Back to top

INDENTURE OF TRUST

Indenture Agreement

INDENTURE OF TRUST | Document Parties: NELNET EDUCATION LOAN FUNDING, INC. | WELLS FARGO BANK, NATIONAL ASSOCIATION You are currently viewing:
This Indenture Agreement involves

NELNET EDUCATION LOAN FUNDING, INC. | WELLS FARGO BANK, NATIONAL ASSOCIATION

. RealDealDocs™ contains millions of easily searchable legal documents and clauses from top law firms. Search for free - click here.
Title: INDENTURE OF TRUST
Governing Law: Nebraska     Date: 5/4/2004

INDENTURE OF TRUST, Parties: nelnet education loan funding  inc. , wells fargo bank  national association
50 of the Top 250 law firms use our Products every day

 

                                                                     EXHIBIT 4.1

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

 

 

                               INDENTURE OF TRUST

 

 

                                  by and among

 

 

                       NELNET EDUCATION LOAN FUNDING, INC.

 

 

                                       and

 

 

                     WELLS FARGO BANK, NATIONAL ASSOCIATION

                              as Indenture Trustee

 

 

                                        and

 

 

                     WELLS FARGO BANK, NATIONAL ASSOCIATION

                           as Eligible Lender Trustee

 

 

 

 

 

 

 

 

                            Dated as of April 1, 2004

 

 

 

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

<PAGE>

 

                       NELNET EDUCATION LOAN FUNDING, INC.

 

 

        Reconciliation and tie between Trust Indenture Act of 1939 and Indenture

of Trust, dated as of April 1, 2004.

 

 

 

          TRUST INDENTURE ACT SECTION              INDENTURE SECTION

 

        Section 310(a)(1)                                 7.23

        310(a)(2)                                         7.23

        310(b)                                            7.23, 7.09

        Section 311(a)                                     7.08

        311(b)                                            7.08

        Section 312(b)                                    9.16

        312(c)                                            9.16

        Section 313(a)                                     4.16

        313(b)                                            4.16

        313(c)                                            4.16, 8.04

        Section 314(a)(1)                                 4.17

        314(a)(2)                                          4.17

        314(a)(3)                                         4.17

        314(a)(4)                                         4.17

        314(c)                                            2.02, 5.12

        314(d)(1)                                          5.12

        Section 315(b)                                    8.04

        Section 317(a)(1)                                 4.18

        317(a)(2)                                         7.24

        Section 318(a)                                    9.09

        318(c)                                            9.09

                           

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

NOTE: This   reconciliation   and tie shall not, for any purpose,   be deemed to be

a part of the Indenture.

 

Attention should also be directed to Section 318(c) of the 1939 Act, which

provides that the provisions of Sections 310 to and including 317 of the 1939

Act are a part of and govern every qualified indenture, whether or not

physically contained therein.

 

 

 

<PAGE>

 

                                 TABLE OF CONTENTS

 

        (This Table of Contents is for convenience of reference only and is not

intended to define, limit or describe the purpose or intent of any provisions of

this Indenture of Trust.)

 

                                                                             PAGE

 

                                    ARTICLE I

 

DEFINITIONS AND USE OF PHRASES.................................................3

 

                                   ARTICLE II

                             THE Series 2004-2 Notes

 

Section 2.01.      Series 2004-2 Note Details..................................28

 

Section 2.02.      Execution of Series 2004-2 Notes............................31

 

Section 2.03.      Registration, Transfer and Exchange of Series 2004-2 Notes;

                   Persons Treated as Registered Owners........................32

 

Section 2.04.      Lost, Stolen, Destroyed and Mutilated Series 2004-2 Notes...35

Section 2.05.      Forms of Series 2004-2 Notes................................36

 

Section 2.06.      Indenture Trustee's Authentication Certificate..............36

 

Section 2.07.      Cancellation and Destruction of Series 2004-2 Notes by the

                  Indenture Trustee...........................................36

 

Section 2.08.      Temporary Series 2004-2 Notes...............................36

 

Section 2.09.      Redemption of and Principal Reduction Payments on the

                  Series 2004-2 Notes.........................................37

 

Section 2.10.      Delivery of Series 2004-2 Notes.............................42

 

Section 2.11.      Deposit of Series 2004-2 Note Proceeds......................42

 

                                   ARTICLE III

     PARITY AND PRIORITY OF LIEN; OTHER OBLIGATIONS; AND DERIVATIVE PRODUCTS

 

Section 3.01.      Parity and Priority of Lien.................................42

 

Section 3.02.      Other Obligations...........................................43

 

Section 3.03.      Derivative Products; Counterparty Payments; Issuer Derivative

                  Payments....................................................44

 

                                   ARTICLE IV

     PROVISIONS APPLICABLE TO THE series 2004-2 NOTES; DUTIES OF THE ISSUER

 

Section 4.01.      Payment of Principal, Interest and Premium..................44

 

Section 4.02.      Representations and Warranties of the Issuer................44

 

Section 4.03.      Covenants as to Additional Conveyances......................44

 

                                      

<PAGE>

 

Section 4.04.      Further Covenants of the Issuer.............................45

 

Section 4.05.      Enforcement of Servicing Agreements.........................46

 

Section 4.06.      Procedures for Transfer of Funds............................47

 

Section 4.07.      Additional Covenants with Respect to the Higher

                  Education Act...............................................47

 

Section 4.08.      Financed Eligible Loans; Collections Thereof; Assignment

                  Thereof.....................................................48

 

Section 4.09.      Appointment of Agents, Etc..................................49

 

Section 4.10.      Capacity to Sue.............................................49

 

Section 4.11.      Continued Existence; Successor to Issuer....................49

 

Section 4.12.      Amendment of Student Loan Purchase Agreements...............49

 

Section 4.13.      Representations; Negative Covenants.........................49

 

Section 4.14.      Additional Covenants........................................55

 

Section 4.15.       Providing of Notice.........................................56

 

Section 4.16.      Reports by Issuer...........................................57

 

Section 4.17.      Statement as to Compliance..................................57

 

Section 4.18.      Collection of Indebtedness and Suits for Enforcement by

                  Indenture Trustee...........................................58

 

Section 4.19.      Representations of the Issuer Regarding the Indenture

                  Trustee's Security Interest.................................58

 

Section 4.20.      Covenants of the Issuer Regarding the Indenture Trustee's

                  Security Interest...........................................59

 

Section 4.21.      Tax Treatment...............................................59

 

Section 4.22.      Opinions as to Indenture Trust Estate.......................60

 

                                    ARTICLE V

                                      FUNDS

 

Section 5.01.      Creation and Continuation of Funds and Accounts.............60

 

Section 5.02.      Acquisition Fund............................................61

 

Section 5.03.      Capitalized Interest Fund...................................63

 

Section 5.04.      Class B Supplemental Reserve Fund...........................64

 

Section 5.05.      Collection Fund.............................................65

 

Section 5.06.      Note Payment Fund...........................................70

 

Section 5.07.      Remarketing Fee Fund........................................73

 

Section 5.08.      Reserve Fund................................................74

 

Section 5.09.      Supplemental Interest Fund..................................74

 

Section 5.10.      Transfers to Issuer.........................................75

 

                                        ii

<PAGE>

 

Section 5.11.      Investment of Funds Held by Indenture Trustee...............75

 

Section 5.12.      Investment Securities.......................................76

 

Section 5.13.      Release; Sale of Financed Eligible Loans....................78

 

                                   ARTICLE VI

                              DEFAULTS AND REMEDIES

 

Section 6.01.      Events of Default Defined...................................79

 

Section 6.02.      Remedy on Default; Possession of Trust Estate...............80

 

Section 6.03.      Remedies on Default; Advice of Counsel......................81

 

Section 6.04.      Remedies on Default; Sale of Trust Estate...................81

 

Section 6.05.      Appointment of Receiver.....................................82

 

Section 6.06.      Restoration of Position.....................................82

 

Section 6.07.      Purchase of Properties by Indenture Trustee or Registered

                  Owners......................................................82

 

Section 6.08.      Application of Sale Proceeds................................83

 

Section 6.09.      Accelerated Maturity........................................83

 

Section 6.10.      Remedies Not Exclusive......................................83

 

Section 6.11.      Direction of Indenture Trustee..............................83

 

Section 6.12.      Right to Enforce in Indenture Trustee.......................84

 

Section 6.13.      Physical Possession of Obligations not Required.............84

 

Section 6.14.       Waivers of Events of Default................................85

 

Section 6.15.      Notice of Defaults..........................................85

 

                                   ARTICLE VII

                              THE INDENTURE TRUSTEE

 

Section 7.01.      Acceptance of Trust.........................................85

 

Section 7.02.      Recitals of Others..........................................86

 

Section 7.03.      As to Filing of Indenture...................................86

 

Section 7.04.       Indenture Trustee May Act Through Agents....................86

 

Section 7.05.      Indemnification of Indenture Trustee........................87

 

Section 7.06.      Indenture Trustee's Right to Reliance.......................88

 

Section 7.07.      Compensation of Indenture Trustee...........................89

 

Section 7.08.      Indenture Trustee May Own Series 2004-2 Notes...............89

 

Section 7.09.      Resignation of Indenture Trustee............................89

 

Section 7.10.      Removal of Indenture Trustee................................90

 

Section 7.11.      Successor Indenture Trustee.................................90

 

                                      iii

<PAGE>

 

Section 7.12.      Manner of Vesting Title in Indenture Trustee................90

 

Section 7.13.      Additional Covenants by the Indenture Trustee to Conform to

                  the Higher Education Act....................................91

 

Section 7.14.      Right of Inspection.........................................91

 

Section 7.15.      Limitation with Respect to Examination of Reports...........91

 

Section 7.16.      Servicing Agreement.........................................92

 

Section 7.17.      Additional Covenants of Indenture Trustee...................92

 

Section 7.18.      Duty of Indenture Trustee with Respect to Rating Agencies...92

 

Section 7.19.      Merger of the Indenture Trustee.............................93

 

Section 7.20.      Receipt of Funds from Servicers.............................93

 

Section 7.21.      Special Circumstances Leading to Resignation of Indenture

                  Trustee.....................................................93

 

Section 7.22.      Survival of Indenture Trustee's Rights to Receive

                  Compensation, Reimbursement and Indemnification.............93

 

Section 7.23.      Corporate Indenture Trustee Required; Eligibility;

                  Conflicting Interests.......................................93

 

Section 7.24.      Indenture Trustee May File Proofs of Claim..................94

 

Section 7.25.      Payment of Taxes and Other Governmental Charges.............95

 

                                  ARTICLE VIII

                             SUPPLEMENTAL INDENTURES

 

Section 8.01.      Supplemental Indentures Not Requiring Consent of Registered

                  Owners......................................................95

 

Section 8.02.      Supplemental Indentures Requiring Consent of Registered

                  Owners......................................................96

 

Section 8.03.      Additional Limitation on Modification of Indenture..........97

 

Section 8.04.      Notice of Defaults..........................................97

 

Section 8.05.      Conformity With the Trust Indenture Act.....................98

 

                                    ARTICLE IX

                               GENERAL PROVISIONS

 

Section 9.01.      Notices.....................................................98

 

Section 9.02.      Covenants Bind Issuer.......................................99

 

Section 9.03.      Lien Created................................................99

 

Section 9.04.      Severability of Lien........................................99

 

Section 9.05.      Consent of Registered Owners Binds Successors...............99

 

Section 9.06.      Nonliability of Directors; No General Obligation...........100

 

Section 9.07.      Nonpresentment of Series 2004-2 Notes or Interest Checks...100

 

Section 9.08.      Security Agreement.........................................100

 

                                        iv

<PAGE>

 

Section 9.09.      Laws Governing.............................................100

 

Section 9.10.      Severability...............................................100

 

Section 9.11.      Exhibits...................................................101

 

Section 9.12.      Non-Business Days..........................................101

 

Section 9.13.      Parties Interested Herein..................................101

 

Section 9.14.      Obligations Are Limited Obligations........................101

 

Section 9.15.      Counterparty Rights........................................101

 

Section 9.16.      Disclosure of Names and Addresses of Registered Owners.....101

 

Section 9.17.      Aggregate Principal Amount of Obligations..................102

 

Section 9.18.      Financed Eligible Loans....................................102

 

Section 9.19.      No Petition; Subordination.................................102

 

Section 9.20.      Conflict with Trust Indenture Act..........................102

 

                                     ARTICLE X

         PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

 

Section 10.01.     Trust Irrevocable..........................................103

 

Section 10.02.     Satisfaction of Indenture..................................103

 

Section 10.03.     Cancellation of Paid Series 2004-2 Notes...................103

 

                                   ARTICLE XI

                                   TERMINATION

 

Section 11.01.     Termination of the Trust...................................104

 

Section 11.02.     Notice.....................................................105

 

                                   ARTICLE XII

                             REPORTING REQUIREMENTS

 

Section 12.01.     Annual Statement as to Compliance..........................105

 

Section 12.02.     Annual Independent Public Accountants' Servicing Report....106

 

Section 12.03.     Issuer's Certificate.......................................106

 

Section 12.04.     Statements to Registered Owners............................106

 

APPENDIX A CERTAIN TERMS AND PROVISIONS OF THE Reset RATE NOTES................1

 

APPENDIX B CERTAIN TERMS AND PROVISIONS OF THE AUCTION RATE NOTES..............1

 

EXHIBIT A FORM OF LIBOR rate NOTES.............................................1

 

EXHIBIT B FORM OF reset rate NOTES.............................................1

 

EXHIBIT C FORM OF auction rate NOTES...........................................1

 

EXHIBIT D NOTICE OF PAYMENT DEFAULT............................................1

 

 

                                     v

<PAGE>

 

EXHIBIT E NOTICE OF CURE OF PAYMENT DEFAULT....................................1

 

EXHIBIT F NOTICE OF PROPOSED CHANGE IN LENGTH OF ONE OR MORE AUCTION PERIODS...1

 

 

 

EXHIBIT G NOTICE ESTABLISHING CHANGE IN LENGTH OF ONE OR MORE AUCTION PERIODS..1

 

EXHIBIT H NOTICE OF CHANGE IN AUCTION DATE.....................................1

 

EXHIBIT I ELIGIBLE LOAN ACQUISITION CERTIFICATE................................1

 

EXHIBIT J FORM OF MONTHLY SERVICING PAYMENT DATE CERTIFICATE...................1

 

EXHIBIT K FORM OF DISTRIBUTION DATE CERTIFICATE................................1

 

EXHIBIT L FORM OF STUDENT LOAN PURCHASE AGREEMENT..............................1

 

 

                                       vi

<PAGE>

 

                                INDENTURE OF TRUST

 

 

        THIS INDENTURE OF TRUST, dated as of April 1, 2004 (this "Indenture"),

is by and among NELNET EDUCATION LOAN FUNDING, INC., a corporation duly

organized and existing under the laws of the State of Nebraska (the "Issuer"),

WELLS FARGO BANK, NATIONAL ASSOCIATION, a national banking association duly

organized and operating under the laws of the United States of America, as

indenture trustee hereunder (together with its successors, the "Indenture

Trustee"), and WELLS FARGO BANK, NATIONAL ASSOCIATION, as eligible lender

trustee hereunder (together with its successors, the "Eligible Lender Trustee")

(all capitalized terms used in these preambles, recitals and granting clauses

shall have the same meanings assigned thereto in Article I hereof);

 

                              W I T N E S S E T H:

 

        WHEREAS, the Issuer represents that it is duly created as a corporation

under the laws of the State and that by proper action of its governing body it

has duly authorized the execution and delivery of this Indenture, which

Indenture provides for the payment of student loan asset-backed notes (the

"Series 2004-2 Notes") and the payments to any Counterparty; and

 

        WHEREAS, this Indenture is subject to the provisions of the Trust

Indenture Act of 1939, as amended (the "Trust Indenture Act"), that are deemed

to be incorporated into this Indenture and shall, to the extent applicable, be

governed by such provisions; and

 

        WHEREAS, the Indenture Trustee has agreed to accept the trusts herein

created upon the terms herein set forth; and

 

        WHEREAS, it is hereby agreed between the parties hereto, the Registered

Owners of the Series 2004-2 Notes (the Registered Owners evidencing their

consent by their acceptance of the Series 2004-2 Notes) and any Counterparty

(the Counterparty evidencing its consent by its execution and delivery of a

Derivative Product) that in the performance of any of the agreements of the

Issuer herein contained, any obligation it may thereby incur for the payment of

money shall not be general debt on its part, but shall be secured by and payable

solely from the Trust Estate, payable in such order of preference and priority

as provided herein;

 

        NOW, THEREFORE, the Issuer and, with respect to the legal title to the

Financed Eligible Loans, the Eligible Lender Trustee, in consideration of the

premises and acceptance by the Indenture Trustee of the trusts herein created,

of the purchase and acceptance of the Series 2004-2 Notes by the Registered

Owners thereof, of the execution and delivery of any Derivative Product by a

Counterparty and the Issuer and the acknowledgement thereof by the Indenture

Trustee, and for other good and valuable consideration, the receipt and

sufficiency of which are hereby acknowledged, does hereby GRANT, CONVEY, PLEDGE,

TRANSFER, ASSIGN AND DELIVER to the Indenture Trustee, for the benefit of the

Registered Owners of the Series 2004-2 Notes and any Counterparty (to secure the

payment of any and all amounts which may from time to time become due and owing

to a Counterparty pursuant to any Derivative Product), all of their right, title

and interest in and to the moneys, rights, and properties described in the

granting clauses A through F below (the "Trust Estate"), as follows:

 

<PAGE>

 

                                GRANTING CLAUSE A

 

        The Revenues (other than Revenues released from the lien of the Trust

Estate as provided herein);

 

                                GRANTING CLAUSE B

 

        All moneys and investments held in the Funds and Accounts created

pursuant to Section 5.01 hereof;

 

                                GRANTING CLAUSE C

 

        The Financed Eligible Loans (other than Financed Eligible Loans released

from the lien of the Trust Estate as provided herein);

 

                                 GRANTING CLAUSE D

 

        The Servicing Agreements, the Administration Agreement, the Escrow

Reserve Agreement, the Assignment Agreement, the Student Loan Purchase

Agreements, the Custodian Agreements and the Guarantee Agreements as the same

relate to Financed Eligible Loans;

 

                                GRANTING CLAUSE E

 

        Any Derivative Product and any Counterparty Guarantee; provided,

however, that this Granting Clause E shall not be for the benefit of a

Counterparty with respect to its Derivative Product or any related Counterparty

Guarantee; and

 

                                GRANTING CLAUSE F

 

        Any and all other property, rights and interests of every kind or

description that from time to time hereafter is granted, conveyed, pledged,

transferred, assigned or delivered to the Indenture Trustee as additional

security hereunder.

