provided, however, that the Master Servicer hereby covenants that it
will not consummate any of the foregoing transactions except upon satisfaction
of the following: (i) the surviving Master Servicer, if other than Key Bank USA,
National Association (or affiliate thereof), executes an agreement of assumption
to perform every obligation of the Master Servicer under this Agreement, (ii)
immediately after giving effect to such transaction, no representation or
warranty made pursuant to Section 7.01 shall have been breached and no event
that, after notice or lapse of time, or both, would become a Master Servicer
Default shall have occurred and be continuing, (iii) the surviving Master
Servicer, if other than Key Bank USA, National Association (or affiliate
thereof), shall have delivered to the Eligible Lender Trustee, the Depositor,
the Securities Insurer, the Swap Counterparty and the Indenture Trustee an
Officers' Certificate and an Opinion of Counsel each stating that such
consolidation, merger or succession and such agreement of assumption comply with
this Section and that all conditions precedent, if any, provided for in this
Agreement relating to such transaction have been complied with, and that the
Rating Agency Condition shall have been satisfied with respect to such
transaction, (iv) the surviving Master Servicer shall have a consolidated net
worth at least equal to that of the predecessor Master Servicer, (v) unless Key
Bank USA, National Association (or affiliate thereof) is the surviving entity,
such transaction will not result in a material adverse Federal or state tax
consequence to the Issuer or the holders of Notes and (vi) unless Key Bank USA,
National Association (or affiliate thereof) is the surviving entity, the Master
Servicer shall have delivered to the Eligible Lender Trustee, the Depositor, the
Securities Insurer, the Swap Counterparty, and the Indenture Trustee an Opinion
of Counsel either (A) stating that, in the opinion of such counsel, all
financing statements and continuation statements and amendments thereto have
been executed and filed that are necessary fully to preserve and protect the
interest of the Eligible Lender Trustee and Indenture Trustee, respectively, in
the Financed Student Loans and reciting the details of such filings, or (B)
stating that, in the opinion of such counsel, no such action shall be necessary
to preserve and protect such interests.

                                       59
<PAGE>

            SECTION 7.04. Limitation on Liability of Master Servicer and Others.
Neither the Master Servicer nor any of the directors, officers, employees or
agents of the Master Servicer shall be under any liability to the Issuer, the
Depositor, the Securities Insurer, the Swap Counterparty or the holders of
Notes, except as provided under this Agreement or the Basic Documents, for any
action taken or for refraining from the taking of any action pursuant to this
Agreement or for errors in judgment; provided, however, that this provision
shall not protect the Master Servicer or any such person against any liability
that would otherwise be imposed by reason of willful misfeasance, bad faith or
negligence in the performance of duties or by reason of reckless disregard of
obligations and duties under this Agreement. The Master Servicer and any
director, officer, employee or agent of the Master Servicer may rely in good
faith on the advice of counsel or on any document of any kind prima facie
properly executed and submitted by any person respecting any matters arising
under this Agreement.

            Except as provided in this Agreement or the Basic Documents, the
Master Servicer shall not be under any obligation to appear in, prosecute or
defend any legal action that shall not be incidental to its duties to service
the Financed Student Loans in accordance with this Agreement, and that in its
opinion may involve it in any expense or liability; provided, however, that the
Master Servicer may undertake any reasonable action that it may deem necessary
or desirable in respect of this Agreement and the other Basic Documents and the
rights and duties of the parties to this Agreement and the other Basic Documents
and the interests of the holders of Notes under the Indenture.

            SECTION 7.05. Key Bank USA, National Association, Not To Resign as
Master Servicer. Subject to the provisions of Section 7.03, Key Bank USA,
National Association, shall not resign from the obligations and duties hereby
imposed on it as Master Servicer under this Agreement except (i) that KBUSA
(upon receipt of the written consent of the Securities Insurer (provided that a
Securities Insurer Default has not occurred and is not continuing), such consent
not to be unreasonably withheld or delayed) may assign all of its rights and
obligations as Master Servicer under this Agreement to an Affiliate of KBUSA
that satisfies all the criteria for serving as the Master Servicer hereunder, or
(ii) upon determination that the performance of its duties under this Agreement
shall no longer be permissible under applicable law. Notice of any such (i)
assignment or (ii) determination permitting such resignation of Key Bank USA,
National Association, as Master Servicer shall be communicated to the Eligible
Lender Trustee, the Depositor, the Securities Insurer and the Indenture Trustee
at the earliest practicable time (and, if such communication is not in writing,
shall be confirmed in writing at the earliest practicable time) and any such
determination under (ii) herein shall be evidenced by an Opinion of Counsel to
such effect delivered to the Eligible Lender Trustee, the Depositor, the
Securities Insurer, the Swap Counterparty and the Indenture Trustee concurrently
with or promptly after such notice. No such assignment or resignation shall
become effective until the permitted Affiliate assignee or the Indenture Trustee
or a Successor Master Servicer shall have assumed the responsibilities and
obligations of Key Bank USA, National Association, as Master Servicer in
accordance with Section 8.02.

                                       60
<PAGE>

                                  ARTICLE VIII

                                     Default

            SECTION 8.01. Master Servicer Default; Administrator Default. (a)
Master Servicer Default. If any one of the following events (a "Master Servicer
Default") shall occur and be continuing:

            (1)   any failure by the Master Servicer to deliver (or cause to be
delivered) to the Administrator or the Indenture Trustee, as applicable, for
deposit in any of the Trust Accounts any payment required by the Basic
Documents, which failure continues unremedied for three Business Days after
written notice of such failure is received by the Master Servicer from the
Eligible Lender Trustee, the Indenture Trustee, the Securities Insurer or the
Administrator or after discovery of such failure by an officer of the Master
Servicer; or

            (2)   any failure by the Master Servicer duly to observe or to
perform (or to cause to be observed or performed) in any material respect any
other covenants or agreements of the Master Servicer set forth in this Agreement
or any other Basic Document, which failure shall (i) materially and adversely
affect the rights of the holders of either the Group I or Group II Notes or
(with respect to the Group II Student Loans or Group II Notes only, and provided
that no Securities Insurer Default has occurred and is continuing) the
Securities Insurer (with respect to the Group II Student Loans or Group II Notes
only, in each case as determined by the Securities Insurer) and (ii) continues
unremedied for a period of 60 days after the date on which written notice of
such failure, requiring the same to be remedied, shall have been given (A) to
the Master Servicer by the Indenture Trustee, the Eligible Lender Trustee, or
the Administrator or (B) to the Master Servicer, and to the Indenture Trustee
and the Eligible Lender Trustee (x) with respect to the Group I Notes, by the
Group I Controlling Parties, representing not less than 25% of the Outstanding
Amount of the related Group I Notes, and (y) with respect to the Group II Notes,
by the Securities Insurer (unless the Class II-[ ] Notes and the Class II-[ ]
Notes are no longer outstanding or a Securities Insurer Default shall have
occurred and is continuing, and then by the Group II Controlling Parties,
representing not less than 25% of the Outstanding Amount of the related Group II
Notes);

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

            (4)   any failure by the Master Servicer to comply with any
applicable requirements under the Higher Education Act resulting in a loss of
its eligibility, if applicable, as a third-party servicer (or the failure of the
Master Servicer to replace promptly any Sub-Servicer that has lost its
eligibility as a third-party servicer);

then, and in each and every case, so long as the Master Servicer Default shall
not have been remedied, either (A) the Indenture Trustee (and with respect to
the Group II Notes only, with the consent of the Securities Insurer (provided no
Securities Insurer Default has occurred and is continuing)), or (B) (x) with
respect to the Group I Student Loans and the Group I Notes, the Group I
Controlling Parties, representing not less than 25% of the Outstanding Amount of
the related Group I Notes, or (y) with respect to the Group II Student Loans and
the Group II Notes, the Securities Insurer (unless the Class II-[ ] Notes and
the Class II-[ ] Notes are no longer

                                       61
<PAGE>

outstanding or a Securities Insurer Default shall have occurred and is
continuing, and then by the Group II Controlling Parties, representing not less
than 25% of the Outstanding Amount of the related Group II Notes), by notice
then given in writing to the Master Servicer (and to the Indenture Trustee and
the Eligible Lender Trustee if given by the Securities Insurer or the requisite
holders of the related group of Notes) may terminate all the rights and
obligations (other than the obligations set forth in Section 7.02 and Section
3.07 hereof) of the Master Servicer with respect to either (a) the Group I or
Group II Student Loans, or (y) the Group I or Group II Notes, as the case may
be, under this Agreement. On or after the receipt by the Master Servicer of such
written notice, all authority and power of the Master Servicer under this
Agreement, whether with respect to the Group I or Group II Student Loans, as
applicable, and the Group I or Group II Notes, as applicable, or otherwise,
shall, without further action, pass to and be vested in the Indenture Trustee or
such successor Master Servicer as may be appointed under Section 8.02; and,
without limitation, the Indenture Trustee and the Eligible Lender Trustee are
hereby authorized and empowered to execute and deliver, for the benefit of the
predecessor Master Servicer, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination, whether to complete the transfer and endorsement of the Group I or
Group II Student Loans, as applicable, and related documents, or otherwise. The
predecessor Master Servicer shall cooperate with the successor Master Servicer,
the Indenture Trustee and the Eligible Lender Trustee in effecting the
termination of the responsibilities and rights of the predecessor Master
Servicer under this Agreement, all Sub-Servicing Agreements and the Custodial
Agreement, including the transfer to the successor Master Servicer of its rights
under all existing and related Sub-Servicing Agreements and the Custodial
Agreement and for administration by it of all cash amounts that shall at the
time be held by the predecessor Master Servicer for deposit, or shall thereafter
be received by it with respect to a Group I or Group II Student Loan, as
applicable. All reasonable costs and expenses (including attorneys' fees)
incurred in connection with transferring the related Financed Student Loan Files
to the successor Master Servicer and amending this Agreement, the related
Sub-Servicing Agreements, the Custodial Agreement and any other Basic Documents
to reflect such succession as Master Servicer pursuant to this Section shall be
paid by the predecessor Master Servicer upon presentation of reasonable
documentation of such costs and expenses. Upon receipt of notice of the
occurrence of a Master Servicer Default, the Eligible Lender Trustee shall give
notice thereof to the Rating Agencies, the Indenture Trustee, the Swap
Counterparty, the Depositor, the Group I and Group II Noteholders and the
Securities Insurer. Notwithstanding the foregoing, the successor Master Servicer
shall have the option to assume the rights of the predecessor Master Servicer
under each related Sub-Servicing Agreement and the Custodial Agreement, or to
enter into new Sub-Servicing Agreements or Custodial Agreement with the existing
or other replacement Sub-Servicers or Custodian, as applicable; provided,
however, that unless the existing Sub-Servicer or Custodian, is in breach of its
applicable Sub-Servicing Agreement or Custodial Agreement, any and all
contractual damages, costs and expenses owed to any Sub-Servicer or Custodian,
under the existing Sub-Servicing Agreements or Custodial Agreement, as
applicable, by reason of such cancellation, shall be borne by the successor
Master Servicer.

            Notwithstanding the foregoing, in the event of the occurrence and
continuance of a Master Servicer Default with respect to one group of Financed
Student Loans and not the other group, (a) the requisite Group I Controlling
Parties may only replace the Master Servicer with respect to the Group I Student
Loans, and (b) the Securities Insurer (or the requisite Group II

                                       62
<PAGE>

Controlling Parties in the event that the Class II-[ ] Notes and the Class II-[
] Notes are no longer outstanding or in the event of the occurrence and
continuance of a Securities Insurer Default) may only replace the Master
Servicer with respect to the Group II Student Loans. Neither the Securities
Insurer nor any one group of Noteholders may replace the Master Servicer with
respect to the Financed Student Loans comprising the other group of Financed
Student Loans; provided, however, that the Indenture Trustee may replace the
Master Servicer with respect to either or both groups of Financed Student Loans
(but only with the consent of the Securities Insurer (provided that the Class
II-[ ] Notes and the Class II-[ ] Notes are no longer outstanding or a
Securities Insurer Default has not occurred and is continuing) with respect to
the Group II Student Loans). If in the event that either (x) the Master Servicer
is terminated with respect to only the Group I Student Loans and the Group I
Notes, the Master Servicer shall remain liable under this Agreement for all of
its obligations hereunder with respect to the Group II Student Loans and the
Group II Notes, or (y) the Master Servicer is terminated with respect to only
the Group II Student Loans and the Group II Notes, the Master Servicer shall
remain liable under this Agreement for all of its obligations hereunder with
respect to the Group I Student Loans and the Group I Notes. Any successor Master
Servicer shall only succeed to the rights and obligations with respect to which
the Master Servicer has been terminated. In the event that there are two Master
Servicers, each Master Servicer shall master service its respective group of
student loans and notes in the manner set forth in this Agreement and shall
cooperate with the other Master Servicer to the extent necessary for each Master
Servicer to fulfill its respective obligations hereunder.

            In addition, in the event that the senior long-term debt rating of
the Master Servicer is lowered below "A3," "A-" or its equivalent by any Rating
Agency, the Securities Insurer (provided that a Securities Insurer Default has
not occurred and is continuing), shall have the right to remove the Master
Servicer with respect to the Group II Student Loans only; provided, however,
that KBUSA shall have the right upon written notification of such removal to
transfer its master servicing obligations to an Affiliate with a long-term
senior debt rating of "A3," "A-" or above from each Rating Agency, and such
Affiliate shall be the successor Master Servicer with respect to the Group II
Student Loans.

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

            (1)   any failure by the Administrator to direct the Indenture
Trustee in writing to make the required transfers of amounts on deposit in any
of the Trust Accounts to the Collection Account, on or before the Business Day
immediately preceding any Monthly Servicing Payment Date or Distribution Date,
as applicable, or any failure by the Administrator to direct the Indenture
Trustee in writing to make any required distributions from the Collection
Account on any Monthly Servicing Payment Date or Distribution Date, as
applicable, which failure continues unremedied for three Business Days after
written notice of such failure is received by the Administrator from the
Indenture Trustee, the Securities Insurer or the Eligible Lender Trustee or
after discovery of such failure by an officer of the Administrator; or

            (2)   any failure by the Administrator duly to observe or to perform
in any material respect any other covenants or agreements of the Administrator
set forth in this Agreement, the Administration Agreement or any other Basic
Document, which failure shall

                                       63
<PAGE>

(i) materially and adversely affect the rights of the holders of Notes or the
Securities Insurer (in each case (provided that no Securities Insurer Default
has occurred and is continuing), as determined by the Securities Insurer) and
(ii) continues unremedied for a period of 60 days after the date on which
written notice of such failure, requiring the same to be remedied, shall have
been given (A) to the Administrator by the Indenture Trustee or the Eligible
Lender Trustee or (B) to the Administrator and to the Indenture Trustee and the
Eligible Lender Trustee by the Securities Insurer (unless the Class II-[ ] Notes
and the Class II-[ ] Notes are no longer outstanding or a Securities Insurer
Default shall have occurred and is continuing, and then by the Group I or Group
II Controlling Noteholders, representing not less than 25% of the Outstanding
Amount of the related Classes of Group I or Group II Notes, as applicable); or

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

then, and in each and every case, so long as the Administrator Default shall not
have been remedied, either the Indenture Trustee with the consent of the
Securities Insurer (provided that no Securities Insurer Default has occurred and
is continuing), or the Securities Insurer (unless a Securities Insurer Default
shall have occurred and is continuing, and then the Group I or Group II
Controlling Noteholders, representing not less than 25% of the Outstanding
Amount of the related Classes of Group I or Group II Notes, as applicable), by
notice then given in writing to the Administrator (and to the Indenture Trustee,
the Securities Insurer, the Swap Counterparty and the Eligible Lender Trustee if
given by the holders of Notes) may terminate all the rights and obligations
(other than the obligations set forth in Section 6.05 hereof) of the
Administrator under this Agreement and the Administration Agreement. On or after
the receipt by the Administrator of such written notice, all authority and power
of the Administrator under this Agreement and the Administration Agreement,
whether with respect to Notes or the Financed Student Loans or otherwise, shall,
without further action, pass to and be vested in the Indenture Trustee or such
successor Administrator as may be appointed under Section 8.02; and, without
limitation, the Indenture Trustee and the Eligible Lender Trustee are hereby
authorized and empowered to execute and deliver, for the benefit of the
predecessor Administrator, as attorney-in-fact or otherwise, any and all
documents and other instruments, and to do or accomplish all other acts or
things necessary or appropriate to effect the purposes of such notice of
termination. The predecessor Administrator shall cooperate with the successor
Administrator, the Indenture Trustee and the Eligible Lender Trustee in
effecting the termination of the responsibilities and rights of the predecessor
Administrator under this Agreement and the Administration Agreement. All
reasonable costs and expenses (including attorneys' fees) incurred in connection
with amending this Agreement and the Administration Agreement to reflect such
succession as Administrator pursuant to this Section shall be paid by the
predecessor Administrator upon presentation of reasonable documentation of such
costs and expenses. Upon receipt of notice of the occurrence of a Administrator
Default, the Eligible Lender Trustee shall give notice thereof to the Rating
Agencies, the Securities Insurer and the Swap Counterparty.

            In addition, in the event that the senior long term debt rating of
the Administrator is lowered below "A3", "A-" or its equivalent by any Rating
Agency, the Securities Insurer (provided that a Securities Insurer Default has
not occurred and is continuing), shall have the right to remove the
Administrator with respect to the Group II Student Loans only; provided,
however, that KBUSA shall have the right upon written notification of such
removal to transfer its trust administration obligations to an Affiliate with a
long term senior debt rating of "A3",

                                       64
<PAGE>

"A-" or above from each Rating Agency, and such Affiliate shall be the successor
Administrator with respect to the Group II Student Loans.

            SECTION 8.02. Appointment of Successor. (a) Upon receipt by the
Master Servicer or the Administrator, as the case may be, of notice of
termination (or, with respect to the Master Servicer of partial termination)
pursuant to Section 8.01, or the resignation by the Master Servicer or the
Administrator, as the case may be, in accordance with the terms of this
Agreement, the predecessor Master Servicer or Administrator, as the case may be,
shall continue to perform its functions as Master Servicer or Administrator, as
the case may be, under this Agreement or under this Agreement and the
Administration Agreement, as the case may be, in the case of termination, only
until the date specified in such termination notice or, if no such date is
specified in a notice of termination, until receipt of such notice and, in the
case of resignation, until the later of (x) the date 120 days from the delivery
to the Eligible Lender Trustee and the Indenture Trustee of written notice of
such resignation (or written confirmation of such notice) in accordance with the
terms of this Agreement and (y) the date upon which the predecessor Master
Servicer or Administrator, as the case may be, shall become unable to act as
Master Servicer or Administrator, as the case may be, as specified in the notice
of resignation and accompanying Opinion of Counsel. In the event of the
termination (or, with respect to the Master Servicer of partial termination)
hereunder of a Master Servicer or the Administrator, as the case may be, the
Issuer shall appoint, (x) with respect to the Group I Notes, provided that the
Rating Agency Condition is satisfied, or (y) with respect to the Group II Notes,
with the consent of the Securities Insurer (provided that no Securities Insurer
Default has occurred and is continuing), a successor Master Servicer (with
respect to the affected group or groups of Financed Student Loans) or
Administrator, as the case may be, acceptable to the Indenture Trustee, and the
successor Master Servicer or Administrator, as the case may be, shall accept its
appointment by a written assumption in form acceptable to the Indenture Trustee.
In the event that a successor Master Servicer or Administrator, as the case may
be, has not been appointed at the time when the predecessor Master Servicer or
Administrator, as the case may be, has ceased to act as Master Servicer or
Administrator in accordance with this Section, the Indenture Trustee without
further action shall automatically be appointed the successor Master Servicer or
Administrator, as the case may be, and the Indenture Trustee shall be entitled
to the applicable portion of the Master Servicing Fee or the Administration Fee,
as the case may be. Notwithstanding the above, the Indenture Trustee shall, if
it shall be unwilling or legally unable so to act, appoint or petition a court
of competent jurisdiction to appoint, in each case with the consent of the
Securities Insurer which consent shall not be unreasonably withheld, any
established institution whose regular business shall include the servicing of
student loans, as the successor to the Master Servicer under this Agreement or
to the Administrator under this Agreement and the Administration Agreement;
provided, however, that such right to appoint or to petition for the appointment
of any such successor Master Servicer shall in no event relieve the Indenture
Trustee from any obligations otherwise imposed on it under the Basic Documents
until such successor has in fact assumed such appointment.

            (b)   Upon appointment, the successor Master Servicer or
Administrator, as the case may be (including the Indenture Trustee acting as
successor Master Servicer or Administrator, as the case may be), shall be the
successor in all respects to the predecessor Master Servicer (but only with
respect to the group of Financed Student Loans with respect to which it is
replacing the Master Servicer) or Administrator, as the case may be, and shall
be

                                       65
<PAGE>

subject to all the responsibilities, duties and liabilities placed on the
predecessor Master Servicer or Administrator, as the case may be, that arise
thereafter or are related thereto and shall be entitled to an amount agreed to
by such successor Master Servicer or Administrator (which shall not exceed the
applicable portion of the Master Servicing Fee or the Administration Fee, as the
case may be, unless such compensation arrangements have been consented to by the
Securities Insurer (with respect to the Group II Student Loans and Group II
Notes only and provided that no Securities Insurer Default has occurred and is
continuing) and will not result in a downgrading of the related Group of Notes
by any Rating Agency) and all the rights granted to the predecessor Master
Servicer or Administrator, as the case may be, by the terms and provisions of
this Agreement.

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

            SECTION 8.03. Notification to Noteholders. Upon any termination of,
or appointment of a successor to, the Master Servicer or the Administrator, as
the case may be, pursuant to this Article VIII, the Indenture Trustee shall give
prompt written notice thereof to holders of the related group of Notes, the
Securities Insurer, the Depositor and the Rating Agencies (which, in the case of
any such appointment of a successor, shall consist of prior written notice
thereof to the Depositor, the Securities Insurer and the Rating Agencies).

            SECTION 8.04. Waiver of Past Defaults. (A) With respect to all
Master Servicer Defaults, (x) with respect to the Group I Student Loans and the
Group I Notes, the Group I Controlling Parties, representing not less than 25%
of the Outstanding Amount of the related Group I Notes, or (y) with respect to
the Group II Student Loans and the Group II Notes, the Securities Insurer
(unless the Class II-[ ] Notes and the Class II-[ ] Notes are no longer
outstanding or a Securities Insurer Default shall have occurred and is
continuing, and then the Group II Controlling Parties, representing not less
than 25% of the Outstanding Amount of the related Group II Notes), may waive in
writing any default by the Master Servicer in the performance of its obligations
hereunder, but only with respect to the related group of Financed Student Loans,
and (B) with respect to all Administrator Defaults, the Securities Insurer
(unless a Securities Insurer Default shall have occurred and is continuing, and
then the Group I and Group II Controlling Noteholders, representing, in the
aggregate, not less than 25% of the Outstanding Amount of all of the related
Group I and Group II Notes), may waive in writing any default by the
Administrator in the performance of its obligations hereunder and under the
Administration Agreement, and any consequences thereof, except a default in
making any required deposits to or payments from any of the Trust Accounts (or
giving instructions regarding the same) in accordance with this Agreement. Upon
any such waiver of a past default, such default shall cease to exist, and any
Master Servicer Default or Administrator Default arising therefrom shall be
deemed to have been remedied for every purpose of this Agreement and the
Administration

                                       66
<PAGE>

Agreement. No such waiver shall extend to any subsequent or other default or
impair any right consequent thereto.

                                   ARTICLE IX

                                   Termination

            SECTION 9.01. Termination. (a) Optional Purchase of All Financed
Student Loans by the Master Servicer. As of the last day of any Collection
Period immediately preceding a Distribution Date as of which the sum of the then
outstanding Pool Balance is 10% or less of the Initial Financed Student Loan
Pool Balance, the Master Servicer shall have the option to purchase the Trust
Estate, other than the Trust Accounts; provided, however, that, unless each
Rating Agency agrees otherwise, the Master Servicer may not effect any such
purchase so long as the rating on its long-term debt obligations is less than
Baa3 by Moody's, BBB by S&P, unless the Administrator shall have given notice to
each of the Rating Agencies and the Eligible Lender Trustee, the Securities
Insurer, the Swap Counterparty and the Indenture Trustee shall have received an
Opinion of Counsel to the effect that such purchase would not constitute a
fraudulent conveyance. To exercise such option, the Master Servicer shall
deposit pursuant to Section 5.04 in each sub-account of the Collection Account
an amount equal to the aggregate Purchase Amount for the Group I and Group II
Student Loans and the related rights with respect thereto, plus the appraised
value of any such other property held by the Trust other than the Trust
Accounts, such value to be determined by an appraiser mutually agreed upon by
the Master Servicer and the Eligible Lender Trustee, and shall succeed to all
interests in and to the Trust; provided, however, that the Master Servicer may
not effect such purchase if the aggregate Purchase Amount to be so deposited in
the Collection Account does not equal or exceed an amount equal to the sum of
(i) the unpaid principal amount of all the Notes then outstanding plus accrued
and unpaid interest thereon at the applicable Note Interest Rates to the date of
exercise including the amount of all unpaid Noteholders' Interest Index
Carryover (with respect to each Class of Notes other than the Class II-[ ]
Notes) with respect thereto and (ii) all amounts then owed to each of the
Securities Insurer, the Swap Counterparty and the Cap Provider, if any.

            (b)   The Put Options. (i) With respect to each of the Put Options,
on or before the Distribution Date that is three months prior to the Put Option
Exercise Date, the Indenture Trustee (or the Administrator acting on its behalf)
shall solicit exercise instructions from the Group I and Group II Controlling
Noteholders regarding the Group I and Group II Put Option, respectively. The
Indenture Trustee (or the Administrator acting on its behalf) shall provide a
description of the Group I or Group II Put Option, as applicable, and copies of
such other related documents as it deems advisable, in its sole judgment (or as
is reasonably requested by any Noteholder), to assist the applicable Noteholders
in determining whether to direct the exercise of the Group I or Group II Put
Option, as the case may be. If a majority in interest (based on then respective
Outstanding Amounts) of the Group I or Group II Controlling Noteholders direct
the Indenture Trustee, in writing, within 5 Business Days of the Put Option
Exercise Date, to exercise the Group I or Group II Put Option, as the case may
be, then the Indenture Trustee shall exercise the Group I or Group II Put
Option, as applicable, on the Put Option Exercise Date, in accordance with the
procedures set forth in the Group I or Group II Put Option Agreement, as
applicable.

                                       67
<PAGE>

            (ii)  Notwithstanding the provisions of clause (b)(i) above, the
      Indenture Trustee shall not exercise the Group I or Group II Put Option,
      as applicable, on the Put Option Exercise Date if it has been advised by
      the Administrator (in its capacity as calculation agent under the Group I
      or Group II Put Option Agreement, as applicable), that the related Put
      Option Exercise Price to be received from the Put Option Provider would be
      less than the related Minimum Acceptable Put Exercise Option Price (plus
      all amounts then on deposit in the Group I or Group II Reserve Account, as
      applicable).

            (iii) In the event that the Indenture Trustee is not directed by a
      majority in interest of the Group I or Group II Controlling Noteholders,
      as applicable, to exercise the Group I or Group II Put Option,
      respectively, all distributions on the Group I or Group II Notes,
      respectively, will continue to be made on each succeeding Distribution
      Date in the manner provided in Section 5.05(c) above, and the provisions
      of Section 9.01(c) below shall not be applicable.

            (iv)  In the event that the Indenture Trustee is directed to
      exercise the Group I or Group II Put Option, as the case may be, by a
      majority in interest of the Group I or Group II Controlling Noteholders,
      respectively, but is unable to comply with such directions due to the
      conditions set forth in clause (b)(ii) above being applicable, the
      Specified Collateral Balance for the Group I or Group II Notes, as
      applicable, shall be reduced to zero for all subsequent Distribution Dates
      and distributions on the Group I or Group II Notes, respectively, will
      continue to be made on each succeeding Distribution Date in the manner
      provided in Section 5.05(c) above, and the provisions of Section 9.01(c)
      below shall be applicable.

            (c)   Auctions of Financed Student Loans. (i) In the event that (x)
the Group I or Group II Put Option is exercised and the Put Option Provider
defaults on its obligations with respect to the Group I or Group II Put Option
Agreement, as the case may be, or (y) the Indenture Trustee is directed to
exercise the Group I or Group II Put Option, as the case may be, by a majority
in interest the Group I or Group II Controlling Noteholders, respectively, but
is unable to comply with such directions due to the conditions set forth in
clause (b)(ii) above being applicable, any related Group I or Group II Student
Loans, as applicable, remaining in the Trust as of the end of the Collection
Period immediately preceding the [ ] [ ] Distribution Date will be offered (and
shall be offered again at the end of each or any subsequent Collection Period if
so instructed in writing by a majority of the Group I or Group II Controlling
Noteholders, as the case may be, with respect to the Group I or Group II Student
Loans, respectively) for sale by the Indenture Trustee as both a single pool
relating to both groups of Financed Student Loans (but only in the event that
both groups of Financed Student Loans are affected by sub-clause (x) or (y)
above) (a "Single Pool Sale") and in two separate pools, one relating to each
group of Financed Student Loans (but only in the event that such group of
Financed Student Loans is affected by sub-clause (x) or (y) above) (a "Two Pool
Sale"). [Notwithstanding the foregoing, if a Coordination Agreement requires the
offering of the Access Loans to PHEAA, TERI and/or LAI, the Indenture Trustee
shall, in accordance with Section 10.06(a) of this Agreement, separately offer
for sale the Financed Student Loans that are Access Loans as one or two separate
sub-pools and shall combine the bids received with respect to such sub-pool or
sub-pools with the bids received with respect to the other related group or
groups of Financed Student Loans in determining whether the related Minimum
Purchase Amount requirement has been met.]

                                       68
<PAGE>

            (ii)  If at least two bids are received, with respect to a Single
      Pool Sale, the Indenture Trustee will solicit and resolicit bids from all
      participating bidders until only one bid remains for all related Financed
      Student Loans or until the remaining bidders decline to resubmit bids;
      and, with respect to a Two Pool Sale, if at least two bids are received
      for either pool of Group I or Group II Student Loans, as applicable, the
      Indenture Trustee will solicit and resolicit bids from all participating
      bidders until only one bid remains with respect to each such pool of Group
      I or Group II Student Loans, as applicable, or until the remaining bidders
      decline to resubmit bids.

            (iii) At the conclusion of the bidding process, the Indenture
      Trustee shall accept the higher of the results produced from a Single Pool
      Sale or from a combination of two bids from a Two Pool Sale; provided,
      however, that in either case, no such bid or bids shall be accepted unless
      such single bid or combination of two bids meets or exceeds the related
      Minimum Purchase Amount; and provided, further, that with respect to a Two
      Pool Sale, if the related Minimum Purchase Amount is met or exceeded with
      respect to either, but not both, of the Group I and Group II Student
      Loans, the Indenture Trustee shall accept the bid and consummate the sale
      of the Group I or Group II Student Loans, as applicable, that at least
      meets the related Minimum Purchase Amount, and reject the bid and not
      consummate a sale of the Group I or Group II Student Loans, as applicable,
      with respect to the bid that does not at least meet the related Minimum
      Purchase Amount.

            (iv)  In connection with the determination of the related Minimum
      Purchase Amount, the Indenture Trustee may consult, and, at the direction
      of a majority in interest of the Group I or Group II Controlling
      Noteholders, as applicable, shall consult, with a financial advisor (which
      may be the Administrator) to determine if the fair market value of the
      Financed Student Loans has been offered. The proceeds of any such sale
      with respect to the Group I or Group II Student Loans will be applied in
      the order of priority set forth in Section 5.04(b)(X) or (Y), as
      applicable, of the Indenture. If a sale of either the Group I or Group II
      Student Loans is not consummated in accordance with the foregoing, the
      Indenture Trustee may, (or shall, at the written direction of the Group I
      or Group II Controlling Noteholders, as applicable), solicit bids to
      purchase the Group I or Group II Student Loans, as the case may be, on
      future Distribution Dates upon terms similar to those described above. In
      addition, the Indenture Trustee, the Securities Insurer, the Swap
      Counterparty, the Eligible Lender Trustee and each Rating Agency shall be
      provided with an Opinion of Counsel that any such sale of the Financed
      Student Loans would not constitute a fraudulent conveyance.

            (v)   In the event of any auction of Group I or Group II Student
      Loans, neither KeyCorp nor any of its Affiliates (including, without
      limitation, KBUSA, the Depositor and the Put Option Provider) may offer
      bids to purchase any such Financed Student Loans.

            (d)   Notice. As described in Article IX of the Trust Agreement,
notice of any termination of the Trust shall be given by the Administrator to
the Eligible Lender Trustee, the Securities Insurer and the Indenture Trustee as
soon as practicable after the Administrator has received notice thereof.

                                       69
<PAGE>

            (e)   Succession. Following the satisfaction and discharge of the
Indenture and the payment in full of the principal of and interest on the Notes,
and all amounts due and owing to the Securities Insurer and the Swap
Counterparty, the holders of Certificates will succeed to the rights of the
holders of Notes hereunder and the Eligible Lender Trustee will succeed to the
rights of (except for the rights of the Indenture Trustee which have accrued
prior to the satisfaction and discharge of the Indenture and the payment in full
of the principal of an interest on the Notes), and assume the obligations of,
the Indenture Trustee pursuant to this Agreement and any other Basic Documents.

                                   ARTICLE X

             Additional Provisions Regarding Financed Student Loans

            SECTION 10.01. Periodic Reports. [No later than the fifteenth day of
each month, and for so long as the Eligible Lender Trustee on behalf of the
Trust shall own the Financed Student Loans, the Trust shall furnish to LAI or
cause to be furnished in an electronic form suitable to LAI, a record of all
Financed Student Loans which are Access Loans (the "Record"), as of the last day
of the preceding month. The Master Servicer shall (or shall cause the applicable
Sub-Servicers to) furnish the Record to LAI on behalf of the Trust (or on behalf
of the Indenture Trustee in the event that the Indenture Trustee becomes the
owner of the Financed Student Loans) as required by this Section 10.01. The
Master Servicer, acting on behalf of the Trust, shall honor LAI's reasonable
request for additional Records, at LAI's expense. The Record shall be on a
borrower level, by loan, and shall include, but need not be limited to, the
information required to be delivered by KBUSA to LAI pursuant to the second
paragraph of Section 10.7 of the 1996-1998 Coordination Agreement. The Master
Servicer acknowledges and agrees that the costs and expenses to produce and
distribute (or to cause the applicable Sub-Servicers to produce and distribute)
the Record are part of the data transfer fee payable to it pursuant to the
Servicing Fee Schedule, attached as Schedule E to this Agreement and agrees that
no additional fees will be payable by the Trust or the Administrator to produce
and deliver the Record.

            In addition to the foregoing Record, the parties hereto acknowledge
and agree that LAI may obtain from the Master Servicer (or the applicable
Sub-Servicers) at the sole cost and expense of LAI such additional information
as LAI may reasonably request concerning the Financed Student Loans which are
Access Loans, including, but not limited to, information on defaults, average
principal balance, and complaints. Any such request shall be made in writing to
the Administrator, with a copy to the Eligible Lender Trustee and the Master
Servicer. The Trust shall not be obligated to incur or pay any costs or expenses
associated with the production or delivery of such additional information,
except that, if the additional information requested by LAI is contained in any
monthly or other periodic report produced by the Master Servicer (or a
Sub-Servicer acting on its behalf) and delivered to the Trust (or to the
Administrator on behalf of the Trust) pursuant to this Agreement, the Trust
shall provide a copy of such report, or excerpts therefrom, to LAI and the
Administrator shall bear all photocopying and postage charges for producing and
mailing such copy.]

                                       70
<PAGE>

            The Indenture Trustee agrees to assume and perform the obligations
of the Trust under this Section 10.01 in the event that the Indenture Trustee
forecloses upon its security interest in and becomes the owner of the Financed
Student Loans.

            SECTION 10.02. Cooperation. [With regard to the Financed Student
Loans which are Access Loans, the Trust, the Indenture Trustee, the Eligible
Lender Trustee, the Master Servicer and the Administrator each agree to
cooperate with each other, with each applicable Sub-Servicer and LAI, with the
other parties to the Coordination Agreements and with each of their internal or
external auditors, or governmental examiners, at the expense of the party
requesting such cooperation, and to provide any information regarding
origination, disbursement, servicing, and data collection relating to such loans
as reasonably requested by the other parties, their auditors, or governmental
examiners as necessary or desirable for the performance of an audit or
examination. In that regard, each party shall make available any necessary
supporting records to each other party and shall resolve any discrepancy claimed
to exist in such records to the reasonable satisfaction of the other party
within 30 days of the date that the other party has claimed that a discrepancy
exists. Notwithstanding the foregoing, the parties acknowledge that audit
reviews conducted during heavy processing periods may disrupt such operations.
Accordingly, unless a party has reason to believe that another party is in
material breach of the performance of its obligations under this Agreement, the
Administration Agreement, the Trust Agreement or the Indenture, reviews by
internal or external auditors shall only be scheduled during the months of
[January, February, April, May, June, September, October, November or
December].]

            SECTION 10.03. Confidentiality. Each party to this Agreement and the
Indenture Trustee agrees to maintain the confidentiality of all data, materials
and information relating to [The Access Group(SM) Loan Program and] the Financed
Student Loans entrusted to it by another party hereto or any party to any of the
Coordination Agreements. Each party also agrees not to use such data, materials
and information for any purpose other than the limited purpose of performing its
obligations under this Agreement, the Administration Agreement, the Indenture,
the Trust Agreement or the Coordination Agreements. This section shall not be
deemed to preclude the disclosure of (i) information relating to the historical
performance of the Financed Student Loans (including, but not limited to,
statistical information relating to defaults, prepayments, consolidations,
deferrals and forbearances) by KBUSA or the Administrator or, with the consent
of the Administrator, by the Eligible Lender Trustee or Indenture Trustee, (ii)
such information as in any of the Master Servicer's (or any Sub-Servicer's
acting on behalf of the Master Servicer), Administrator's, Eligible Lender
Trustee's or Indenture Trustee's discretion may be required under any of this
Agreement, the Trust Agreement, the Indenture or the Administration Agreement to
be disclosed to holders of the Notes, (iii) such information as may be required
to be disclosed under applicable laws, rules, regulations or governmental
orders, (iv) information obtained by the Indenture Trustee in the performance of
its obligations as Indenture Trustee, provided that the Indenture Trustee shall
maintain the confidentiality of all account level and borrower level
information, including without limitation, the borrower's name, address and
social security number and the account balance and account history or (v)
[disclosure by LAI of information in the Record or other information received by
LAI pursuant to Section 10.01 of this Agreement.]

                                       71
<PAGE>

            SECTION 10.04. Future Purchases. [The Trust, the Eligible Lender
Trustee and the Indenture Trustee each hereby agree that, in the event of any
sale or other transfer of any Financed Student Loans that are Access Loans to
any third party, the Trust, the Eligible Lender Trustee or the Indenture
Trustee, as the case may be, as seller, or the Administrator acting on their
behalf, (i) shall use reasonable efforts to obtain from the purchaser or
transferee of such Access Loans an agreement in form and substance satisfactory
to LAI pursuant to which such purchaser or transferee agrees to observe and
comply with the obligations of the parties to this Agreement under Sections
10.02 and 10.03 hereof and the obligations of the Trust, the Eligible Lender
Trustee or the Indenture Trustee, as the case may be, as seller, or the
Administrator acting on its behalf, under this clause (i) of Section 10.04
hereof and (ii) shall obtain from any such purchaser or transferee an agreement
to provide LAI with prior notice of any future sale of such Access Loans, or
portion thereof, acquired by such purchaser or transferee and an agreement to
comply with the obligations of the Trust under Section 10.01 and the obligations
of the seller under this clause (ii) of Section 10.04 and under the last
sentence of Section 10.06(a) of this Agreement (provided, however, that if the
purchaser or transferee does not retain the Master Servicer (or the related
Sub-Servicer) as servicer, the obligation to deliver "Reports" shall be
construed as an obligation to deliver reports containing information
substantially similar to the information contained in Reports).]

            SECTION 10.05. Private Guarantee Fee. [Each of the Depositor and
KBUSA acknowledges and agrees that, with respect to the Access Loans that are
"Privately Guaranteed Loans" (as defined in the 1992, 1993-1995 and 1996-1998
Coordination Agreements) that have not yet entered repayment and are Financed
Student Loans, KBUSA retains the obligation, pursuant to Section 9.2 of the
1992, 1993-1995 and 1996-1998 Coordination Agreements, to advance to the
borrower an additional private guarantee fee equal to 2% of the original
principal amount of any such Privately Guaranteed Loan made to a student since
the commencement of the 1992-1993 Law Access(R) Program through the 1995-1996
Access Group Loan Program, and, commencing with the 1996-1998 Access Group Loan
Program a fee of 4% of the original principal amount of each LAL Loan, 3% of
each GAL Loan and BEL Loan and 2% for each MAL Loan, DAL Loan and REL Loan (each
such term as defined in the 1992, 1993-1995 and 1996-1998 Coordination
Agreements). The proceeds of such advances shall be remitted in accordance with
the 1992, 1993-1995 and 1996-1998 Coordination Agreements and Assigned
Agreements.]

            SECTION 10.06. Bids/First Refusal Rights. (a) [If required pursuant
to a Coordination Agreement (and only to the extent required thereunder), in
connection with any contemplated sale of any Financed Student Loans pursuant to
Section 9.01(c) of this Agreement, the Indenture Trustee, on behalf of the
Trust, shall notify [PHEAA, ASA, LAI and TERI] of any proposed solicitation of
bids or offers to purchase the pool of Access Loans offered for sale as part of
a Two Pool Sale, such notice to be delivered not less than thirty (30) days
prior to the date upon which bids or offers are to be received by the Indenture
Trustee. Each of [PHEAA, TERI and LAI] shall be given an opportunity to submit a
bid or offer to purchase all such Access Loans being offered for sale within
such thirty (30) day period and if no other bid exceeds [PHEAA's, TERI's or
LAI's bid and if PHEAA's, TERI's or LAI's] bid, in combination with the highest
bid for the other pool of Financed Student Loans being sold, is equal to or in
excess of the Minimum Purchase Amount the Indenture Trustee, on behalf of the
Trust, shall convey such pool of Access Loans offered for sale to whichever of
[PHEAA, TERI or LAI], as the case may

                                       72
<PAGE>

be, submitted the highest bid. If no combination of bids that are received
pursuant to any solicitation process in connection with a Two Pool Sale are
equal to or in excess of the Minimum Purchase Amount, the Indenture Trustee will
not consummate a sale of such Financed Student Loans. The Indenture Trustee, on
behalf of the Trust, shall require any purchaser or transferee who acquires
Financed Student Loans that are Access Loans to acquire all Financed Student
Loans of a borrower owned by the Trust and not in default, except that, with
regard thereto, the Indenture Trustee, on behalf of the Trust, may sell or
transfer to a purchaser or transferee all Financed Federal Loans of a borrower
and sell or transfer to a different purchaser or transferee all Financed
Guaranteed Private Loans of the same borrower.]

            (b)   The provisions of this Section 10.06 shall not apply to any
sale or other transfer of any Financed Student Loans to the Put Option Provider
pursuant to the exercise of the Group I or Group II Put Option, or to KBUSA, the
Administrator or the Master Servicer (or a Sub-Servicer acting in its stead) as
may be required or permitted under this Agreement or any Guarantor in connection
with the enforcement of any applicable Guarantee Agreement. [KBUSA acknowledges
that if any Financed Student Loan that is an Access Loan is reacquired by it,
such Financed Student Loan shall from the time of such reacquisition become
subject to the restrictions and requirements on sale or transfer of loans by
KBUSA under the applicable Coordination Agreement.]

            SECTION 10.07. Consolidation Loans. [The parties to this Agreement,
to the extent applicable, hereby acknowledge and agree that, solely for purposes
of allocating consolidation loans that relate to Access Loans among lenders,
pursuant to Section 8.1 of the 1996-1998 Coordination Agreement, Section 8.1 of
the 1993-1995 Coordination Agreement, Section 8.1 of the 1992 Coordination
Agreement and any similar provision in any similar Coordination Agreement with
respect to subsequent academic years, KBUSA, shall be deemed to be the owner of,
and lender on, all Financed Student Loans.]

                                   ARTICLE XI

                                  Miscellaneous

            SECTION 11.01. Amendment. This Agreement may be amended by the
Depositor, the Master Servicer, the Administrator and the Eligible Lender
Trustee, with the consent of the Indenture Trustee and (unless any such proposed
amendment does not affect the Group II Student Loans or the Group II Insured
Notes or the Securities Insurer as evidenced by an Opinion of Counsel of the
Depositor (who shall not be an employee of KBUSA or any of its Affiliates)
regarding the lack of changes to any legal rights and remedies of the Group II
Insured Noteholders or the Securities Insurer, and a confirmation from each
Rating Agency that such amendment will not result in the downgrading of the then
current ratings of any of the Group II Insured Notes (without regard to the
Group II Insured Notes Guaranty Insurance Policy), the Securities Insurer, but
without the consent of the Swap Counterparty or any of the holders of Notes, to
cure any ambiguity, to correct or supplement any provisions in this Agreement or
for the purpose of adding any provisions to or changing in any manner or
eliminating any of the provisions in this Agreement or of modifying in any
manner the rights of the holders of Notes; provided, however, that such action
shall not, as evidenced by an Opinion of Counsel delivered to the Eligible
Lender Trustee, the Securities Insurer, the Swap Counterparty and the Indenture

                                       73
<PAGE>

Trustee, adversely affect in any material respect the interests of any holder of
Notes, the Securities Insurer or the Swap Counterparty.

            This Agreement may also be amended from time to time by the
Depositor, the Master Servicer, the Administrator and the Eligible Lender
Trustee, with the consent of the Indenture Trustee, the consent of a majority in
interest of the Group I Controlling Parties (unless any such proposed amendment
does not affect the Group I Student Loans or the Group I Notes as evidenced by
an Opinion of Counsel of the Depositor (who shall not be an employee of KBUSA or
any of its Affiliates) regarding the lack of changes to any legal rights and
remedies of the Group I Noteholders, and a confirmation from each Rating Agency
that such amendment will not result in the downgrading of the then current
ratings of any of the Group I Notes), the Securities Insurer (unless the Class
II-[ ] Notes and the Class II-[ ] Notes are no longer outstanding or a
Securities Insurer Payment Default has occurred and is continuing, then in such
case a majority in interest of the Group II Controlling Parties (unless any such
proposed amendment does not affect the Group II Student Loans or the Group II
Insured Notes or the Securities Insurer as evidenced by an Opinion of Counsel of
the Depositor (who shall not be an employee of KBUSA or any of its Affiliates)
regarding the lack of changes to any legal rights and remedies of the Group II
Insured Noteholders or the Securities Insurer, and a confirmation from each
Rating Agency that such amendment will not result in the downgrading of the then
current ratings of any of the Group II Insured Notes (without regard to the
Group II Insured Notes Guaranty Insurance Policy)) and the Swap Counterparty
(which shall not be unreasonably withheld), for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
this Agreement or of modifying in any manner the rights of the holders of any
Class of Notes; provided, however, that no such amendment shall (a) increase or
reduce in any manner the amount of, or accelerate or delay the timing of,
collections of payments with respect to Group I or Group II Student Loans or
distributions that shall be required to be made for the benefit of the holders
of Group I or Group II Notes or (b) amend the aforesaid percentage of the
Outstanding Amount of the related Class or Classes of Notes, which are required
to consent to any such amendment, without the consent of all outstanding holders
of all Classes of Notes affected by such amendment (notwithstanding anything to
the contrary contained in the Indenture or the Trust Agreement, such rights of
consent granted to the holders of the Notes contained in clauses (a) and (b) of
this proviso shall not be exercisable by the Group I Controlling Noteholders on
behalf of all of the Group I Noteholders or by the Securities Insurer on behalf
of all of the Group II Insured Noteholders).

            Promptly after the execution of any such amendment or consent (or,
in the case of the Rating Agencies, five Business Days prior thereto), the
Eligible Lender Trustee shall furnish written notification of the substance of
such amendment or consent to the Depositor, each holder of Certificates (if not
the Depositor), the Indenture Trustee, the Securities Insurer, the Swap
Counterparty and each of the Rating Agencies.

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

            Prior to the execution of any amendment to this Agreement, the
Eligible Lender Trustee and the Indenture Trustee shall be entitled to receive
and rely upon an Opinion of

                                       74
<PAGE>

Counsel stating that the execution of such amendment is authorized or permitted
by this Agreement and the Opinion of Counsel referred to in Section 11.02(i)(1).
The Eligible Lender Trustee and the Indenture Trustee may, but shall not be
obligated to, enter into any such amendment which affects the Eligible Lender
Trustee's or the Indenture Trustee's, as applicable, own rights, duties or
immunities under this Agreement or otherwise.

            SECTION 11.02. Protection of Interests in Trust. (a) The Depositor
shall execute and file such financing statements and cause to be executed and
filed such continuation statements, all in such manner and in such places as may
be required by law fully to preserve, maintain, and protect the interest of the
Issuer, the Eligible Lender Trustee, the Securities Insurer, the Swap
Counterparty and the Indenture Trustee in the Group I and/or Group II Student
Loans, as applicable, and in the proceeds thereof. The Depositor shall deliver
(or cause to be delivered) to the Eligible Lender Trustee, the Securities
Insurer, the Swap Counterparty and the Indenture Trustee file-stamped copies of,
or filing receipts for, any document filed as provided above, as soon as
available following such filing.

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

            (c)   The Depositor and the Master Servicer shall have an obligation
(and the Master Servicer shall cause each Sub-Servicer and the Custodian) to
give the Eligible Lender Trustee, the Securities Insurer, the Swap Counterparty
and the Indenture Trustee at least 60 days' prior written notice of any change
in its jurisdiction of organization, if, as a result of such change, the
applicable provisions of the UCC would require the filing of any amendment of
any previously filed financing or continuation statement or of any new financing
statement and shall promptly file (or cause to be filed) any such amendment. The
Master Servicer shall (and shall cause each Sub-Servicer and the Custodian to)
at all times maintain each office from which it shall service Financed Student
Loans (as applicable) and its jurisdiction of organization within the United
States of America.

            (d)   The Master Servicer shall (and shall cause the applicable
Sub-Servicer or Custodian, as applicable, to) maintain accounts and records as
to each Financed Student Loan accurately and in sufficient detail to permit (i)
the reader thereof to know at any time the status of such Financed Student Loan,
including payments and recoveries made and payments owing (and the nature of
each) and (ii) reconciliation between payments or recoveries on (or with respect
to) each Financed Student Loan and the amounts from time to time deposited in
the applicable sub-account of the Collection Account in respect of such Financed
Student Loan.

            (e)   The Master Servicer shall (and shall cause the applicable
Sub-Servicer or Custodian, as applicable, to) maintain its computer systems so
that, from and after the time of sale under this Agreement of the Financed
Student Loans, the Master Servicer's (or the related

                                       75
<PAGE>

Sub-Servicer's or Custodian's, as applicable) master computer records (including
any backup archives) that refer to a Financed Student Loan shall indicate
clearly the interest of the Issuer, the Eligible Lender Trustee and the
Indenture Trustee in such Financed Student Loan and that such Financed Student
Loan is owned by the Eligible Lender Trustee on behalf of the Issuer and has
been pledged to the Indenture Trustee for the benefit of the related group of
Noteholders, the Swap Counterparty and the Securities Insurer (with respect to
the Group II Student Loans only). Indication of the Issuer's, the Eligible
Lender Trustee's and the Indenture Trustee's interest in a Financed Student Loan
shall be deleted from or modified on the Master Servicer's (or the related
Sub-Servicer's or Custodian's, as applicable) computer systems when, and only
when, the related Financed Student Loan shall have been paid in full or
repurchased.

            (f)   If at any time the Depositor or the Administrator shall
propose to sell, grant a security interest in, or otherwise transfer any
interest in student loans to any prospective purchaser, lender or other
transferee, the Master Servicer shall (or shall cause the applicable
Sub-Servicers or Custodian, as applicable, to) give to such prospective
purchaser, lender or other transferee computer tapes, records or printouts
(including any restored from backup archives) that, if they shall refer in any
manner whatsoever to any Financed Student Loan, shall indicate clearly that such
Financed Student Loan has been sold and is owned by the Eligible Lender Trustee
on behalf of the Issuer and has been pledged to the Indenture Trustee for the
benefit of the related group of Noteholders, the Swap Counterparty and the
Securities Insurer (with respect to the Group II Student Loans only).