 

        TO HAVE AND TO HOLD the Trust Estate, whether now owned or held or

hereafter acquired, unto the Indenture Trustee and its successors or assigns;

 

        IN TRUST NEVERTHELESS, upon the terms and trusts herein set forth for

the equal and proportionate benefit and security of all present and future

Registered Owners of the Series 2004-2 Notes, without preference of any Series

2004-2 Note over any other, except as provided herein, and for enforcement of

the payment of the Series 2004-2 Notes in accordance with their terms, and all

other sums payable hereunder (including payments due and payable to any

Counterparty) or on the Series 2004-2 Notes, and for the performance of and

compliance with the obligations, covenants, and conditions of this Indenture, as

if all the Series 2004-2 Notes and any Derivative Products at any time

Outstanding had been executed and delivered simultaneously with the execution

and delivery of this Indenture;

 

        PROVIDED, HOWEVER, that if the Issuer, its successors or assigns, shall

well and truly pay, or cause to be paid, the principal of the Series 2004-2

Notes and the interest due and to become due thereon, or provide fully for

 

 

                                       2

<PAGE>

 

payment thereof as herein provided, at the times and in the manner mentioned in

the Series 2004-2 Notes according to the true intent and meaning thereof, and

shall make all required payments into the Funds as required under Article V

hereof, or shall provide, as permitted hereby, for the payment thereof by

depositing with the Indenture Trustee sums sufficient to pay or to provide for

payment of the entire amount due and to become so due as herein provided

(including payments due and payable to any Counterparty), then this Indenture

and the rights hereby granted shall cease, terminate and be void; otherwise,

this Indenture shall be and remain in full force and effect;

 

        NOW, THEREFORE, it is mutually covenanted and agreed as follows:

 

                                   ARTICLE I

 

                         DEFINITIONS AND USE OF PHRASES

 

        The following terms have the following meanings unless the context

clearly requires otherwise (certain additional terms relating to the Series

2004-2 Notes are defined in Appendices A and B hereto):

 

        "ACCOUNT" shall mean any of the accounts created and established within

any Fund pursuant to this Indenture.

 

        "ACQUISITION FUND" shall mean the Fund by that name created in Section

5.01(a) hereof and further described in Section 5.02 hereof, including any

Accounts and Subaccounts created therein.

 

        "ACCRUAL PERIOD" shall mean, with respect to a Quarterly Distribution

Date and a Class of the LIBOR Rate Notes, the period from and including the

immediately preceding Quarterly Distribution Date for such Class of the LIBOR

Rate Notes, or in the case of the initial such period the Closing Date, to but

excluding such current Quarterly Distribution Date. The term "Accrual Period"

shall have the meaning assigned to such term in Appendix A with respect to the

Reset Rate Notes and in Appendix B with respect to the Auction Rate Notes.

 

        "ADD-ON CONSOLIDATION LOAN" shall mean an Eligible Loan included in the

Trust Estate, the principal balance of which is added to an existing

Consolidation Loan during the Add-on Period, as required by the Higher Education

Act.

 

        "ADD-ON PERIOD" shall mean the period of 180 days after the date of

origination of any Consolidation Loan financed by the Issuer.

 

        "ADMINISTRATION AGREEMENT" shall mean the Administrative Services

Agreement, dated as of April 1, 2004, among the Issuer, the Indenture Trustee,

the Eligible Lender Trustee and National Education Loan Network, Inc., as

administrator, and any other Administration Agreement entered into between the

Issuer and an entity that will provide administrative services for the Issuer,

each as amended and supplemented pursuant to the terms and provisions thereof.

 

        "ADMINISTRATION FEE" shall mean an amount equal to 0.18% per annum,

based on the aggregate principal amount of the Financed Eligible Loans within

the Trust Estate at any time, as determined by the Administrator.

 

                                        3

<PAGE>

 

        "ADMINISTRATOR" shall mean National Education Loan Network, Inc. in its

capacity as administrator of the Issuer and the Financed Eligible Loans, and any

successor thereto in accordance with the Administration Agreement.

 

        "AGENT MEMBER" shall mean a member of, or participant in, a Securities

Depository.

 

        "AGGREGATE VALUE" shall mean on any calculation date the sum of the

Values of all assets of the Trust Estate.

 

        "ASSIGNMENT AGREEMENT" shall mean the Partial Assignment Agreement,

dated as of April 1, 2004, between the Issuer and the Indenture Trustee

assigning to the Indenture Trustee certain rights of the Issuer under certain of

its loan purchase agreements and servicing agreements, as amended and

supplemented pursuant to the terms and provisions thereof.

 

        "AUCTION RATE DISTRIBUTION DATE" shall mean, with respect to each Class

of the Auction Rate Notes, (a) so long as such Class of the Auction Rate Notes

bear interest at an Auction Rate Notes Interest Rate for an Auction Period of

not greater than 90 days, the Business Day immediately following the expiration

of the Initial Period for such Auction Rate Notes, and each related Auction

Period thereafter, commencing as provided in an Issuer Order pursuant to Section

2.03(c) of Appendix A hereto for the Class A-5a Notes if the Class A-5a Notes

are reset to bear interest at an Auction Rate pursuant to Section 2.01(f) of

Appendix A hereto and commencing on May 28, 2004 for the Class A-5b Notes and

May 28, 2004 for the Class A-5c Notes, May 28, 2004 for the Class B-1 Notes and

May 28, 2004 for the Class B-2 Notes; and (b) if and for so long as such Class

of the Auction Rate Notes bear interest at an Auction Rate Notes Interest Rate

for an Auction Period of greater than 90 days, the 25th day of each February,

May, August and November and the Business Day immediately following the

expiration of the related Auction Period. On any Auction Rate Distribution Date

that is a designated calendar date (such as described in clause (b) above), if

the designated date is not a Business Day, interest shall be payable on the next

succeeding Business Day in the amount accrued to but excluding the designated

calendar date and no interest shall accrue on the payment so deferred during the

intervening period. On any Auction Rate Distribution Date that is not a

designated calendar date (such as described in clause (a) above), interest shall

be payable in the amount accrued to but excluding the date on which interest is

actually paid.

 

        "AUCTION RATE NOTES" shall mean, collectively, the Class A-5a Notes (but

only if the Class A-5a Notes have been reset to bear interest at an Auction Rate

pursuant to Section 2.01(f) of Appendix A hereto), the Class A-5b Notes, the

Class A-5c Notes and the Class B Notes.

 

        "AUCTION RATE NOTES CARRY-OVER AMOUNT" shall have the meaning ascribed

to such term in Appendix B hereto.

 

        "AUTHORIZED DENOMINATIONS" shall mean (a) with respect to each Class of

the LIBOR Rate Notes and the Reset Rate Notes, $5,000 and any integral multiple

of $1,000 in excess thereof, and (b) with respect to the Auction Rate Notes,

$50,000 and any integral multiple thereof.

 

                                       4

<PAGE>

 

        "AUTHORIZED OFFICER" shall mean, when used with reference to the Issuer,

its Chairman, President, any Vice President or Secretary, or any other officer

or board member authorized in writing by the Board of Directors to act on behalf

of the Issuer.

 

        "AUTHORIZED REPRESENTATIVE" shall mean, when used with reference to the

Issuer, (a) an Authorized Officer, (b) the Administrator or (c) any officer or

board member of any affiliate organization or other entity authorized by the

Board of Directors to act on the Issuer's behalf.

 

        "BOARD OF DIRECTORS" shall mean the Board of Directors of the Issuer.

 

        "BUSINESS DAY" shall have the meanings ascribed to such term in

Appendices A and B hereto.

 

        "CAPITALIZED INTEREST FUND" shall mean the Fund by that name created in

Section 5.01(b) hereof and further described in Section 5.03 hereof, including

any Accounts and Subaccounts created therein.

 

        "CERTIFICATE OF INSURANCE" shall mean any certificate evidencing a

Financed Eligible Loan is Insured pursuant to a Contract of Insurance.

 

        "CLASS" shall mean, (a) with the respect to the LIBOR Rate Notes, any or

all of the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes and the

Class A-4 Notes, (b) with the respect to the Reset Rate Notes, the Class A-5a

Notes (unless the Class A-5a Notes have been reset to bear interest at an

Auction Rate pursuant to Section 2.01(f) of Appendix A hereto), and (c) with the

respect to the Auction Rate Notes, any or all of the Class A-5a Notes (but only

if the Class A-5a Notes have been reset to bear interest at an Auction Rate

pursuant to Section 2.01(f) of Appendix A hereto), Class A-5b Notes, the Class

A-5c Notes, the Class B-1 Notes and the Class B-2 Notes.

 

        "CLASS A NOTES" shall mean, collectively, the Class A-1 Notes, the Class

A-2 Notes, the Class A-3 Notes, the Class A-4 Notes, the Class A-5a Notes, the

Class A-5b Notes and the Class A-5c Notes.

 

        "CLASS A-1 INTEREST ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-1 NOTES" shall mean the $167,000,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-1 LIBOR

Rate Notes.

 

        "CLASS A-1 NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Quarterly Distribution Date, the sum of (a) the amount of interest accrued at

the Class A-1 Notes Interest Rate for the related Accrual Period on the

Outstanding Amount of the Class A-1 Notes immediately prior to such Quarterly

Distribution Date; and (b) the Class A-1 Notes Interest Shortfall for such

Quarterly Distribution Date, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

                                       5

<PAGE>

 

        "CLASS A-1 NOTES INTEREST RATE" shall mean, for any Accrual Period after

the initial Accrual Period, Three-Month LIBOR as determined by the Issuer, or by

the Administrator on behalf of the Issuer, on the related LIBOR Determination

Date, plus 0.00%, based on the actual number of days in such Accrual Period

divided by 360. For the initial Accrual Period, the Class A-1 Notes Interest

Rate shall mean 1.21909%, based on the actual number of days in such Accrual

Period divided by 360.

 

        "CLASS A-1 NOTES INTEREST SHORTFALL" shall mean, with respect to any

Quarterly Distribution Date, the excess, if any, of (a) the Class A-1 Notes

Interest Distribution Amount on the immediately preceding Quarterly Distribution

Date over (b) the amount of interest actually distributed to the Registered

Owners of the Class A-1 Notes on such preceding Quarterly Distribution Date,

plus interest on the amount of such excess interest due to the Registered Owners

of the Class A-1 Notes, to the extent permitted by law, at the interest rate

borne by the Class A-1 Notes from such immediately preceding Quarterly

Distribution Date to the current Quarterly Distribution Date, as determined by

the Issuer, or by the Administrator on behalf of the Issuer.

 

        "CLASS A-1 REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-2 INTEREST ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-2 NOTES" shall mean the $178,000,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-2 LIBOR

Rate Notes.

 

        "CLASS A-2 NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Quarterly Distribution Date, the sum of (a) the amount of interest accrued at

the Class A-2 Notes Interest Rate for the related Accrual Period on the

Outstanding Amount of the Class A-2 Notes immediately prior to such Quarterly

Distribution Date; and (b) the Class A-2 Notes Interest Shortfall for such

Quarterly Distribution Date, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS A-2 NOTES INTEREST RATE" shall mean, for any Accrual Period after

the initial Accrual Period, Three-Month LIBOR as determined by the Issuer, or by

the Administrator on behalf of the Issuer, on the related LIBOR Determination

Date, plus 0.03%, based on the actual number of days in such Accrual Period

divided by 360. For the initial Accrual Period, the Class A-2 Notes Interest

Rate shall mean 1.24909%, based on the actual number of days in such Accrual

Period divided by 360.

 

        "CLASS A-2 NOTES INTEREST SHORTFALL" shall mean, with respect to any

Quarterly Distribution Date, the excess, if any, of (a) the Class A-2 Notes

Interest Distribution Amount on the immediately preceding Quarterly Distribution

Date over (b) the amount of interest actually distributed to the Registered

Owners of the Class A-2 Notes on such preceding Quarterly Distribution Date,

plus interest on the amount of such excess interest due to the Registered Owners

 

 

                                       6

<PAGE>

 

of the Class A-2 Notes, to the extent permitted by law, at the interest rate

borne by the Class A-2 Notes from such immediately preceding Quarterly

Distribution Date to the current Quarterly Distribution Date, as determined by

the Issuer, or by the Administrator on behalf of the Issuer.

 

        "CLASS A-2 REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-3 INTEREST ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-3 NOTES" shall mean the $103,000,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-3 LIBOR

Rate Notes.

 

         "CLASS A-3 NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Quarterly Distribution Date, the sum of (a) the amount of interest accrued at

the Class A-3 Notes Interest Rate for the related Accrual Period on the

Outstanding Amount of the Class A-3 Notes immediately prior to such Quarterly

Distribution Date; and (b) the Class A-3 Notes Interest Shortfall for such

Quarterly Distribution Date, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS A-3 NOTES INTEREST RATE" shall mean, for any Accrual Period after

the initial Accrual Period, Three-Month LIBOR as determined by the Issuer, or by

the Administrator on behalf of the Issuer, on the related LIBOR Determination

Date, plus 0.10%, based on the actual number of days in such Accrual Period

divided by 360. For the initial Accrual Period, the Class A-3 Notes Interest

Rate shall mean 1.31909%, based on the actual number of days in such Accrual

Period divided by 360.

 

        "CLASS A-3 NOTES INTEREST SHORTFALL" shall mean, with respect to any

Quarterly Distribution Date, the excess, if any, of (a) the Class A-3 Notes

Interest Distribution Amount on the immediately preceding Quarterly Distribution

Date over (b) the amount of interest actually distributed to the Registered

Owners of the Class A-3 Notes on such preceding Quarterly Distribution Date,

plus interest on the amount of such excess interest due to the Registered Owners

of the Class A-3 Notes, to the extent permitted by law, at the interest rate

borne by the Class A-3 Notes from such immediately preceding Quarterly

Distribution Date to the current Quarterly Distribution Date, as determined by

the Issuer, or by the Administrator on behalf of the Issuer.

 

        "CLASS A-3 REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

                                       7

<PAGE>

 

        "CLASS A-4 INTEREST ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-4 NOTES" shall mean the $203,000,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-4 LIBOR

Rate Notes.

 

        "CLASS A-4 NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Quarterly Distribution Date, the sum of (a) the amount of interest accrued at

the Class A-4 Notes Interest Rate for the related Accrual Period on the

Outstanding Amount of the Class A-4 Notes immediately prior to such Quarterly

Distribution Date; and (b) the Class A-4 Notes Interest Shortfall for such

Quarterly Distribution Date, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS A-4 NOTES INTEREST RATE" shall mean, for any Accrual Period after

the initial Accrual Period, Three-Month LIBOR as determined by the Issuer, or by

the Administrator on behalf of the Issuer, on the related LIBOR Determination

Date, plus 0.14%, based on the actual number of days in such Accrual Period

divided by 360. For the initial Accrual Period, the Class A-4 Notes Interest

Rate shall mean 1.35909%, based on the actual number of days in such Accrual

Period divided by 360.

 

        "CLASS A-4 NOTES INTEREST SHORTFALL" shall mean, with respect to any

Quarterly Distribution Date, the excess, if any, of (a) the Class A-4 Notes

Interest Distribution Amount on the immediately preceding Quarterly Distribution

Date over (b) the amount of interest actually distributed to the Registered

Owners of the Class A-4 Notes on such preceding Quarterly Distribution Date,

plus interest on the amount of such excess interest due to the Registered Owners

of the Class A-4 Notes, to the extent permitted by law, at the interest rate

borne by the Class A-4 Notes from such immediately preceding Quarterly

Distribution Date to the current Quarterly Distribution Date, as determined by

the Issuer, or by the Administrator on behalf of the Issuer.

 

        "CLASS A-4 REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-5a INTEREST ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-5a NOTES" shall mean the $200,000,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-5a Reset

Rate Notes, unless the Class A-5a Notes have been reset to bear interest at an

Auction Rate pursuant to Section 2.01(f) of Appendix A hereto, in which case the

Class A-5a Notes shall be redesignated the $200,000,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-5a Auction

Rate Notes.

 

                                        8

<PAGE>

 

        "CLASS A-5a NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Quarterly Distribution Date, the sum of (a) the amount of interest accrued at

the Class A-5a Notes Interest Rate for the related Accrual Period on the

Outstanding Amount of the Class A-5a Notes immediately prior to such Quarterly

Distribution Date; and (b) the Class A-5a Notes Interest Shortfall for such

Quarterly Distribution Date, based on the appropriate Day Count Basis and

rounding the resultant figure to the fifth decimal place, as determined by the

Issuer, or by the Administrator on behalf of the Issuer; provided, however, if

the Class A-5a Notes have been reset to bear interest at an Auction Rate

pursuant to Section 2.01(f) of Appendix A hereto, "CLASS A-5A NOTES INTEREST

DISTRIBUTION AMOUNT" shall mean, for each Auction Rate Distribution Date for the

Class A-5a Notes, the sum of (i) the amount of interest accrued at the Class

A-5a Notes Interest Rate for the related Accrual Period on the Outstanding

Amount of the Class A-5a Notes immediately prior to such Auction Rate

Distribution Date for the Class A-5a Notes; and (ii) the Class A-5a Notes

Interest Shortfall for such Auction Rate Distribution Date for the Class A-5a

Notes, based on the actual number of days in such Accrual Period divided by 360

and rounding the resultant figure to the fifth decimal place, as determined by

the Issuer, or by the Administrator on behalf of the Issuer.