            (g)   Upon reasonable notice, the Master Servicer shall (and shall
cause the applicable Sub-Servicer or Custodian, as applicable, to) permit the
Indenture Trustee and the Securities Insurer, the Swap Counterparty and their
agents at any time during normal business hours to inspect, audit [(subject to
Section 10.02 with respect to Financed Student Loans that are Access Loans)] and
make copies of and abstracts from the Master Servicer's (or the related
Sub-Servicer's or Custodian's, as applicable) records regarding any Financed
Student Loan.

            (h)   Upon request at any time the Eligible Lender Trustee or the
Indenture Trustee shall have reasonable grounds to believe that such request
would be necessary in connection with its performance of its duties under the
Basic Documents, or (with respect to Group II Student Loans only) upon request
of the Securities Insurer, the Master Servicer shall (or shall cause the
applicable Sub-Servicers or Custodian, as applicable, to) furnish to the
Eligible Lender Trustee or to the Indenture Trustee and the Securities Insurer
(in each case, with a copy to the Administrator), within five Business Days, a
list of all Group I and/or Group II Student Loans, as applicable (by borrower
social security number, type of loan and date of issuance), then held as part of
the Trust, and the Administrator shall furnish to the Eligible Lender Trustee or
to the Indenture Trustee and the Securities Insurer, within 20 Business Days
thereafter, a comparison of such list to the list of Initial Financed Student
Loans set forth in Schedules A-1 and A-2 as of the Closing Date, and, for each
Financed Student Loan that has been added to or removed from the pool of loans
held by the Eligible Lender Trustee on behalf of the Issuer, information as to
the date as of which and circumstances under which each such Financed Student
Loan was so added or removed.

            (i)   The Depositor shall deliver to the Eligible Lender Trustee,
the Securities Insurer, the Swap Counterparty and the Indenture Trustee:

                                       76
<PAGE>

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

            (2)   within 120 days after the beginning of each calendar year
commencing [April 30], [ ], an Opinion of Counsel, dated as of a date during
such 120-day period, either (A) stating that, in the opinion of such counsel,
all financing statements and continuation statements have been executed and
filed that are necessary fully to preserve and protect the interest of the
Eligible Lender Trustee and the Indenture Trustee in the Financed Student Loans,
and reciting the details of such filings or referring to prior Opinions of
Counsel in which such details are given, or (B) stating that, in the opinion of
such counsel, no such action shall be necessary to preserve and protect such
interest; provided that a single Opinion of Counsel may be delivered in
satisfaction of the foregoing requirement and that of Section 3.06(b) of the
Indenture.

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

            (j)   The Depositor shall, to the extent required by applicable law,
cause the Notes to be registered with the Commission pursuant to Section 12(b)
or Section 12(g) of the Exchange Act within the time periods specified in such
sections.

            SECTION 11.03. Notices. All demands, notices, instructions,
directions and communications upon or to the Depositor, the Administrator, the
Master Servicer, the Issuer, the Eligible Lender Trustee, the Indenture Trustee,
the Securities Insurer or the Rating Agencies under this Agreement shall be in
writing, personally delivered or mailed by certified mail, return receipt
requested, (or in the form of telex or facsimile notice, followed by written
notice delivered as aforesaid) and shall be deemed to have been duly given upon
receipt (a) in the case of the Master Servicer, the Swap Counterparty, the Cap
Counterparty, the Cap Provider or the Administrator, to Key Bank USA, National
Association, 800 Superior Avenue, Fourth Floor, Cleveland, Ohio 44114,
Attention: Key Education Resources, KeyCorp Student Loan Trust [ ] (telephone:
(216) 828-9342; facsimile: (216) 828-9301), (b) in the case of the Issuer or the
Eligible Lender Trustee, at the Corporate Trust Office of the Eligible Lender
Trustee, (c) in the case of the Indenture Trustee, at its Corporate Trust
Office, (d) in the case of the Securities Insurer, to [ ], Attention of [ ]
(telephone: ( ) [ ] ; facsimile: ( ) [ ], (e) in the case of Moody's, to Moody's
Investors Service, Inc., 99 Church Street, New York, New York 10007, Attention:
ABS Monitoring Department (telephone: (212) 553-4948; facsimile: (212)
553-4600), (f) in the case of S&P to Standard & Poor's, 55 Water Street,
Attention: Asset Backed Surveillance Department (telephone (212) 438-2000;
facsimile (212) 438-2649), and (g) in the case of the Depositor to Key Consumer
Receivables LLC, c/o Key Bank USA, National Association, 800 Superior Avenue,
Fourth Floor, Cleveland, Ohio 44114,

                                       77
<PAGE>

Attention: Key Education Resources, KeyCorp Student Loan Trust [ ] (telephone:
(216) 828-9342; facsimile: (216) 828-9301), as to each of the foregoing, at such
other address as shall be designated by written notice to the other parties.

            SECTION 11.04. Assignment. Notwithstanding anything to the contrary
contained herein, except as provided in Sections 6.06, 6.09, 7.03 and 7.05, this
Agreement may not be assigned by the Depositor, the Administrator or the Master
Servicer. This Agreement may only be assigned by the Eligible Lender Trustee to
its permitted successor pursuant to the Trust Agreement.

            SECTION 11.05. Limitations on Rights of Others. The provisions of
this Agreement are solely for the benefit of the Depositor, the Master Servicer,
the Issuer and the Eligible Lender Trustee, the Indenture Trustee, the
Securities Insurer and the holders of Notes, as third party beneficiaries, and
nothing in this Agreement, whether express or implied, shall be construed to
give to any other Person any legal or equitable right, remedy or claim in the
Trust Estate or under or in respect of this Agreement or any covenants,
conditions or provisions contained herein.

            SECTION 11.06. Severability. Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

            SECTION 11.07. Separate Counterparts. This Agreement may be executed
by the parties hereto in separate counterparts, each of which when so executed
and delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

            SECTION 11.08. Headings. The headings of the various Articles and
Sections herein are for convenience of reference only and shall not define or
limit any of the terms or provisions hereof.

            SECTION 11.09. Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN
ACCORDANCE WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS
CONFLICT OF LAW PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE
PARTIES HEREUNDER SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

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

                                       78
<PAGE>

            SECTION 11.11. Nonpetition Covenants. (a) Notwithstanding any prior
termination of this Agreement, the Depositor, the Master Servicer, the
Administrator, and the Eligible Lender Trustee shall not, prior to the date
which is one year and one day after the termination of this Agreement with
respect to the Depositor or the Issuer, acquiesce, petition or otherwise invoke
or cause the Issuer to invoke the process of any court or government authority
for the purpose of commencing or sustaining a case against the Issuer under any
Federal or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Issuer or any substantial part of its property, or ordering the winding
up or liquidation of the affairs of the Issuer.

            (b)   Notwithstanding any prior termination of this Agreement, the
Eligible Lender Trustee, the Master Servicer or any successor Master Servicer
shall not, prior to the date which is one year and one day after the termination
of this Agreement with respect to the Depositor, acquiesce, petition or
otherwise invoke or cause the Depositor to invoke the process of any court or
government authority for the purpose of commencing or sustaining a case against
the Depositor under any insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the Depositor or any substantial part of its property, or ordering the
winding up or liquidation of the affairs of the Depositor.

            SECTION 11.12. Limitation of Liability of Eligible Lender Trustee
and Indenture Trustee. (a) Notwithstanding anything contained herein to the
contrary, this Agreement has been signed by [ ], not in its individual capacity
but solely in its capacity as Eligible Lender Trustee of the Issuer and, subject
to paragraph (d) below, in no event shall [ ], in its individual capacity or,
except as expressly provided in the Trust Agreement, as beneficial owner of the
Issuer have any liability for the representations, warranties, covenants,
agreements or other obligations of the Issuer hereunder or in any of the
certificates, notices or agreements delivered pursuant hereto as to all of which
recourse shall be had solely to the assets of the Issuer.

            (b)   [Reserved.]

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

            (d)   Notwithstanding any other provision in this Agreement or the
other Basic Documents, nothing in this Agreement or the other Basic Documents
shall be construed to limit the legal responsibility of the Eligible Lender
Trustee or the Indenture Trustee to the U.S. Secretary of Education or a
Guarantor for any violations of statutory or regulatory requirements that may
occur with respect to loans held by the Eligible Lender Trustee or the Indenture
Trustee, pursuant to, or to otherwise comply with their obligations under, the
Higher Education Act or implementing regulations, it being expressly understood
that the Indenture Trustee has no obligation or duty pursuant to this Section
except in the event of foreclosure or pursuant to Section 8.01 as a successor
Master Servicer.

                                       79
<PAGE>

            SECTION 11.13. Consent of the Securities Insurer. Whenever the
consent or approval of the Securities Insurer is required under this Agreement,
the [Great Lakes Sub-Servicing Agreements and the PHEAA Sub-Servicing
Agreements], such consent or approval shall be reasonably given, except for
consents or approvals required under Article VIII hereof with respect to which
the consent or approval of the Securities Insurer shall be given at the sole
discretion of the Securities Insurer.

            SECTION 11.14. Third-Party Beneficiaries. This Agreement will inure
to the benefit of and be binding upon the parties hereto, the Noteholders, the
Certificateholder and their respective successors and permitted assigns. The
Indenture Trustee (on behalf of the Noteholders) and the Securities Insurer
(provided that no Securities Insurer Payment Default has occurred and is
continuing) shall each be a third-party beneficiary of this Agreement, entitled
to enforce the provisions hereof as if a party hereto. Except as otherwise
provided in this Agreement, no other person will have any rights or obligations
hereunder.

                                       80
<PAGE>

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

                             KEYCORP STUDENT LOAN TRUST [ ],
                             as Issuer,

                             By: [ ], not in its individual capacity but solely
                                 as Eligible Lender Trustee on behalf of the
                                 Trust,
                                 By: ___________________________________________
                                     Name:
                                     Title:

                             KEY CONSUMER RECEIVABLES LLC,
                             as Depositor

                             By: _______________________________________________
                                 Name:
                                 Title:

                             KEY BANK USA, NATIONAL ASSOCIATION,
                             as Master Servicer,

                             By:________________________________________________
                                 Name:
                                 Title:

                             KEY BANK USA, NATIONAL ASSOCIATION,
                             as Administrator,
                             By: _______________________________________________
                                 Name:
                                 Title:

                                       81
<PAGE>

                             [ ],
                             not in its individual  capacity but solely
                             as Eligible Lender Trustee,

                             By: _______________________________________________
                                 Name:
                                 Title:

                                       82
<PAGE>

Acknowledged, accepted, and with
respect to Sections 2.06, 4.01, 6.04, 6.08,
10.03, 10.05, 10.06, and 10.07,
agreed to, as of the day and year
first above written:

KEY BANK USA, NATIONAL
ASSOCIATION,

By: _____________________________
    Name:
    Title:

Acknowledged, accepted, and with
respect to Article II, agreed to, as of
the day and year first above written:

[  ], not in its individual capacity but
solely as Depositor Eligible Lender Trustee

By: ______________________________
    Name:
    Title:

                                       83
<PAGE>

Acknowledged, accepted, and with
respect to Article X, agreed to,
as of the day and year first above written:

[ ],
not in its individual capacity
but solely as Indenture Trustee,

By: ______________________________
    Name:
    Title:

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

[ ],
not in its individual capacity
but solely in its capacity as
securities intermediary
under Section 5.01,

By: ________________________________
    Name:
    Title:

                                       84
<PAGE>

                                   APPENDIX A

                              DEFINITIONS AND USAGE

                                      Usage

            The following rules of construction and usage shall be applicable to
any instrument that is governed by this Appendix:

            (a)   All terms defined in this Appendix shall have the defined
meanings when used in any instrument governed hereby and in any certificate or
other document made or delivered pursuant thereto unless otherwise defined
therein.

            (b)   As used herein, in any instrument governed hereby and in any
certificate or other document made or delivered pursuant thereto, accounting
terms not defined in this Appendix or in any such instrument, certificate or
other document, and accounting terms partly defined in this Appendix or in any
such instrument, certificate or other document to the extent not defined, shall
have the respective meanings given to them under generally accepted accounting
principles as in effect on the date of such instrument. To the extent that the
definitions of accounting terms in this Appendix or in any such instrument,
certificate or other document are inconsistent with the meanings of such terms
under generally accepted accounting principles, the definitions contained in
this Appendix or in any such instrument, certificate or other document shall
control.

            (c)   The words "hereof," "herein," "hereunder" and words of similar
import when used in an instrument refer to such instrument as a whole and not to
any particular provision or subdivision thereof; references in an instrument to
"Article," "Section" or another subdivision or to an attachment are, unless the
context otherwise requires, to an article, section or subdivision of or an
attachment to such instrument; and the term "including" means "including without
limitation."

            (d)   The definitions contained in this Appendix are equally
applicable to both the singular and plural forms of such terms and to the
masculine as well as to the feminine and neuter genders of such terms.

            (e)   Any agreement, instrument or statute defined or referred to
below or in any agreement or instrument that is governed by this Appendix means
such agreement or instrument or statute as from time to time amended, modified
or supplemented, including (in the case of agreements or instruments) by waiver
or consent and (in the case of statutes) by succession of comparable successor
statutes and includes (in the case of agreements or instruments) references to
all attachments thereto and instruments incorporated therein. References to a
Person are also to its permitted successors and assigns.

            (f)   References to "Group I and Group II" and/or "Group I or Group
II" followed by a defined term shall mean such defined term as limited to the
Group I Notes or Group I Student Loans, and the Group II Notes or Group II
Student Loans (in each case, as applicable) to the exclusion of the other group
of Notes or Financed Student Loans, as the case may be.

                                  Appendix A-1

<PAGE>

                                   Definitions

            "Accepted Servicing Procedures" means that the Master Servicer shall
(or shall cause the applicable Sub-Servicer to) manage, service, administer and
make collections on the Financed Student Loans with reasonable care, using that
degree of skill and attention that the Master Servicer (or such Sub-Servicer)
exercises with respect to all comparable student loans that it services but, in
any event, in accordance with customary and usual standards of practice of
prudent lenders and loan servicers administering similar student loans. The
Master Servicer shall (or shall cause the applicable Sub-Servicer to) manage,
service, administer and make collections with respect to the Financed Student
Loans in accordance with, and otherwise comply with, all applicable Federal and
state laws, including all applicable standards, guidelines and requirements of
the Higher Education Act (in the case of the Financed Federal Loans) and any
applicable Guarantee Agreement (in the case of the Financed Guaranteed Loans).
These procedures shall include collection and posting of all payments,
responding to inquiries of borrowers on such Financed Student Loans, monitoring
borrowers' status, making required disclosures to borrowers, investigating
delinquencies, sending payment coupons to borrowers and otherwise establishing
repayment terms, reporting tax information to borrowers, if applicable,
accounting for collections and furnishing monthly and annual statements with
respect thereto to the Administrator (and upon request the Administrator shall
provide copies thereof to the Securities Insurer). The Master Servicer shall (or
shall cause the applicable Sub-Servicer to) follow its customary standards,
policies and procedures in performing its duties as Master Servicer (or
Sub-Servicer, as the case may be).

            ["Access Loans" means those Financed Student Loans that were
originated under The Law Access(R) Program or The Access Group(SM) Loan Program
as administered by LSAS or LAI. ]

            "Act" has the meaning specified in Section 11.03(a) of the
Indenture.

            "Additional Fundings" means the moneys transferred from the Group I
or Group II Pre-Funding Account, as applicable, and the Group I or Group II
Escrow Account, as applicable, on Subsequent Transfer Dates during the Funding
Period, and shall consist of amounts paid to the Depositor and by the Depositor
to the Seller to acquire Subsequent Student Loans and Other Student Loans (that
become Group I or Group II Student Loans, as applicable) as of the applicable
Subsequent Cut-off Dates, to pay capitalized interest on the Group I or Group II
Student Loans, as applicable, and to pay Guarantee Fee Advances, if applicable,
as provided in Section 5.08(a) of the Sale and Servicing Agreement.

            "Additional Group I Student Loans" means those Additional Student
Loans that are also Group I Student Loans.

            "Additional Group II Student Loans" means those Additional Student
Loans that are also Group II Student Loans.

            "Additional Student Loans" means the collective reference to the
Subsequent Student Loans and Other Student Loans.

                                  Appendix A-2

<PAGE>

            "Administration Agreement" means the Administration Agreement dated
as of [ ], [ ], among the Issuer, the Indenture Trustee and the Administrator.

            "Administration Fee" has the meaning specified in Section 3 of the
Administration Agreement.

            "Administrator" means Key Bank USA, National Association, a national
banking association, in its capacity as administrator of the Issuer and the
Financed Student Loans, and its successors and permitted assigns.

            "Administrator Default" has the meaning specified in Section 8.01(b)
of the Sale and Servicing Agreement.

            "Administrator's Certificate" means an Officers' Certificate of the
Administrator delivered pursuant to Section 4.08(c) of the Sale and Servicing
Agreement and containing the information required by such Section 4.08(c).

            "Affiliate" means, with respect to any specified Person, any other
Person controlling or controlled by or under common control with such specified
Person. For the purposes of this definition, "control" when used with respect to
any specified Person means the power to direct the management and policies of
such Person, directly or indirectly, whether through the ownership of voting
securities, by contract or otherwise; and the terms "controlling" and
"controlled" have meanings correlative to the foregoing.

            ["Ameritrust" means Ameritrust Company National Association,
predecessor in interest to Society.]

            "Applicable Index" means with respect to each Class of the Notes,
other than the Class II-[ ] Notes, Three-Month LIBOR.

            "Applicable Note Margin" means: 0.[ ]% for the Class I-[ ] Notes,
0.[ ]% for the Class  I-[ ] Notes, [ ]% for the Class I-[
] Notes, 0.[ ]% for the Class II-[ ] Notes, 0.[ ]% for the Class II-[ ] Notes,
0.[ ]% for the Class II-[ ] Notes and 0.[ ]% for the Class II-[ ] Notes.

            "Applicable Note Rate" means, with respect to the Class II-[ ]
Notes, 0.[ ]% per annum.

            ["ASA" means the Massachusetts Higher Education Assistance
Corporation now doing business as American Student Assistance Corporation, a
Massachusetts non-profit corporation.]

            "Assigned Agreements" [means the following agreements, as the same
may be amended and restated from time to time, (i) the Deposit Agreement dated
as of January 28, 1992, between TERI and KBUSA (as successor to Ameritrust),
(ii) the Security Agreement dated as of January 28, 1992, between TERI and KBUSA
(as successor to Ameritrust), (iii) the Letter Agreement dated as of January 28,
1992, between LSAS and KBUSA (as successor to Ameritrust), (iv) the Trust
Agreement dated as of July 14, 1992 and restated as of July 1, 1994,

                                  Appendix A-3
<PAGE>

among KBUSA, LSAS and First Bank (N.A.), Milwaukee, Wisconsin, as trustee, (v)
the LAL/BEL Guarantee Agreements dated as of January 28, 1992 and December 21,
1992, between KBUSA and TERI, and (vi) the Private Guarantee Agreement dated as
of March 23, 1995, among KBUSA, TERI, Society National Bank, Indiana, and
Wilmington Trust Company, (vii) the Consolidated Deposit Agreement and
Consolidated Security Agreement each dated November 1, 1995 between TERI and
Society, and (viii) Alternative DEAL Surety Bond Numbers 1994-A, 1994-B, 1995-A
and 1996-A, dated February 23, 1994, October 4, 1994, July 1, 1995 and July 1,
1996, respectively, issued by HICA to KeyBank of Maine, Society, Society and
KBUSA, respectively; and (ix) the Pledged Collateral Account Control Agreement
dated as of January 1, 1999, among TERI, KBUSA and McDonald Investments Inc., a
wholly-owned subsidiary of KeyCorp, all to the extent necessary to permit the
Trust to realize its rights and benefits under the assignment of the agreements
referred to in clauses (i) through (ix) above].

            "Assigned Rights" has the meaning specified in Section 2.01 of the
      Sale and Servicing Agreement.

            "Auction Purchase Amount" with respect to the Group I or Group II
Student Loans, as applicable, means the aggregate unpaid principal balance owed
by the applicable borrowers thereon plus accrued interest thereon to the date of
purchase less the amount on deposit in the Group I or Group II Reserve Account,
respectively, as of such date.

            "Authorized Officer" means (i) with respect to the Issuer, any
officer of the Eligible Lender Trustee who is authorized to act for the Eligible
Lender Trustee in matters relating to the Issuer pursuant to the Basic Documents
and who is identified on the list of Authorized Officers delivered by the
Eligible Lender Trustee to the Indenture Trustee on the Closing Date (as such
list may be modified or supplemented from time to time thereafter), (ii) with
respect to the Administrator, any officer of the Administrator or any of its
Affiliates who is authorized to act for the Administrator in matters relating to
itself or to the Issuer and to be acted upon by the Administrator pursuant to
the Basic Documents and who is identified on the list of Authorized Officers
delivered by the Administrator to the Indenture Trustee on the Closing Date (as
such list may be modified or supplemented from time to time thereafter), (iii)
with respect to the Depositor, any officer of the Depositor or any of its
Affiliates who is authorized to act for the Depositor in matters relating to or
to be acted upon by the Depositor pursuant to the Basic Documents and who is
identified on the list of Authorized Officers delivered by the Depositor to the
Indenture Trustee on the Closing Date (as such list may be modified or
supplemented from time to time thereafter), (iv) with respect to KBUSA, any
officer of KBUSA or any of its Affiliates who is authorized to act for KBUSA in
matters relating to or to be acted upon by KBUSA pursuant to the Basic Documents
and who is identified on the list of Authorized Officers delivered by KBUSA to
the Indenture Trustee on the Closing Date (as such list may be modified or
supplemented from time to time thereafter), (v) with respect to the Master
Servicer, any officer of the Master Servicer or any of its Affiliates who is
authorized to act for the Master Servicer in matters relating to or to be acted
upon by the Master Servicer pursuant to the Basic Documents and who is
identified on the list of Authorized Officers delivered by the Master Servicer
to the Indenture Trustee on the Closing Date (as such list may be modified or
supplemented from time to time thereafter), and (vi) with respect to any
Sub-Servicer, any officer of the Sub-Servicer or any of its Affiliates who is
authorized to act for such Sub-Servicer in matters relating to or to be acted
upon by the Sub-Servicer, pursuant to the

                                  Appendix A-4
<PAGE>

applicable Sub-Servicing Agreement, and who is identified on the list of
Authorized Officers delivered by such Sub-Servicer to the Master Servicer on the
Closing Date (as such list may be modified or supplemented from time to time
thereafter).

            "Available Funds" means, collectively, the Group I and Group II
Available Funds.

            "Bar Exam Loan" means a Bar Examination Loan made by KBUSA to an
eligible borrower pursuant to the Programs.

            "Basic Documents" means the Trust Agreement, the Indenture, the Sale
and Servicing Agreement, the Administration Agreement, the Custodial Agreement,
the Student Loan Transfer Agreement, the Note Depository Agreement, the
Guarantee Agreements, the Group I Basis Risk Cap Agreement, the Group II Basis
Risk Cap Agreement, the Group I Interest Rate Swap, the Group II Cap Agreement,
the Group I Put Option Agreement, the Group II Put Option Agreement, the
Insurance Agreement and other documents and certificates delivered in connection
with any thereof.

            "Basis Risk Cap Agreements" means the Group I Basis Risk Cap
Agreement and the Group II Basis Risk Cap Agreement.

            "Basis Risk Cap Funds" means, collectively, the Group I Basis Risk
Cap Funds and the Group II Basis Risk Cap Funds.

            "Benefit Plan" has the meaning specified in Section 3.04 of the
Trust Agreement.

            "Book-Entry Note" means a beneficial interest in the Notes,
ownership and transfers of which shall be made through book entries by a
Clearing Agency as described in Section 2.10 of the Indenture.

            "Business Day" means any day other than a Saturday, a Sunday or a
day on which banking institutions or trust companies in New York City or
Cleveland, Ohio, are authorized or obligated by law, regulation or executive
order to remain closed.

            "Calculated Pool Balance" means, at any time and with respect to
either Group of Student Loans or all the Financed Student Loans, as applicable,
the aggregate principal balance of the Group I and/or Group II Student Loans, as
applicable, or specified subset thereof, at the Cutoff Date, Subsequent Cutoff
Date or Statistical Cutoff Date, as specified (including accrued interest
thereon at such date to the extent such interest will be capitalized upon
commencement of repayment).

            "Cap Accounts" means the Group I Basis Risk Cap Account and the
Group II Basis Risk Cap Account.

            "Cap Counterparty" means [Key Bank USA, National Association] in its
capacity as a party to the Group II Cap Agreement, and its successors and
permitted assigns.

                                  Appendix A-5
<PAGE>

            "Cap Provider" means [Key Bank USA, National Association] in its
capacity as a party to the Basis Risk Cap Agreements, and its successors and
permitted assigns.

            "Certificate" means the Trust Certificate issued pursuant to the
Trust Agreement, substantially in the form of Exhibit A thereto.

            "Certificate Paying Agent" means any paying agent or co-paying agent
appointed pursuant to Section 3.09 of the Trust Agreement, which shall initially
be the Eligible Lender Trustee.

            "Certificate Register" and "Certificate Registrar" means the
register mentioned and the registrar appointed pursuant to Section 3.04 of the
Trust Agreement.

            "Certificateholder" means the Person in whose name the Certificate
is registered in the Certificate Register.

            "Class" means reference to any of the Class I-[ ], Class I-[ ],
Class I-[ ], Class II-[ ], Class II-[ ], Class II-[ ] or Class II-[ ] Notes, as
applicable.

            "Class I-[ ] Basis Risk Cap Payment" means with respect to any
Distribution Date prior to the termination of the Group I Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class I-[ ] Notes
minus (2) the amount of Group I Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class I-[ ] Notes on
such Distribution Date pursuant to Section 5.05(c)(X)(8)(x) of the Sale and
Servicing Agreement for the Class I-[ ] Notes for such Interest Period, plus (y)
interest calculated at the Formula Rate for the Class I-[ ] Notes on any amounts
due but unpaid by the Cap Provider under clause (x) above.

            "Class I-[ ] Basis Risk Cap Payment" means, with respect to any
Distribution Date prior to the termination of the Group I Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class I-[ ] Notes
minus (2) the amount of Group I Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class I-[ ] Notes on
such Distribution Date pursuant to Section 5.05(c)(X)(8)(x) of the Sale and
Servicing Agreement, plus (y) interest calculated at the Formula Rate for the
Class I-[ ] Notes due but unpaid by the Cap Provider under clause (x) above.