 

        "CLASS A-5a NOTES INTEREST SHORTFALL" shall mean, with respect to any

Quarterly Distribution Date, the excess, if any, of (a) the Class A-5a Notes

Interest Distribution Amount on the immediately preceding Quarterly Distribution

Date over (b) the amount of interest actually distributed to the Registered

Owners of the Class A-5a Notes on such preceding Quarterly Distribution Date,

plus interest on the amount of such excess interest due to the Registered Owners

of the Class A-5a Notes, to the extent permitted by law, at the interest rate

borne by the Class A-5a Notes from such immediately preceding Quarterly

Distribution Date to the current Quarterly Distribution Date, as determined by

the Issuer, or by the Administrator on behalf of the Issuer; provided, however,

if the Class A-5a Notes have been reset to bear interest at an Auction Rate

pursuant to Section 2.01(f) of Appendix A hereto, "CLASS A-5A NOTES INTEREST

SHORTFALL" shall mean, with respect to any Auction Rate Distribution Date for

the Class A-5a Notes, the excess, if any, of (i) the Class A-5a Notes Interest

Distribution Amount on the immediately preceding Auction Rate Distribution Date

for the Class A-5a Notes over (ii) the amount of interest actually distributed

to the Registered Owners of the Class A-5a Notes on such preceding Auction Rate

Distribution Date for the Class A-5a Notes, plus interest on the amount of such

excess interest due to the Registered Owners of the Class A-5a Notes, to the

extent permitted by law, at the interest rate borne by the Class A-5a Notes from

such immediately preceding Auction Rate Distribution Date for the Class A-5a

Notes to the current Auction Rate Distribution Date for the Class A-5a Notes, as

determined by the Issuer, or by the Administrator on behalf of the Issuer.

 

        "CLASS A-5a REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-5b INTEREST ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

                                       9

<PAGE>

 

        "CLASS A-5b NOTES" shall mean the $68,050,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-5b Auction

Rate Notes.

 

        "CLASS A-5b NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Auction Rate Distribution Date for the Class A-5b Notes, the sum of (a) the

amount of interest accrued at the Class A-5b Notes Interest Rate for the related

Accrual Period on the Outstanding Amount of the Class A-5b Notes immediately

prior to such Auction Rate Distribution Date for the Class A-5b Notes; and (b)

the Class A-5b Notes Interest Shortfall for such Auction Rate Distribution Date

for the Class A-5b Notes, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS A-5b NOTES INTEREST SHORTFALL" shall mean, with respect to any

Auction Rate Distribution Date for the Class A-5b Notes, the excess, if any, of

(a) the Class A-5b Notes Interest Distribution Amount on the immediately

preceding Auction Rate Distribution Date for the Class A-5b Notes over (b) the

amount of interest actually distributed to the Registered Owners of the Class

A-5b Notes on such preceding Auction Rate Distribution Date for the Class A-5b

Notes, plus interest on the amount of such excess interest due to the Registered

Owners of the Class A-5b Notes, to the extent permitted by law, at the interest

rate borne by the Class A-5b Notes from such immediately preceding Auction Rate

Distribution Date for the Class A-5b Notes to the current Auction Rate

Distribution Date for the Class A-5b Notes, as determined by the Issuer, or by

the Administrator on behalf of the Issuer.

 

        "CLASS A-5b REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-5c INTEREST ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS A-5c NOTES" shall mean the $68,050,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004-2A-5c Auction

Rate Notes.

 

        "CLASS A-5c NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Auction Rate Distribution Date for the Class A-5c Notes, the sum of (a) the

amount of interest accrued at the Class A-5c Notes Interest Rate for the related

Accrual Period on the Outstanding Amount of the Class A-5c Notes immediately

prior to such Auction Rate Distribution Date for the Class A-5c Notes; and (b)

the Class A-5c Notes Interest Shortfall for such Auction Rate Distribution Date

for the Class A-5c Notes, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS A-5c NOTES INTEREST SHORTFALL" shall mean, with respect to any

Auction Rate Distribution Date for the Class A-5c Notes, the excess, if any, of

(a) the Class A-5c Notes Interest Distribution Amount on the immediately

preceding Auction Rate Distribution Date for the Class A-5c Notes over (b) the

amount of interest actually distributed to the Registered Owners of the Class

 

 

                                       10

<PAGE>

 

A-5c Notes on such preceding Auction Rate Distribution Date for the Class A-5c

Notes, plus interest on the amount of such excess interest due to the Registered

Owners of the Class A-5c Notes, to the extent permitted by law, at the interest

rate borne by the Class A-5c Notes from such immediately preceding Auction Rate

Distribution Date for the Class A-5c Notes to the current Auction Rate

Distribution Date for the Class A-5c Notes, as determined by the Issuer, or by

the Administrator on behalf of the Issuer.

 

        "CLASS A-5c REDEMPTION ACCOUNT" shall mean the Account by that name

created by Section 5.01(e) hereof within the Note Payment Fund and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS B NOTES" shall mean, collectively, the Class B-1 Notes and the

Class B-2 Notes.

 

        "CLASS B REDEMPTION ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS B SUPPLEMENTAL RESERVE FUND" shall mean the Fund by that name

created in Section 5.01(c) hereof and further described in Section 5.04 hereof,

including any Accounts and Subaccounts created therein.

 

        "CLASS B SUPPLEMENTAL RESERVE FUND REQUIREMENT" shall mean an amount

equal to 90 days' interest on the Outstanding Amount of the Class B Notes

calculated at the highest then current interest rate on either Class of the

Class B Notes.

 

        "CLASS B-1 INTEREST ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS B-1 NOTES" shall mean the $15,300,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Subordinate Class 2004-2B-1

Auction Rate Notes.

 

        "CLASS B-1 NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Auction Rate Distribution Date for the Class B-1 Notes, the sum of (a) the

amount of interest accrued at the Class B-1 Notes Interest Rate for the related

Accrual Period on the Outstanding Amount of the Class B-1 Notes immediately

prior to such Auction Rate Distribution Date for the Class B-1 Notes; and (b)

the Class B-1 Notes Interest Shortfall for such Auction Rate Distribution Date

for the Class B-1 Notes, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS B-1 NOTES INTEREST SHORTFALL" shall mean, with respect to any

Auction Rate Distribution Date for the Class B-1 Notes, the excess, if any, of

(a) the Class B-1 Notes Interest Distribution Amount on the immediately

preceding Auction Rate Distribution Date for the Class B-1 Notes over (b) the

amount of interest actually distributed to the Registered Owners of the Class

B-1 Notes on such preceding Auction Rate Distribution Date for the Class B-1

Notes, plus interest on the amount of such excess interest due to the Registered

Owners of the Class B-1 Notes, to the extent permitted by law, at the interest

rate borne by the Class B-1 Notes from such immediately preceding Auction Rate

Distribution Date for the Class B-1 Notes to the current Auction Rate

Distribution Date for the Class B-1 Notes, as determined by the Issuer, or by

the Administrator on behalf of the Issuer.

 

                                       11

<PAGE>

 

        "CLASS B-2 INTEREST ACCOUNT" shall mean the Account by that name created

by Section 5.01(e) hereof within the Note Payment Fund and further described in

Section 5.06 hereof, including any Subaccounts created therein.

 

        "CLASS B-2 NOTES" shall mean the $15,300,000 Nelnet Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Subordinate Class 2004-2B-2

Auction Rate Notes.

 

        "CLASS B-2 NOTES INTEREST DISTRIBUTION AMOUNT" shall mean, for each

Auction Rate Distribution Date for the Class B-2 Notes, the sum of (a) the

amount of interest accrued at the Class B-2 Notes Interest Rate for the related

Accrual Period on the Outstanding Amount of the Class B-2 Notes immediately

prior to such Auction Rate Distribution Date for the Class B-2 Notes; and (b)

the Class B-2 Notes Interest Shortfall for such Auction Rate Distribution Date

for the Class B-2 Notes, based on the actual number of days in such Accrual

Period divided by 360 and rounding the resultant figure to the fifth decimal

place, as determined by the Issuer, or by the Administrator on behalf of the

Issuer.

 

        "CLASS B-2 NOTES INTEREST SHORTFALL" shall mean, with respect to any

Auction Rate Distribution Date for the Class B-2 Notes, the excess, if any, of

(a) the Class B-2 Notes Interest Distribution Amount on the immediately

preceding Auction Rate Distribution Date for the Class B-2 Notes over (b) the

amount of interest actually distributed to the Registered Owners of the Class

B-2 Notes on such preceding Auction Rate Distribution Date for the Class B-2

Notes, plus interest on the amount of such excess interest due to the Registered

Owners of the Class B-2 Notes, to the extent permitted by law, at the interest

rate borne by the Class B-2 Notes from such immediately preceding Auction Rate

Distribution Date for the Class B-2 Notes to the current Auction Rate

Distribution Date for the Class B-2 Notes, as determined by the Issuer, or by

the Administrator on behalf of the Issuer.

 

        "CLEARSTREAM" shall mean Clearstream Banking, societe anonyme or its

successor in interest.

 

        "CLOSING DATE" shall mean April 29, 2004, the date of initial issuance

and delivery of the Series 2004-2 Notes hereunder.

 

        "CODE" shall mean the Internal Revenue Code of 1986, as amended from

time to time. Each reference to a section of the Code herein shall be deemed to

include the United States Treasury Regulations, including applicable temporary

and proposed regulations relating to such section which are applicable to the

Series 2004-2 Notes or the use of the proceeds thereof. A reference to any

specific section of the Code shall be deemed also to be a reference to the

comparable provisions of any enactment which supersedes or replaces the Code

thereunder from time to time.

 

        "COLLECTION FUND" shall mean the Fund by that name created in Section

5.01(d) hereof and further described in Section 5.05 hereof, including any

Accounts and Subaccounts created therein.

 

                                       12

<PAGE>

 

        "COMMERCIAL PAPER RATE TRIGGER" shall mean as of the last day of any

calendar quarter (a) the average daily 90-Day Financial Commercial Paper Rate

for such calendar quarter exceeded 6.80% per annum and (b) 5% or more of the

Financed Eligible Loans within the Trust Estate are eligible to receive Interest

Subsidy Payments pursuant to Section 438(b)(2)(B)(i) of the Higher Education

Act.

 

         "COMMISSION" shall mean the Securities and Exchange Commission.

 

        "CONSOLIDATION FEE" shall mean any federal origination fee, monthly

rebate fee or similar fee payable to the Department of Education relating to the

origination or ownership of Consolidation Loans.

 

        "CONSOLIDATION LOAN" shall mean an Eligible Loan made pursuant to

Section 428C of the Higher Education Act to consolidate the borrower's

obligations under various federally authorized student loan programs into a

single loan, as supplemented by the addition of any related Add-on Consolidation

Loan.

 

        "CONTRACT OF INSURANCE" shall mean the contract of insurance between the

Eligible Lender and the Secretary.

 

        "COUNTERPARTY" shall mean any counterparty under a Derivative Product.

 

        "COUNTERPARTY PAYMENT ACCOUNT" shall mean each Account by that name

established for a Derivative Product pursuant to Section 5.01(e) hereof within

the Note Payment Fund for the payment of Issuer Derivative Payments and further

described in Section 5.06 hereof, including any Subaccounts created therein.

 

        "COUNTERPARTY PAYMENTS" shall mean any payment to be made to, or for the

benefit of, the Issuer under a Derivative Product.

 

        "CUSTODIAN AGREEMENT" shall mean the Custodian Agreement, dated as of

April 1, 2004, among the Issuer, the Eligible Lender Trustee, the Indenture

Trustee and Nelnet, Inc., as custodian, and any other custodian agreements with

any Servicer, subservicer or other custodian or bailee related to Financed

Eligible Loans, each as amended and supplemented pursuant to the terms and

provisions thereof.

 

        "DEFINITIVE CERTIFICATES" shall mean definitive, fully registered

certificates evidencing the Series 2004-2 Notes which are not registered in the

name of the nominee of a Securities Depository.

 

        "DEPARTMENT OF EDUCATION" shall mean the United Stated Department of

Education, or any successor thereto.

 

        "DERIVATIVE PRODUCT" shall mean any written contract or agreement

between the Issuer and a Counterparty entered into pursuant to Section 3.03

hereof for any interest rate swap, cap, floor, collar or other investment

contract, including the General Interest Rate Cap Derivative Agreement and the

LIBOR Interest Rate Cap Derivative Agreement.

 

                                        13

<PAGE>

 

        "DERIVATIVE PRODUCT DISTRIBUTION DATE" shall mean, with respect to a

Derivative Product, any date specified in such Derivative Product on which an

Issuer Derivative Payment is due and payable under such Derivative Product.

 

        "DERIVATIVE VALUE" shall mean, with respect to any Derivative Product,

the value of such Derivative Product to the Counterparty; provided that such

value is defined and calculated in substantially the same manner as amounts are

defined and calculated pursuant to the applicable provisions of an ISDA Master

Agreement.

 

        "DISSOLUTION" shall mean, with respect to Article XI hereof and the

Issuer, the occurrence of any of the events which would cause a dissolution of a

limited partnership organized under the laws of the State of Delaware, the sole

general partner of which is the Issuer.

 

        "DISTRIBUTION DATE" shall mean (i) each Quarterly Distribution Date,

(ii) each Auction Rate Distribution Date and (iii) each Derivative Product

Distribution Date.

 

        "DISTRIBUTION DATE CERTIFICATE" shall mean a certificate signed by the

Issuer, or by the Administrator on behalf of the Issuer, in substantially the

form attached as Exhibit K hereto.

 

        "DTC" shall mean The Depository Trust Company or its successors in

interest.

 

        "ELIGIBLE LENDER" shall mean any "ELIGIBLE LENDER," as defined in the

Higher Education Act, and which has received an eligible lender designation from

the Secretary with respect to Eligible Loans made under the Higher Education

Act.

 

        "ELIGIBLE LENDER TRUSTEE" shall mean Wells Fargo Bank, National

Association, a national banking association, not in its individual capacity but

solely as Eligible Lender Trustee hereunder and under the Eligible Lender Trust

Agreement, or its successors and assigns.

 

        "ELIGIBLE LENDER TRUSTEE FEE" shall mean the annual compensation to the

Eligible Lender Trustee for acting as eligible lender trustee hereunder and

under the Eligible Lender Trust Agreement. So long as the Indenture Trustee is

acting as Eligible Lender Trustee hereunder and under the Eligible Lender Trust

Agreement, there shall be no Eligible Lender Trustee Fee.

 

        "ELIGIBLE LENDER TRUST AGREEMENT" shall mean the Eligible Lender Trust

Agreement, dated as of April 1, 2004, between the Issuer and the Eligible Lender

Trustee, as amended and supplemented pursuant to the terms and provisions

thereof.

 

        "ELIGIBLE LOAN" shall mean any loan made to finance post-secondary

education that (a)(i) is made to an eligible borrower in compliance with the

requirements of the Higher Education Act (including Consolidation Loans and

Add-on Consolidation Loans), (ii) is guaranteed by a Guaranty Agency or Insured

by the Secretary, (iii) bears interest at not less than the maximum applicable

rate of interest permitted by the Higher Education Act at the time originated,

or any lesser rate of interest shown in the cash flow analyses provided to each

Rating Agency on the Closing Date; provided that such rate of interest may be

reduced if Rating Confirmation is obtained, based on new cash flow analyses

containing such assumptions as the Issuer shall reasonably determine, and (iv)

 

 

                                       14

<PAGE>

 

is eligible for Special Allowance Payments; or (b) is insured by the Secretary

of Health and Human Services pursuant to the Public Health Services Act;

provided, however, that if after any reauthorization or amendment of the Higher

Education Act loans authorized thereunder, including, without limitation, their

benefits, any provisions, or the servicing thereof, are materially different

from loans authorized prior to such reauthorization or amendment, such loans

shall not constitute Eligible Loans unless a Rating Confirmation is obtained.

 

        "ELIGIBLE LOAN ACQUISITION CERTIFICATE" shall mean a certificate signed

by an Authorized Representative of the Issuer in substantially the form attached

as Exhibit I hereto.

 

        "ENDING BALANCE FACTOR" shall mean, for any given day, the number

calculated by dividing the unpaid principal balance of the appropriate Class of

the Outstanding LIBOR Rate Notes or Reset Rate Notes (after any Principal

Reduction Payments are made thereto) by the original principal balance of such

Class of the LIBOR Rate Notes or Reset Rate Notes, and rounding the result to

nine decimal places.

 

        "ESCROW RESERVE AGREEMENT" shall mean the Escrow Reserve Agreement,

dated as of April 1, 2004, between the Issuer and Wells Fargo Bank, National

Association, as escrow agent, as amended and supplemented pursuant to the terms

and provisions thereof.

 

        "EUROCLEAR" shall mean The Euroclear System or its successor in

interest.

 

        "EVENT OF BANKRUPTCY" shall mean, with respect to any Person (a) such

Person shall have commenced a voluntary case or other proceeding seeking

liquidation, reorganization, or other relief with respect to itself or its debts

under any bankruptcy, insolvency, or other similar law now or hereafter in

effect or seeking the appointment of a trustee, receiver, liquidator, custodian,

or other similar official of it or any substantial part of its property, or

shall have made a general assignment for the benefit of creditors, or shall have

declared a moratorium with respect to its debts or shall have failed generally

to pay its debts as they become due, or shall have taken any action to authorize

any of the foregoing; or (b) an involuntary case or other proceeding shall have

been commenced against such Person seeking liquidation, reorganization, or other

relief with respect to it or its debts under any bankruptcy, insolvency or other

similar law now or hereafter in effect or seeking the appointment of a trustee,

receiver, liquidator, custodian, or other similar official of it or any

substantial part of its property provided such action or proceeding is not

dismissed within 60 days.

 

        "EVENT OF DEFAULT" shall have the meaning specified in Article VI

hereof.

 

        "FINANCED" or "FINANCING" when used with respect to Eligible Loans,

shall mean or refer to Eligible Loans (a) financed by the Issuer with balances

in the Acquisition Fund or otherwise deposited in or accounted for in the

Acquisition Fund or otherwise constituting a part of the Trust Estate and (b)

Eligible Loans substituted or exchanged for Financed Eligible Loans, but does

not include Eligible Loans released from the lien of this Indenture and sold or

transferred, to the extent permitted by this Indenture.