            "Class I-[ ] Basis Risk Cap Payment" means, with respect to any
Distribution Date prior to the termination of the Group I Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class I-[ ] Notes
minus (2) the amount of Group I Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class I-[ ] Notes on
such Distribution Date pursuant to Section

                                  Appendix A-6
<PAGE>

5.05(c)(X)(9)(x) of the Sale and Servicing Agreement, plus (y) interest
calculated at the Formula Rate for the Class I-[ ] Notes due but unpaid by the
Cap Provider under clause (x) above.

            "Class II-[ ] Basis Risk Cap Payment" means with respect to any
Distribution Date prior to the termination of the Group II Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class II-[ ] Notes
minus (2) the amount of Group II Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class II-[ ] Notes on
such Distribution Date pursuant to Section 5.05(c)(Y)(11)(x) of the Sale and
Servicing Agreement for the Class II-[ ] Notes for such Interest Period, plus
(y) interest calculated at the Formula Rate for the Class II-[ ] Notes on any
amounts due but unpaid by the Cap Provider under clause (x) above.

            "Class II-[ ] Basis Risk Cap Payment" means, with respect to any
Distribution Date prior to the termination of the Group II Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class II-[ ] Notes
minus (2) the amount of Group II Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class II-[ ] Notes on
such Distribution Date pursuant to Section 5.05(c)(Y)(11)(x) of the Sale and
Servicing Agreement, plus (y) interest calculated at the Formula Rate for the
Class II-[ ] Notes due but unpaid by the Cap Provider under clause (x) above.

            "Class II-[ ] Basis Risk Cap Payment" means, with respect to any
Distribution Date prior to the termination of the Group II Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class II-[ ] Notes
minus (2) the amount of Group II Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class II-[ ] Notes on
such Distribution Date pursuant to Section 5.05(c)(Y)(11)(x) of the Sale and
Servicing Agreement, plus (y) interest calculated at the Formula Rate for the
Class II-[ ] Notes due but unpaid by the Cap Provider under clause (x) above.

            "Class II-[ ] Basis Risk Cap Payment" means, with respect to any
Distribution Date prior to the termination of the Group II Basis Risk Cap
Agreement, an amount equal to (x) the positive difference, if any, between (1)
the amount, if any, by which the amount of interest calculated at the Formula
Rate for the related Interest Period exceeds the amount of interest calculated
at the Student Loan Rate for such Interest Period for the Class II-[ ] Notes
minus (2) the amount of Group II Available Funds, if any, remaining to pay the
Noteholders' Interest Index Carryover with respect to the Class II-[ ] Notes on
such Distribution Date pursuant to Section 5.05(c)(Y)(12)(x) of the Sale and
Servicing Agreement, plus (y) interest calculated at the Formula Rate for the
Class II-[ ] Notes due but unpaid by the Cap Provider under clause (x) above.

                                  Appendix A-7
<PAGE>

            "Class I-[ ] Note" means a Floating Rate Class I-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-1
thereto.

            "Class I-[ ] Note" means a Floating Rate Class I-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-2
thereto.

            "Class I-[ ] Note" means a Floating Rate Class I-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-3
thereto.

            "Class II-[ ] Note" means a Floating Rate Class II-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-4
thereto.

            "Class II-[ ] Note" means a Floating Rate Class II-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-5
thereto.

            "Class II-[ ] Note" means a Floating Rate Class II-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-6
thereto.

            "Class II-[ ] Note" means a 0.[ ]% Class II-[ ] Asset Backed Note
issued pursuant to the Indenture, substantially in the form of Exhibit A-7
thereto.

            "Class II-[ ] Note" means a Floating Rate Class II-[ ] Asset Backed
Note issued pursuant to the Indenture, substantially in the form of Exhibit A-8
thereto.

            "Class [ ] Notes" means the Group I Class [ ] Notes and the Group II
Class [ ] Notes.

            "Clearing Agency" means an organization registered as a "clearing
agency" pursuant to Section 17A of the Exchange Act.

            "Clearing Agency Participant" means a broker, dealer, bank, other
financial institution or other Person for whom from time to time a Clearing
Agency effects book-entry transfers and pledges of securities deposited with the
Clearing Agency.

            "Closing Date" means [ ], [ ].

            "Code" means the Internal Revenue Code of 1986, as amended from time
to time, and Treasury Regulations promulgated thereunder.

            "Cohort Default Rate" means the percentage of an educational
institution's borrowers who enter repayment on certain Federal Family Education
Loan Program and/or William D. Ford Federal Direct Loan Program loans during a
particular fiscal year and default or meet other specified conditions before the
end of the next fiscal year, as is more specifically described in 34 C.F.R. Part
668 (including the definition of terms set forth herein).

            "Collateral" has the meaning specified in the Granting Clause of the
Indenture.

                                  Appendix A-8
<PAGE>

            "Collection Account" means the account designated as such,
established and maintained pursuant to Section 5.01(a)(i) of the Sale and
Servicing Agreement (including the Group I Collection Account Sub-Account, and
the Group II Collection Account Sub-Account created in connection therewith).

            "Collection Period" means, with respect to the first Distribution
Date, the period beginning on the Cutoff Date with respect to the Initial
Financed Student Loans, or the Subsequent Cutoff Date with respect to the
Subsequent Student Loans, as applicable, and ending on [ ], [ ] and with respect
to each subsequent Distribution Date, the Collection Period means the three
calendar months immediately following the end of the previous Collection Period.

            "Commercial Paper Rate" means the 90-day AA Financial Commercial
Paper rate posted in the Federal Reserve Release entitled "Commercial Paper
Rates and Outstandings" (converted, if necessary, from a discount basis to a
bond equivalent yield).

            "Commercial Paper Rate Loans" means the Group I Student Loans, with
an aggregate unpaid principal balance as of the Statistical Cut-off Date of $[ ]
that bear interest at the Commercial Paper Rate. Interest on each Commercial
Paper Rate Loan is calculated for each calendar month using the Commercial Paper
Rate for the last business day of the prior calendar month.

            "Commission" means the Securities and Exchange Commission.

            "Consolidation Loans" means Federal Consolidation Loans and Private
Consolidation Loans, collectively.

            ["Coordination Agreements" means the following agreements, as the
same may be amended and restated from time to time, (i) the Coordination
Agreement, dated as of February 15, 1990, as amended, by and among LAI (as
successor to LSAS), PHEAA, ASA, TERI and Society (as successor by merger to
Ameritrust) (the "1990 Coordination Agreement"); (ii) the Coordination
Agreement, dated as of January 4, 1991, as amended, by and among LAI (as
successor to LSAS), PHEAA, ASA, TERI and Society (as successor by merger to
Ameritrust) (the "1991 Coordination Agreement"); (iii) the Coordination
Agreement, dated as of January 28, 1992, as amended, by and among LAI (as
successor to LSAS), PHEAA, ASA, ELSI, TERI and Society (as successor by merger
to Ameritrust) (the "1992 Coordination Agreement"); (iv) the Coordination
Agreement, dated as of December 21, 1992, as amended, by and among LAI (as
successor to LSAS), PHEAA, ASA, ELSI, TERI and Society (the "1993-1995
Coordination Agreement"); and (v) the Coordination Agreement, dated as of March
23, 1995, as amended, by and among LAI, PHEAA, ASA, TERI and Society (the
"1996-1998 Coordination Agreement").]

            "Corporate Trust Office" means (i) with respect to the Indenture
Trustee, the principal office of the Indenture Trustee at which at any
particular time its corporate trust business shall be administered, which office
at the Closing Date is located at [ ], Attention: Structured Finance Services -
ABS (facsimile: ( ) [ ]) or at such other address as the Indenture Trustee may
designate from time to time by notice to the Noteholders, the Securities
Insurer, the Swap Counterparty, the Administrator, the Put Option Provider and
the Depositor, or the principal corporate trust office of any successor
Indenture Trustee (the address of which the successor Indenture Trustee will
notify the Noteholders, the Securities Insurer, the Swap Counterparty, the
Administrator, Put Option Provider and the

                                  Appendix A-9
<PAGE>

Depositor) and (ii) with respect to the Eligible Lender Trustee, the principal
corporate trust office of the Eligible Lender Trustee located at [ ], Attention:
Corporate Trust Administration (telephone: ( ) [ ]; facsimile: ( ) [ ]); or at
such other address as the Eligible Lender Trustee may designate by notice to the
Certificateholder, the Securities Insurer, the Swap Counterparty, the
Administrator, Put Option Provider and the Depositor, or the principal corporate
trust office of any successor Eligible Lender Trustee (the address of which the
successor Eligible Lender Trustee will notify the Certificateholder, the
Securities Insurer, the Swap Counterparty, the Administrator, Put Option
Provider and the Depositor).

            ["CSAC" means the California Student Aid Commission, an agency of
the State of California.]

            ["CSLF" means the Connecticut Student Loan Foundation.]

            ["CSLP" means the Colorado Student Loan Program.]

            "Cumulative Default Ratio" means, with respect to the Group I
Student Loans only, the ratio of the aggregate principal balance of Group I
Student Loans with respect to which default claims have been filed, to the
aggregate principal balance of Group I Student Loans ever included as part of
the Group I Student Loans.

            "Custodial Agreement" means, the Custodial Agreement, dated as of
[ ], [ ], between the Custodian and the Master Servicer.

            "Custodian" means, [ ], or its successors in interest and permitted
assigns.

            "Custodian Trust Receipt" means the Trust Receipt, dated [ ], [ ]
from the Custodian acknowledging receipt and possession of the Financed Student
Loan Files relating to the Financed Student Loans being serviced directly by the
Master Servicer.

            "Cutoff Date" means with respect to the Initial Pool Student Loans,
[ ], [ ].

            "Default" means any occurrence that is, or with notice or the lapse
of time or both would become, an Event of Default.

            "Deficiency Amount" shall have the meaning given to such term in the
Group II Insured Notes Guaranty Insurance Policy.

            "Definitive Notes" has the meaning specified in Section 2.10 of the
Indenture.

            "Delaware Trustee" means [ ], a [ ] corporation, not in its
individual capacity but solely as Delaware Trustee under the Trust Agreement.

            "Delivery" or "Deliver" when used with respect to Trust Account
Property means the following and such additional or alternative procedures as
may hereafter become appropriate

                                  Appendix A-10
<PAGE>

to effect the complete transfer of ownership of any such Collateral to the
Indenture Trustee, free and clear of any adverse claims, consistent with changes
in applicable law or regulations or the interpretation thereof:

      (a)   with respect to bankers' acceptances, commercial paper, negotiable
certificates of deposit and other obligations that constitute instruments and
are susceptible of physical delivery ("Physical Property"):

      (b)   transfer of possession thereof to the Indenture Trustee endorsed to,
or with respect to a certificated security:

            (i)   delivery thereof in bearer form to the Indenture Trustee; or

            (ii)  delivery thereof in registered form to the Indenture Trustee
and

                  (A)   the certificate is endorsed to the Indenture Trustee or
in blank by effective endorsement; or

                  (B)   the certificate is registered in the name of the
Indenture Trustee, upon original issue or registration of transfer by the
issuer;

      (c)   with respect to an uncertificated security:

            (i)   the delivery of the uncertificated security to the Indenture
      Trustee; or

            (ii)  the issuer has agreed that it will comply with instructions
      originated by the Indenture Trustee, without further consent by the
      registered owner;

      (d)   with respect to any security issued by the U.S. Treasury, the
Federal Home Loan Mortgage Corporation or by the Federal National Mortgage
Association that is a book-entry security held through the Federal Reserve
System pursuant to Federal book-entry regulations:

            (i)   a Federal Reserve Bank by book entry credits the book-entry
      security to the securities account (as defined in 31 CFR Part 357) of a
      participant (as defined in 31 CFR Part 357) which is also a securities
      intermediary; and

            (ii)  the participant indicates by book entry that the book-entry
      security has been credited to the Indenture Trustee's securities account,
      as applicable;

      (e)   with respect to a security entitlement:

            (i)   the Indenture Trustee, becomes the entitlement holder; or

            (ii)  the securities intermediary has agreed that it will comply
      with entitlement orders originated by the Indenture Trustee;

      (f)   without further consent by the entitlement holder for the purpose
of clauses (b) and (c) hereof "delivery" means:

                                  Appendix A-11
<PAGE>

            (i) with respect to a certificated security:

                  (A) the Indenture Trustee, acquires possession thereof;

                  (B) another person (other than a securities intermediary)
            either acquires possession thereof on behalf of the Indenture
            Trustee or, having previously acquired possession thereof,
            acknowledges that it holds for the Indenture Trustee; or

                  (C) a securities intermediary acting on behalf of the
            Indenture Trustee acquires possession of thereof, only if the
            certificate is in registered form and has been specially endorsed to
            the Indenture Trustee by an effective endorsement;

            (ii) with respect to an uncertificated security:

                  (A) the issuer registers the Indenture Trustee as the
            registered owner, upon original issue or registration of transfer;
            or

                  (B) another person (other than a securities intermediary)
            either becomes the registered owner thereof on behalf of the
            Indenture Trustee, or, having previously become the registered
            owner, acknowledges that it holds for the Indenture Trustee;

      (g) for purposes of this definition, except as otherwise indicated, the
following terms shall have the meaning assigned to each such term in the UCC:

            (i) "certificated security"

            (ii) "effective endorsement"

            (iii) "entitlement holder"

            (iv) "instrument"

            (v) "securities account"

            (vi) "securities entitlement"

            (vii) "securities intermediary"

            (viii) "uncertificated security"

      (h) in each case of Delivery contemplated herein, the Indenture Trustee
shall make appropriate notations on its records, and shall cause same to be made
of the records of its nominees, indicating that securities are held in trust
pursuant to and as provided in this Agreement.

                                 Appendix A-12
<PAGE>

            "Department" means the United States Department of Education, an
agency of the Federal government.

            "Depositor" means Key Consumer Receivables LLC, a Delaware limited
liability company, and its successors in interest.

            "Depositor Eligible Lender Trustee" means [ ], in its capacity as
eligible lender trustee on behalf of the Depositor.

            "Depository" has the meaning specified in Section 2.04 of the
Indenture.

            "Determination Date" means, with respect to any Monthly Servicing
Payment Date or Distribution Date, as the case may be, the third Business Day
preceding such Monthly Servicing Payment Date or Distribution Date.

            "Distribution Date" means, with respect to each Collection Period,
the twenty-fifth day of each January, April, July and October or, if such day is
not a Business Day, the immediately following Business Day, commencing on [ ], [
].

            "DTC" means the Depository Trust Company, a New York corporation.

            ["ECMC" means Educational Credit Management Corporation, a
Minnesota] corporation.

            ["ELSI" means Education Loan Services, Inc., a Massachusetts
corporation.]

            "Eligible Deposit Account" means either (a) a segregated account
with an Eligible Institution, (b) a segregated trust account with the corporate
trust department of a depository institution organized under the laws of the
United States of America or any one of the States (or any domestic branch of a
foreign bank), having corporate trust powers and acting as trustee for funds
deposited in such account, so long as any of the securities of such depository
institution have a credit rating from at least two nationally recognized Rating
Agencies in one of their respective generic rating categories which signifies
investment grade and is acceptable to the Securities Insurer, (c) an account or
accounts maintained with KeyBank National Association, so long as KeyBank
National Association's long-term unsecured debt rating shall be at least "A"
from S&P and "A1" from Moody's and KeyBank National Association's short-term
deposit or short-term unsecured debt rating shall be at least "A-1" from S&P and
"P-1" from Moody's, or (d) any other account that is acceptable to the Rating
Agencies (as evidenced by written confirmation to the Indenture Trustee from
each Rating Agency that the use of such account satisfies the Rating Agency
Condition) and the Securities Insurer. Any such accounts may be maintained with
KBUSA or any of its affiliates, if such accounts qualify under the preceding
sentence; provided, however, that at all times when any such accounts are held
at KBUSA, or any of its affiliates, such accounts will be segregated accounts.

            "Eligible Institution" means a depository institution (which may be,
without limitation, KBUSA or any Affiliate of KBUSA (but only if all rights of
set-off have been waived), the Eligible Lender Trustee or any Affiliate of the
Eligible Lender Trustee, or the Indenture Trustee or any Affiliate of the
Indenture Trustee) organized under the banking laws of

                                 Appendix A-13
<PAGE>

the United States of America or any one of the States (or any domestic branch of
a foreign bank), (a) which has (i) a short-term senior unsecured debt rating of
"P-1" or better by Moody's and (ii) either (A) a long term senior unsecured debt
rating of "AAA" by S&P or (B) a short-term senior unsecured debt rating "A-1+"
by S&P, or any other long-term, short-term or certificate of deposit rating
acceptable to the Rating Agencies and the Securities Insurer, and (b) whose
deposits are insured by the FDIC. If so qualified, KBUSA or any Affiliate of
KBUSA, the Eligible Lender Trustee or any Affiliate of the Eligible Lender
Trustee, or Indenture Trustee or any Affiliate of the Indenture Trustee, may be
considered an Eligible Institution.

            "Eligible Investments" mean book-entry securities, negotiable
instruments or securities represented by instruments in bearer or registered
form which evidence:

            (a) direct obligations of, and obligations fully guaranteed as to
timely payment by, the United States of America;

            (b) demand deposits, time deposits or certificates of deposit of any
depository institution or trust company incorporated under the laws of the
United States of America or any State (or any domestic branch of a foreign bank)
and subject to supervision and examination by Federal or state banking or
depository institution authorities (including depository receipts issued by any
such institution or trust company as custodian with respect to any obligation
referred to in clause (a) above or portion of such obligation for the benefit of
the holders of such depository receipts); provided, however, that (i) each such
investment has an original maturity of less than 365 days and (ii) at the time
of the investment or contractual commitment to invest therein (which shall be
deemed to be made again each time funds are reinvested following each
Distribution Date, as the case may be), the commercial paper or other short-term
senior unsecured debt obligations (other than such obligations the rating of
which is based on the credit of a Person other than such depository institution
or trust company) thereof shall have a credit rating from Moody's and S&P in the
highest investment category granted thereby;

            (c) commercial paper having an original maturity of less than 365
days and having, at the time of the investment or contractual commitment to
invest therein, a rating from Moody's and S&P in the highest investment category
granted thereby;

            (d) investments in money market funds (including funds for which the
Indenture Trustee or the Eligible Lender Trustee or any of their respective
Affiliates or any of KBUSA's Affiliates is an investment manager or advisor)
that (i) maintain a stable $1.00 net asset value per share, (ii) are freely
transferable on a daily basis, (iii) invests only in other Eligible Investments,
and (iv) have a rating from Moody's and S&P in the highest investment category
granted thereby;

            (e) bankers' acceptances having an original maturity of less than
365 days and issued by any depository institution or trust company referred to
in clause (b) above;

            (f) investments in the money market fund known as "The Victory Fund
U.S. Government Obligations Fund" or any comparable or successor money market
fund provided that (i) KBUSA or one of its Affiliates is the investment manager
or advisor of such money market fund, (ii) such money market fund seeks to
maintain a stable $1.00 net asset value, per

                                 Appendix A-14
<PAGE>

share, (iii) the shares of such money market fund are freely transferable, (iv)
such money market fund invests only in Eligible Investments, and (v) such money
market fund otherwise satisfies the requirements of Rule 2a-7 of the Investment
Company Act of 1940, as amended; and

            (g) any other investment permitted by each of the Rating Agencies
and (provided that no Securities Insurer Default has occurred and is continuing)
the Securities Insurer as set forth in writing delivered to the Indenture
Trustee; provided that such investment is consistent with the definition of an
"eligible investment" contained in FASB 140, Paragraph 35.

            "Eligible Lender Trustee" means [ ], a [ ], not in its individual
capacity but solely as eligible lender trustee under the Trust Agreement.

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

            "Escrow Accounts" means the Group I Escrow Account and the Group II
Escrow Account.

            "Event of Default" has the meaning specified in Section 5.01 of the
Indenture.

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

            "Executive Officer" means, with respect to any corporation, the
Chief Executive Officer, Chief Operating Officer, Chief Financial Officer,
President, any Executive Vice President, any Senior Vice President, any Vice
President, the Secretary, the Assistant Secretary or the Treasurer of such
corporation; and with respect to any partnership, any general partner thereof.

            "Expected Interest Collections" means, with respect to each group of
Financed Student Loans and any Collection Period, the sum of (i) the amount of
interest accrued (and with respect to the Group I Student Loans, net of amounts
required by the Higher Education Act to be paid to the Department or to be
repaid to borrowers), for such Collection Period (whether or not such interest
is actually paid), (ii) all Interest Subsidy Payments and Special Allowance
Payments expected to be received by the Eligible Lender Trustee for such
Collection Period (whether or not actually received) with respect to the Group I
Student Loans and (iii) Investment Earnings for such Collection Period.

            "Expenses" means any and all liabilities, obligations, losses,
damages, taxes, claims, actions and suits, and any and all reasonable costs,
expenses and disbursements (including reasonable legal fees and expenses) of any
kind and nature whatsoever which may at any time be imposed on, incurred by, or
asserted against the Eligible Lender Trustee or any of its officers, directors
or agents in any way relating to or arising out of the Trust Agreement, the
other Basic Documents, the Trust Estate, the administration of the Trust Estate
or the action or inaction of the Eligible Lender Trustee under the Trust
Agreement or the other Basic Documents.

            "Fair Market Value" means the fair market value of the Group I
Student Loans or the Group II Student Loans, as the case may be, as determined
by the Administrator (acting as

                                 Appendix A-15
<PAGE>

calculation agent) pursuant to Section 5 of each of the Group I and Group II Put
Option Agreement, as applicable.

            "FDIC" means the Federal Deposit Insurance Corporation.

            "Federal Consolidation Loan" means a loan made by KBUSA to an
eligible borrower that represents the refinancing of Financed Federal Loans of
such borrower in accordance with the applicable terms and conditions of the
Program and the Higher Education Act.

            "Federal Consolidation Loan Rebate" means the monthly fee payable to
the Department by the holder of Federal Consolidation Loans made (x) on or after
October 1, 1993, equal to 1.05% per annum, but (y) with respect to Federal
Consolidation Loans for which applications were received on or after October 1,
1998 but before February 1, 1999, equal to 0.62% per annum, in each case on the
outstanding balance of such Federal Consolidation Loan.

            "Federal Guarantors" means, collectively, [ASA, CSAC, CSLF, CSLP,
ECMC, GLEHGC, ISAC, KHEAA, MHEAA, NSLP, NYHESC, OSAC, PHEAA, TSAC, TGSLC and
USAF.][LIST TO BE UPDATED IN EACH AGREEMENT]

            "Federal Origination Fee" means the origination fee payable to the
Department by the lender with respect to any Financed Federal Loan (including
Federal Consolidation Loans) made on or after October 1, 1993, equal to 0.50% of
the initial principal balance of such loan.

            "Final Maturity Date" means for the (i) Class I-[ ] Notes, the [ ] [
] Distribution Date, (ii) Class I-[ ] Notes, the [ ] [ ] Distribution Date,
(iii) Class I-[ ] Notes, the [ ] [ ] Distribution Date, (iv) Class II-[ ] Notes,
the [ ] [ ] Distribution Date, (v) Class II-[ ] Notes, the [ ] [ ] Distribution
Date, (vi) Class II-[ ] Notes, the [ ] [ ] Distribution Date, (vii) Class II-[ ]
Notes, the [ ] [ ] Distribution Date and (viii) Class II-[ ] Notes, the [ ]
Distribution Date.

            "Financed Federal Loans" means the Group I Student Loans, guaranteed
as to the payment of principal and interest by any of the Federal Guarantors and
are reinsured by the Department.

            "Financed Guaranteed Loans" means the collective reference to the
Financed Federal Loans and the Financed Guaranteed Private Loans.

            "Financed Guaranteed Private Loans" means those Group II Student
Loans that are guaranteed as to the payment of principal and interest by TERI or
HICA and are not reinsured by the Department or any other governmental entity.

            "Financed Private Loans" means the collective reference to Financed
Guaranteed Private Loans and Financed Unguaranteed Private Loans.

            "Financed Student Loans" means the collective reference to the
Initial Financed Student Loans and the Additional Student Loans.

                                 Appendix A-16
<PAGE>

            "Financed Student Loan Files" means the documents specified in
Section 3.03 of the Sale and Servicing Agreement.

            "Financed Student Loan Note" means the original fully executed copy
of the note (or a copy of a fully executed master promissory note) evidencing
each Financed Student Loan.

            "Financed Unguaranteed Private Loans" means those Group II Student
Loans that are not guaranteed as to the payment of principal or interest by any
federal or private guarantor, or by any other party or governmental agency,
including, without limitation, the Depositor or the Seller.

            "Formula Rate" means for any Interest Period with respect to each
Class of Notes (other than the Class II-[ ] Notes), the Applicable Index plus
the Applicable Note Margin.

            "Funding Period" means, with respect to each of the Group I and
Group II Notes, the period beginning on the Closing Date and ending, in each
case, on the first to occur of (a) the date on which an Event of Default, a
Master Servicer Default or an Administrator Default occurs, (b) the date on
which an Insolvency Event occurs with respect to the Depositor or KBUSA, (c) the
(i) first date on which the amounts on deposit in the Group I or Group II
Pre-Funding Account, as applicable, is zero, or (ii) business day prior to the
earliest effective date of any amendment to FASB 140 (Accounting for Transfers
and Servicing of Financial Assets and Extinguishments of Liabilities) or any
other relevant or related accounting literature that is issued, the effect of
which would be to amend the criteria defining a "qualifying special purpose
entity" or its permitted activities and (d) the close of business on the last
day of the Collection Period preceding the [ ] [ ] Distribution Date.

            ["GLHEGC" means Great Lakes Higher Education Guaranty Corporation, a
Wisconsin corporation.]

            "Graduate Loan Programs" means the loan programs, under which KBUSA
made loans to students enrolled in or recently graduated from approved or
accredited law schools, medical schools, dental schools, graduate business
schools or other graduate level certificate or degree programs.

            "Grant" means mortgage, pledge, bargain, sell, warrant, alienate,
remise, release, convey, assign, transfer, create, and grant a lien upon and a
security interest in and right of set-off against, deposit, set over and confirm
pursuant to the Indenture. A Grant of the Collateral or of any other agreement
or instrument shall include all rights, powers and options (but none of the
obligations) of the Granting party thereunder, including the immediate and
continuing right to claim for, collect, receive and give receipt for principal
and interest payments in respect of the Collateral and all other moneys payable
thereunder, to give and receive notices and other communications, to make
waivers or other agreements, to exercise all rights and options, to bring
Proceedings in the name of the Granting party or otherwise and generally to do
and receive anything that the Granting party is or may be entitled to do or
receive thereunder or with respect thereto.