 

        "FISCAL YEAR" shall mean the fiscal year of the Issuer ending December

31, or as otherwise established from time to time.

 

                                       15

<PAGE>

 

        "FITCH" shall mean Fitch, Inc., also known as Fitch Ratings, a

corporation organized and existing under the laws of the State of Delaware, its

successors and assigns.

 

        "FUNDS" shall mean each of the Funds created pursuant to Section 5.01

hereof.

 

        "GENERAL INTEREST RATE CAP DERIVATIVE AGREEMENT" shall mean the ISDA

Master Agreement, Schedule and Confirmation, each dated April 21, 2004, between

the Issuer and Morgan Stanley Capital Services, Inc., as amended and

supplemented pursuant to the terms and provisions thereof, which General

Interest Rate Cap Derivative Agreement shall constitute a Derivative Agreement

hereunder.

 

         "GLOBAL CERTIFICATE" shall mean any Series 2004-2 Note registered in the

name of a Securities Depository or its nominee. Each Rule 144A Certificate or

Regulation S Certificate shall constitute a "Global Certificate."

 

        "GUARANTEE" or "GUARANTEED" shall mean, with respect to an Eligible

Loan, the insurance or guarantee by a Guaranty Agency pursuant to such Guaranty

Agency's Guarantee Agreement of the maximum percentage of the principal of and

accrued interest on such Eligible Loan allowed by the terms of the Higher

Education Act with respect to such Eligible Loan at the time it was originated

and the coverage of such Eligible Loan by the federal reimbursement contracts,

providing, among other things, for reimbursement to a Guaranty Agency for

payments made by it on defaulted Eligible Loans insured or guaranteed by a

Guaranty Agency of at least the minimum reimbursement allowed by the Higher

Education Act with respect to a particular Eligible Loan.

 

        "GUARANTEE AGREEMENTS" shall mean a guaranty or lender agreement between

the Indenture Trustee or the Eligible Lender Trustee and any Guaranty Agency,

and any amendments thereto.

 

        "GUARANTY AGENCY" shall mean any entity authorized to guarantee student

loans under the Higher Education Act and with which the Indenture Trustee and

the Eligible Lender Trustee maintains a Guarantee Agreement.

 

        "HIGHER EDUCATION ACT" shall mean the Higher Education Act of 1965, as

amended or supplemented from time to time, or any successor federal act and all

regulations, directives, bulletins, and guidelines promulgated from time to time

thereunder.

 

        "HIGHEST PRIORITY OBLIGATIONS" shall mean (a) at any time when Senior

Obligations are Outstanding, the Senior Obligations and (b) at any time when no

Senior Obligations are Outstanding, the Subordinate Obligations.

 

        "INDENTURE" shall mean this Indenture of Trust, including all

supplements and amendments hereto.

 

        "INDENTURE TRUSTEE" shall mean Wells Fargo Bank, National Association,

acting in its capacity as Indenture Trustee under this Indenture, or any

successor trustee designated pursuant to this Indenture.

 

                                       16

<PAGE>

 

        "INDENTURE TRUSTEE FEE" shall mean an amount equal to the annual amount

set in the Trustee Fee Letter dated April 23, 2004. Such fee shall be in

satisfaction of the Indenture Trustee's compensation as trustee hereunder and as

eligible lender trustee hereunder and under the Eligible Lender Trust Agreement.

 

        "INITIAL PURCHASERS" shall mean with respect to the Class A-5a Notes,

collectively, J.P. Morgan Securities Inc., Morgan Stanley & Co. Incorporated,

Barclays Capital Inc., Citigroup Global Markets Inc. and SG Cowen Securities

Corporation.

 

        "INSURANCE" or "INSURED" or "INSURING" shall mean, with respect to an

Eligible Loan, the insuring by the Secretary (as evidenced by a Certificate of

Insurance or other document or certification issued under the provisions of the

Higher Education Act) under the Higher Education Act of 100% of the principal of

and accrued interest on such Eligible Loan.

 

        "INTEREST BENEFIT PAYMENT" shall mean an interest payment on Eligible

Loans received pursuant to the Higher Education Act and an agreement with the

federal government, or any similar payments.

 

        "INVESTMENT AGREEMENT" shall mean, collectively, (a) the Investment

Agreement, dated April 29, 2004, between the Indenture Trustee and Trinity Plus

Funding Company, LLC, (b) the Investment Agreement, dated April 29, 2004,

between the Indenture Trustee and FSA Capital Management Services LLC, and

acknowledged by the Issuer and (c) any other investment agreement approved by

the Rating Agencies, each as amended and supplemented pursuant to the terms and

provisions thereof.

 

         "INVESTMENT SECURITIES" shall mean book-entry securities, negotiable

instruments or securities represented by instruments in bearer or registered

form, all purchased at a price not in excess of par, 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 paragraph (a)

        above or portion of such obligation for the benefit of the holders of

        such depository receipts); provided, however, that at the time of the

        investment therein (which shall be deemed to be made again each time

        funds are reinvested following each Distribution Date), 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 each of the Rating Agencies in the highest

         investment category granted thereby;

 

                                       17

<PAGE>

 

               (c) commercial paper and auction rate securities having, at the

        time of the investment or contractual commitment to invest therein, a

         rating from each of the Rating Agencies in the highest investment

        category granted thereby;

 

               (d) investments in money market funds having a rating from each

        of the Rating Agencies rating such fund, in the highest investment

        category granted thereby provided at least Moody's has rated such fund

        (including funds for which the Indenture Trustee, a Servicer or the

        Eligible Lender Trustee or any of their respective affiliates is

        investment manager or advisor); provided, however, that such Fitch

        rating shall be "AA/F1+" or higher for any money market fund which has

        the ability to maintain a stable one-dollar net asset value per share

        and whose shares are freely transferable on a daily basis;

 

               (e) bankers' acceptances issued by any depository institution or

        trust company referred to in clause (b) above;

 

               (f) repurchase obligations with respect to any security that is a

        direct obligation of, or fully guaranteed by, the United States of

        America or any agency or instrumentality thereof the obligations of

        which are backed by the full faith and credit of the United States of

        America, in either case entered into with a depository institution or

        trust company (acting as principal) described in clause (b) above;

 

               (g) any Investment Agreement; and

 

               (h) any other investment permitted by each of the Rating Agencies

        as evidenced by a Rating Confirmation delivered to the Indenture

        Trustee.

 

Notwithstanding the foregoing, for purposes of clauses (b), (c), (e) and (f)

above, the provider must have a Moody's long term rating of "Aaa" if the

investment is longer than 6 months, "Aa3" if the investment is between 90 and

180 days, and "A1" if the investment is between 30 and 90 days. No obligation

will be considered to be rated in the highest investment category if it has an

"r" highlighter affixed to its rating.

 

        "ISDA MASTER AGREEMENT" shall mean the 1992 ISDA Master Agreement

(Multicurrency - Cross Border), as amended from time to time, and as in effect

with respect to any Derivative Product.

 

        "ISSUER" shall mean Nelnet Education Loan Funding, Inc., a corporation

organized and existing under the laws of the State, and any successor thereto.

 

        "ISSUER ORDER" shall mean a written order signed in the name of the

Issuer by an Authorized Representative.

 

        "ISSUER DERIVATIVE PAYMENT" shall mean a payment required to be made by

or on behalf of the Issuer due to a Counterparty pursuant to a Derivative

Product (including Priority Termination Payments, but excluding other

Termination Payments).

 

                                       18

<PAGE>

 

        "LIBOR DETERMINATION DATE" shall mean, for each Accrual Period, the

second Business Day before the beginning of that Accrual Period.

 

        "LIBOR INTEREST RATE CAP DERIVATIVE AGREEMENT" shall mean the ISDA

Master Agreement, Schedule and Confirmation, each dated April 21, 2004, between

the Issuer and Morgan Stanley Capital Services, Inc., as amended and

supplemented pursuant to the terms and provisions thereof and relating

specifically to the LIBOR Rate Notes, which LIBOR Interest Rate Cap Derivative

Agreement shall constitute a Derivative Agreement hereunder.

 

        "LIBOR RATE NOTES" shall mean, collectively, the Class A-1 Notes, the

Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes.

 

        "LIQUIDATED FINANCED ELIGIBLE LOAN" shall mean any defaulted Financed

Eligible Loan liquidated by a Servicer (which shall not include any Financed

Eligible Loan on which payments are received from a Guaranty Agency) or which a

Servicer has, after using all reasonable efforts to realize upon such Financed

Eligible Loan, determined to charge off.

 

        "LIQUIDATION PROCEEDS" shall mean, with respect to any Liquidated

Financed Eligible Loan which became a Liquidated Financed Eligible Loan during

the current calendar quarter in accordance with a Servicer's customary servicing

procedures, the moneys collected in respect of the liquidation thereof from

whatever source, other than moneys collected with respect to any Liquidated

Financed Eligible Loan which was written off in prior calendar quarters or

during the current calendar quarter, net of the sum of any amounts expended by a

Servicer in connection with such liquidation and any amounts required by law to

be remitted to the obligor on such Liquidated Financed Eligible Loan.

 

        "MASTER PROMISSORY NOTE" shall mean a note (a) that evidences one or

more loans made to finance post-secondary education financing and (b) that is in

the form mandated by Section 432(m)(1) of the Higher Education Act, as added by

Public Law No: 105-244, ss. 427, 112 Stat. 1702 (1998), as amended by Public Law

No: 106-554 (enacted December 21, 2000) and as codified in 20 U.S.C. ss.

1082(m)(1).

 

        "MATURITY" when used with respect to any Series 2004-2 Note, shall mean

the date on which the principal thereof becomes due and payable as therein or

herein provided, whether at its Stated Maturity, by earlier redemption, by

declaration of acceleration, or otherwise.

 

        "MONTHLY SERVICING PAYMENT DATE" shall mean the twenty-fifth day of each

calendar month or, if such day is not a Business Day, the immediately following

Business Day, commencing on May 25, 2004.

 

        "MONTHLY SERVICING PAYMENT DATE CERTIFICATE" shall mean a certificate

signed by the Issuer, or by the Administrator on behalf of the Issuer, in

substantially the form attached as Exhibit J hereto.

 

        "MOODY'S" shall mean Moody's Investors Service, its successors and

assigns.

 

        "90-DAY FINANCIAL COMMERCIAL PAPER RATE" shall mean the 90-Day AA

Financial Commercial Paper rate posted on the Federal Reserve Release entitled

"Commercial Paper Rates and Outstandings," which rate may be available on the

Internet at www.federalreserve.gov/releases/cp.

 

                                       19

<PAGE>

 

        "NON-AMORTIZING RESET RATE NOTES" shall mean the Reset Rate Notes when

the Principal Reduction Payments on the Reset Rate Notes are to be paid only on

the Business Day succeeding its current Reset Period.

 

        "NON-U.S. PERSON" shall mean a Person who is not a U.S. Person, as

defined in Regulation S.

 

        "NOTE COUNSEL" shall mean Kutak Rock LLP or any other nationally

recognized law firm which is requested to deliver its approving opinion with

respect to the Series 2004-2 Notes.

 

        "NOTE PAYMENT FUND" shall mean the Fund by that name created in Section

5.01(e) hereof and further described in Section 5.06 hereof, including any

Accounts and Subaccounts created therein.

 

        "OBLIGATIONS" shall mean, collectively, the Senior Obligations and the

Subordinate Obligations.

 

        "OUTSTANDING" shall mean (a) when used in connection with any Series

2004-2 Note, a Series 2004-2 Note which has been executed and delivered pursuant

to this Indenture which at such time remains unpaid as to principal or interest,

unless provision has been made for such payment pursuant to Section 10.02

hereof, excluding Series 2004-2 Notes which have been replaced pursuant to

Section 2.03 hereof, and (b) when used in connection with a Derivative Product,

a Derivative Product which has not expired or been terminated, unless provision

has been made for such payment pursuant to Section 10.02 hereof.

 

        "OUTSTANDING AMOUNT" shall mean the aggregate principal amount of all

Series 2004-2 Notes Outstanding at the date of determination or, if the context

so requires, the aggregate principal amount of one or more Classes of the Class

A Notes or Class B Notes Outstanding at the date of determination.

 

        "PERSON" shall mean an individual, corporation, partnership, joint

venture, association, joint stock company, trust, limited liability company,

unincorporated organization, or government or agency or political subdivision

thereof.

 

        "POOL BALANCE" for any date means the aggregate principal balance of the

Student Loans held in the Trust Estate on that date, including accrued interest

that is expected to be capitalized, as reduced by the principal portion of:

 

               (a) all payments received in the Trust Estate through that date

        from the borrowers, the Guaranty Agencies and the Department of

        Education,

 

               (b) all amounts received in the Trust Estate through that date

        from purchases of Student Loans,

 

                                       20

<PAGE>

 

               (c) all liquidation proceeds and realized losses on the Student

         Loans through that date,

 

               (d) the amount of any adjustment to balances of the student loans

        that the Servicer makes under the Servicing Agreement through that date,

        and

 

               (e) the amount by which guarantor reimbursements of principal on

        defaulted Student Loans through that date are reduced from 100% to 98%,

        or other applicable percentage, as required by the risk sharing

        provisions of the Higher Education Act.

 

        "PRINCIPAL OFFICE" shall mean the principal office of the party

indicated, as set forth in Section 9.01 hereof or elsewhere in this Indenture.

 

        "PRINCIPAL REDUCTION PAYMENTS" shall mean principal payments made prior

to a Stated Maturity from the Note Payment Fund on the Class A-1 Notes, the

Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes or the Class A-5a

Notes (unless the Class A-5a Notes are reset to bear interest at an Auction

Rate) which reduce the principal balances of all notes within such Class, as

appropriate, on a pro rata basis.

 

        "PRIORITY TERMINATION PAYMENT" shall mean, with respect to a Derivative

Product, any termination payment payable by or on behalf of the Issuer under

such Derivative Product relating to an early termination of such Derivative

Product by the Counterparty, as the non-defaulting party, following (i) the

failure of the Issuer to make an Issuer Derivative Payment when due (after any

applicable grace periods), but only if the Issuer had sufficient moneys on

deposit in the Collection Fund (after giving effect to any required transfers

thereto) as of the due date of such Issuer Derivative Payment, (ii) the

occurrence of an Event of Default specified in Section 6.01(f) hereof, (iii) the

Indenture Trustee's taking any action hereunder to liquidate the entire Trust

Estate following an Event of Default and acceleration of the Series 2004-2 Notes

pursuant to Section 6.09 hereof or (iv) any other termination payments permitted

by the Rating Agencies with a Rating Confirmation.

 

         "PROGRAM" shall mean the Issuer's program for the origination and the

purchase of Eligible Loans, as the same may be modified from time to time.

 

        "PROGRAM EXPENSES" shall mean (a) the fees and expenses of the Indenture

Trustee and the Eligible Lender Trustee; (b) the fees and expenses of the

Auction Agent and any Broker-Dealer; (c) the fees and expenses of any

Remarketing Agent; (d) the fees and expenses due to any credit provider of the

Series 2004-2 Notes for which a credit facility or liquidity facility is in

place; (e) the fees of any Servicer and/or custodian under any Servicing

Agreement or Custodian Agreement; (f) the fees and expenses of any Administrator

and the Issuer incurred in connection with the preparation of legal opinions and

other authorized reports or statements attributable to the Series 2004-2 Notes

and the Financed Eligible Loans; (g) transfer fees, loan origination fees,

Consolidation Fees and all other fees due to the Department of Education on

Financed Eligible Loans; (h) fees and expenses associated with the delivery of a

credit facility or liquidity facility; (i) fees and expenses associated with

(but not payments under) Derivative Products; (j) the costs of remarketing any

of the Series 2004-2 Notes and (k) expenses incurred for the Issuer's

maintenance and operation of its Program as a direct consequence of this

 

 

                                       21

<PAGE>

 

Indenture, the Series 2004-2 Notes or the Financed Eligible Loans; including,

but not limited to, taxes, the reasonable fees and expenses of attorneys,

agents, financial advisors, consultants, accountants and other professionals,

attributable to such maintenance and operation, marketing expenses for the

Program and a prorated portion of the rent, personnel compensation, office

supplies and equipment, travel expenses and other lawful payments made to

members of the Board of Directors.

 

        "PRO RATA PORTION" shall mean a percentage determined by dividing the

Outstanding Amount of the Reset Rate Notes or Auction Rate Notes proposed to be

redeemed or paid (less, with respect to the Reset Rate Notes, an allocable

portion of the amounts in the Redemption Account of the Note Payment Fund

corresponding to the Reset Rate Notes that were deposited therein prior to the

preceding Quarterly Payment Date) by the Outstanding Amount of all of the Series

2004-2 Notes (less any amounts in the Redemption Account of the Note Payment

Fund corresponding to the Reset Rate Notes that were deposited therein prior to

the preceding Quarterly Payment Date).

 

        "PRO RATA MINIMUM PURCHASE AMOUNT" shall have the meaning ascribed to

such term in Section 2.05(c) of Appendix A hereto with respect to the Reset Rate

Notes and Section 2.04 of Appendix B with respect to the Auction Rate Notes.

 

        "PURCHASE OPTION" shall mean the options described in Section 2.07(a)

and (b) of Appendix A hereto and Section 2.04 of Appendix B hereto owned by

Nelnet, Inc. or one of its subsidiaries as a permitted transferee (provided,

that no such subsidiary shall possess the Purchase Option if it at any time

owned an interest in any of the Financed Eligible Loans) to purchase Financed

Eligible Loans.

 

        "QUALIFIED INSTITUTIONAL BUYER" shall mean a "qualified institutional

buyer" within the meaning of Rule 144A.

 

        "QUARTERLY DISTRIBUTION DATE" shall mean the twenty-fifth (25th) day of

each February, May, August and November, commencing on August 25, 2004, or, if

such day is not a Business Day, the immediately following Business Day.