                                 Appendix A-17
<PAGE>

            ["Great Lakes" means Great Lakes Educational Loan Services, Inc. a
Wisconsin corporation.]

            ["Great Lakes Sub-Servicing Agreements" means the collective
reference to the two certain Subservicing Agreements (one with respect to the
Group I Student Loans and the other with respect to the Group II Student Loans),
each dated as of [ ], [ ], and each between Great Lakes and the Master
Servicer.]

            ["Great Lakes Trust Receipt" means the two Trust Receipts, each
dated [ ] [ ], from Great Lakes acknowledging the receipt and possession of the
Financed Student Loan Files relating to the Financed Student Loans being
sub-serviced by Great Lakes.]

            "Group I Available Funds" and "Group II Available Funds" means, with
respect to the Group I Notes and the Group II Notes, respectively, and any
Distribution Date, any Monthly Servicing Payment Date or any other distribution
date pursuant to Section 5.04 of the Indenture, the sum of the following amounts
received with respect to the then elapsed portion of the related Collection
Period to the extent not previously distributed:

            (3) all collections received by the Master Servicer (or any
Sub-Servicer acting on its behalf) on the Group I or Group II Student Loans, as
applicable (including any Guarantee Payments received with respect to such Group
I or Group II Student Loans, as the case may be), but net of (x), with respect
to Group I Student Loans only, any Federal Origination Fee and Federal
Consolidation Loan Rebate payable to the Department on Federal Consolidation
Loans disbursed after October 1, 1993, (y) any applicable administrative fees,
late fees or similar fees received from a borrower, and (z) any collections in
respect of principal on the Group I or Group II Student Loans, as applicable,
applied by the Trust to repurchase guaranteed loans from the Guarantors in
accordance with the Guarantee Agreements;

            (4) with respect to the Group I Student Loans only, any Interest
Subsidy Payments and Special Allowance Payments received by the Eligible Lender
Trustee during the then elapsed portion of such Collection Period;

            (5) with respect to the Group I and Group II Student Loans, as
applicable, all Liquidation Proceeds and all Recoveries in respect of Liquidated
Student Loans which were written off in prior Collection Periods or prior months
of such Collection Period;

            (6) with respect to the Group I and Group II Student Loans, as
applicable, the aggregate Purchase Amounts received for those Group I or Group
II Student Loans, as the case may be, repurchased by the Depositor (or KBUSA, as
the Seller, acting on its behalf) or under an obligation which arose during the
elapsed portion of such Collection Period;

            (7) with respect to the Group I Student Loans only, the aggregate
amounts, if any, received from the Seller or the Master Servicer (or any
Sub-Servicer acting on its behalf), as the case may be, as reimbursement of
non-guaranteed interest amounts, or, lost Interest Subsidy Payments and Special
Allowance Payments, with respect to the Financed Federal Student Loans pursuant
to Section 3.02 or 4.06, respectively of the Sale and Servicing Agreement;

                                 Appendix A-18
<PAGE>

            (8) with respect to the Group I and Group II Student Loans, as
applicable, amounts deposited by the Depositor (or the Seller acting on its
behalf) into the applicable sub-account of the Collection Account in connection
with the making of Consolidation Loans pursuant to Section 2.03 of the Sale and
Servicing Agreement;

            (9) with respect to the Group I and Group II Student Loans, as
applicable, and with respect to the initial Distribution Date, the amount
deposited in the applicable sub-account of the Collection Account on the Closing
Date pursuant to Section 5.01(a)(i) of the Sale and Servicing Agreement;

            (10) with respect to the Group I and Group II Student Loans, as
applicable, Investment Earnings for such Distribution Date;

            (11) with respect to the Group I and Group II Student Loans, as
applicable, amounts withdrawn from the Group I or Group II Reserve Account, as
applicable, in excess of the Group I or Group II Specified Reserve Account
Balance, as applicable, and deposited into the applicable sub-account of the
Collection Account;

            (12) with respect to the Group I and Group II Student Loans, as
applicable, amounts withdrawn from the Group I or Group II Escrow Account and
deposited into the applicable sub-account of the Collection Account;

            (13) with respect to the Group I and Group II Student Loans, as
applicable, with respect to the Distribution Date on or immediately after the
end of the Funding Period, the amount transferred from the Group I or Group II
Pre-Funding Account, as applicable, to the applicable sub-account of the
Collection Account;

            (14) with respect to the Group I Interest Rate Swap, (a) any Net
Receipt received from the Swap Counterparty with respect to the related Interest
Period and the Group I Interest Rate Swap, as applicable, and (b) any
Termination Payment received from the Swap Counterparty with respect to a
Termination Event under the Group I Interest Rate Swap, as applicable, to the
extent not paid to a substitute Swap Counterparty in accordance with the Group I
Interest Rate Swap;

            (15) with respect to the Group I and Group II Student Loans, as
applicable, any proceeds received in connection with the sale of the Group I or
Group II Student Loans, as applicable, pursuant to Section 9.01 of the Sale and
Servicing Agreement, or sums collected by the Indenture Trustee pursuant to
Sections 5.03 or 5.04(a) of the Indenture; provided, however, that Group I and
Group II Available Funds will exclude all payments and proceeds (including
Liquidation Proceeds) of any Group I or Group II Student Loans, the related
Purchase Amount of which has been included in Group I or Group II Available
Funds, as applicable, for a prior Distribution Date; provided, further, that if
on any Distribution Date there would not be sufficient funds, after application
of Group I or Group II Available Funds, as applicable, amounts available to
cover deficiencies pursuant to Sections 5.05(c)(X)(12) and 5.05(c)(Y)(14) of the
Sale and Servicing Agreement, as applicable, and amounts available from the
Group I or Group II Reserve Account, as the case may be, and the Group I or
Group II Pre-Funding Account, as applicable, to pay any of the items specified
in clauses (1) through (2) of Section 5.05(c)(X),

                                 Appendix A-19
<PAGE>

with respect to the Group I Notes, or clauses (1) through (4) of Section
5.05(c)(Y), with respect to the Group II Notes, of the Sale and Servicing
Agreement for such Distribution Date, then Group I or Group II Available Funds,
as applicable, for such Distribution Date will include, in addition to the Group
I or Group II Available Funds, as the case may be, amounts being held by the
Administrator pursuant to Section 5.02 of the Sale and Servicing Agreement, or
on deposit in the Group I Collection Account Sub-Account, with respect to Group
I Available Funds, or Group II Collection Account Sub-Account, with respect to
Group II Available Funds relating to such Distribution Date which would have
constituted Group I or Group II Available Funds, as the case may be, for the
Distribution Date succeeding such Distribution Date, up to the amount necessary
to pay the items specified in clause (1) through (2) of Section 5.05(c)(X), with
respect to the Group I Notes, or clause (1) through (4) of Section 5.05(c)(Y),
with respect to the Group II Notes, of the Sale and Servicing Agreement, and the
Group I or Group II Available Funds, as applicable, for such succeeding
Distribution Date will be adjusted accordingly; and

            (16) funds released from the Group I or Group II Reserve Account, as
applicable, pursuant to Section 5.06(e) of the Sale and Servicing Agreement.

            "Group I Basis Risk Cap Account" and "Group II Basis Risk Cap
Account" means each of the two accounts designated as such, established and
maintained pursuant to Section 5.01(a)(v) of the Sale and Servicing Agreement.

            "Group I Basis Risk Cap Agreement" and "Group II Basis Risk Cap
Agreement" means each of those two certain interest rate protection agreements,
each between the Trust and the Cap Provider as documented according to a 1992
ISDA Master Agreement (Multicurrency--Cross Border), including the related sole
confirmation and the related schedule, each dated as of [ ], [ ], and each
modified to reflect the terms of the Group I or Group II Notes, as applicable,
and the Basic Documents.

            "Group I Basis Risk Cap Funds" means, with respect to any
Distribution Date the lesser of (x) the sum of the Class I-[ ] Basis Risk Cap
Payment, the Class I-[ ] Basis Risk Cap Payment and the Class I-[ ] Basis Risk
Cap Payment relating to such Distribution Date and (y) the amount of funds on
deposit in the Group I Basis Risk Cap Account on such Distribution Date.

            "Group II Basis Risk Cap Funds" means, with respect to any
Distribution Date the lesser of (x) the sum of the Class II-[ ] Basis Risk Cap
Payment, the Class II-[ ] Basis Risk Cap Payment, the Class II-[ ] Basis Risk
Cap Payment and the Class II-[ ] Basis Risk Cap Payment relating to such
Distribution Date and (y) the amount of funds on deposit in the Group II Basis
Risk Cap Account on such Distribution Date.

            "Group II Cap Agreement" means the interest rate cap agreement,
between the Trust and the Cap Counterparty as documented according to a 1992
ISDA Master Agreement (Multicurrency--Cross Border), including the related sole
confirmation and the related schedule, each dated as of [ ], [ ], and each
modified to reflect the terms of the Group II Notes and the Basic Documents.

                                 Appendix A-20
<PAGE>

            "Group II Cap Agreement Payment" means a payment made by the Cap
Counterparty to the Trust on the third business day before each Distribution
Date to and including the [ ] [ ] Distribution Date for deposit into the Group
II Reserve Account in an amount, calculated on a quarterly basis, equal to the
product of (a) the excess, if any, of (i) three-month LIBOR, except for the
first Interest Period, as determined for the Interest Period related to the
applicable Distribution Date over (ii) [ ]% and (b) the lesser of (i) a notional
amount equal to $[ ] and (ii) the aggregate principal balance of the Group II
Notes, other than the Class II-[ ] Notes.

            "Group I Class [ ] Notes" means the Class I-[ ] Notes and Class I-[
] Notes.

            "Group II Class [ ] Notes" means the Class II-[ ] Notes, the Class
II-[ ] Notes, Class II-[ ] Notes and the Class II-[ ] Notes.

            "Group I Collateral" has the meaning specified in the Granting
Clause of the Indenture.

            "Group II Collateral" has the meaning specified in the Granting
Clause of the Indenture.

            "Group I Collection Account Sub-Account" and "Group II Collection
Account Sub-Account" means the two sub-accounts of the Collection Account each
as established and maintained pursuant to Section 5.01(a)(i) of the Sale and
Servicing Agreement.

            "Group I Controlling Noteholders" means the Group I Senior
Noteholders (until such time as all Group I Senior Notes have been paid in full,
and then the Group I Subordinate Noteholders. Notwithstanding the foregoing, any
Group I Notes owned by KBUSA, the Depositor or any of their respective
Affiliates or agents designate for such purpose, shall be not voted by such
entity nor considered in determining any specified voting percentage of the
Group I Controlling Noteholders, unless otherwise set forth in the Indenture or
the Sale and Servicing Agreement, as applicable.

            "Group II Controlling Noteholders" means the Group II Senior
Noteholders (until such time as all Group II Senior Notes have been paid in
full, and then the Group II Subordinate Noteholders. Notwithstanding the
foregoing, any Group II Notes owned by KBUSA, the Depositor or any of their
respective Affiliates or agents designated for such purpose, shall be not voted
by such entity nor considered in determining any specified voting percentage of
the Group II Controlling Noteholders, unless otherwise set forth in the
Indenture or the Sale and Servicing Agreement, as applicable; provided that,
unless a Securities Insurer Default has occurred and is continuing, the
Securities Insurer shall exercise the rights of all holders of each Class Group
II Notes for which payments are insured by the Securities Insurer; provided
further that the Class II-[ ] Notes shall at all times be entitled to voting
rights equal to 1% of the Group II Senior Notes.

            "Group I Controlling Parties" means, with respect to the Group I
Notes, the Group I Controlling Noteholders. The Group I Controlling Parties
shall possess certain rights on behalf of all the Group I Noteholders under the
Indenture and the Sale and Servicing Agreement.

                                 Appendix A-21
<PAGE>

            "Group II Controlling Parties" means the Securities Insurer, as the
deemed holder of 100% of the Group II Insured Notes under the Indenture (unless
a Securities Insurer Default has occurred and is continuing, and if a Securities
Insurer Default has occurred and is continuing the Group II Controlling
Noteholders). The Group II Controlling Parties shall possess certain rights on
behalf of all the Group II Insured Noteholders under the Indenture and the Sale
and Servicing Agreement. The Class II-[ ] shall not be entitled to any voting
rights on matters to be decided by the Group II Controlling Noteholders. In
addition, if part of a remarketing in the secondary market or otherwise, in the
event that the Securities Insurer issues a policy guaranteeing interest and
principal payments on the Class II-[ ] Notes, the Securities Insurer shall be
entitled to exercise all voting rights allocated to the Class II-[ ] Notes for
so long as the Securities Insurer is not in default on such policy and such
policy remains in full force and effect.

            "Group I Escrow Account" and "Group II Escrow Account" means each of
the two accounts (one with respect to the Group I Notes and the other with
respect to the Group II Notes) designated as such, established and maintained
pursuant to Section 5.01(a)(iv) of the Sale and Servicing Agreement.

            "Group I Initial Financed Student Loan Pool Balance" means, at any
time, the Calculated Pool Balance of the Group I Student Loans, or specified
subset thereof, as of the related Cutoff Date (in the case of the Group I
Initial Financed Student Loans, or specified subset thereof) or the related
Subsequent Cutoff Date (with respect to Additional Group I Student Loans or
specified subset thereof).

            "Group II Initial Financed Student Loan Pool Balance" means, at any
time, the Calculated Pool Balance of the Group II Student Loans, or specified
subset thereof, as of the related Cutoff Date (in the case of the Group II
Initial Financed Student Loans, or specified subset thereof) or the related
Subsequent Cutoff Date (with respect to Additional Group II Student Loans or
specified subset thereof).

            "Group I Initial Financed Student Loans" and "Group II Initial
Financed Student Loans" means the Group I Initial Pool Student Loans and the
Group II Initial Pool Student Loans, respectively.

            "Group I Initial Pool Student Loans" means any graduate or
undergraduate student loans listed on the Schedule of Group I Initial Pool
Student Loans on the Closing Date as set forth in Schedule A-1 to the Sale and
Servicing Agreement (which Schedule may be in the form of microfiche or computer
tape), which student loans the Depositor shall transfer to the Eligible Lender
Trustee on behalf of the Issuer pursuant to the Sale and Servicing Agreement on
the Closing Date.

            "Group II Initial Pool Student Loans" means any graduate or
undergraduate student loans listed on the Schedule of Group II Initial Pool
Student Loans on the Closing Date as set forth in Schedule A-2 to the Sale and
Servicing Agreement (which Schedule may be in the form of microfiche or computer
tape), which student loans the Depositor shall transfer to the Eligible Lender
Trustee on behalf of the Issuer pursuant to the Sale and Servicing Agreement on
the Closing Date.

                                 Appendix A-22
<PAGE>

            "Group I Interest Rate Swap" means the interest rate swap agreement
between the Trust and the Swap Counterparty as documented on a 1992 ISDA Master
Agreement (Multicurrency--Cross Border), including the related sole confirmation
and the related schedule, dated as of [ ], [ ], and modified to reflect the
terms of the Group I Notes and the Basic Documents.

            "Group II Insured Notes" means, collectively, the Class II-[ ]
Notes, the Class II-[ ] Notes and the Class II-[ ] Notes.

            "Group II Insured Notes Guaranty Insurance Policy" means the
unconditional, irrevocable note guaranty insurance policy, number [ ],
substantially in the form attached to the Indenture as Exhibit A-9.

            "Group II Insured Notes Guaranty Insurance Policy Notice" means the
"Notice," as defined in the Group II Insured Notes Guaranty Insurance Policy, to
be provided by the Indenture Trustee to the Securities Insurer with respect to
an Insured Payment.

            "Group II Insured Noteholders" means, each person in whose name a
Group II Insured Note is registered in the Note Register of the Group II Notes.

            "Group I Noteholders" means each Person in whose name a Group I Note
is registered in the Note Register of the Group I Notes.

            "Group II Noteholders" means each Person in whose name a Group II
Note is registered in the Note Register of the Group II Notes.

            "Group I Notes" means collectively, the Class I-[ ] Notes, the Class
I-[ ] Notes and the Class I-[ ] Notes.

            "Group II Notes" means collectively, the Class II-[ ] Notes, the
Class II-[ ] Notes, the Class II-[ ] Notes and the Class II-[ ] Notes.

            "Group I Other Student Loan Pre-Funded Amount" and "Group II Other
Student Loan Pre-Funded Amount" means, with respect to any Distribution Date,
the amount on deposit in the Group I Other Student Loan Pre-Funding Sub-Account
or the Group II Other Student Loan Pre-Funding Sub-Account, respectively.

            "Group I Other Student Loan Pre-Funding Sub-Account" and "Group II
Other Student Loan Pre-Funding Sub-Account" means the sub-account of the Group I
Pre-Funding Account and the Group II Pre-Funding Account, respectively, the
contents of which are to used by the Trust to purchase Other Student Loans on or
before the end of the Funding Period.

            "Group I Parity Date" means the Distribution Date on which the
aggregate principal balance of the Group I Notes (after giving effect to all
distributions pursuant to Section 5.05(c)(X) of the Sale and Servicing
Agreement) equals the sum of the Group I Pool Balance and amounts on deposit in
the Group I Pre-Funding Account as of the last day of the related Collection
Period.

                                 Appendix A-23
<PAGE>

            "Group II Parity Date" means the Distribution Date on which the
aggregate principal balance of the Group II Notes (after giving effect to all
distributions pursuant to Section 5.05(c)(Y) of the Sale and Servicing
Agreement) equals the sum of the Group II Pool Balance and amounts on deposit in
the Group II Pre-Funding Account as of the last day of the related Collection
Period.

            "Group I Pool Balance" and "Group II Pool Balance" means, at any
time, the aggregate principal balance of the Group I or Group II Student Loans,
respectively, at the end of the preceding Collection Period (including accrued
interest thereon for such Collection Period to the extent such interest will be
capitalized upon commencement of repayment or during deferment or forbearance),
after giving effect to the following without duplication: (i) all payments
received by the Trust related to the Group I or Group II Student Loans, as
applicable, during such Collection Period from or on behalf of borrowers,
Guarantors and the Department, as applicable, (ii) all Purchase Amounts received
by the Trust related to the Group I or Group II Student Loans, as the case may
be, for such Collection Period from the Depositor (or KBUSA acting on its
behalf) or the Master Servicer (or any Sub-Servicer acting on its behalf), (iii)
all Additional Fundings made from the Group I or Group II Escrow Account, as
applicable, and the Group I or Group II Pre-Funding Account, as applicable, with
respect to such Collection Period and (iv) all losses realized on Group I or
Group II Student Loans, as applicable, liquidated during such Collection Period.

            "Group I Pre-Funded Amount" and "Group II Pre-Funded Amount" means,
with respect to any Distribution Date, the amount on deposit in the Group I
Pre-Funding Account or the Group II Pre-Funding Account, respectively.

            "Group I Pre-Funding Account" and "Group II Pre-Funding Account"
means the two accounts designated as such, established and maintained pursuant
to Section 5.01(a)(iii) of the Sale and Servicing Agreement (including, any
sub-accounts related thereto).

            "Group I Principal Distribution Amount" and "Group II Principal
Distribution Amount" means, with respect to the Group I Notes and the Group II
Notes, respectively, and any Distribution Date, the amount by which the sum of
the outstanding principal balance of the Group I Notes or the Group II Notes, as
applicable, exceeds the related Specified Collateral Balance for such
Distribution Date.

            "Group I Put Option" means the option to sell the Group I Student
Loans to the Put Option Provider on the Put Option Exercise Date, for the
related Put Option Exercise Price, created pursuant to the terms of the Group I
Put Option Agreement.

            "Group II Put Option" means the option to sell the Group II Student
Loans to the Put Option Provider on the Put Option Exercise Date, for the
related Put Option Exercise Price, created pursuant to the terms of the Group II
Put Option Agreement.

            "Group I Put Option Agreement" and "Group II Put Option Agreement"
means each of those two certain put option agreements, one with respect to the
Group I Student Loans and the other with respect to the Group II Student Loans,
and each among the Trust, the Indenture Trustee, the Put Option Provider and the
Administrator (as calculation agent).

                                 Appendix A-24
<PAGE>

            "Group I Reserve Account" and "Group II Reserve Account" means the
two accounts, one with respect to the Group I Notes and the other with respect
to the Group II Notes, designated as such, established and maintained pursuant
to Section 5.01(a)(ii) of the Sale and Servicing Agreement.

            "Group I Reserve Account Initial Deposit" means $[ ].

            "Group II Reserve Account Initial Deposit" means $[ ].

            "Group I Senior Noteholders" means, collectively, each Person in
whose name a Group I Senior Note is registered in the Note Register.

            "Group II Senior Noteholders" means, collectively, each Person in
whose name a Group II Senior Note is registered in the Note Register.

            "Group I Senior Notes" means the Class I-[ ] Notes and the Class I-[
] Notes.

            "Group II Senior Notes" means the Class II-[ ] Notes, Class II-[ ]
Notes, Class II-[ ] Notes and the Class II-[ ] Notes.

            "Group I Student Loans" means any graduate or undergraduate student
loans listed on the Schedule of Group I Student Loans on the Closing Date as set
forth in Schedule A-1 to the Sale and Servicing Agreement (which Schedule may be
in the form of microfiche or computer tape), which student loans the Depositor
shall transfer to the Eligible Lender Trustee on behalf of the Issuer pursuant
to the Sale and Servicing Agreement on the Closing Date, and any Additional
Student Loans added to the pool of Group I Student Loans. Such Additional
Student Loans are to be listed on Schedules B-1-A and B-1-B to the Sale and
Servicing Agreement.

            "Group II Student Loans" means any graduate or undergraduate student
loans listed on the Schedule of Group II Student Loans on the Closing Date as
set forth in Schedule A-2 to the Sale and Servicing Agreement (which Schedule
may be in the form of microfiche or computer tape), which student loans the
Depositor shall transfer to the Eligible Lender Trustee on behalf of the Issuer
pursuant to the Sale and Servicing Agreement on the Closing Date, and any
Additional Student Loans added to the pool of Group II Student Loans. Such
Additional Student Loans are to be listed on Schedules B-2-A and B-2-B to the
Sale and Servicing Agreement.

            "Group I Subordinate Noteholders" means, collectively, each Person
in whose name a Group I Subordinate Note is registered in the Note Register.

            "Group II Subordinate Noteholders" means, collectively, each Person
in whose name a Group II Subordinate Note is registered in the Note Register.

            "Group I Subordinate Notes" means the Class I-[ ] Notes.

            "Group II Subordinate Notes" means the Class II-[ ] Notes.

                                 Appendix A-25
<PAGE>

            "Group I Subsequent Student Loan Pre-Funded Amount" and "Group II
Subsequent Student Loan Pre-Funded Amount" means, with respect to any
Distribution Date, the amount on deposit in the Group I Subsequent Loan
Pre-Funding Sub-Account or the Group II Subsequent Loan Pre-Funding Sub-Account,
respectively.

            "Group I Subsequent Student Loan Pre-Funding Sub-Account" and "Group
II Subsequent Student Loan Pre-Funding Sub-Account" means the sub-account of the
Group I Pre-Funding Account and the Group II Pre-Funding Account, respectively,
the contents of which are to used by the Trust to purchase Subsequent Student
Loans on or before the Special Determination Date.

            ["Guarantee Agreements" means (i) in the case of PHEAA, the Lender
Agreement for Guarantee of Student Loans with Federal Reinsurance dated as of
April 26, 2000 and the PHEAA Certificate of Comprehensive Insurance dated as of
September 14, 2001, between PHEAA and the Eligible Lender Trustee on behalf of
the Issuer, (ii) in the case of ASA, the Holder Guarantee Agreement dated as of
April 26, 2000, between ASA and the Eligible Lender Trustee on behalf of the
Issuer, (iii) in the case of CSAC, the Amended and Restated Guarantee Agreement
dated as of April 26, 2000, between CSAC and the Eligible Lender Trustee on
behalf of the Issuer, (iv) in the case of CSLF, the Amended Agreement With
Lender dated as of [ ], [ ], between CSLF and the Eligible Lender Trustee on
behalf of the Issuer, (v) in the case NYHESC, the Loan Guarantee Agreement dated
as of April 26, 2000, between NYHESC and the Eligible Lender Trustee on behalf
of the Issuer, (vi) in the case of MHEAA, the Agreement to Guarantee
Consolidation Loans, the Certificate of Comprehensive Guarantee Coverage and the
Agreement to Guarantee Loans, each dated as of April 26, 2000, between MHEAA and
the Eligible Lender Trustee on behalf of the Issuer, (vii) in the case of NSLP,
the Lender Agreement for Guarantee of Student Loans with Federal Reinsurance and
the Lender Agreement for Guarantee of Federal Consolidation Loans with Federal
Reinsurance, each dated as of April 26, 2000 between NSLP and the Eligible
Lender Trustee on behalf of the Issuer, (viii) in the case of USAF, the USA
Group Agreement to Guarantee Loans dated as of May 3, 2000, between USAF and the
Eligible Lender Trustee on behalf of the Issuer, (ix) in the case of TERI, the
Second Amended and Restated Guarantee Agreement dated as of April 26, 2000,
among TERI, KBUSA and the Eligible Trustee on behalf of the Issuer, (x) in the
case of HICA, the Sixth Endorsement to Alternative Dental Educational Assistance
Loan Surety Bond Numbers 1994-A, 1994-B, 1995-A and 1996-A dated as of [ ], [
]and executed by HICA relative to such Surety Bonds which were assigned by KBUSA
to the Eligible Lender Trustee on behalf of the Issuer, (xi) in the case of
ECMC, the Holder Agreement For Payment on Guarantee of Student Loans with
Federal Reinsurance, dated as of April 16, 2000, between ECMC and the Eligible
Lender Trustee on behalf of the Issuer, (xii) in the case of GLHEGC, the Student
Loan Guaranty, dated as of April 26, 2000, between GLHEGC and the Eligible
Lender Trustee on behalf of the Issuer, (xiii) in the case of CSLP, the Lender
Program Participation Agreement, dated as of [ ], [ ], between CSLP and the
Eligible Lender Trustee on behalf of the Issuer, (xiv) in the case of ISAC, the
Holder Agreement, dated as of [ ], [ ], between ISAC and the Eligible Lender
Trustee on behalf of the Issuer, (xv) in the case of KHEAA, the Holder
Agreement, dated as of [ ], [ ], between KHEAA and the Eligible Lender Trustee
on behalf of the Issuer, (xvi) in the case of OSAC, the Agreement to Endorse
Loans, dated as of [ ], [ ], between OSAC and the Eligible Lender Trustee on
behalf of the Issuer, (xvii) in the case of TSAC, the Memorandum of
Understanding, dated as of September 14, 2001, between TSAC and

                                 Appendix A-26
<PAGE>

the Eligible Lender Trustee on behalf of the Issuer, (xviii) in the case of
TGSLC, the Lender Participation Agreement, dated as of [ ], [ ].][LIST TO BE
UPDATED IN EACH AGREEMENT]

            "Guarantee Fee Advance" means a loan made by KBUSA to a borrower of
a Financed Private Loan, at the borrower's option, at the time such borrower
commences repayment of such Financed Private Loan to finance the cost of the fee
imposed with respect to such loan at such time.