 

        "QUARTERLY FUNDING AMOUNT" shall mean, for the Reset Rate Notes for any

Quarterly Distribution Date (a)(i) the Reset Period Target Amount for that

Quarterly Distribution Date, minus (ii) the amount on deposit in the Remarketing

Fee Fund immediately prior to that Quarterly Distribution Date; divided by (b)

the number of Quarterly Distribution Dates from and excluding that Quarterly

Distribution Date through and including the next Reset Date for the Reset Rate

Notes.

 

        "RATING" shall mean one of the rating categories of Fitch, Moody's and

S&P or any other Rating Agency, provided Fitch, Moody's and S&P or any other

Rating Agency, as the case may be, is currently rating the Series 2004-2 Notes.

 

        "RATING AGENCY" shall mean, collectively, Fitch, Moody's and S&P and

their successors and assigns or any other Rating Agency; provided that in each

such case the Issuer has requested such Rating Agency to maintain a Rating on

any of the Series 2004-2 Notes. If no such organization or successor is any

longer in existence, "Rating Agency" shall be a nationally recognized

statistical rating organization or other comparable Person designated by the

Issuer, notice of which designation shall be given to the Indenture Trustee.

 

 

                                       22

<PAGE>

 

        "RATING AGENCY CONDITION" shall mean, with respect to any action, that

each Rating Agency shall have been given prior notice thereof and that each of

the Rating Agencies shall have issued a Rating Confirmation.

 

        "RATING CONFIRMATION" shall mean a letter from each Rating Agency then

providing a Rating for any of the Series 2004-2 Notes at the request of the

Issuer, confirming that the action proposed to be taken by the Issuer will not,

in and of itself, result in a downgrade of any of the Ratings then applicable to

the Series 2004-2 Notes, or cause any Rating Agency to suspend or withdraw the

Ratings then applicable to the Series 2004-2 Notes.

 

        "REALIZED LOSS" shall mean the excess of the principal balance

(including any interest that had been or had been expected to be capitalized) of

any Liquidated Financed Eligible Loan over Liquidation Proceeds with respect to

such Financed Eligible Loan to the extent allocable to principal (including any

interest that had been or had been expected to be capitalized).

 

        "RECORD DATE" shall mean (a) with respect to the LIBOR Rate Notes and

the Reset Rate Notes, the close of business on the Business Day preceding each

Quarterly Distribution Date and (b) with respect to the Auction Rate Notes, the

Business Day next preceding the applicable Auction Rate Distribution Date.

 

        "RECOVERIES OF PRINCIPAL" shall mean all amounts received by the

Indenture Trustee from or on account of any Financed Eligible Loan as a recovery

of the principal amount thereof, including scheduled, delinquent and advance

payments, payouts or prepayments, proceeds from insurance or from the sale,

assignment, transfer, reallocation or other disposition of a Financed Eligible

Loan and any payments representing such principal from the guarantee or

insurance of any Financed Eligible Loan, net of accrued interest which will be

capitalized at a later date.

 

        "REDEMPTION ACCOUNTS" shall mean one or more of the Class A-1 Redemption

Account, the Class A-2 Redemption Account, the Class A-3 Redemption Account, the

Class A-4 Redemption Account, the Class A-5a Redemption Account, the Class A-5b

Redemption Account, the Class A-5c Redemption Account and the Class B Redemption

Account, as the context requires.

 

        "REGISTERED OWNER" shall mean the Person in whose name a Series 2004-2

Note is registered on the Series 2004-2 Note registration books maintained by

the Indenture Trustee, and shall also mean with respect to a Derivative Product,

any Counterparty, unless the context otherwise requires. All references herein

to "Registered Owner" shall reflect the rights of beneficial owners of the

Series 2004-2 Notes as they may indirectly exercise such rights through a

Securities Depository and its Agent Members, except as otherwise specified

herein; provided, however, that the parties hereto shall be required to

recognize as a "Registered Owner" only the Person in whose name a Series 2004-2

Note is registered in the registration books of the Indenture Trustee.

 

        "REGULATION S" shall mean Regulation S under the Securities Act.

 

 

                                       23

<PAGE>

 

        "REGULATION S CERTIFICATE" shall have the meaning ascribed to such term

in Section 2.01(b) hereof.

 

        REGULATIONS" shall mean the Regulations promulgated from time to time by

the Secretary or any Guaranty Agency guaranteeing Financed Eligible Loans.

 

        "REMARKETING FEE FUND" shall mean the Fund by that name created in

Section 5.01(f) hereof and further described in Section 5.07 hereof, including

any Accounts and Subaccounts created therein.

 

        "RESERVE FUND" shall mean the Fund by that name created in Section

5.01(g) hereof and further described in Section 5.08 hereof, including any

Accounts and Subaccounts created therein.

 

        "RESERVE FUND REQUIREMENT" shall mean 0.25% of the Pool Balance

determined as of the close of business on the last day of the preceding calendar

month; provided, however, that so long as any Series 2004-2 Notes remain

Outstanding there shall be at least 0.15% of the Pool Balance on the Closing

Date ($2,500,017) on deposit in the Reserve Fund or such lower amount as may be

agreed to by the Rating Agencies as evidenced by a Rating Confirmation.

 

        "RESERVE FUND SURETY BOND" shall mean a letter of credit, surety bond,

insurance policy, agreement guaranteeing payment or other undertaking by a

financial institution to ensure that cash in an amount required to meet a

Reserve Fund Requirement is available to the Indenture Trustee.

 

        "RESET PERIOD TARGET AMOUNT" shall mean (a) for any Quarterly

Distribution Date through and including the Initial Reset Date for the Class

A-5a Notes, $380,000.00; and (b) for any Quarterly Distribution Date thereafter,

the highest remarketing fee payable to the Remarketing Agents for the Class A-5a

Notes (not to exceed 0.10% per annum of the maximum Outstanding Amount of such

Class of the Reset Rate Notes that could be remarketed) on the next Reset Date,

as determined by the Issuer, or by the Administrator on behalf of the Issuer,

based on the assumed weighted average life of the Class A-5a Notes and the

maximum remarketing fee set forth in a schedule to the Remarketing Agreement, as

such schedule may be amended from time to time.

 

        "RESET RATE NOTES" shall mean the Class A-5a Notes (unless the Class

A-5a Notes have been reset to bear interest at an Auction Rate pursuant to

Section 2.01(f) of Appendix A hereto).

 

        "RESET RATE NOTES CARRY-OVER AMOUNT" shall have the meaning ascribed to

such term in Appendix A hereto.

 

        "RESOLUTION" shall mean a resolution duly adopted by the Board of

Directors.

 

        "REVENUE" or "REVENUES" shall mean all Recoveries of Principal,

payments, proceeds, charges and other income received by the Indenture Trustee

or the Issuer from or on account of any Financed Eligible Loan (including

scheduled, delinquent and advance payments of and any insurance proceeds with

respect to and interest, including Interest Benefit Payments on any Financed

Eligible Loan and any Special Allowance Payment received by the Issuer with

respect to any Financed Eligible Loan) and all interest earned or gain realized

from the investment of amounts in any Fund, Account or Subaccount and all

Counterparty Payments received by the Issuer pursuant to a Derivative Product.

 

                                       24

<PAGE>

 

        "RULE 144A" shall mean Rule 144A promulgated under the Securities Act.

 

        "RULE 144A CERTIFICATE" shall have the meaning ascribed to such term in

Section 2.01(b) hereof.

 

        "S&P" shall mean Standard & Poor's Ratings Group, a Division of The

McGraw-Hill Companies, Inc., its successors and assigns.

 

        "SECRETARY" shall mean the Secretary of the United States Department of

Education or any successor to the pertinent functions thereof under the Higher

Education Act.

 

        "SECURITIES ACT" shall mean the Securities Act of 1933, as amended.

 

        "SECURITIES DEPOSITORY" shall mean DTC, or if, (a) DTC resigns from its

functions as depository of the Series 2004-2 Notes or (b) the Issuer

discontinues use of DTC, any other securities depository which agrees to follow

the procedures required to be followed by a securities depository in connection

with the Series 2004-2 Notes and which is selected by the Issuer with the

consent of the Indenture Trustee.

 

        "SECURITIES EXCHANGE ACT" shall mean the Securities Exchange Act of

1934, as amended.

 

        "SELLER" shall mean an Eligible Lender from which the Issuer is

purchasing or has purchased or agreed to purchase Eligible Loans pursuant to a

Student Loan Purchase Agreement between the Issuer and such Eligible Lender.

 

        "SENIOR OBLIGATIONS" shall mean the Class A Notes and any Derivative

Product, the priority of payment of which is equal with that of interest on the

Class A Notes.

 

        "SERIES 2004-2 NOTES" shall mean, collectively, the Class A Notes and

the Class B Notes.

 

        "SERVICER" shall mean, collectively, Nelnet, Inc., Sallie Mae Servicing,

EFS Services, Inc., ACS Educational Services, Inc., Pennsylvania Higher

Education Assistance Agency, Great Lakes Educational Loan Services, Inc. and any

other additional Servicer, subservicer or successor Servicer or subservicer

selected by the Issuer, including an affiliate of the Issuer, so long as the

Issuer obtains a Rating Confirmation as to each such other Servicer or

subservicer.

 

        "SERVICER'S REPORT" shall mean the servicer reports to be furnished to

the Issuer by a Servicer pursuant to its Servicing Agreement.

 

        "SERVICING AGREEMENT" shall mean, collectively, (a) the Servicing

Agreement, dated as of April 1, 2004, between the Issuer and Nelnet, Inc., as

supplemented and amended pursuant to its terms, and (b) any other servicing

agreement or subservicing agreement entered into with a Servicer or a

subservicer.

 

                                       25

<PAGE>

 

        "SERVICING FEE" shall mean the fees and expenses due to a Servicer under

the terms of its Servicing Agreement and the fees and expenses due to any

custodian under the terms of a Custodian Agreement.

 

        "SPECIAL ALLOWANCE PAYMENTS" shall mean the special allowance payments

authorized to be made by the Secretary by Section 438 of the Higher Education

Act, or similar allowances, if any, authorized from time to time by federal law

or regulation.

 

        "STATE" shall mean the State of Nebraska.

 

        "STATED MATURITY" shall mean the date specified in the Series 2004-2

Notes as the fixed date on which principal of such Series 2004-2 Notes is due

and payable.

 

        "STUDENT LOAN PURCHASE AGREEMENT" shall mean a loan purchase agreement

entered into for the purchase of Eligible Loans into the Trust Estate from a

third party seller, substantially in the form attached as Exhibit L hereto.

 

        "SUBACCOUNT" shall mean any of the subaccounts which may be created and

established within any Account pursuant to this Indenture.

 

        "SUBORDINATE INTEREST TRIGGER" shall mean, with respect to any

Distribution Date, (a) the Total Parity Ratio is less than 97% or such other

percentage that satisfies the Rating Agency Condition, determined after giving

effect to the distribution of any amounts in the Collection Fund on such

Distribution Date and (b) any Class A Notes are Outstanding.

 

        "SUBORDINATE OBLIGATIONS" shall mean the Class B Notes and any

Derivative Product, the priority of payment of which is equal with that of

interest on the Class B Notes.

 

        "SUPPLEMENTAL INDENTURE" shall mean an agreement supplemental hereto

executed pursuant to Article VIII hereof.

 

         "SUPPLEMENTAL INTEREST DEPOSIT AMOUNT" shall mean, for any Quarterly

Distribution Date and the Supplemental Interest Fund, the amount that satisfies

the Rating Agency Condition obtained in connection with the remarketing of

Non-amortizing Reset Rate Notes. For any Quarterly Distribution Date on which

the balance in the Class A-5a Redemption Account is zero (after taking into

account all deposits and withdrawals to be made on such Quarterly Distribution

Date), the corresponding Supplemental Interest Deposit Amount will be zero.

 

        "SUPPLEMENTAL INTEREST FUND" shall mean the Fund by that name created in

Section 5.01(h) hereof and further described in Section 5.10 hereof, including

any Accounts and Subaccounts created therein.

 

        "TERMINATION PAYMENT" shall mean, with respect to a Derivative Product,

any termination payment payable by the Issuer under such Derivative Product

relating to an early termination of such Derivative Product after the occurrence

of a termination event or event of default specified in such Derivative Product,

including any Priority Termination Payment.

 

                                       26

<PAGE>

 

        "TOTAL PARITY RATIO" shall mean, with respect to any date or

calculation, the percentage equivalent of a fraction of (a) aggregate Value of

the Trust Estate, less (i) amounts on deposit in the Redemption Accounts for the

Class A Notes and, if the Class A Notes are no longer Outstanding, amounts on

deposit in the Class B Redemption Account, (ii) amounts that were received under

the General Interest Rate Cap Agreement and the LIBOR Interest Rate Cap

Derivative Agreement, (iii) amounts on deposit in the Remarketing Fee Fund and

(iv) amounts on deposit in the Capitalized Interest Fund over (b) the

Outstanding Amount of the Class A Notes plus the original Outstanding Amount of

the Class B Notes (unless the Class A Notes are no longer Outstanding, in which

case the current Outstanding Amount of the Class B Notes shall be used), less

amounts on deposit in the Redemption Accounts for the Class A Notes and, if the

Class A Notes are no longer Outstanding, amounts on deposit in the Class B

Redemption Accounts. The Total Parity Ratio will be calculated on each

Distribution Date after giving affect to the deposits and distributions

described in Section 5.05(c) hereof

 

        "TRUST ESTATE" shall mean the property described as such in the granting

clauses hereto.

 

        "TRUST INDENTURE ACT" shall mean the Trust Indenture Act of 1939, as

amended, and as in force at the date as of which this Indenture was executed,

except as provided in Section 8.05.

 

        "UNDERWRITERS" shall mean with respect to the Series 2004-2 Notes, other

than the Class A-5a Notes, collectively, J.P. Morgan Securities Inc., Morgan

Stanley & Co. Incorporated, Barclays Capital Inc., Citigroup Global Markets Inc.

and SG Cowen Securities Corporation.

 

        "U.S. PERSON" shall have the meaning assigned to such term in Regulation

S.

 

        "VALUE" on any calculation date when required under this Indenture shall

mean the value of the Trust Estate calculated by the Issuer with respect to

clause (a) and by the Indenture Trustee with respect to clauses (b) and (c) as

follows:

 

               (a) with respect to any Eligible Loan owned by the Issuer as of

        the calculation date, the unpaid principal amount thereof plus any

        accrued but unpaid interest, Interest Benefit Payments and Special

        Allowance Payments;

 

               (b) with respect to any funds of the Issuer held under this

        Indenture and on deposit in any commercial bank or as to any banker's

        acceptance or repurchase agreement or investment contract, the amount

        thereof plus accrued but unpaid interest; and

 

               (c) with respect to any Investment Securities, the par value

        thereof, plus accrued but unpaid interest.

 

        Words importing the masculine gender include the feminine gender, and

words importing the feminine gender include the masculine gender. Words

importing persons include firms, associations and corporations. Words importing

the singular number include the plural number and vice versa. Additional terms

are defined in the body of this Indenture. Any other terms used in this

Indenture that are defined in the Trust Indenture Act, defined in the Trust

Indenture Act by a reference to another statute or defined by Commission rule

have the meanings assigned to tem by such definitions.

 

                                       27

<PAGE>

 

                                   ARTICLE II

 

                              THE SERIES 2004-2 NOTES

 

        SECTION 2.01. SERIES 2004-2 NOTE DETAILS.

 

                (a) The aggregate principal amount of the Series 2004-2 Notes

        which may be initially authenticated and delivered pursuant to this

        Indenture is limited to $1,017,700,000 except for Series 2004-2 Notes

        authenticated and delivered upon transfer of, or in exchange for, or in

        lieu of Series 2004-2 Notes pursuant to Sections 2.03 and 2.04 hereof.

        The Series 2004-2 Notes shall be issued in nine (9) separate classes

        (each a "Class") consisting of the Class A-1 Notes, the Class A-2 Notes,

        the Class A-3 Notes, the Class A-4 Notes, the Class A-5a Notes, the

        Class A-5b Notes, the Class A-5c Notes, the Class B-1 Notes and the

        Class B-2 Notes. The Series 2004-2 Notes shall be issuable only as fully

        registered notes in Authorized Denominations. The Series 2004-2 Notes of

        each Class shall each be lettered "R" and shall be numbered separately

        from 1 upwards, respectively. The Class A-1 Notes, the Class A-2 Notes,

        the Class A-3 Notes, the Class A-4 Notes, the Class A-5a Notes, the

        Class A-5b Notes and the Class A-5c Notes (collectively, the "Class A

        Notes") constitute Senior Obligations hereunder and the Class B-1 Notes

        and the Class B-2 Notes (collectively, the "Class B Notes") constitute

        Subordinate Obligations hereunder.

 

                The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes

        and the Class A-4 Notes (collectively, the "LIBOR Rate Notes") shall be

        dated as of the Closing Date and shall bear interest from the Closing

        Date, payable on each Quarterly Distribution Date, except that LIBOR

        Rate Notes which are issued upon transfer, exchange or other replacement

        shall bear interest from the most recent Quarterly Distribution Date to

        which interest has been paid, or if no interest has been paid, from the

        Closing Date. The Class A-1 Notes shall mature on the Quarterly

        Distribution Date in November of 2009. The Class A-2 Notes shall mature

        on the Quarterly Distribution Date in November of 2013. Class A-3 Notes

        shall mature on the Quarterly Distribution Date in November of 2015. The

        Class A-4 Notes shall mature on the Quarterly Distribution Date in

        August of 2019. For each Accrual Period, the Class A-1 Notes shall bear

        interest at the Class A-1 Notes Interest Rate, the Class A-2 Notes shall

        bear interest at the Class A-2 Notes Interest Rate, the Class A-3 Notes

        shall bear interest at the Class A-3 Notes Interest Rate and the Class

        A-4 Notes shall bear interest at the Class A-4 Notes Interest Rate. The

         determination by the Issuer, or by the Administrator on behalf of the

        Issuer, of the Class A-1 Notes Interest Rate, the Class A-2 Notes

        Interest Rate, the Class A-3 Notes Interest Rate, the Class A-4 Notes

        Interest Rate shall (in the absence of manifest error) be final and

        binding upon all parties.