            "Guarantee Payment" means any payment made by a Guarantor pursuant
to a Guarantee Agreement in respect of a Financed Student Loan.

            ["Guarantors" means, collectively, ASA, CSAC, CSLF, CSLP, ECMC,
GLHESC, ISAC, KHEAA, MHEAA, OSAC, NSLP, NYHESC, PHEAA, TSAC, TGSLC, USAF, TERI
and HICA.][LIST TO BE UPDATED IN EACH AGREEMENT]

            ["HICA" means HEMAR Insurance Corporation of America, a South Dakota
corporation.]

            "Higher Education Act" means the Higher Education Act of 1965, as
amended, together with any rules, regulations and interpretations thereunder.

            "Indenture" means the Indenture dated as of [ ], [ ], between the
Issuer and the Indenture Trustee.

            "Indenture Trustee" means [ ], a [ ], not in its individual capacity
but solely as Indenture Trustee under the Indenture.

            "Indenture Trust Estate" means all money, instruments, rights and
other property that are subject or intended to be subject to the lien and
security interest of the Indenture for the benefit of the Noteholders (including
all property and interests granted to the Indenture Trustee), including all
proceeds thereof.

            "Independent" means, when used with respect to any specified Person,
that the Person (a) is in fact independent of the Issuer, any other obligor upon
the Notes, the Depositor, KBUSA and any Affiliate of any of the foregoing
Persons, (b) does not have any direct financial interest or any material
indirect financial interest in the Issuer, any such other obligor, the
Depositor, KBUSA or any Affiliate of any of the foregoing Persons and (c) is not
connected with the Issuer, any such other obligor, the Depositor, KBUSA or any
Affiliate of any of the foregoing Persons as an officer, employee, promoter,
underwriter, trustee, partner, director or person performing similar functions.

            "Independent Certificate" means a certificate or opinion to be
delivered to the Indenture Trustee under the circumstances described in, and
otherwise complying with, the applicable requirements of Section 11.01 of the
Indenture, made by an Independent firm of certified public accountants appointed
by an Issuer Order and approved by the Indenture Trustee in the exercise of
reasonable care, and such opinion or certificate shall state that the signer has

                                 Appendix A-27
<PAGE>

read the definition of "Independent" in the Indenture and that the signer is
Independent within the meaning thereof.

            "Index Maturity" shall have the meaning set forth in the definition
of "Three-Month LIBOR".

            "Initial Financed Student Loans" means the collective reference to
the Group I and Group II Initial Financed Student Loans.

            "Initial Financed Student Loan Pool Balance" means, the collective
reference to the Group I Initial Financed Student Loan Pool Balance and the
Group II Initial Financed Student Loan Pool Balance.

            "Initial Pool Student Loans" means the collective reference to the
Group I and Group II Initial Pool Student Loans.

            "Insider" means, with respect to an entity, any officer, director or
person privy to material information, including, but not limited to, contracts
or agreements concerning such entity that are not available to the general
public.

            "Insolvency Event" means, with respect to a specified Person, (a)
the filing of a decree or order for relief by a court having jurisdiction in the
premises in respect of such Person or any substantial part of its property in an
involuntary case under any applicable Federal or state bankruptcy, insolvency or
other similar law now or hereafter in effect, or appointing a receiver,
liquidator, assignee, custodian, trustee, sequestrator or similar official for
such Person or for any substantial part of its property, or ordering the
winding-up or liquidation of such Person's affairs, and such decree or order
shall remain unstayed and in effect for a period of 60 consecutive days; or (b)
the commencement by such Person of a voluntary case under any applicable Federal
or state bankruptcy, insolvency or other similar law now or hereafter in effect,
or the consent by such Person to the entry of an order for relief in an
involuntary case under any such law, or the consent by such Person to the
appointment of or taking possession by a receiver, liquidator, assignee,
custodian, trustee, sequestrator or similar official for such Person or for any
substantial part of its property, or the making by such Person of any general
assignment for the benefit of creditors, or the failure by such Person generally
to pay its debts as such debts become due, or the taking of action by such
Person in furtherance of any of the foregoing; or (c) in the case of the
Securities Insurer, a court of competent jurisdiction, the New York Department
of Insurance or other competent regulatory authority shall have entered a final
and nonappealable order, judgment or decree (i) appointing a custodian, trustee,
agent or receiver of the Securities Insurer or (ii) the taking of possession of
all or any material portion of the property of the Securities Insurer.

            "Insurance Agreement" means the Insurance Agreement, dated as of [
], [ ], among KBUSA, the Master Servicer, the Administrator, the Depositor, the
Issuer, the Eligible Lender Trustee, the Indenture Trustee and the Securities
Insurer.

            "Insured Payment" means, with respect to any Distribution Date, the
sum of the Deficiency Amount and any Preference Amount.

                                 Appendix A-28
<PAGE>

            "Insurer Premium" means the premium due to the Securities Insurer on
each Distribution Date, which amount shall be equal to the product of the
Insurer Premium Rate and the Outstanding Amount of the Group II Insured Notes
immediately prior to such Distribution Date.

            "Insurer Premium Rate" means the "Premium Percentage" as defined in
the Insurance Agreement.

            "Interest and Expense Draw" means any withdrawals from the Group I
or Group II Reserve Account, as applicable, pursuant to Sections 5.06(b)(i)
through (b)(v) of the Sale and Servicing Agreement.

            "Interest Collections" shall have the meaning specified in Section
5.03 of the Sale and Servicing Agreement.

            "Interest Period" means, with respect to a Distribution Date, the
period from and including the Closing Date or the most recent Distribution Date
on which interest on the Notes has been distributed to but excluding the current
Distribution Date. In the case of the Notes and the initial Interest Period,
interest will accrue for the period from the Closing Date to but excluding [ ],
[ ] (computed on the basis of the actual number of days elapsed in a year of 360
days) based on Three Month LIBOR as determined on the initial LIBOR
Determination Date.

            "Interest Subsidy Payments" means, with respect to the Group I
Student Loans, payments, designated as such, consisting of interest subsidies by
the Department in respect of the Financed Federal Loans to the Eligible Lender
Trustee on behalf of the Trust in accordance with the Higher Education Act.

            "Investment Earnings" means, with respect to any Distribution Date,
the investment earnings (net of losses and investment expenses) on amounts on
deposit in the Trust Accounts to be deposited into the applicable sub-account of
the Collection Account on or prior to such Distribution Date pursuant to Section
5.01(b) of the Sale and Servicing Agreement.

            ["ISAC" means the Illinois Student Assistance Commission.]

            "Issuer" means KeyCorp Student Loan Trust [ ] until a successor
replaces it and, thereafter, means the successor.

            "Issuer Order" and "Issuer Request" means a written order or request
signed in the name of the Issuer by any one of its Authorized Officers and
delivered to the Indenture Trustee.

            "KBUSA" means Key Bank USA, National Association, and its successors
in interest.

            ["KBUSA/PHEAA Servicing Agreements" means (i) the Servicing
Agreements, dated March 23, 1995, by and between PHEAA and Society with respect
to Access Loans and the Servicing Agreement dated June 1, 1997 by and between
PHEAA and KBUSA, with respect

                                 Appendix A-29
<PAGE>

to all other student loans, each as amended from time to time and including all
servicing schedules and other exhibits, or (ii) after the expiration of either
or both of the agreements described in clause (i), the then current service
agreement (including all servicing schedules) between KBUSA and PHEAA pursuant
to which PHEAA services student loans owned by KBUSA or if no such service
agreement exists, the last such service agreement to be in existence, and any
references to specific sections of the KBUSA/PHEAA Servicing Agreements shall
mean the sections of the agreements described in clause (i) of this definition
or the substantially similar provisions of the relevant agreement described in
clause (ii) of this definition.]

            "KBUSA Student Loan Transfer Agreement" means the Student Loan
Transfer Agreement.

            "KBUSA Student Loans" means those Financed Student Loans transferred
to the Depositor, from time to time, pursuant to the Student Loan Transfer
Agreement, as set forth on Schedules A and B thereto.

            ["KHEAA" means the Kentucky Higher Education Assistance Authority.]

            ["LAI" means Law Access, Inc., a non-stock corporation organized
under the laws of the State of Delaware, and the successor in interest to LSAS.]

            "Law Loan" means a Law School Loan made by KBUSA to an eligible
borrower pursuant to the Programs.

            "LIBOR Determination Date" means (x) with respect to each Interest
Period other than the initial Interest Period, the second Business Day prior to
the commencement of such Interest Period and (y) with respect to the initial
Interest Period, as determined pursuant to clause (x) for the period from the
Closing Date to but excluding [ ], [ ] and as determined on the second Business
Day prior to [ ], [ ] for the period from [ ], [ ] to but excluding [ ], [ ].
For purposes of this definition, a "Business Day" is any day on which banks in
London and New York City are open for the transaction of business.

            "LIBOR Indexed Securities" means each Class of Notes.

            "Lien" means a security interest, lien, charge, pledge, equity or
encumbrance of any kind, other than tax liens and any other liens, if any, which
attach to the respective Financed Student Loan by operation of law as a result
of any act or omission by the related Obligor.

            "Liquidated Student Loan" means any defaulted Group I or Group II
Student Loan, as applicable, liquidated by the Master Servicer (or any
Sub-Servicer acting on its behalf) or which the Master Servicer (or any
Sub-Servicer acting on its behalf) has, after using all reasonable efforts to
realize upon such Group I or Group II Student Loan, as the case may be,
determined to charge off.

            "Liquidation Proceeds" means, with respect to any Liquidated Student
Loan, the moneys collected in respect thereof from whatever source, other than
Recoveries or Guarantee Payments received, net of the sum of any amounts
expended by the Master Servicer (or any Sub-

                                 Appendix A-30
<PAGE>

Servicer acting on its behalf) in connection with such liquidation and any
amounts required by law to be remitted to the borrower on such Liquidated
Student Loan.

            ["LSAS" means the Law School Admission Services, Inc.]

            "Master Note" means a Master Promissory Note in the form mandated by
Section 432(m)(1)(D) of the Higher Education Act, as added by Pub. L.
105-244, Section 427, 112 Stat. 1702 (1998), 20 U.S.C. Section 1082(m)(1)(D).

            "Master Servicer" means Key Bank USA, National Association, a
national banking association, and its successors in interest and permitted
assigns.

            "Master Servicer Default" means an event specified in Section
8.01(a) of the Sale and Servicing Agreement.

            "Master Servicing Fee" has the meaning specified in the Servicing
Fee Schedule attached to the Sale and Servicing Agreement as Schedule E.

            ["MHEAA" means the Michigan Higher Education Assistance Agency, an
agency of the State of Michigan. ]

            "Minimum Acceptable Put Option Exercise Price" means, with respect
to the Group I or Group II Put Option, as the case may be, the aggregate
outstanding principal balance of the Group I or Group II Notes as of the [ ] [ ]
Distribution Date (plus accrued and unpaid interest thereon payable on such
Distribution Date including any related Noteholders' Interest Index Carryover),
respectively, plus any amounts then owed to the Swap Counterparty, the Cap
Provider or the Securities Insurer, with respect to the Group I or Group II
Notes, as applicable.

            "Minimum Purchase Amount" means, with respect to the Group I and
Group II Student Loans, as the case may be, the greatest of (i) the related
Auction Purchase Amount, (ii) the fair market value of the Group I or Group II
Student Loans, as applicable, as of the end of the Collection Period immediately
preceding such Distribution Date, and (iii) the sum of (a) the aggregate unpaid
principal amount of the Group I or Group II Notes, as applicable, plus, accrued
and unpaid interest thereon on the related Distribution Date, (b) any amounts to
be paid pursuant to Section 5.04(b)(x) FIRST and SECOND of the Indenture with
respect to the Group I Notes or Section 5.04(b)(y) FIRST and SECOND with respect
to Group II Notes, (c) with respect to the Group II Student Loans only, all
amounts due and owing to the Securities Insurer under the Insurance Agreement
and accrued interest thereon, (d) any unpaid Group I or Group II Noteholders'
Interest Index Carryover, as applicable, (e) all amounts owed by the Trust to
the Swap Counterparty under the Group I Interest Rate Swap (including any
related and unreimbursed Termination Payments), and (f) all amounts owed by the
Trust to the Cap Provider under the Group I or Group II Basis Risk Cap
Agreement, as applicable for (x) unreimbursed Class I-[ ] Basis Risk Cap
Payments, Class I-[ ] Basis Risk Cap Payments and Class I-[ ] Basis Risk Cap
Payments with respect to the Group I Basis Risk Cap Agreement, or (y)
unreimbursed Class II-[ ] Basis Risk Cap Payments,

                                 Appendix A-31
<PAGE>

Class II-[ ] Basis Risk Cap Payments, Class II-[ ] Basis Risk Cap Payments and
Class II-[ ] Basis Risk Cap Payments with respect to the Group II Basis Risk Cap
Agreement.

            "Monthly Period" means each calendar month in a Collection Period
commencing with the calendar month of [ ] [ ].

            "Monthly Servicing Payment Date" means the twenty-fifth day of each
calendar month, or, if such day is not a Business Day, the immediately following
Business Day, commencing on [ ], [ ].

            "Moody's" means Moody's Investors Service, Inc.

            "MPN Holder" means the holder of an original Master Note.

            "MPN Loan" means a loan originated pursuant to the Federal Family
Education Loan Program and the Higher Education Act and evidenced by a Master
Note.

            "MPN Loan Holder" means any holder of an MPN Loan as shown on the
records of the MPN Holder.

            "Net Payment" as defined in Section 5.04(c) of the Sale and
Servicing Agreement.

            "Net Receipt" as defined in Section 5.04(c) of the Sale and
Servicing Agreement.

            "Net Trust Swap Payment" means, with respect to the Group I Interest
Rate Swap and each Distribution Date, the amount the Trust will owe the Swap
Counterparty under the Group I Interest Rate Swap (without regard to any related
Net Trust Swap Payment Carryover Shortfalls or related Termination Payments),
equal to the sum of the following amounts for each of the Monthly Periods in the
related Collection Period, beginning with the Monthly Period commencing [ ],
[ ]:

the product of:

            (i) the Commercial Paper Rate as determined as of the first day of
      the related Monthly Period;

            (ii) the aggregate principal balance of Commercial Paper Rate Loans
      as determined as of the first day of the related Monthly Period; and

            (iii) a fraction, the numerator of which is the actual number of
      days in the related Monthly Period and the denominator of which is 360.

            "Net Trust Swap Payment Carryover Shortfall" means, with respect to
the Group I Interest Rate Swap and any Distribution Date with respect to which
there shall be an amount owed by the Trust to the Swap Counterparty under the
Group I Interest Rate Swap, the excess of (i) the Trust Swap Payment Amount with
respect to the Group I Interest Rate Swap on the preceding Distribution Date
over (ii) the amount actually paid to the Swap Counterparty with

                                 Appendix A-32
<PAGE>

respect to the Group I Interest Rate Swap on such preceding Distribution Date,
plus interest on such excess from such preceding Distribution Date to the
current Distribution Date at the rate of Three Month LIBOR for the related
Interest Period.

            "Net Trust Swap Receipt" means, with respect to the Group I Interest
Rate Swap and each Distribution Date, the amount the Swap Counterparty will owe
the Trust under the Group I Interest Rate Swap (without regard to any related
Net Trust Swap Receipt Carryover Shortfalls or related Termination Payments),
equal to the sum of the following amounts for each of the monthly periods in the
related Collection Period, beginning with the monthly period commencing [ ],
[ ]:

the product of:

            (1) Three-Month LIBOR less [ ]%, using Three-Month LIBOR calculated
      in the same manner and on such dates as such index is calculated for the
      LIBOR Indexed Securities for the related Interest Period;

            (2) the principal balance of the Commercial Paper Rate Loans as
      determined as of the first of the related Monthly Period; and

            (3) a fraction, the numerator of which is the actual number of days
      in the related Monthly Period and the denominator of which is 360.

            "Net Trust Swap Receipt Carryover Shortfall" means, with respect to
the Group I Interest Rate Swap and any Distribution Date with respect to which
there shall be an amount owed by the Swap Counterparty to the Trust under the
Group I Interest Rate Swap, the excess of (i) the Trust Swap Receipt Amount on
the preceding Distribution Date over (ii) the amount actually paid by the Swap
Counterparty to the Trust with respect to the Group I Interest Rate Swap on such
preceding Distribution Date, plus interest on such excess from such preceding
Distribution Date to the current Distribution Date at the rate of Three Month
LIBOR for the related Interest Period.

            "91-Day Treasury Bills" means direct obligations of the United
States with a maturity of thirteen weeks.

            "Non-Guaranteed Graduate Private Loans" means the Financed
Unguaranteed Private Loans that have been made to graduate students.

            "Non-Guaranteed Private Graduate Loan Trigger Event" means, on any
Distribution Date, when the cumulative Realized Losses on the Non-Guaranteed
Graduate Private Loans exceeds [17]% of the Group II Initial Financed Student
Loan Pool Balance consisting of all Non-Guaranteed Graduate Private Loans.

            "Non-Guaranteed Private Undergraduate Loan Trigger Event" means, on
any Distribution Date, when cumulative Realized Losses net of subsequent
Recoveries with respect to the Non-Guaranteed Undergraduate Private Loans
exceeds [17]% of the Group II Initial Financed Student Loan Pool Balance with
respect to all Non-Guaranteed Undergraduate Private Loans.

                                 Appendix A-33
<PAGE>

            "Non-Guaranteed Undergraduate Private Loans" means the Financed
Unguaranteed Private Loans that have been made to undergraduate students.

            "Note Depository Agreement" means the agreement dated as of the
Closing Date relating to the Notes, among the Issuer, the Indenture Trustee, the
Administrator and The Depository Trust Company, as the initial Clearing Agency.

            "Note Interest Rate" means, with respect to any Interest Period, (1)
in the case of any Class of Notes (other than the Class II-[ ] Notes), the
interest rate per annum equal to the lesser of (i) the sum of (x) Three-Month
LIBOR plus (y) the Applicable Note Margin and (ii) the Student Loan Rate for
such Interest Period, and (2) in the case of the Class II-[ ] Notes, the
Applicable Note Rate. The interest rate per annum for each Class of Notes will
be computed on the basis of the actual number of days elapsed in the related
Interest Period divided by 360.

            "Note Owner" means, with respect to a Book-Entry Note, the Person
who is the owner of such Book-Entry Note, as reflected on the books of the
Clearing Agency, or on the books of a Person maintaining an account with such
Clearing Agency (directly as a Clearing Agency Participant or as an indirect
participant, in each case in accordance with the rules of such Clearing Agency).

            "Note Parity Trigger" means and will have occurred on, the last day
of any Collection Period relating to and after the Stepdown Date for the Group I
or Group II Notes, as the case may be, if the Outstanding Amount of the Group I
or Group II Notes (other than the Class II-[ ] Notes), as applicable, exceeds
the sum of the Group I or Group II Pool Balance, as the case may be, plus in
either case the balance of the related Reserve Account. Such Note Parity Trigger
will remain in effect for so long as the outstanding principal amount of the
Group I or Group II Notes, as applicable, exceeds the sum of the Group I or
Group II Pool Balance, as the case may be, plus in either case the balance of
the related Reserve Account.

            "Note Register" and "Note Registrar" have the respective meanings
specified in Section 2.04 of the Indenture.

            "Note Underwriting Agreement" means the Note Underwriting Agreement
dated as of [ ], [ ]among KBUSA, the Depositor and [ ], as Representative of the
several Underwriters named therein.

            "Noteholder" means the Person in whose name a Note is registered in
the Note Register.

            "Noteholders' Distribution Amount" means, with respect to any
Distribution Date and the Group I and the Group II Notes, as the case may be,
the sum of the aggregate related Noteholders' Interest Distribution Amount with
respect to each Class of Group I or Group II Notes, as applicable, and the
related Noteholders' Principal Distribution Amount with respect the Group I or
Group II Notes (other than the Class II-[ ] Notes), as applicable, for such
Distribution Date.

            "Noteholders' Interest Carryover Shortfall" means, with respect to
any Distribution Date and the Group I and the Group II Notes, as the case may
be, the excess of

                                 Appendix A-34
<PAGE>

(i) the sum of the related Noteholders' Interest Distribution Amount with
respect to each Class of Group I or Group II Notes, as applicable, on the
preceding Distribution Date over (ii) the amount of interest actually
distributed to the holders of the Group I or Group II Notes, as the case may be,
on such preceding Distribution Date, plus interest on the amount of such excess
interest due to the holders of the Group I or Group II Notes, as applicable, to
the extent permitted by law, at (1) the weighted average of the applicable Note
Interest Rates, in the case of the Class [ ] Notes of each group of Notes, and
(2) the Note Interest Rate for the Class I-[ ] Notes, in the case of the Class
I-[ ] Notes, in each case from such preceding Distribution Date to the current
Distribution Date.

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

            "Noteholders' Interest Index Carryover" means, with respect to any
Distribution Date and any Class of Notes (other than the Class II-[ ] Notes) as
to which the Note Interest Rate for such Class of Notes (other than the Class
II-[ ] Notes) for such Distribution Date is based on the Student Loan Rate, the
amount equal to the excess, if any, of (a) the amount of interest on such Class
of Notes that would have accrued in respect of the related Interest Period had
interest been calculated based on Three-Month LIBOR, plus the Applicable Note
Margin, over (b) the amount of interest on such Class of Notes actually accrued
in respect of such Interest Period based on the Student Loan Rate, together with
the unpaid portion of any such excess from prior Distribution Dates (and
interest accrued thereon, to the extent permitted by law, at the applicable rate
calculated based on Three-Month LIBOR, plus the Applicable Note Margin);
provided, however, that on the Final Maturity Date for such Class of Notes, the
Noteholders' Interest Index Carryover for such Class of Notes will be equal to
the lesser of (i) the Noteholders' Interest Index Carryover for such Class of
Notes on such date determined as described above and (ii) the amount of funds,
if any, required and available to be distributed to the holders for such Class
of Notes on such date pursuant to the Sale and Servicing Agreement. For purposes
of clarity, the Class II-[ ] Notes will not accrue and are not entitled to any
Noteholders' Interest Index Carryover.

            "Noteholders' Principal Distribution Amount" means, with respect to
the Group I or Group II Notes (other than the Class II-[ ] Notes), as the case
may be, and any Distribution Date, the Group I Principal Distribution Amount
with respect to the Group I Notes and the Group II Principal Distribution Amount
with respect to the Group II Notes (other than the Class II-[ ] Notes), as
applicable, on such Distribution Date; provided, however, that the Noteholders'
Principal Distribution Amount for the Group I or Group II Notes (other than the
Class II-[ ] Notes), as applicable, will not exceed the outstanding principal
balance of the Group I or Group II Notes (other than the Class II-[ ] Notes),
respectively. In addition, (a) on the Final Maturity Date

                                 Appendix A-35
<PAGE>

for each related Class of Notes, the principal required to be distributed to
such Class of Notes will include the amount required to reduce the outstanding
principal balance of such Class of Notes to zero, and (b) on the related
Distribution Date following either an exercise of the Group I Put Option or the
Group II Put Option, as applicable, or, upon a default by the Put Option
Provider, a sale of the related Group I or Group II Student Loans, as
applicable, in each case pursuant to Section 9.01 of the Sale and Servicing
Agreement, the principal required to be distributed to the holders of the Group
I or Group II Notes (other than the Class II-[ ] Notes), as applicable, will
include the amount required to reduce the outstanding principal balance of all
outstanding Group I or Group II Notes (other than the Class II-[ ] Notes), as
applicable to zero.

            "Notes" means the Group I Notes and the Group II Notes.

            ["NSLP" means the National Student Loan Program, a Nebraska
corporation.]

            ["NYHESC" means the New York State Higher Education Services
Corporation, an educational corporation created by an act of the Legislature of
the State of New York.]

            "Obligor" on a Financed Student Loan means the borrower or
co-borrowers of such Financed Student Loan and any other Person who owes
payments in respect of such Financed Student Loan, including the Guarantor
thereof and, with respect to any Interest Subsidy Payment or Special Allowance
Payment, if any, thereon, the Department.

            "Officers' Certificate" means (i) in the case of the Issuer, a
certificate signed by any two Authorized Officers of the Eligible Lender
Trustee, under the circumstances described in, and otherwise complying with, the
applicable requirements of Section 11.01 of the Indenture, and delivered to the
Indenture Trustee, (ii) in the case of the Depositor, KBUSA or the
Administrator, a certificate signed by any two Authorized Officers of the
Depositor, the Seller, the Put Option Provider or the Administrator, as
appropriate, (iii) in the case of the Master Servicer, a certificate signed by
any two Authorized Officers of the Master Servicer and (iv) in the case of any
Sub-Servicer, a certificate signed by any two Authorized Officers of such
Sub-Servicer.

            "Official MPN Copy" means, with respect to each Transferred MPN
Loan, the copy of the Master Note evidencing such Transferred MPN Loans and
marked as provided in Section 2.06(A) of the Sale and Servicing Agreement.