 

                The Class A-5a Notes shall be dated as of the Closing Date and

        shall bear interest from the Closing Date, payable on each Quarterly

        Distribution Date (unless the Class A-5a Notes have been reset to bear

        interest at an Auction Rate pursuant to Section 2.01(f) of Appendix A

        hereto, in which case the Class A-5a Notes shall be payable on each

        Auction Rate Distribution Date for the Class A-5a Notes), except that

 

 

                                       28

<PAGE>

 

        Class A-5a Notes which are issued upon transfer, exchange or other

        replacement shall bear interest from the most recent Quarterly

        Distribution Date (or, if the Class A-5a Notes have been reset to bear

        interest at an Auction Rate pursuant to Section 2.01(f) of Appendix A

        hereto, the most recent corresponding Auction Rate Distribution Date) to

        which interest has been paid, or if no interest has been paid, from the

        Closing Date. The Class A-5a Notes shall mature on the Quarterly

        Distribution Date in February of 2039. The terms of and definitions

        related to the Reset Rate Notes are found in Article I hereof and

        Appendix A hereto, and the terms of and definitions related to the

        Auction Rate Notes are found in Article I hereof and Appendix B hereto.

 

                The Class A-5b Notes and the Class A-5c Notes shall be dated as

        of the Closing Date and shall bear interest from the Closing Date,

        payable on each corresponding Auction Rate Distribution Date, except

        that Class A-5b Notes and Class A-5c Notes which are issued upon

        transfer, exchange or other replacement shall bear interest from the

        most recent corresponding Auction Rate Distribution Date to which

        interest has been paid, or if no interest has been paid, from the

        Closing Date. The Class A-5b Notes and the Class A-5c Notes shall mature

        on February 25, 2039. The terms of and definitions related to the

        Auction Rate Notes are found in Article I hereof and Appendix B hereto.

 

                The Class B Notes shall be dated as of the Closing Date and

        shall bear interest from the Closing Date, payable on each corresponding

        Auction Rate Distribution Date, except that Class B Notes which are

        issued upon transfer, exchange or other replacement shall bear interest

        from the most recent corresponding Auction Rate Distribution Date to

        which interest has been paid, or if no interest has been paid, from the

        Closing Date. The Class B Notes shall mature on February 25, 2039.

        Interest on the Auction Rate Notes shall be computed based on the actual

        number of days in each Accrual Period divided by 360. The terms of and

        definitions related to the Auction Rate Notes are found in Article I

        hereof and Appendix B hereto.

 

                The principal of each Class of the Series 2004-2 Notes due at

        its Stated Maturity or redemption in whole shall be payable at the

        Principal Office of the Indenture Trustee, or such other location as

        directed by the Indenture Trustee, or at the Principal Office of its

        successor in trust upon presentation and surrender of such Class of

        Series 2004-2 Notes. Payment of interest and principal, including

        Principal Reduction Payments, paid upon a partial redemption or

        reduction of any Series 2004-2 Note shall be made to the Registered

        Owner thereof by check or draft mailed on the applicable Distribution

        Date by the Indenture Trustee to the Registered Owner at his address as

        it last appears on the registration books kept by the Indenture Trustee

        at the close of business on the Record Date for such Distribution Date.

        Payment of interest and principal to a Securities Depository or its

        nominee shall, and at the written request addressed to the Indenture

        Trustee of any other Registered Owner owning at least $1,000,000

        principal amount of the Series 2004-2 Notes, payments of interest shall,

        be paid by wire transfer within the United States to the bank account

        number filed no later than the Record Date with the Indenture Trustee

        for such purpose. All payments on the Series 2004-2 Notes shall be made

        in lawful money of the United States of America.

 

                                       29

<PAGE>

 

                 (b) Except as otherwise provided in this Section, the LIBOR Rate

        Notes and the Auction Rate Notes (other than the Class A-5a Notes if the

        Class A-5a Notes are converted to bear interest at an Auction Rate

        pursuant to Section 2.01(f) of Appendix A hereto) in the form of one

        global note for each Stated Maturity of each Class shall be registered

        in the name of the Securities Depository or its nominee and ownership

        thereof shall be maintained in book-entry form by the Securities

        Depository for the account of the Agent Members. Initially, each LIBOR

        Rate Note and each Auction Rate Note shall be registered in the name of

        CEDE & Co., as the nominee of DTC. The Class A-5a Notes may be offered

        and sold only to Qualified Institutional Buyers in reliance on Rule 144A

        or to a Non-U.S. Person outside the United States of America in reliance

        on Regulation S, as applicable. Except as otherwise provided in this

         Section, the Class A-5a Notes sold to Qualified Institutional Buyers in

        reliance on Rule 144A will be represented by interests in a Rule 144A

        global registered note certificate (a "Rule 144A Certificate") and the

        Class A-5a Notes sold to Non-U.S. Person outside the United States of

        America in reliance on Regulation S will be represented by a Regulation

        S global registered note certificate (a "Regulation S Certificate") for

        each Stated Maturity. The Rule 144A Certificate will be deposited on the

        Closing Date with the Indenture Trustee, as custodian for DTC (the "DTC

        Custodian") and registered in the name of CEDE & Co. as initial nominee

        for DTC. The aggregate principal amount of the Rule 144A Certificate may

        from time to time be increased or decreased by adjustments made on the

        records of the Indenture Trustee or DTC or its nominee, as the case may

        be, as hereinafter provided. The Regulation S Certificate will be

        deposited on the Closing Date with the DTC Custodian and registered in

        the name of CEDE & Co. as initial nominee for DTC for the accounts of

        Morgan Guaranty Trust Company of New York, Brussels, as operator of

        Euroclear, and Clearstream. The aggregate principal amount of the

        Regulation S Certificate may from time to time be increased or decreased

        by adjustments made on the records of the Indenture Trustee or DTC or

        its nominee, as the case may be, as hereinafter provided. At all times,

        there will be only one Rule 144A Certificate and one Regulation S

        Certificate for the Class A-5a Notes. At all times, the entire

        Outstanding Amount of the Class A-5a Notes will be allocated between the

        corresponding Rule 144A Certificate and Regulation S Certificate.

        Ownership of the Class A-5a Notes shall be maintained in book-entry form

        by the Securities Depository for the account of the Agent Members.

        Except as provided in subsection (d) of this Section, the Series 2004-2

        Notes may be transferred, in whole but not in part, only to the

        Securities Depository or a nominee of such Securities Depository or to a

        successor Securities Depository selected or approved by the Issuer or to

        a nominee of such successor Securities Depository. Each global note

        shall bear a legend substantially to the following effect: "Except as

        otherwise provided in the Indenture, this global note may be

        transferred, in whole but not in part, only to another nominee of the

        Securities Depository or to a successor Securities Depository or to a

        nominee of a successor Securities Depository."

 

                (c) Except as otherwise provided herein, the Issuer and the

        Indenture Trustee shall have no responsibility or obligation with

        respect to (i) the accuracy of the records of any Securities Depository

        or any Agent Member with respect to any beneficial ownership interest in

        the Series 2004-2 Notes, (ii) the delivery to any Agent Member,

        beneficial owner of the Series 2004-2 Notes or other Person, other than

        the Securities Depository, of any notice with respect to the Series

        2004-2 Notes or (iii) the payment to any Agent Member, beneficial owner

        of the Series 2004-2 Notes or other Person, other than the Securities

 

 

                                       30

<PAGE>

 

        Depository, of any amount with respect to the principal of or interest

        on the Series 2004-2 Notes. So long as the certificates for the Series

        2004-2 Notes issued under this Indenture are not issued pursuant to

        subsection (d) of this Section, the Issuer and the Indenture Trustee may

         treat the Securities Depository as, and deem the Securities Depository

        to be, the absolute owner of the Series 2004-2 Notes for all purposes

        whatsoever, including, without limitation, (A) the payment of principal

        of and interest on such Series 2004-2 Notes, (B) giving notices of

        redemption and other matters with respect to such Series 2004-2 Notes

        and (C) registering transfers with respect to such Series 2004-2 Notes.

        In connection with any notice or other communication to be provided to

        the Registered Owners pursuant to this Indenture by the Issuer or the

        Indenture Trustee with respect to any consent or other action to be

        taken by the Registered Owners, the Issuer or the Indenture Trustee, as

        the case may be, shall establish a record date for such consent or other

        action and, if the Securities Depository shall hold all of the Series

        2004-2 Notes, give the Securities Depository notice of such record date

         not less than 15 calendar days in advance of such record date to the

        extent possible. Such notice to the Securities Depository shall be given

        only when the Securities Depository is the sole Registered Owner.

 

                (d) If at any time the Securities Depository notifies the Issuer

        and the Indenture Trustee that it is unwilling or unable to continue as

        Securities Depository with respect to any or all of the Series 2004-2

        Notes or if at any time the Securities Depository shall no longer be

        registered or in good standing under the Securities Exchange Act or

        other applicable statute or regulation and a successor Securities

        Depository is not appointed by the Issuer within 90 days after the

        Issuer receives notice or becomes aware of such condition, as the case

        may be, subsections (b) and (c) of this Section shall no longer be

        applicable and the Issuer shall execute and the Indenture Trustee shall

        authenticate and deliver certificates representing the Series 2004-2

        Notes as provided below. In addition, the Issuer may determine at any

        time that the Series 2004-2 Notes shall no longer be represented by

        Global Certificates and that the provisions of subsections (b) and (c)

        of this Section shall no longer apply to the Series 2004-2 Notes. In

        such event, the Issuer shall execute and the Indenture Trustee shall

        authenticate and deliver certificates representing the Series 2004-2

        Notes as provided below. Certificates for the Series 2004-2 Notes issued

        in exchange for a Global Certificate pursuant to this subsection (d)

        shall be registered in such names and Authorized Denominations as the

        Securities Depository, pursuant to instructions from the Agent Members

        or otherwise, shall instruct in writing to the Issuer and the Indenture

        Trustee, and upon which written instructions the Indenture Trustee may

        rely without investigation. The Indenture Trustee shall promptly deliver

        such certificates representing the Series 2004-2 Notes to the Persons in

        whose names such Series 2004-2 Notes are so registered.

 

                (e) Any Class A-5a Notes issued to Qualified Institutional

        Buyers who are U.S. Persons and are not affiliates of the Issuer

        pursuant to Rule 144A will be issued as Rule 144A Certificates. Any

        Class A-5a Notes issued to Non-U.S. Persons pursuant to Regulation S

        will be issued as Regulation S Certificates.

 

        SECTION 2.02. EXECUTION OF SERIES 2004-2 NOTES. The Series 2004-2 Notes

shall be executed in the name and on behalf of the Issuer by the manual or

facsimile signature of any of its Authorized Officers. Any Series 2004-2 Note

may be signed manually or by facsimile or attested on behalf of the Issuer by

 

 

                                       31

<PAGE>

 

any person who, at the date of such act, shall hold the proper office,

notwithstanding that at the date of authentication, issuance or delivery, such

person may have ceased to hold such office. The Indenture Trustee shall upon

Issuer Order authenticate and deliver the Series 2004-2 Notes for original issue

in an aggregate principal amount of $1,017,700,000. The aggregate principal

amount of the Series 2004-2 Notes Outstanding at any time may not exceed such

amount. Each Series 2004-2 Note shall be dated the date of its authentication.

On each Spread Determination Date, upon receipt of an Issuer Order, the

Indenture Trustee shall deliver a revised Annex 1 for the Class A-5a Notes to

the DTC Custodian.

 

        SECTION 2.03. REGISTRATION, TRANSFER AND EXCHANGE OF SERIES 2004-2

NOTES; PERSONS TREATED AS REGISTERED OWNERS.

 

                (a) The Issuer shall cause books for the registration and for

        the transfer of the Series 2004-2 Notes as provided in this Indenture to

        be kept by the Indenture Trustee which is hereby appointed the registrar

        and transfer agent of the Issuer for the Series 2004-2 Notes.

        Notwithstanding such appointment and with the prior written consent of

        the Issuer, the Indenture Trustee is hereby authorized to make any

        arrangements with other institutions which it deems necessary or

        desirable in order that such institutions may perform the duties of

        registrar and transfer agent for the Series 2004-2 Notes. Upon surrender

        for transfer of any Series 2004-2 Note at the Principal Office of the

        Indenture Trustee, duly endorsed for transfer or accompanied by an

        assignment duly executed by the Registered Owner or his attorney duly

        authorized in writing, the Issuer shall execute and the Indenture

        Trustee shall authenticate and deliver in the name of the transferee or

        transferees a new fully registered Series 2004-2 Note or Series 2004-2

        Notes of the same interest rate and for a like Class and aggregate

        principal amount of the same Stated Maturity. The transfer of each Class

        A-5a Note shall be subject to the restrictions set forth in Appendix C

        hereto.

 

               Series 2004-2 Notes may be exchanged at the Principal Office of

        the Indenture Trustee for a like aggregate principal amount of fully

        registered Series 2004-2 Notes of the same Class, interest rate and

        Stated Maturity in Authorized Denominations. The Issuer shall execute

        and the Indenture Trustee shall authenticate and deliver Series 2004-2

        Notes which the Registered Owner making the exchange is entitled to

        receive, bearing numbers not contemporaneously outstanding. The

        execution by the Issuer of any fully registered Series 2004-2 Note of

        any authorized denomination shall constitute full and due authorization

        of such denomination and the Indenture Trustee shall thereby be

        authorized to authenticate and deliver such fully registered Series

        2004-2 Note.

 

               The Indenture Trustee shall not be required to transfer or

        exchange any Series 2004-2 Note during the period of 15 Business Days

        next preceding the mailing of notice of redemption as herein provided.

        After the giving of such notice of redemption, the Indenture Trustee

        shall not be required to transfer or exchange any Series 2004-2 Note,

        which Series 2004-2 Note or portion thereof has been called for

        redemption.

 

                                       32

<PAGE>

 

               As to any Series 2004-2 Note, the person in whose name the same

        shall be registered shall be deemed and regarded as the absolute owner

        thereof for all purposes, and payment of either principal or interest on

        any fully registered Series 2004-2 Note shall be made only to or upon

        the written order of the Registered Owner thereof or his legal

        representative but such registration may be changed as hereinabove

        provided. All such payments shall be valid and effectual to satisfy and

        discharge the liability upon such Series 2004-2 Note to the extent of

        the sum or sums paid.

 

               The Indenture Trustee shall require the payment by any Registered

        Owner requesting exchange or transfer of any tax or other governmental

        charge and all expenses and charges of the Issuer and of the Indenture

        Trustee required to be paid with respect to such exchange or transfer.

        The Registered Owner for any such transfer or exchange may be required

        to pay all taxes and governmental charges in connection with such

        transfer or exchange.

 

               For so long as the Class A-5a Notes are "restricted securities"

        within the meaning of Rule 144(a)(3) of the Securities Act, (i) the

        Issuer will provide or cause to be provided to any holder of such Class

        A-5a Notes and any prospective purchaser thereof designated by such a

        holder, upon the request of such holder or prospective purchaser, the

        information required to be provided to such holder or prospective

        purchaser by Rule 144A(d)(4) under the Securities Act; and (ii) the

        Issuer shall update such information from time to time in order to

        prevent such information from becoming false and misleading and will

        take such other actions as are necessary to ensure that the safe harbor

        exemption from the registration requirements of the Securities Act under

        Rule 144A is and will be available for resales of such Class A-5a Notes

        conducted in accordance with Rule 144A.

 

                (b) Notwithstanding any provision to the contrary herein, so

        long as a Global Certificate is held by or on behalf of DTC, transfers

        of a Global Certificate, in whole or in part, shall only be made in

        accordance with Section 2.01(b) and this subsection (b).

 

                        (i) GLOBAL CERTIFICATES. Subject to clauses (ii), (iii)

                and (iv) of this subsection (b), transfers of a Global

                Certificate shall be limited to transfers of such Global Note in

                whole, but not in part, to nominees of DTC or to a successor of

                DTC or such successor's nominee.

 

                        (ii) RULE 144A CERTIFICATE TO REGULATION S CERTIFICATE.

                If a holder of a beneficial interest in a Rule 144A Certificate

                wishes at any time to exchange its interest in such Rule 144A

                Certificate for an interest in the corresponding Regulation S

                 Certificate, or to transfer its interest in such Rule 144A

                Certificate to a Person who wishes to take delivery thereof in

                the form of an interest in the corresponding Regulation S

                Certificate, such holder may, subject to the immediately

                succeeding sentence and the rules and procedures of Euroclear,

                Clearstream or DTC, as the case may be, exchange or transfer or

                cause the exchange or transfer of such interest for an

                equivalent beneficial interest in the Regulation S Certificate.

                Upon receipt by the Indenture Trustee, as registrar, of:

 

 

 

                                       33

<PAGE>

 

                                (A) instructions given in accordance with

                        Euroclear, Clearstream or DTC's procedures, as the case

                        may be, from an Agent Member to instruct DTC to cause to

                        be credited a beneficial interest in the Regulation S

                        Certificate in an amount equal to the beneficial

                        interest in the Rule 144A Certificate to be exchanged or

                        transferred; and

 

                                (B) a written order given in accordance with

                        DTC's procedures containing information regarding the

                        participant account of DTC and the Euroclear and

                        Clearstream account to be credited with such increase,

 

                then the Indenture Trustee, as registrar, will instruct DTC to

                (1) reduce the principal amount of the Rule 144A Certificate and

                increase the principal amount of the Regulation S Certificate by

                 the aggregate principal amount of the beneficial interest in the

                Rule 144A Certificate to be exchanged or transferred, and (2)

                credit or cause to be credited to the account of the Person

                specified in such instructions a beneficial interest in the

                Regulation S Certificate equal to the reduction in the principal

                amount of the Rule 144A Certificate.

 

                        (iii) REGULATION S CERTIFICATE TO RULE 144A CERTIFICATE.