            "Opinion of Counsel" means (i) with respect to the Issuer, one or
more written opinions of counsel who may, except as otherwise expressly provided
in the Indenture, be employees of or counsel to the Issuer and who shall be
acceptable to the Indenture Trustee and (provided that no Securities Insurer
Payment Default has occurred and is continuing) the Securities Insurer, and
which opinion or opinions shall be addressed to the Indenture Trustee as
Indenture Trustee and (provided that no Securities Insurer Payment Default has
occurred and is continuing) the Securities Insurer, shall comply with any
applicable requirements of Section 11.01 of the Indenture, and shall be in form
and substance satisfactory to the Indenture Trustee and (provided that no
Securities Insurer Payment Default has occurred and is continuing) the
Securities Insurer, (ii) with respect to the Depositor, KBUSA, the Administrator
or the Master Servicer, one or more written opinions of counsel who may be an
employee of or counsel

                                 Appendix A-36
<PAGE>

to KBUSA, the Administrator or the Master Servicer, which counsel shall be
acceptable to the Indenture Trustee, the Eligible Lender Trustee or the Rating
Agencies, as applicable, and (provided that no Securities Insurer Payment
Default has occurred and is continuing) the Securities Insurer and shall be in
form and substance satisfactory to the Indenture Trustee, the Eligible Lender
Trustee or the Rating Agencies, as applicable, and (provided that no Securities
Insurer Payment Default has occurred and is continuing) the Securities Insurer
and (iii) with respect to the a Sub-Servicer, one or more written opinions of
counsel who may be an employee of or counsel to Sub-Servicer, which counsel
shall be acceptable to the Master Servicer and the Securities Insurer and shall
be in form and substance satisfactory to the Master Servicer and (provided that
no Securities Insurer Payment Default has occurred and is continuing) the
Securities Insurer.

            "Optional Deposit" has the meaning specified in Section 5.09 of the
Sale and Servicing Agreement.

            "OSAC" means the Oregon Student Assistance Commission.

            "Other Student Loans" means the Serial Loans (including
Consolidation Loans), Guarantee Fees Advances and the funding of accrued
interest to be capitalized made by KBUSA to an eligible borrower who has one or
more existing loans under the Programs that are Financed Student Loans and are
transferred or to be transferred to the Depositor pursuant to the applicable
Student Loan Transfer Agreement and the related Subsequent Transfer Agreement,
and then by the Depositor to Eligible Lender Trustee on behalf of the Issuer
during the Funding Period, pursuant to Section 2.02 of the Sale and Servicing
Agreement, each of which shall be identified on Schedule A to the related
Subsequent Transfer Agreement (which may be in the form of microfiche or
computer tape) and each such Schedule A shall also be deemed to be a supplement
to Schedule B-1-B or B-2-B, as the case may be, to each of the related Student
Loan Transfer Agreement and the Sale and Servicing Agreement. All Other Student
Loans that are Financed Federal Loans will become Group I Student Loans, and all
Other Student Loans that are Financed Private Loans will become Group II Student
Loans.

            "Outstanding" means, as of the date of determination, all Group I
and/or Group II Notes, as applicable, theretofore authenticated and delivered
under the Indenture except:

            (i) Notes theretofore canceled by the Note Registrar or delivered to
      the Note Registrar for cancellation;

            (ii) Notes or portions thereof the payment for which money in the
      necessary amount has been theretofore deposited with the Indenture Trustee
      or any Paying Agent in trust for the Noteholders thereof (provided,
      however, that if such Notes are to be redeemed, notice of such redemption
      has been duly given pursuant to the Indenture); and

            (iii) Notes in exchange for or in lieu of other Notes which have
      been authenticated and delivered pursuant to the Indenture unless proof
      satisfactory to the Indenture Trustee is presented that any such Notes are
      held by a bona fide purchaser;

                                 Appendix A-37
<PAGE>

            provided that in determining whether the Group I and/or Noteholders,
as applicable, of the requisite Outstanding Amount of the Notes have given any
request, demand, authorization, direction, notice, consent or waiver hereunder
or under any other Basic Document, Notes owned by the Issuer, any other obligor
upon the Notes, KBUSA, the Depositor, the Administrator, the Swap Counterparty,
the Cap Counterparty, the Cap Provider, the Put Option Provider, the Master
Servicer, any Sub-Servicer or any Affiliate of any of the foregoing Persons
shall be disregarded and deemed not to be Outstanding, except that, in
determining whether the Indenture Trustee shall be protected in relying upon any
such request, demand, authorization, direction, notice, consent or waiver, only
Notes that a Responsible Officer of the Indenture Trustee either actually knows
to be so owned or has received written notice thereof shall be so disregarded.
Notes so owned that have been pledged in good faith may be regarded as
Outstanding if the pledgee establishes to the satisfaction of the Indenture
Trustee the pledgee's right so to act with respect to such Notes and that the
pledgee is not the Issuer, any other obligor upon the Notes, KBUSA, the
Depositor, the Administrator, the Swap Counterparty, the Cap Counterparty, the
Cap Provider, the Put Option Provider, the Master Servicer, any Sub-Servicer or
any Affiliate of any of the foregoing Persons.

            "Outstanding Amount" means the aggregate principal amount or
principal notional amount, as applicable, of all Group I and/or Group II Notes,
as applicable, Outstanding at the date of determination.

            "Paying Agent" means the Indenture Trustee or any other Person that
meets the eligibility standards for the Indenture Trustee specified in Section
6.11 of the Indenture and is authorized by the Issuer to make the payments to
and distributions from the Collection Account and payments of principal of and
interest and any other amounts owing on the Notes on behalf of the Issuer.

            "Person" means any individual, corporation, estate, partnership,
joint venture, association, joint stock company, trust (including any
beneficiary thereof), unincorporated organization or government or any agency or
political subdivision thereof.

            ["PHEAA" means the Pennsylvania Higher Education Assistance Agency,
an agency of the Commonwealth of Pennsylvania.]

            ["PHEAA Sub-Servicing Agreements" means the collective reference to
the two certain Subservicing Agreements (one with respect to the Group I Student
Loans and the other with respect to the Group II Student Loans), each dated as
of [ ], [ ], and each between PHEAA and the Master Servicer. ]

            ["PHEAA Trust Receipt" means the two Trust Receipts, each dated [ ],
[ ], from PHEAA acknowledging the receipt and possession of the Financed Student
Loan Files relating to the Financed Student Loans being sub-serviced by PHEAA. ]

            "Physical Property" has the meaning assigned to such term in the
definition of "Delivery" above.

                                 Appendix A-38
<PAGE>

            "Pool Balance" means the collective reference to the Group I Pool
Balance and the Group II Pool Balance, as applicable.

            "Pool Factor" means as of the close of business on a Distribution
Date and for each Class of Notes, other than the Class II-[ ] Notes, a
seven-digit decimal figure equal to the outstanding principal balance of such
Class of Notes divided by the original outstanding principal balance of such
Class of Notes. The Pool Factor for each Class of Notes, other than the Class
II-[ ] Notes, will be 1.0000000 as of the Closing Date; thereafter, the Pool
Factor for each Class of Notes, other than the Class II-[ ] Notes, will decrease
to reflect reductions in the outstanding principal balance of such Classes of
Notes.

            "Predecessor Note" means, with respect to any particular Note, every
previous Note evidencing all or a portion of the same debt as that evidenced by
such particular Note; and, for the purpose of this definition, any Note
authenticated and delivered under Section 2.05 of the Indenture and in lieu of a
mutilated, lost, destroyed or stolen Note shall be deemed to evidence the same
debt as the mutilated, lost, destroyed or stolen Note.

            "Preference Amount" shall have the meaning given to such term in the
Group II Insured Notes Guaranty Insurance Policy.

            "Pre-Funding Accounts" means the Group I Pre-Funding Account and the
Group II Pre-Funding Account.

            "Prime Rate" means the rate published as the Prime Rate in The Wall
Street Journal in its Money Rates section, or if more than one Prime Rate is
published by The Wall Street Journal, the highest of such rates.

            "Prime Rate Loans" means the Group II Student Loans, with an
aggregate unpaid principal balance as of the Statistical Cut-off Date of $[ ],
that bear interest at the Prime Rate. Interest on each Prime Rate Loan is
calculated for each calendar month using the Prime Rate for the last business
day of the prior calendar month.

            "Private Consolidation Guarantee Fee" means, with respect to each
Private Consolidation Loan that is guaranteed, a fee charged to the borrower to
discharge the underlying Financed Private Loans and included in the original
principal amount of such Private Consolidation Loan.

            "Private Consolidation Loan" means a loan made by KBUSA to an
eligible borrower that represents the refinancing of Financed Private Loans of
such borrower in accordance with the terms of the Programs.

            "Private Graduate Loan Trigger Event" means, on any Distribution
Date, when: (1) a TERI Trigger Event, (2) a HICA Trigger Event, or (3) a
Non-Guaranteed Private Graduate Loan Trigger Event shall have occurred.

            "Private Guarantors" means, collectively, HICA and TERI.

                                 Appendix A-39
<PAGE>

            "Proceeding" means any suit in equity, action at law or other
judicial or administrative proceeding.

            "Programs" means the Graduate Loan Programs and Undergraduate Loan
Programs, as in effect from time to time.

            "Purchase Amount" means, as of the close of business on the last day
of a Collection Period, [ ]% of the amount required to prepay in full the
respective Group I Student Loan, and 100% of the amount required to prepay in
full the respective Group II Student Loan, in each case under the terms thereof
including all accrued interest thereon expected to be capitalized upon entry
into repayment and any lost Interest Subsidy Payments and Special Allowance
Payments (with respect to the Group I Student Loans only) with respect thereto.

            "Purchase Price" means the purchase price of each Additional Student
Loan in an amount equal to 100%, with respect to each of the Group I Student
Loans, or 100%, with respect to each of the Group II Student Loans,
respectively, of the aggregate principal balance thereof as of its related
Subsequent Cutoff Date. For purposes of the foregoing calculations, the
aggregate principal balance of each Financed Student Loan includes accrued
interest thereon from the date of origination to the related Subsequent Cutoff
Date, in each case expected to be capitalized upon entry into repayment and any
lost Interest Subsidy Payments and Special Allowance Payments (with respect to
Group One Student Loans only) with respect thereto.

            "Purchased Student Loan" means a Financed Student Loan purchased as
of the close of business on the last day of a Collection Period by the Master
Servicer (or any Sub-Servicer acting on its behalf) pursuant to Section 4.06 of
the Sale and Servicing Agreement or repurchased by the Depositor (or KBUSA
acting on its behalf), pursuant to Section 3.02 of the Sale and Servicing
Agreement.

            "Put Option Agreements" means the Group I Put Option Agreement and
the Group II Put Option Agreement.

            "Put Options" means the Group I Put Option and the Group II Put
Option.

            "Put Option Exercise Date" means, with respect to the Group I Put
Option and the Group II Put Option, the Distribution Date in [ ] [ ].

            "Put Option Exercise Price" means, with respect to the Group I Put
Option or the Group II Put Option, as the case may be, an amount equal to the
Fair Market Value of the Group I or Group II Student Loans, as applicable, on
the Group I or Group II Put Option Exercise Date, as applicable, plus accrued
interest thereon.

            "Put Option Provider" means KeyBank National Association, and its
successors in interest and permitted assigns.

            "Rating Agency" means each of Moody's and S&P. If any such
organization or successor is no longer in existence, "Rating Agency" shall be a
nationally recognized statistical rating organization or other comparable Person
designated by the Depositor and (provided that no Securities Insurer Default has
occurred and is continuing) with respect to the Group II Insured

                                 Appendix A-40
<PAGE>

Notes only, approved by the Securities Insurer, notice of which designation
shall be given to the Indenture Trustee, the Eligible Lender Trustee, the Master
Servicer and each Sub-Servicer.

            "Rating Agency Condition" means, with respect to any action, that
each Rating Agency shall have been given 10 days' prior notice thereof (or such
shorter period as shall be acceptable to the Rating Agencies) and that none of
the Rating Agencies shall have notified the Depositor, KBUSA, the Master
Servicer, the Eligible Lender Trustee, the Securities Insurer, the Swap
Counterparty and the Indenture Trustee in writing that such action will in and
of itself result in a reduction or withdrawal of the then current rating of the
Group I and/or Group II Notes, as applicable (and with respect to the Group II
Notes only, without regard to the Group II Insured Notes Guaranty Insurance
Policy).

            "Rating Agency Downgrade" means, with respect to the Securities
Insurer, that the ratings of the Securities Insurer have been withdrawn,
suspended or reduced below A3 and A- by Moody's or S&P, respectively.

            "Realized Loss Amount" means with respect to the Group I Student
Loans and the Group II Student Loans, respectively, (1) with respect to any
Distribution Date prior to the Group I or Group II Parity Date, as applicable,
an amount equal to the positive difference of any of (x) the sum of the Group I
or Group II Pool Balance, as applicable, and amounts on deposit in the Group I
or Group II Pre-Funding Account, as applicable, as of the last day of the second
preceding Collection Period (or, in the case of the first Distribution Date, as
of the Cutoff Date), minus the sum of the Group I or Group II Pool Balance,
respectively, and amounts on deposit in the Group I or Group II Pre-Funding
Account, respectively, as of the last day of the related Collection Period,
minus (y) the amount of Group I or Group II Available Funds, as the case may be,
remaining to be distributed as the related Noteholders' Principal Distribution
Amount for the Group I or Group II Notes, respectively, on such Distribution
Date pursuant to Sections 5.05(c)(X)(6) or 5.05(c)(Y)(8), respectively, of the
Sale and Servicing Agreement and (2) with respect to any Distribution Date on
and after the Group I or Group II Parity Date, respectively, an amount equal to
(A) the related Noteholders' Principal Distribution Amount for the Group I or
Group II Notes, respectively, for such Distribution Date minus (B) the amount of
Group I or Group II Available Funds, respectively, remaining to be distributed
as the related Noteholders' Principal Distribution Amount for the Group I or
Group II Notes, respectively, on such Distribution Date pursuant to Sections
5.05(c)(X)(6) or 5.05(c)(Y)(8), respectively, of the Sale and Servicing
Agreement.

            "Realized Loss Draw" means with respect to any Distribution Date,
the amount of any withdrawal from the Group I or Group II Reserve Account, as
the case may be, on such Distribution Date pursuant to Section 5.06(b)(vi) of
the Sale and Servicing Agreement.

            "Realized Losses" means the excess of the aggregate principal
balance of any Liquidated Student Loan plus accrued but unpaid interest thereon
over the related Liquidation Proceeds to the extent allocable to principal.

            "Record Date" means, with respect to a Distribution Date or
Redemption Date, the close of business on the [ ] day of the calendar month in
which such Distribution Date or Redemption Date occurs.

                                 Appendix A-41
<PAGE>

            "Recoveries" means, with respect to any Liquidated Student Loan,
moneys collected in respect thereof, from whatever source, during any Collection
Period following the Collection Period in which such Group I or Group II Student
Loan, as applicable, became a Liquidated Student Loan, net of the sum of any
amounts expended by the Master Servicer (or any Sub-Servicer acting on its
behalf) for the account of any Obligor and any amounts required by law to be
remitted to the Obligor.

            "Redemption Date" means (a) in the case of a partial redemption of
Group I or Group II Notes, as applicable, pursuant to Section 10.01(a) of the
Indenture, the Distribution Date on which the Funding Period with respect to the
Group I or Group II Notes, respectively, ends (or the Distribution Date on or
immediately following the last day of the Funding Period with respect to the
Group I or Group II Notes, as applicable, if such Funding Period does not end on
a Distribution Date) or (b) in the case of a payment to the Group I or Group II
Noteholders, as the case may be, pursuant to Section 10.01(b) of the Indenture,
the Distribution Date specified by the Administrator or the Issuer pursuant to
Section 10.01(b) of the Indenture.

            "Redemption Price" means (a) in the case of a redemption of the
Group I or Group II Notes, as applicable, pursuant to Section 10.01(a) of the
Indenture, an amount equal to the unpaid principal amount of the Group I or
Group II Notes, as applicable, plus accrued and unpaid interest thereon at the
applicable Note Interest Rate for each affected Class of Notes, to but excluding
the Redemption Date and the amount of the Group I or Group II Noteholders'
Interest Index Carryover, as applicable, with respect thereto, or (b) in the
case of a payment made to the Group I or Group II Noteholders pursuant to
Section 10.01(b) of the Indenture, the amount to be so paid, but not in excess
of the amount specified in clause (a) above.

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

            "Rehabilitated Student Loans" means the Group II Initial Financed
Student Loans that are [100% guaranteed by TERI], which were at one time in
default and transferred to TERI upon its guaranty claim payment but have since
made at least three consecutive monthly payments in full and, as of the
Statistical Cutoff Date, are no more than 30 days delinquent in payment of
interest and principal.

            "Remote Time-Sharing Services Program" means the various services
and programs made available by [PHEAA] to KBUSA pursuant to the [Society RT-SS
Agreement].

            "Representative" means [ ], as representative of the several
Underwriters under the Underwriting Agreement.

            "Reserve Accounts" means collective reference to the Group I Reserve
Account and the Group II Reserve Account.

            "Responsible Officer" means, with respect to the Indenture Trustee
or the Eligible Lender Trustee, any officer within the Corporate Trust Office of
the Indenture Trustee or the

                                 Appendix A-42
<PAGE>

Eligible Lender Trustee, including any Vice President, Assistant Vice President,
Secretary, Assistant Secretary, or any other officer of the Indenture Trustee or
the Eligible Lender Trustee customarily performing functions similar to those
performed by any of the above designated officers, with direct responsibility
for the administration of the Indenture (or the Trust Agreement, as amended from
time to time, as applicable to the Eligible Lender Trustee) and the other Basic
Documents on behalf of the Indenture Trustee or the Eligible Lender Trustee and
also, with respect to a particular matter, any other officer to whom such matter
is referred because of such officer's knowledge of and familiarity with the
particular subject.

            "S&P" means Standard and Poor's Ratings Services, a division of The
McGraw-Hill Companies, Inc.

            "Sale and Servicing Agreement" means the Sale and Servicing
Agreement dated as of [ ], [ ] among the Issuer, the Depositor, the
Administrator, the Eligible Lender Trustee and the Master Servicer.

            "Schedules of Financed Student Loans" means the listing of the
Financed Student Loans set forth in Schedules A-1, A-2, B-1-A, B-1-B, B-2-A and
B-2-B to the Sale and Servicing Agreement and to the Indenture (which Schedules
may be in the form of microfiche or computer tape), as amended or supplemented
on each Subsequent Transfer Date to reflect the sale to the Eligible Lender
Trustee on behalf of the Trust of the Additional Student Loans.

            "Securities" means the Notes.

            "Securities Insurer" means [ ].

            "Securities Insurer Default" means (i) a Securities Insurer Payment
Default, or (ii) if an Insolvency Event with respect to the Securities Insurer
occurs.

            "Securities Insurer Payment Default" means the failure and
continuance of the Securities Insurer to make a payment in accordance with the
terms of the Group II Insured Notes Guaranty Insurance Policy.

            "Seller" means KBUSA.

            "Senior Percentage" means, with respect to the (i) Group I Notes
only, the percentage equivalent of a fraction, the numerator of which is the
aggregate principal balance of the Group I Senior Notes, and the denominator of
which is the sum of the aggregate principal balance of all the Group I Notes and
(ii) Group II Notes only, the percentage equivalent of a fraction, the numerator
of which is the aggregate principal balance of the Group II Senior Notes (other
than the Class II-[ ] Notes), and the denominator of which is the sum of the
aggregate principal balance of all the Group II Notes (other than the Class II-[
] Notes).

            "Serial Loans" means additional student loans, including
Consolidation Loans, which are made under the Programs to a borrower who is also
a borrower under at least one Financed Student Loan.

                                 Appendix A-43
<PAGE>

            "Servicer's Report" means any report of the Master Servicer (or any
Sub-Servicer acting at the direction of the Master Servicer) delivered pursuant
to Section 4.08(a) or (b) of the Sale and Servicing Agreement, substantially in
the form acceptable to the Administrator and, with respect to the Group II Notes
(provided that no Securities Insurer Default has occurred and is continuing) the
Securities Insurer.

            "SLS Loan" means a Financed Federal Loan designated as such that is
made under the Federal Supplemental Loans for Students Program pursuant to the
Higher Education Act.

            ["Society" means Society National Bank, predecessor in interest to
KBUSA and successor in interest to Ameritrust.]

            ["Society RT-SS Agreement" means (i) the Remote Time-Sharing
Services Agreement, dated January 28, 1992, by and between PHEAA and Society, as
amended from time to time, relating to certain Financed Student Loans, or (ii)
after the expiration of the agreement described in clause (i), the then current
agreement relating to the provision of remote time-sharing services between
PHEAA and KBUSA, or if no such agreement exists, the last such agreement to be
in existence; and any references to specific sections of the Society RT-SS
Agreement shall mean the sections of the agreement described in clause (i) of
this definition or the substantially similar provisions of the relevant
agreement described in clause (ii) of this definition.]

            "Special Allowance Payments" means payments, designated as such,
consisting of effective interest subsidies by the Department in respect of the
Financed Federal Loans to the Eligible Lender Trustee on behalf of the Trust in
accordance with the Higher Education Act.

            "Special Determination Date" means [ ], [ ].

            "Special Redemption Date" means [ ], [ ].

            "Specified Collateral Balance" means, with respect to the Group I
Student Loans or the Group II Student Loans and any Distribution Date, the sum
of (a) the Group I Pool Balance or Group II Pool Balance, as applicable, as of
the last day of the related Collection Period plus (b) the Group I Pre-Funded
Amount or Group II Pre-Funded Amount, as applicable, as of the last day of the
related Collection Period for such Distribution Date; provided, however, in the
event that (1) there is a decision by the related noteholders to exercise the
Group I or Group II Put Option, as applicable, followed by (x) an inability of
the Indenture Trustee to exercise the related Put Option due to the Minimum
Acceptable Put Option Exercise Price being greater than the Put Option Exercise
Price (plus all amounts then on deposit in the Group I or Group II Reserve
Account, as applicable), or (y) the Put Option Provider defaults and the Group I
or Group II Student Loans, as applicable, are not sold pursuant to Section
9.01(c) of the Sale and Servicing Agreement with respect to the Group I or Group
II Student Loans, as the case may be, any Distribution Date occurring on or
after the Put Option Exercise Date, or (2) with respect to the Group II Student
Loans only, a Trigger Event has occurred and is continuing, the Specified
Collateral Balance will be zero.

                                 Appendix A-44
<PAGE>

            "Specified Reserve Account Balance" means, with respect to any
Distribution Date: (1) with respect to the Group I Reserve Account, an amount
equal to the greater of (x) 0.[ ]% of the aggregate outstanding principal amount
of the Group I Notes on such Distribution Date before giving effect to any
distribution on such Distribution Date, and (y) $[ ]; and (2) with respect to
the Group II Reserve Account, an amount equal to the sum of (i) the greater of
(x) [ ]% of the aggregate outstanding principal amount of the Group II Notes on
such Distribution Date before giving effect to any distribution on such
Distribution Date, and (y) $[ ] and (ii) any Group II Cap Agreement Payment
received with respect to such Distribution Date; provided, however, in each
case, in no event will such balance exceed the sum of the outstanding principal
amount of the related group of Notes. Each Reserve Account may be used to fund
Interest and Expense Draws and Realized Loss Draws with respect to the related
group of Financed Student Loans.

            "Stafford Loan" means a Financed Federal Loan designated as such
that is made under the Federal Stafford Loan Program in accordance with the
Higher Education Act.

            "State" means any one of the 50 States of the United States of
America or the District of Columbia.

            "Statistical Cutoff Date" means, [ ], [ ], with respect to the
Initial Financed Student Loans.

            "Stepdown Date" means, with respect to the Group I Notes or Group II
Notes, as applicable, the earlier of (i) the first date on which no Group I
Senior Notes or Group II Senior Notes, as applicable, remain outstanding or (ii)
the fifth anniversary of the Closing Date.

            "Student Loan Rate" means for any Class of Notes for any Interest
Period will equal the product of (a) the quotient obtained by dividing (x) 365
(or 366 in a leap year) by (y) the actual number of days elapsed in such
Interest Period and (b) the percentage equivalent of a fraction, (i) the
numerator of which is equal to Expected Interest Collections with respect to the
related group of Financed Student Loans for the Collection Period relating to
such Interest Period, plus any Net Trust Swap Receipt actually received by the
Trust with respect to the Group I Interest Rate Swap (with respect to the Group
I Student Loans only) and the related Collection Period, less the sum of the
related Master Servicing Fees, the related Administration Fees, and the premiums
due to the Securities Insurer (with respect to the Group II Student Loans only)
and payable on the related Distribution Date and any related Master Servicing
Fees paid on the two preceding Monthly Servicing Payment Dates during the
related Collection Period, minus any Net Trust Swap Payment due to the Swap
Counterparty with respect to the Group I Interest Rate Swap (with respect to the
Group I Student Loans only) for the related Collection Period, and (ii) the
denominator of which is the outstanding principal balance of the related group
of Notes as of the first day of such Interest Period.

            "Student Loan Rate Calculation Trigger" will be triggered with
respect to the related Distribution Date if Three-Month LIBOR, as determined on
the related LIBOR Determination Date, exceeds the average of the T-Bill Rates,
in effect on the related and the prior two LIBOR Determination Dates, by [ ]
basis points or more.

                                 Appendix A-45
<PAGE>

            "Student Loan Transfer Agreement" means the Student Loan Transfer
Agreement, dated as of [ ], [ ], among KBUSA, as seller, the Depositor, as
purchaser, and the Depositor Eligible Lender Trustee, whereunder the KBUSA
Student Loans are sold to the Depositor.

            "Subordinate Note Interest Trigger" means, with respect to the Group
I or Group II Notes, as applicable, that on the last day of any Collection
Period if the outstanding principal amount of the Group I or Group II Senior
Notes (other than the Class II-[ ] Notes), as applicable, exceeds the sum of the
Group I or Group II Pool Balance, as the case may be, plus in either case the
balance of the related Pre-Funding Account and the related Reserve Account. Such
Subordinate Note Interest Trigger will remain in effect for so long as the
outstanding principal amount of the Group I or Group II Senior Notes (other than
the Class II-[ ] Notes), as applicable, exceeds the sum of the Group I or Group
II Pool Balance, as the case may be, plus in either case the balance of the
related Pre-Funding Account and the related Reserve Account.

            "Subordinate Note Principal Trigger" means, with respect to the
Group I or Group II Subordinate Notes, as applicable, will occur and be
continuing if a related Note Parity Trigger occurs and is continuing with
respect to the Group I or Group II Notes, as applicable. In addition, a
Subordinate Note Principal Trigger with respect to the Group I or Group II
Subordinate Notes, as applicable, will occur if the Cumulative Default
Percentage for the Group I or Group II Student Loans exceeds [25]% and [17]%,
respectively, as of the end of the related Collection Period.

            "Subordinate Percentage" means, for the Group I or Group II Notes,
as applicable, is equal to 100% minus the Senior Percentage of the Group I or
Group II Notes, respectively.

            "Subsequent Cutoff Date" means the day specified in the related
Subsequent Transfer Agreement as of which principal and interest accruing with
respect to an Additional Student Loan is to be transferred to the Eligible
Lender Trustee on behalf of the Issuer pursuant to Section 2.02 of the Sale and
Servicing Agreement.

            "Subsequent Student Loans" means any graduate or undergraduate
student loans that are transferred or to be transferred to the Eligible Lender
Trustee on behalf of the Issuer, pursuant to Section 2.02 of the Sale and
Servicing Agreement, each Subsequent Student Loan to be identified on Schedule
B-1-A and B-2-A to Sale and Servicing Agreement (which may be in the form of
microfiche or computer tape). All Subsequent Student Loans that are Financed
Federal Loans will become Group I Student Loans, and all Subsequent Student
Loans that are Financed Private Loans will become Group II Student Loans.

            "Subsequent Transfer Agreements" has the meaning specified in
Section 2.02(b) of the Sale and Servicing Agreement.

            "Subsequent Transfer Date" means the fifteenth day (or, if such day
is not a Business Day, the next succeeding Business Day) of any month or any
other date designated by the Seller as a date on which Additional Student Loans
will be conveyed to the Depositor pursuant to the applicable Student Loan
Transfer Agreement, and then from the Depositor to the

                                 Appendix A-46
<PAGE>

Eligible Lender Trustee on behalf of the Trust pursuant to Section 2.02 of the
Sale and Servicing Agreement.

            "Sub-Servicer" initially means each of [PHEAA, in its capacity as
sub-servicer of the Financed Student Loans it services on behalf of the Master
Servicer pursuant to the PHEAA Sub-Servicing Agreements, and Great Lakes, as
sub-servicer of the Financed Student Loans it services on behalf of the Master
Servicer pursuant to the Great Lakes Sub-Servicing Agreement], as applicable,
and such other Sub-Servicers as may, from time to time, be appointed by the
Master Servicer as Sub-Servicers in accordance with the provisions of Section
4.13 of the Sale and Servicing Agreement.

            "Successor Administrator" has the meaning specified in Section
3.07(e) of the Indenture.

            "Successor Master Servicer" has the meaning specified in Section
3.07(e) of the Indenture.

            "Swap Counterparty" means [Key Bank USA, National Association] in
its capacity as the swap counterparty under the Group I Interest Rate Swap, and
any replacement swap counterparty, that satisfies the Rating Agency Condition
and appointed in accordance with the terms of the Group I Interest Rate Swap.

            "T-Bill Rate" means, the weighted average per annum discount rate
(expressed on a bond equivalent basis and applied on a daily basis) for 91-day
Treasury Bills sold at the most recent 91-day Treasury Bill auction (or a
comparable obligation of the United States in the event 91-day Treasury Bills
are discontinued or suspended) prior to such date as reported by the U.S.
Treasury Department. In the event that the results of the auctions of 91-day
Treasury Bills (or comparable obligation) cease to be published or reported as
provided above, or that no such auction is held in a particular week, then the
"T-Bill Rate" in effect as a result of the last such publication or report shall
remain in effect until such time, if any, as the results of auctions of 91-day
Treasury shall again be so published or reported or such auction is held, as the
case may be.

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

            ["TERI" means The Education Resources Institute, Inc., a
Massachusetts non-profit corporation.]

            ["TERI Trigger Event" means, on any Distribution Date, when the
cumulative Realized Losses on any of the Guaranteed Private Loans that are
guaranteed by TERI exceeds [17]% of the Group II Initial Financed Student Loan
Pool Balance consisting of all Guaranteed Private Loans that are guaranteed by
TERI; provided, however, that a TERI Trigger Event shall not have occurred if
TERI is continuing to pay claims with respect to all Guaranteed Private Loans
guaranteed by TERI.]

            "Termination Event" has the meaning specified in each of the Group I
Interest Rate Swap.

                                 Appendix A-47
<PAGE>

            "Termination Payment" has the meaning specified in each of the Group
I Interest Rate Swap.

            "Three-Month LIBOR" means (i) in the case of the initial Interest
Period [ ]% for the period from the Closing Date to but excluding [ ], [ ] and,
as determined on [ ], [ ] in accordance with clause (ii) below, for the period
from and including [ ], [ ] to but excluding [ ], [ ], and (ii) for all other
periods the London interbank offered rate ("LIBOR") for deposits in U.S. dollars
having a maturity of three months commencing on the related LIBOR Determination
Date (the "Index Maturity") which appears on Telerate Page 3750 as of 11:00
a.m., London time, on such LIBOR Determination Date. If such rate does not
appear on Telerate Page 3750, the rate for that day will be determined on the
basis of the rates at which deposits in U.S. dollars, having the Index Maturity
and in a principal amount of not less than U.S. $1,000,000, are offered at
approximately 11:00 a.m., London time, on such LIBOR Determination Date to prime
banks in the London interbank market by the Reference Banks. The Administrator
will request the principal London office of each of such Reference Banks to
provide a quotation of its rate. If at least two such quotations are provided,
the rate for that day will be the arithmetic mean of the quotations. If fewer
than two quotations are provided, the rate for that day will be the arithmetic
mean of the rates quoted by major banks in New York City, selected by the
Administrator, at approximately 11:00 a.m., New York City time, on such LIBOR
Determination Date for loans in U.S. dollars to leading European banks having
the Index Maturity and in a principal amount of not less than U.S. $1,000,000;
provided that if the banks selected as aforesaid are not quoting as mentioned in
this sentence, Three-Month LIBOR in effect for the applicable reset period will
be Three-Month LIBOR in effect for the previous reset period.

            "TIA" means the Trust Indenture Act of 1939, as amended.

            "Transferred Balance" has the meaning assigned to such term in
Section 5.08 of the Sale and Servicing Agreement.

            "Transferred MPN Loans" means those Financed Student Loans that are
MPN Loans.

            "Treasury Regulations" means regulations, including proposed or
temporary regulations, promulgated under the Code. References in any document or
instrument to specific provisions of proposed or temporary regulations shall
include analogous provisions of final Treasury Regulations or other successor
Treasury Regulations.

            "Trigger Event" means, with respect to the Group II Notes only and
on any Distribution Date, when: (1) a Non-Guaranteed Private Undergraduate Loan
Trigger Event has occurred, or (2) a Private Graduate Loan Trigger Event has
occurred; provided, however, that if all three Ratings Agencies and the
Securities Insurer consent in writing, no Trigger Event shall have occurred with
respect to such Distribution Date.

            "Trust" means the Issuer, established pursuant to the Trust
Agreement.

                                 Appendix A-48
<PAGE>

            "Trust Account Property" means the Trust Accounts, all amounts and
investments held from time to time in any Trust Account (whether in the form of
deposit accounts, Physical Property, book-entry securities, uncertificated
securities or otherwise), including the Group I and Group II Reserve Account
Initial Deposits and the Group I and Group II Pre-Funding Amounts and all
proceeds of the foregoing.

            "Trust Accounts" has the meaning specified in Section 5.01 of the
Sale and Servicing Agreement.

            "Trust Agreement" means the Trust Agreement, dated as of [ ], [ ],
as amended and restated by the Amended and Restated Trust Agreement, dated as of
[ ], [ ], each between the Depositor and the Eligible Lender Trustee.

            "Trust Certificate" means the Certificate.

            "Trust Estate" means all right, title and interest of the Trust (or
the Eligible Lender Trustee on behalf of the Trust) in and to the property and
rights assigned to the Trust pursuant to Article II of the Sale and Servicing
Agreement, all funds on deposit from time to time in the Trust Accounts and all
other property of the Trust from time to time, including any rights of the
Eligible Lender Trustee and the Trust pursuant to the Sale and Servicing
Agreement and the Administration Agreement.

            "Trust Indenture Act" or "TIA" means the Trust Indenture Act of 1939
as in force on the date hereof, unless otherwise specifically provided.

            "Trust Receipts" means the collective reference to the Custodian
Trust Receipt, the Great Lakes Trust Receipt and the PHEAA Trust Receipt.

            "Trust Swap Payment Amount" means, with respect to the Group I and
Group II Group I Interest Rate Swap and any Distribution Date, the sum of (i)
the Net Trust Swap Payment for the Group I Interest Rate Swap, respectively, for
such Distribution Date and (ii) the Net Trust Swap Payment Carryover Shortfall
for the Group I Interest Rate Swap for such Distribution Date; provided,
however, that any related Termination Payments (other than the portion thereof
consisting of amounts in clauses (i) and (ii) above) shall not be deemed to be
part of the Trust Swap Payment Amount.

            "Trust Swap Receipt Amount" means, with respect to the Group I
Interest Rate Swap and any Distribution Date, the sum of (i) the Net Trust Swap
Receipt for the Group I Interest Rate Swap for such Distribution Date and (ii)
the Net Trust Swap Receipt Carryover Shortfall for the Group I Interest Rate
Swap for such Distribution Date.

            ["TSAC" means, Tennessee Student Assistance Corporation.]

            ["TGSLC" means, Texas Guaranteed Student Loan Corporation.]

            "UCC" means, unless the context otherwise requires, the Uniform
Commercial Code, as in effect in the relevant jurisdiction, as amended from time
to time.

                                 Appendix A-49
<PAGE>

            "Undergraduate Loan Programs" means the "Key Alternative Loan
Program," pursuant to which KBUSA made loans to students enrolled in approved or
accredited undergraduate institutions.

            "Underwriters" shall mean [ ] and [McDonald Investments Inc., a
wholly-owned subsidiary of KeyCorp.]

            "Underwriting Agreement" shall mean the Note Underwriting Agreement.

            "Underwriter Information" shall have the meaning given to such term
in Section 2(b) of the Underwriting Agreement.

            ["USAF" means United Student Aid Fund, Inc., an Indiana
corporation.]

                                 Appendix A-50
<PAGE>

                                  SCHEDULE A-1
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Schedule of Group I Initial Financed Student Loans
Delivered to the Indenture Trustee.

                                 Appendix A-1-1
<PAGE>

                                  SCHEDULE A-2
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Schedule of Group II Initial Financed Student Loans
Delivered to the Indenture Trustee.

                                 Schedule A-2-1
<PAGE>

                                 SCHEDULE B-1-A
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Schedule of Group I Subsequent Student Loans
To be included on Schedule A to each related
Subsequent Transfer Agreement

                                 Schedule B-1-1
<PAGE>

                                 SCHEDULE B-1-B
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Schedule of Group I Other Student Loans
to be included on Schedule A to each
related Subsequent Transfer Agreement

                                 Schedule B-1-2
<PAGE>

                                 SCHEDULE B-2-A
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Schedule of Group II Subsequent Student Loans
To be included on Schedule A to each related
Subsequent Transfer Agreement

                                 Schedule B-2-1
<PAGE>

                                 SCHEDULE B-2-B
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Schedule of Group II Other Student Loans
To be included on Schedule A to each related
Subsequent Transfer Agreement

                                 Schedule B-2-2
<PAGE>

                                   SCHEDULE C
                                     TO THE
                          SALE AND SERVICING AGREEMENT

           [SUB-SERVICERS/CUSTODIANS TO BE UPDATED IN EACH AGREEMENT]

[Location of Financed Student Loan Files - PHEAA

            Documents relating to the Financed Student Loans being sub-serviced
by PHEAA on behalf of the Master Servicer pursuant to the PHEAA Sub-Servicing
Agreements (including original notes) are stored at PHEAA's facility at 1200
North 7th Street, Harrisburg, Pennsylvania 17102.

Location of Financed Student Loan Files - Great Lakes

            Documents relating to the Financed Student Loans being sub-serviced
by Great Lakes on behalf of the Master Servicer pursuant to the Great Lakes
Sub-Servicing Agreements (including original notes) are stored at Great Lakes'
facilities at 2401 International Lane, Madison, Wisconsin 53704, and, on behalf
of Great Lakes, at the offices of Datakeep Inc., 2538 Daniels Street, Madison,
Wisconsin 53718.

Location of Financed Student Loan Files - Custodian

            Documents relating to the Financed Student Loans being serviced
directly by Key Bank USA are held in the custody of [ ], pursuant to the
Custodial Agreement (including the original notes) and are stored at [ ]'s
offices located at [ ].]

                                  Schedule C-1
<PAGE>

                                   SCHEDULE D
                                     TO THE
                          SALE AND SERVICING AGREEMENT

                                   [RESERVED]

                                  Schedule D-1
<PAGE>

                                   SCHEDULE E
                                     TO THE
                          SALE AND SERVICING AGREEMENT

      1. Fees. The Master Servicing Fee payable to the Master Servicer on each
Monthly Servicing Payment Date in accordance with Sections 4.07 and 5.05(b)(ii)
and (c)(ii) of the Sale and Servicing Agreement shall be equal to 0.[ ]% ([ ]%
on an annualized basis) (the "Master Servicing Fee Percentage") of the Group I
and Group II Pool Balance, respectively, as of the last day of the preceding
calendar month (the "Master Servicing Fee").

      2. Adjustments. If a demonstrable and significant increase occurs in the
costs incurred by the Master Servicer in providing and/or arranging for the
services to be provided under the Sale and Servicing Agreement, whether due to
changes in applicable governmental regulations, guarantor program requirements
or regulations, United States Postal Service postage rates or some other
identifiable cost increasing event, the Depositor, the Eligible Lender Trustee
on behalf of the Trust and the Master Servicer shall negotiate in good faith a
reasonable increase in the Master Servicing Fee Percentage to reflect the
increased costs of the Master Servicer provided that, such increase shall be
approved by the Securities Insurer (provided that no Securities Insurer Default
has occurred and is continuing) and such consent will not be unreasonably
withheld.

                                  Schedule E-1
<PAGE>

                                    EXHIBIT A
                                     TO THE
                          SALE AND SERVICING AGREEMENT

Form of Noteholders' Statement
pursuant to Section 5.07 of Sale
and Servicing Agreement (capitalized
terms used herein are defined in
Appendix A thereto)

                                   Exhibit A-1
<PAGE>

                                    EXHIBIT B
                                     TO THE
                          SALE AND SERVICING AGREEMENT

                                   [RESERVED]

                                   Exhibit B-1
<PAGE>

                                    EXHIBIT C
                                     TO THE
                          SALE AND SERVICING AGREEMENT

                                   [RESERVED]

                                   Exhibit C-1
<PAGE>

                                    EXHIBIT D
                                     TO THE
                          SALE AND SERVICING AGREEMENT

                                   Exhibit D-1
<PAGE>

                                    EXHIBIT E
                                     TO THE
                          SALE AND SERVICING AGREEMENT
                          SUBSEQUENT TRANSFER AGREEMENT

            TRANSFER No. ____ OF ADDITIONAL STUDENT LOANS dated as of ________
___, 20___ among KEYCORP STUDENT LOAN TRUST [ ], a Delaware statutory business
trust (the "Issuer"), KEY CONSUMER RECEIVABLES LLC, as depositor (the
"Depositor"), KEY BANK USA, NATIONAL ASSOCIATION, a national banking
association, as master servicer (the "Master Servicer"), [ ], a [ ], not in its
individual capacity but solely as Eligible Lender Trustee of the Issuer (the
"Eligible Lender Trustee"), and KEY BANK USA, NATIONAL ASSOCIATION, a national
banking association, as administrator (the "Administrator").

                              W I T N E S S E T H:

            WHEREAS the Issuer, the Depositor, the Eligible Lender Trustee, the
Master Servicer and the Administrator are parties to the Sale and Servicing
Agreement dated as of [ ], [ ] (as amended or supplemented, the "Sale and
Servicing Agreement");

            WHEREAS the Depositor, and the Eligible Lender Trustee are parties
to the Amended and Restated Trust Agreement dated as of [ ], [ ] (as amended or
supplemented, the "Trust Agreement");

            WHEREAS pursuant to the Sale and Servicing Agreement, the Depositor
wishes to convey the Additional Student Loans referred to in Section 2 of this
Agreement (the "Additional Student Loans") to the Eligible Lender Trustee on
behalf of the Issuer; and

            WHEREAS, the Eligible Lender Trustee and the Issuer are willing to
accept such conveyance subject to the terms and conditions hereof.

            NOW, THEREFORE, the parties hereto hereby agree as follows:

            1. Definitions and Usage. Unless otherwise defined herein,
capitalized terms used herein shall have the meanings ascribed to them in
Appendix A to the Sale and Servicing Agreement, which also contains rules of
construction and usage that shall be applicable herein.

            In addition, the following terms have the following meanings:

            "Subsequent Cutoff Date" means, with respect to each Additional
      Student Loan, the date specified as such on Schedule A hereto.

            "Subsequent Transfer Date" means, with respect to the Additional
      Student Loans, ______________,__________.

            2. Schedules of Financed Student Loans. Attached hereto as Schedule
A are supplements to Schedules B-1-A, B-1-B, B-2-A and/or B-2-B to the Sale and
Servicing

                                  Exhibit E-1
<PAGE>

Agreement listing the applicable Additional Student Loans to be conveyed on the
Subsequent Transfer Date to the Eligible Lender Trustee on behalf of the Issuer
pursuant to this Agreement.

            3. Conveyance of Additional Student Loans. In consideration of the
Issuer's delivery to or upon the order of the Depositor of $__________ with
respect to the Group I Student Loans, and $________ with respect to the Group II
Student Loans, the Depositor does hereby sell, transfer, assign, set over and
otherwise convey, without recourse (except as expressly provided in the Sale and
Servicing Agreement), to the Eligible Lender Trustee on behalf of the Issuer:

            (a) all right, title and interest of the Depositor (and with respect
      to legal title, the Depositor Eligible Lender Trustee on behalf of the
      Depositor) in and to each Additional Student Loan, and all moneys received
      thereon, on and after the related Subsequent Cutoff Date; and

            (b) the proceeds of any and all of the foregoing.

            4. Representations and Warranties of the Depositor. The Depositor
hereby represents and warrants to the Issuer as of the date of this Agreement
and as of the Subsequent Transfer Date that:

            (a) Organization and Good Standing. The Depositor is duly organized
      and validly existing as a limited liability company in good standing under
      the laws of the State of Delaware, with the power and authority to own its
      properties and to conduct its business as such properties are currently
      owned and such business is presently conducted, and had at all relevant
      times, and has, the power, authority and legal right to acquire and own
      the Additional Student Loans.

            (b) Power and Authority. The Depositor has the corporate power and
      authority to execute and deliver this Agreement and to carry out its
      terms; the Depositor has full corporate power and corporate authority to
      sell and assign the property to be sold and assigned to and deposited with
      the Issuer (or with the Eligible Lender Trustee on behalf of the Issuer)
      and the Depositor has duly authorized such sale and assignment to the
      Issuer (or to the Eligible Lender Trustee on behalf of the Issuer) by all
      necessary corporate action; and the execution, delivery and performance of
      this Agreement have been duly authorized by the Depositor by all necessary
      corporate action.

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

            (d) No Violation. The consummation of the transactions contemplated
      by this Agreement and the fulfillment of the terms hereof do not conflict
      with, result in any breach of any of the terms and provisions of, nor
      constitute (with or without notice or lapse of time or both) a default
      under, limited liability company agreement and the organization documents,
      or any indenture, agreement or other instrument to which the

                                   Exhibit E-2
<PAGE>

      Depositor is a party or by which it shall be bound which breach or default
      would reasonably be expected to have a material adverse effect on the
      condition of the Depositor, financial or otherwise, or adversely affect
      the transactions contemplated by this Agreement or any other Basic
      Document; nor result in the creation or imposition of any Lien upon any of
      its properties pursuant to the terms of any such indenture, agreement or
      other instrument (other than pursuant to the Basic Documents); nor violate
      any law or, to the knowledge of the Depositor, any order, rule or
      regulation applicable to the Depositor of any court or of any Federal or
      State regulatory body, administrative agency or other governmental
      instrumentality having jurisdiction over the Depositor or its properties.

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

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

            (g) Principal Balance. The aggregate principal balance of the
      Additional Student Loans listed on Schedule A attached hereto and conveyed
      to the Eligible Lender Trustee on behalf of the Issuer pursuant to this
      Agreement as of their respective Subsequent Cutoff Dates is $___________
      with respect to Group I Student Loans and $________ with respect to Group
      II Student Loans.

            5. Conditions Precedent. The obligation of the Issuer to acquire the
Additional Student Loans hereunder is subject to the satisfaction, on or prior
to the Subsequent Transfer Date, of the following conditions precedent:

            (a) Representations and Warranties. Each of the representations and
      warranties made by the Depositor in Section 4 of this Agreement and by the
      Depositor and the Master Servicer in Section 3.01 of the Sale and
      Servicing Agreement shall be true and correct as of the date of this
      Agreement and as of the Subsequent Transfer Date.

                                   Exhibit E-3
<PAGE>

            (b) Sale and Servicing Agreement Conditions. Each of the conditions
      set forth in Section 2.02(b) of the Sale and Servicing Agreement shall
      have been satisfied.

            (c) Delivery of Assignment. The Depositor shall have delivered an
      Assignment substantially in the form of Annex A hereto.

            (d) Additional Information. The Depositor and the Master Servicer,
      as applicable, shall have delivered to the Issuer such information as was
      reasonably requested by the Issuer to satisfy itself as to (i) the
      accuracy of the representations and warranties set forth in Section 4 of
      this Agreement and in Section 3.01 of the Sale and Servicing Agreement and
      (ii) the satisfaction of the conditions set forth in this Section 5.

            6. Ratification of Agreement. As supplemented by this Agreement, the
Sale and Servicing Agreement is in all respects ratified and confirmed and the
Sale and Servicing Agreement as so supplemented by this Agreement shall be read,
taken and construed as one and the same instrument.

            7. Counterparts. This Agreement may be executed in separate
counterparts, each of which when so executed and delivered shall be an original,
but all of which together shall constitute but one and the same instrument.

            8. Governing Law. THIS AGREEMENT SHALL BE CONSTRUED IN ACCORDANCE
WITH THE LAWS OF THE STATE OF NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW
PROVISIONS, AND THE OBLIGATIONS, RIGHTS AND REMEDIES OF THE PARTIES HEREUNDER
SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

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

                                  Exhibit E-4
<PAGE>

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

                                   KEYCORP STUDENT LOAN TRUST [ ],

                                   by [ ],
                                   not in its individual capacity but solely
                                     as Eligible Lender Trustee,

                                   By:  ______________________________________
                                        Name:
                                        Title:

                                   KEY CONSUMER RECEIVABLES LLC,
                                   as Depositor

                                   By:  ______________________________________
                                        Name:
                                        Title:

                                   KEY BANK USA, NATIONAL ASSOCIATION,
                                   as Master Servicer and Administrator

                                   By:  ______________________________________
                                        Name:
                                        Title:

                                   [ ],
                                   not in its individual capacity, but solely as
                                   Eligible Lender Trustee

                                   By:  ______________________________________
                                        Name:
                                        Title:

                                  Exhibit E-5
<PAGE>

Acknowledged and accepted as
of the date first above written:

[ ],
not in its individual capacity but
solely as Indenture Trustee,

By: _______________________________
    Name:
    Title:

[ ],
not in its individual capacity but solely as
Depositor Eligible Lender Trustee,

By: ________________________________
    Name:
    Title:

                                  Exhibit E-6
<PAGE>

                                   SCHEDULE A
                                     TO THE
                      SUBSEQUENT TRANSFER AGREEMENT NO. ___

      [List of Group I Subsequent Student Loans and/or Group I Other Student
      Loans, and/or Group II Subsequent Student Loans and/or Group II Other
      Student Loans and their related Subsequent Cutoff Dates]

                                  Schedule A-1
<PAGE>

                                     ANNEX A
                      TO THE SUBSEQUENT TRANSFER AGREEMENT

      ASSIGNMENT

            For value received, in accordance with the Sale and Servicing
Agreement (the "Sale and Servicing Agreement") dated as of [ ], [ ], among Key
Consumer Receivables LLC, as depositor (the "Depositor"), Key Bank USA, National
Association, as master servicer (the "Master Servicer") and as administrator
(the "Administrator"), KeyCorp Student Loan Trust [ ] (the "Trust"), and [ ],
not in its individual capacity but solely as Eligible Lender Trustee (the
"Eligible Lender Trustee"), and the Subsequent Transfer Agreement No. dated as
of ___, 20___ (the "Subsequent Transfer Agreement") among the Depositor, the
Administrator, the Master Servicer, the Trust and the Eligible Lender Trustee,
the undersigned (the Depositor, as beneficial owner, and [ ], as eligible lender
trustee on behalf of the Depositor) does hereby sell, assign, transfer and
otherwise convey unto the Eligible Lender Trustee on behalf of the Trust, ,
without recourse (subject to the obligations set forth in the Sale and Servicing
Agreement), all right, title and interest of the undersigned in and to (i) the
Additional Student Loans (as such term is defined in the Subsequent Transfer
Agreement) and all moneys received thereon, on and after each applicable
Subsequent Cutoff Date (as such term is defined in the Subsequent Transfer
Agreement) and (ii) the proceeds of any and all of the foregoing (including but
not limited to proceeds derived from the voluntary or involuntary conversion of
any of the Additional Student Loans into cash or other liquidated property, such
as proceeds from the applicable Guarantee Agreement (as such term is defined in
the Subsequent Transfer Agreement)). The foregoing sale does not constitute and
is not intended to result in any assumption by the Eligible Lender Trustee or
the Trust of any obligation of the Depositor to the borrowers of such Additional
Student Loans or any other person in connection with the Additional Student
Loans or any agreement or instrument relating to any of them.

            In addition, the undersigned, by execution of this instrument,
hereby endorses the promissory notes evidencing each Additional Student Loan
described in Schedule A to the Subsequent Transfer Agreement in favor of the
Eligible Lender Trustee on behalf of the Trust, without recourse (subject to the
obligations set forth in the Sale and Servicing Agreement) against the
undersigned. This endorsement may be effected by attaching a facsimile hereof to
each or any of such promissory notes.

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

            Capitalized terms used but not defined herein shall have the meaning
assigned to them in the Subsequent Transfer Agreement.

                                    Annex A-1
<PAGE>

            IN WITNESS WHEREOF, the undersigned has caused this Assignment to be
duly executed as of ___, 20___.

                                    KEY CONSUMER RECEIVABLES LLC,
                                    as Depositor

                                    By:  ______________________________________
                                         Name:
                                         Title:

                                    [ ],
                                     as Eligible Lender Trustee

                                    By:  ______________________________________
                                         Name:
                                         Title:

                                    Annex A-2

Source: [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00066-of-00352.parquet"}, [{"source": "alea-institute/alea-institute/kl3m-data-edgar-agreements/train-00066-of-00352.parquet"}]]