                If a holder of a beneficial interest in a Regulation S

                Certificate wishes at any time to exchange its interest in such

                Regulation S Certificate for an interest in a Rule 144A

                Certificate or to transfer its interest in such Regulation S

                Certificate to a Person who wishes to take delivery thereof in

                the form of an interest in the corresponding Rule 144A

                Certificate, such holder may, subject to the immediately

                succeeding sentence and the rules and procedures of Euroclear

                and Clearstream or DTC, as the case may be, exchange or transfer

                or cause the exchange or transfer of such interest for an

                 equivalent beneficial interest in the Rule 144A Certificate.

                Upon receipt by the Indenture Trustee, as registrar, of:

 

                                (A) instructions given in accordance with DTC's

                        procedure from an Agent Member to instruct Euroclear or

                        Clearstream to cause to be credited a beneficial

                        interest in the Rule 144A Certificate equal to the

                        beneficial interest in the Regulation S Certificate to

                        be exchanged or transferred, and

 

                                (B) a written order given in accordance with

                        DTC's procedures containing information regarding the

                        participant account with DTC to be credited with such

                        increase,

 

                then Euroclear or Clearstream or the Indenture Trustee, as

                registrar, as the case may be, will instruct DTC to (i) reduce

                 the Regulation S Certificate and increase the principal amount

                of the Rule 144A Certificate by the aggregate principal amount

                of the beneficial interest in the Regulation S Certificate to be

                transferred or exchanged, and (ii) credit or cause to be

                credited to the account of the Person specified in such

                instructions a beneficial interest in the Rule 144A Certificate

                equal to the reduction in the principal amount of the Regulation

                S Certificate.

 

                                       34

<PAGE>

 

                (iv) CERTIFICATED SECURITIES. In the event that a Global

        Certificate is exchanged for the Class A-5a Notes in definitive

        registered form without interest coupons, pursuant to Section 2.01(d)

        hereof such Class A-5a Notes may be exchanged for one another only in

        accordance with such procedures and restrictions as are substantially

        consistent as determined by the Issuer and the Indenture Trustee to

        insure that such transfers comply with Rule 144A, or are to Non-U.S.

        Persons and non-U.S. residents (as determined for purposes of the

        Investment Company Act), or otherwise comply with Regulation S, as the

        case may be.

 

                (v) TRANSFER OF INTERESTS IN THE GLOBAL CERTIFICATE.

        Notwithstanding anything herein to the contrary, transfers of interests

        in a Global Certificate may be made (A) by book-entry transfer of

        beneficial interests within the relevant Securities Depository or (B)(1)

        in the case of transfers of interests in a Rule 144A Certificate, in

        accordance with subsection (b)(ii) of this Section or (2) in the case of

        transfers of interest in a Regulation S Certificate, in accordance with

        subsection (b)(iii); provided that in the case of any such transfer of

        interests pursuant to clause (A) or (B) above, such transfer is made in

        accordance with subsection (vi) below.

 

                (vi) RESTRICTIONS ON TRANSFERS.

 

                        (A) Transfers of interests in a Regulation S Certificate

                to a U.S. Person or a U.S. resident (as determined for purposes

                of the Investment Company Act) shall be made by delivery of an

                interest in a Rule 144A Certificate and shall be limited to

                transfers made pursuant to the provisions of subsection (b)(iii)

                of this Section. Beneficial interests in a Regulation S

                Certificate may only be held through Euroclear and Clearstream.

 

                        (B) Any transfer of an interest in a Rule 144A

                Certificate to a U.S. Person or a U.S. resident (as determined

                for purposes of the Investment Company Act) that is not a

                Qualified Institutional Buyer shall be null and void and shall

                not be given effect for any purpose hereunder, and the Indenture

                Trustee shall hold any funds conveyed by the intended transferee

                of such interest in such Rule 144A Certificate in trust for the

                transferor and shall promptly reconvey such funds to such Person

                in accordance with the written instructions thereof delivered to

                the Indenture Trustee at its address listed in Section 9.01

                hereof

 

        SECTION 2.04. LOST, STOLEN, DESTROYED AND MUTILATED SERIES 2004-2 NOTES.

Upon receipt by the Indenture Trustee of evidence satisfactory to it of the

ownership of and the loss, theft, destruction or mutilation of any Series 2004-2

Note and, in the case of a lost, stolen or destroyed Series 2004-2 Note, of

indemnity satisfactory to it, and upon surrender and cancellation of the Series

2004-2 Note, if mutilated, (a) the Issuer shall execute, and the Indenture

Trustee shall authenticate and deliver, a new Series 2004-2 Note of the same

Class, interest rate, Stated Maturity and Authorized Denomination in lieu of

 

 

                                       35

<PAGE>

 

such lost, stolen, destroyed or mutilated Series 2004-2 Note or (b) if such

lost, stolen, destroyed or mutilated Series 2004-2 Note shall have matured or

have been called for redemption, in lieu of executing and delivering a new

Series 2004-2 Note as aforesaid, the Issuer may pay such Series 2004-2 Note. Any

such new Series 2004-2 Note shall bear a number not contemporaneously

outstanding. The Registered Owner for any such new Series 2004-2 Note may be

required to pay all taxes and governmental charges and all expenses and charges

of the Issuer and of the Indenture Trustee in connection with the issuance of

such Series 2004-2 Note. All Series 2004-2 Notes shall be held and owned upon

the express condition that, to the extent permitted by law, the foregoing

conditions are exclusive with respect to the replacement and payment of

mutilated, destroyed, lost or stolen Series 2004-2 Notes, negotiable instruments

or other securities.

 

        SECTION 2.05. FORMS OF SERIES 2004-2 NOTES. The LIBOR Rate Notes shall

be in substantially the form set forth in Exhibit A hereto, each with such

variations, omissions and insertions as may be necessary. The Reset Rate Notes

shall be in substantially the form set forth in Exhibit B hereto, each with such

variations, omissions and insertions as may be necessary. The Auction Rate Notes

shall be in substantially the form set forth in Exhibit C hereto, with such

variations, omissions and insertions as may be necessary.

 

        SECTION 2.06. INDENTURE TRUSTEE'S AUTHENTICATION CERTIFICATE. The

Indenture Trustee's authentication certificate upon the Series 2004-2 Notes

shall be substantially in the forms provided in Exhibits A, B and C hereto,

respectively. No Series 2004-2 Note shall be secured hereby or entitled to the

benefit hereof, or shall be valid or obligatory for any purpose, unless a

certificate of authentication, substantially in such form, has been duly

executed by the Indenture Trustee; and such certificate of the Indenture Trustee

upon any Series 2004-2 Note shall be conclusive evidence and the only competent

evidence that such Series 2004-2 Note has been authenticated and delivered

hereunder. The Indenture Trustee's certificate of authentication shall be deemed

to have been duly executed by it if manually signed by an authorized officer of

the Indenture Trustee, but it shall not be necessary that the same person sign

the certificate of authentication on all of the Series 2004-2 Notes issued

hereunder.

 

        SECTION 2.07. CANCELLATION AND DESTRUCTION OF SERIES 2004-2 NOTES BY THE

INDENTURE TRUSTEE. Whenever any Outstanding Series 2004-2 Notes shall be

delivered to the Indenture Trustee for the cancellation thereof pursuant to this

Indenture, upon payment of the principal amount and interest represented

thereby, or for replacement pursuant to Section 2.03 hereof, such Series 2004-2

Notes shall be promptly cancelled and, within a reasonable time, cremated or

otherwise destroyed by the Indenture Trustee and counterparts of a certificate

of destruction evidencing such cremation or other destruction shall be furnished

by the Indenture Trustee to the Issuer upon request.

 

        SECTION 2.08. TEMPORARY SERIES 2004-2 NOTES. Pending the preparation of

definitive Series 2004-2 Notes, the Issuer may execute and the Indenture Trustee

shall authenticate and deliver temporary Series 2004-2 Notes. Temporary Series

2004-2 Notes shall be issuable as fully registered notes without coupons, of any

denomination, and substantially in the form of the definitive Series 2004-2

Notes but with such omissions, insertions and variations as may be appropriate

for temporary Series 2004-2 Notes, all as may be determined by the Issuer. Every

temporary Series 2004-2 Note shall be executed by the Issuer and be

authenticated by the Indenture Trustee upon the same conditions and in

 

 

                                       36

<PAGE>

 

substantially the same manner, and with like effect, as the definitive Series

2004-2 Notes. As promptly as practicable the Issuer shall execute and shall

furnish definitive Series 2004-2 Notes and thereupon temporary Series 2004-2

Notes may be surrendered in exchange therefor without charge at the designated

corporate trust office of the Indenture Trustee, and the Indenture Trustee shall

authenticate and deliver in exchange for such temporary Series 2004-2 Notes a

like aggregate principal amount of definitive Series 2004-2 Notes. Until so

exchanged the temporary Series 2004-2 Notes shall be entitled to the same

benefits under this Indenture as definitive Series 2004-2 Notes.

 

        SECTION 2.09. REDEMPTION OF AND PRINCIPAL REDUCTION PAYMENTS ON THE

SERIES 2004-2 NOTES.

 

                (a) OPTIONAL REDEMPTION OF THE RESET RATE NOTES. The Reset Rate

        Notes are subject to optional redemption, in whole only, at the option

        of the Issuer, from any source of funds (other than from a sale of a Pro

        rata Portion of the Financed Eligible Loans as provided in Section

        2.05(c) or 2.07(a) of Appendix A hereto) on any Reset Date on or after

        November 1, 2005, at a redemption price equal to the principal amount

        thereof being redeemed, plus accrued interest, if any, and any Reset

        Rate Notes Carry-over Amounts (and any accrued interest thereon) due and

        payable on such Class of the Reset Rate Notes (as described in Appendix

        A hereto) to such Reset Date.

 

                (b) OPTIONAL REDEMPTION OF RESET RATE NOTES FROM THE SALE OF

        FINANCED ELIGIBLE LOANS. If the Class A-1 Notes, the Class A-2 Notes,

        the Class A-3 Notes, the Class A-4 Notes are no longer Outstanding, upon

        a sale of a Pro rata Portion of the Financed Eligible Loans as provided

        in Section 2.05(c) or 2.07(a) of Appendix A hereto, the Reset Rate Notes

        are subject to redemption, in whole only, on any Reset Date on or after

        November 1, 2005 from the proceeds of such sale of a Pro rata Portion of

        the Financed Eligible Loans, at a redemption price equal to the

        principal amount thereof being redeemed, plus accrued interest, if any,

        and any Reset Rate Notes Carry-over Amounts (and any accrued interest

        thereon) due and payable on such Class of the Reset Rate Notes (as

        described in Appendix A hereto) to such Reset Date.

 

                (c) OPTIONAL REDEMPTION OF AUCTION RATE NOTES. Subject to the

        provisions of subsection (k) of this Section, each Class of the Auction

        Rate Notes is subject to redemption at the option of the Issuer, from

        any source of funds (other than from a sale of a Pro rata Portion of the

        Financed Eligible Loans pursuant to Section 2.04 of Appendix B hereto),

        in whole or in part, on any Auction Rate Distribution Date for such

        Class of the Auction Rate Notes, at a redemption price equal to the

        principal amount thereof being redeemed, plus accrued interest, if any,

        and any Auction Rate Notes Carry-over Amounts (and any accrued interest

        thereon) due and payable on such Class of the Auction Rate Notes (as

        described in Appendix B hereto) to such Auction Rate Distribution Date.

 

                (d) OPTIONAL REDEMPTION OF AUCTION RATE NOTES FROM THE SALE OF

        FINANCED ELIGIBLE LOANS. If the Class A-1 Notes, the Class A-2 Notes,

        the Class A-3 Notes, the Class A-4 Notes are no longer Outstanding and

        subject to the provisions of subsection (k) of this Section, upon a sale

        of a Pro rata Portion of the Financed Eligible Loans as provided in

        Section 2.04 of Appendix B hereto, each Class of the Auction Rate Notes

        is subject to redemption, in whole or in part, on any Auction Rate

        Distribution Date for such Class of the Auction Rate Notes from the

 

 

                                        37

<PAGE>

 

        proceeds of such sale of a Pro rata Portion of the Financed Eligible

        Loans, at a redemption price equal to the principal amount thereof being

        redeemed, plus accrued interest, if any, and any Auction Rate Notes

        Carry-over Amounts (and any accrued interest thereon) due and payable on

        such Class of the Auction Rate Notes (as described in Appendix B hereto)

        to such Auction Rate Distribution Date.

 

                (e) MANDATORY PRINCIPAL REDUCTION PAYMENTS ON THE LIBOR RATE

        NOTES AND THE RESET RATE NOTES. The Registered Owners of the Class A-1

        Notes shall receive pro rata reductions of principal pursuant to

        Principal Reduction Payments to be made on Quarterly Distribution Dates

        from amounts on deposit in the Class A-1 Redemption Account of the Note

        Payment Fund for such purpose, the Registered Owners of the Class A-2

        Notes shall receive pro rata reductions of principal pursuant to

        Principal Reduction Payments to be made on Quarterly Distribution Dates

        from amounts on deposit in the Class A-2 Redemption Account of the Note

        Payment Fund for such purpose, the Registered Owners of the Class A-3

        Notes shall receive pro rata reductions of principal pursuant to

        Principal Reduction Payments to be made on Quarterly Distribution Dates

        from amounts on deposit in the Class A-3 Redemption Account of the Note

        Payment Fund for such purpose, the Registered Owners of the Class A-4

        Notes shall receive pro rata reductions of principal pursuant to

        Principal Reduction Payments to be made on Quarterly Distribution Dates

        from amounts on deposit in the Class A-4 Redemption Account of the Note

        Payment Fund for such purpose and the Registered Owners of the Class

        A-5a Notes shall receive pro rata reductions of principal pursuant to

        Principal Reduction Payments to be made on Quarterly Distribution Dates

        (or on Reset Dates as provided in Section 5.06(b) hereof) from amounts

        on deposit in the Class A-5a Redemption Account of the Note Payment Fund

        for such purpose, on any Quarterly Distribution Date (or on any Reset

        Dates as provided in Section 5.06(b) hereof) from amounts transferred to

        the Note Payment Fund representing Recoveries of Principal (other than

        Recoveries of Principal as a result of the voluntary sale of Financed

        Eligible Loans) or representing amounts transferred from the Collection

        Fund pursuant to Section 5.05(c)(xix) hereof. Such amounts are allocated

        to the Class A-1 Redemption Account, the Class A-2 Redemption Account,

        the Class A-3 Redemption Account, the Class A-4 Redemption Account and

        the Class A-5a Redemption Account pursuant to Section 5.06(a) hereof.

 

 

                                       38

<PAGE>

 

                (f) MANDATORY REDEMPTION OF THE LIBOR RATE NOTES AND THE RESET

        RATE NOTES. Upon a sale of the Financed Eligible Loans after the

        Commercial Paper Rate Trigger has occurred as provided in Section

        2.07(b) or 2.13 of Appendix A hereto, the LIBOR Rate Notes and the Reset

        Rate Notes are subject to mandatory redemption, in whole only, on any

        Quarterly Distribution Date on or after November 1, 2005, at a

        redemption price equal to the principal amount thereof being redeemed,

        plus accrued interest, if any (but not, with respect to the Reset Rate

        Notes, including any Reset Rate Notes Carry-over Amounts, if any, except

        to the extent such Reset Rate Notes Carry-over Amounts is payable on

        such Quarterly Distribution Date pursuant to Section 5.05(c) hereof), to

        such Quarterly Distribution Date.

 

                (g) MANDATORY REDEMPTION OF AUCTION RATE NOTES.

 

                        (i) Subject to the provisions of subsection (k) of this

                Section, the Class A-5a Notes (but only if the Class A-5a Notes

                have been reset to bear interest at an Auction Rate pursuant to

                Section 2.01(f) of Appendix A hereto) are subject to mandatory

                redemption, in whole or in part, from amounts on deposit in the

                Class A-5a Redemption Account of the Note Payment Fund for such

                purpose, the Class A-5b Notes are subject to mandatory

                redemption, in whole or in part, from amounts on deposit in the

                Class A-5b Redemption Account of the Note Payment Fund for such

                purpose, the Class A-5c Notes are subject to mandatory

                redemption, in whole or in part, from amounts on deposit in the

                Class A-5c Redemption Account of the Note Payment Fund for such

                 purpose, the Class B-1 Notes are subject to mandatory

                redemption, in whole or in part, from amounts on deposit in the

                Class B Redemption Account of the Note Payment Fund for such

                purpose and the Class B-2 Notes are subject to mandatory

                redemption, in whole or in part, from amounts on deposit in the

                Class B Redemption Account of the Note Payment Fund for such

                purpose, on any Auction Rate Distribution Date for such Class of

                the Auction Rate Notes and for which notice can be given

                pursuant to subsection (h) of this Section, each at a redemption

                price equal to the principal balance being redeemed plus accrued

                interest, if any (but not including any Auction Rate Notes

                Carry-over Amounts, if any, except to the extent such Auction

                Rate Notes Carry-over Amounts is payable on such Auction Rate

                Distribution Date pursuant to Section 5.05(c) hereof), to such

                Auction Rate Distribution Date from amounts transferred to the

                Class A-5a Redemption Account (but only if the Class A-5a Notes

                have been reset to bear interest at an Auction Rate pursuant to

                Section 2.01(f) of Appendix A hereto), the Class A-5b Redemption

                Account, the Class A-5c Redemption Account and the Class B

                Redemption Account of the Note Payment Fund, as appropriate,

                representing Recoveries of Principal (other than Recoveries of

                Principal as a result of the voluntary sale of Financed Eligible

                Loans) or representing amounts transferred from the Collection

                 Fund pursuant to Section 5.05(c)(xix) hereof. Recoveries of

                Principal generated as a result of the voluntary sale of

                Financed Eligible Loans shall be used to redeem Auction Rate

                Notes pursuant to subsection (d) of this Section. Redemptions of

                the Auction Rate Notes which constitute Class A Notes made

                pursuant to this subsection (g)(i) shall be made on a pro rata

                basis (based upon Outstanding Amounts) between the Classes of

                such Auction Rate Notes, and redemptions of the Auction Rate

 

 

                                       39

<PAGE>

 

                Notes which constitute Class B Notes made pursuant to this

                subsection (g)(i) shall be made on a pro rata basis (based upon

                Outstanding Amounts) between the Classes of such Auction Rate

                Notes.

 

                        (ii) Upon a sale of the Financed Eligible Loans after

                the Commercial Paper Rate Trigger has occurred as provided in

                Section 2.07(b) or 2.13 of Appendix A hereto, the Auction Rate

                Notes are subject to mandatory redemption, in whole only, on any

                Auction Rate Distribution Date for such Auction Rate Notes and

                for which notice can be given pursuant to subsection (h) of this

                Section, at a redemption price equal to the principal amount

                thereof being redeemed, plus accrued interest, if any (but not

                including any Auction Rate Notes Carry-over Amounts, if any,

                except to the extent such Auction Rate Notes Carry-over Amounts

                is payable on such Auction Rate Distribution Date pursuant to

                 Section 5.05(c) hereof), to such Auction Rate Distribution Date.

 

                (h) NOTICE OF REDEMPTION AND PRINCIPAL REDUCTION PAYMENTS. The

        Indenture Trustee shall cause notice of any redemption of Auction Rate

        Notes to be given by mailing a copy of the notice by first-class mail or

        by electronic means to the Auction Agent and to the Registered Owner of

        the Auction Rate Notes designated for redemption in whole or in part, at

        their address as the same shall last appear upon the registration books,

        in each case not less than 10 days prior to the redemption date;

        provided, however, that failure to give such notice, or any defect

        therein, shall not affect the validity of any proceedings for the

        redemption of such Auction Rate Notes for which no such failure or

        defect occurs. Preferably five, but not less than two Business Days

        prior to each Quarterly Distribution Date on which Principal Reduction

        Payments will be made on the LIBOR Rate Notes and the Reset Rate Notes

        or on which the LIBOR Rate Notes and Reset Rate Notes are to be

        redeemed, the Indenture Trustee shall cause notice of any reduction

        pursuant to subsection (e) of this Section or any redemption pursuant to

        subsection (a), (b), (f) or (j) of this Section to be given by mailing a

        copy of the notice by first class mail to the Administrator and

        Registered Owners of the Class of the LIBOR Rate Notes or the Reset Rate

        Notes designated for reduction, in whole or in part, or redemption at

        their address as the same shall last appear upon the registration books

        on such date; provided, however, that failure to give such notice, or

         any defect therein, shall not affect the validity of any proceedings for

        the reduction or redemption of such LIBOR Rate Notes or Reset Rate

        Notes.

 

               In addition, preferably five, but not less than two Business Days

         prior to each Quarterly Distribution Date, the Indenture Trustee shall

        send the Securities Depository written notice with respect to the dollar

        amount per $1,000 original principal amount of the Class of the LIBOR

        Rate Notes or Reset Rate Notes that the Indenture Trustee will be paying

        to the Securities Depository on the Quarterly Distribution Date. The

        Indenture Trustee may, to the extent necessary to avoid payments of

        fractional cents, reduce scheduled payments by up to $1,000 for each

        Class. Such notices, which shall clearly indicate that they relate to a

        pro rata reduction of principal on the notes of such Class of the LIBOR

        Rate Notes and the Reset Rate Notes, shall contain the Ending Balance

        Factor and the Indenture Trustee contact's name and telephone number,

        shall be sent by facsimile (or such other method designated by the

        Securities Depository) to the Securities Depository's Dividend

        Department at (212) 855-4555.

 

                                       40

<PAGE>

 

                (i) PARTIAL REDEMPTION.

 

                        (i) If less than all of a Class of the Auction Rate

                Notes are to be redeemed pursuant to subsection (c), (d) or (g)

                of this Section, such Auction Rate Notes to be redeemed shall be

                selected by a random method in Authorized Denominations in such

                manner as the Indenture Trustee shall determine.

 

                         (ii) In case an Auction Rate Note is of a denomination

                larger than an Authorized Denomination, a portion of such

                Auction Rate Note (in an Authorized Denomination) may be

                redeemed. Upon surrender of any Auction Rate Note for redemption

                in part only, the Issuer shall execute and the Indenture Trustee

                shall authenticate and deliver to the Registered Owner thereof,

                the cost of which shall be paid by the Issuer, a new Auction

                Rate Note or Auction Rate Notes of the same Class in Authorized

                Denominations in an aggregate principal amount equal to the

                unredeemed portion of the Auction Rate Note surrendered.

 

                 (j) EXTRAORDINARY OPTIONAL REDEMPTION OF SERIES 2004-2 NOTES.

        The Series 2004-2 Notes are subject to redemption at the option of the

        Issuer exercised by an Issuer Order (which Issuer Order shall be

        received by the Indenture Trustee not less than 16 days prior to such

        redemption or such lesser period agreed to by the Indenture Trustee), in

        whole only, on any Auction Rate Distribution Date with respect to the

        Auction Rate Notes, any Quarterly Distribution Date with respect to the

        LIBOR Rate Notes and any Reset Date with respect to the Reset Rate Notes

        after the Distribution Date on which the aggregate current principal

        balance of the Series 2004-2 Notes is less than or equal to 10% of the

        initial Pool Balance on the Closing Date, at a redemption price equal to

        (A) the principal balance plus accrued interest to the date fixed for

        redemption and (B) any applicable Reset Rate Notes Carry-over Amount,

        Auction Rate Notes Carry-over Amount and interest accrued on such Reset

        Rate Notes Carry-over Amount and Auction Rate Notes Carry-over Amount to

        the date fixed for redemption, from the proceeds of funds received by

        the Indenture Trustee and deposited in the appropriate Accounts of the

        Note Payment Fund and the Reserve Fund, and the Issuer shall deposit or

        cause to be deposited in or transferred to the Note Payment Fund an

        amount sufficient to redeem all of the Series 2004-2 Notes, less amounts

        on deposit in the Reserve Fund. Upon such deposit of funds by the

        Issuer, the Indenture Trustee shall transfer amounts in the Reserve Fund

        to the Accounts of the Note Payment Fund and effect the redemptions of

        all the Series 2004-2 Notes.

 

                (k) RESTRICTIONS ON THE REDEMPTION OF CLASS B NOTES. Class B

        Notes may not be redeemed until all of the Class A Notes are no longer

        Outstanding hereunder; provided, however, Class B Notes may be redeemed

        at any time when any Class A Notes are Outstanding hereunder if the

        Issuer provides Indenture Trustee with an Issuer Order directing such

        redemption together with funds sufficient to redeem such Class B Notes

        pursuant to subsection (c) of this Section for deposit to Class B

        Redemption Account of the Note Payment Fund.

 

                                       41

<PAGE>

 

        SECTION 2.10. DELIVERY OF SERIES 2004-2 NOTES. Upon the execution and

delivery of this Indenture, the Issuer shall execute and deliver to the

Indenture Trustee and the Indenture Trustee shall authenticate the Series 2004-2

Notes and deliver them to appropriate Securities Depositories and as hereinafter

in this Section provided.

 

        Prior to the delivery by the Indenture Trustee of any of the Series

2004-2 Notes, there shall have been filed with or delivered to the Indenture

Trustee the following:

 

                (a) A resolution duly adopted by the Issuer, certified by the

        Secretary or other Authorized Officer thereof, authorizing the execution

        and delivery of this Indenture, the Assignment Agreement, the Escrow

        Reserve Agreement, the Eligible Lender Trust Agreement, the Auction

        Agent Agreement, each Broker-Dealer Agreement, the Remarketing

        Agreement, the initial Custodian Agreement, the initial Servicing

        Agreement, the Administration Agreement, the initial Investment

        Agreement and the issuance of the Series 2004-2 Notes.

 

                (b) Duly executed copies of the documents listed in subsection

        (a) of this Section.

 

                (c) Rating letters from each Rating Agency stating (i) that the

        Class A Notes have been rated "AAA" by Fitch and S&P and "Aaa" by

        Moody's; and (ii) that the Class B Notes have been rated "AA" by Fitch

        "AA-" by S&P and "A2" by Moody's.

 

                (d) Upon the issuance of the Series 2004-2 Notes, an amount

        equal to the Reserve Fund Requirement shall be deposited in the Reserve

        Fund.

 

                (e) The Indenture Trustee shall have received a written order

        from the Issuer to authenticate and deliver the Series 2004-2 Notes.

 

        SECTION 2.11. DEPOSIT OF SERIES 2004-2 NOTE PROCEEDS. Upon the issuance

and delivery of the Series 2004-2 Notes, the Indenture Trustee shall deposit the

net proceeds thereof ($1,017,700,000) as follows:

 

                (a) an amount equal to $16,000,000 shall be deposited to the

        Capitalized Interest Fund;

 

                (b) an amount equal to $2,500,017 shall be deposited to the

        Reserve Fund; and

 

                (c) the remainder ($999,199,983) shall be deposited to the

        Acquisition Fund.

 

                                   ARTICLE III

 

                 PARITY AND PRIORITY OF LIEN; OTHER OBLIGATIONS;

                             AND DERIVATIVE PRODUCTS

 

        SECTION 3.01. PARITY AND PRIORITY OF LIEN. The provisions, covenants and

agreements herein set forth to be performed by or on behalf of the Issuer shall

be for the equal benefit, protection and security of the Registered Owners of

any and all of the Obligations, all of which, regardless of the time or times of

 

 

                                       42

<PAGE>

 

their issuance or maturity, shall be of equal rank without preference, priority

or distinction of any of the Obligations over any other thereof, except as

expressly provided in this Indenture with respect to certain payment and other

priorities.

 

        SECTION 3.02. OTHER OBLIGATIONS.

 

                (a) The Issuer reserves the right to issue other notes or

        obligations which do not constitute or create a lien on the Trust

        Estate, subject to receipt of a Rating Confirmation.

 

                 (b) The Issuer shall not commingle the Funds established by this

        Indenture with funds, proceeds, or investments of funds relating to

        other issues or series of notes heretofore or hereafter issued, except

        to the extent such permitted commingling is required by the Indenture

        Trustee for ease in administration of its duties and responsibilities;

        provided, however, that should the Indenture Trustee require such

        permitted commingling, it shall keep complete records in order that the

        funds, proceeds, or investments under this Indenture may at all times be

        identified by source and application, and if necessary, separated.

 

                (c) The Revenues and other moneys, Financed Eligible Loans,

         securities, evidences of indebtedness, interests, rights and properties

        pledged under this Indenture are and will be owned by the Issuer (or the

        Eligible Lender Trustee) free and clear of any pledge, lien, charge or

        encumbrance thereon or with respect thereto prior to, of equal rank with

        or subordinate to the respective pledges created by this Indenture,

        except as otherwise expressly provided herein, and all action on the

        part of the Issuer to that end has been duly and validly taken. If any

        Financed Eligible Loan is found to have been subject to a lien at the

        time such Financed Eligible Loan was acquired, the Issuer shall cause

        such lien to be released, shall purchase such Financed Eligible Loan

        from the Trust Estate for a purchase price equal to its principal amount

        and interest accrued thereon or shall replace such Financed Eligible

        Loan with another Eligible Loan with substantially identical

        characteristics which replacement Eligible Loan shall be free and clear

        of liens at the time of such replacement. Except as otherwise provided

        herein, the Issuer shall not create or voluntarily permit to be created

        any debt, lien, or charge on the Financed Eligible Loans which would be

        on a parity with, subordinate to, or prior to the lien of this

        Indenture; shall not do or omit to do or suffer to be done or omitted to

        be done any matter or things whatsoever whereby the lien of this

        Indenture or the priority of such lien for the Obligations hereby

        secured might or could be lost or impaired; and will pay or cause to be

        paid or will make adequate provisions for the satisfaction and discharge

         of all lawful claims and demands which if unpaid might by law be given

        precedence to or any equality with this Indenture as a lien or charge

        upon the Financed Eligible Loans; provided, however, that nothing in

        this subsection (c) shall require the Issuer to pay, discharge, or make

        provision for any such lien, charge, claim, or demand so long as the

        validity thereof shall be by it in good faith contested, unless thereby,

        in the opinion of the Indenture Trustee, the same will endanger the

        security for the Obligations; and provided further that any subordinate

        lien hereon (i.e., subordinate to the lien securing the Senior

        Obligations and the Subordinate Obligations) shall be entitled to no

        payment from the Trust Estate, nor may any remedy be exercised with

        respect to such subordinate lien against the Trust Estate until all

        Obligations have been paid or deemed paid hereunder.

 

                                        43

<PAGE>

 

        SECTION 3.03. DERIVATIVE PRODUCTS; COUNTERPARTY PAYMENTS; ISSUER

DERIVATIVE PAYMENTS. The Issuer hereby authorizes and directs the Indenture

Trustee to acknowledge and agree to any Derivative Product hereafter entered

into by the Issuer and a Counterparty under which (a) the Issuer may be required

to make, from time to time, Issuer Derivative Payments and (b) the Indenture

Trustee may receive, from time to time, Counterparty Payments for the account of

the Issuer. No Derivative Product shall be entered into unless the Indenture

Trustee shall have received a Rating Confirmation from each Rating Agency that

such Derivative Product will not adversely affect the Rating on any of the

Series 2004-2 Notes.

 

                                   ARTICLE IV

 

                PROVISIONS APPLICABLE TO THE SERIES 2004-2 NOTES;

                              DUTIES OF THE ISSUER

 

        SECTION 4.01. PAYMENT OF PRINCIPAL, INTEREST AND PREMIUM. The Issuer

covenants that it will promptly pay, but solely from the Trust Estate, the

principal of and interest, if any, on each and every Obligation issued under the

provisions of this Indenture at the places, on the dates and in the manner

specified herein and in said Obligations and any premium required for the

retirement of said Obligations by purchase or redemption according to the true

intent and meaning thereof. The Obligations shall be and are hereby declared to

be payable from and equally secured by an irrevocable first lien on and pledge

of the properties constituting the Trust Estate, subject to the application

thereof as permitted by this Indenture, but in no event shall the Registered

Owners or any Counterparty have any right to possession of any Financed Eligible

Loans, which shall be held only by the Indenture Trustee or its agent or bailee.

 

        SECTION 4.02. REPRESENTATIONS AND WARRANTIES OF THE ISSUER. The Issuer

represents and warrants that it is duly authorized under the laws of the State

to create and issue the Series 2004-2 Notes and to execute and deliver this

Indenture and any Derivative Product and to make the pledge to the payment of

Series 2004-2 Notes and any Issuer Derivative Payments hereunder, that all

necessary action on the part of the Issuer and the Board of Directors for the

creation and issuance of the Series 2004-2 Notes and the execution and delivery

of this Indenture and any Derivative Product has been duly and effectively

taken; and that the Series 2004-2 Notes in the hands of the Registered Owners

thereof and the Issuer Derivative Payments are and will be valid and enforceable

special limited obligations of the Issuer secured by and payable solely from the

Trust Estate.

 

        SECTION 4.03. COVENANTS AS TO ADDITIONAL CONVEYANCES. At any and all

times, the Issuer will duly execute, acknowledge, and deliver, or will cause to

be done, executed, and delivered, all and every such further acts, conveyances,

transfers, and assurances in law as the Indenture Trustee shall reasonably

require for the better conveying, transferring, and pledging and confirming unto

the Indenture Trustee, all and singular, the properties constituting the Trust

Estate hereby transferred and pledged, or intended so to be transferred and

pledged.

 

                                       44

<PAGE>

 

        SECTION 4.04. FURTHER COVENANTS OF THE ISSUER.

 

                (a) The Issuer will cause financing statements and continuation

        statements with respect thereto at all times to be filed in the office

        of the Secretary of State of the State and any other jurisdiction

        necessary to perfect and maintain the security interest granted by the

        Issuer hereunder, and will provide the Indenture Trustee with copies of

        all such statements.

 

                (b) The Issuer will duly and punctually keep, observe and

        perform each and every term, covenant, and condition on its part to be

        kept, observed, and performed, contained in this Indenture and the other

        agreements to which the Issuer is a party pursuant to the transactions

        contemplated herein, and will punctually perform all duties required by

        the Articles of Incorporation and Bylaws of the Issuer and the laws of

        the State.

 

                (c) The Issuer shall be operated on the basis of its Fiscal

        Year.

 

                (d) The Issuer shall cause to be kept full and proper books of

        records and accounts, in which full, true, and proper entries will be

        made of all dealings, business, and affairs of the Issuer which relate

        to the Series 2004-2 Notes and any Derivative Product.

 

                (e) The Issuer, upon written request of the Indenture Trustee,

        will permit at all reasonable times the Indenture Trustee or its agents,

        accountants, and attorneys, to examine and inspect the property, books

        of account, records, reports, and other data relating to the Financed

        Eligible Loans, and will furnish the Indenture Trustee such other

        information as it may reasonably request. The Indenture Trustee shall be

        under no duty to make any such examination unless requested in writing

        to do so by the Registered Owners of not less than a majority of the

        principal amount of the Series 2004-2 Notes, and unless such Registered

        Owners shall have offered the Indenture Trustee security and indemnity

        satisfactory to it against any costs, expenses and liabilities which

        might be incurred thereby.

 

                (f) The Issuer shall cause an annual audit to be made by an

        independent auditing firm of national reputation and file one copy

        thereof with the Indenture Trustee and each Rating Agency within 150

        days of the close of each Fiscal Year. The Indenture Trustee shall be

         under no obligation to review or otherwise analyze such audit.

 

                (g) The Issuer covenants that all Financed Eligible Loans upon

        receipt thereof shall be delivered to the Indenture Trustee or its agent

        or bailee to be held pursuant to this Indenture and pursuant to a

        Servicing Agreement or a Custodian Agreement.

 

                (h) Notwithstanding anything to the contrary contained herein,

        except upon the occurrence and during the continuance of an Event of

        Default hereunder, the Issuer hereby expressly reserves and retains the

        privilege to receive and, subject to the terms and provisions of this

        Indenture, to keep or dispose of, claim, bring suits upon or otherwise

        exercise, enforce or realize upon its rights and interest in and to the

        Financed Eligible Loans and the proceeds and collections therefrom, and

        neither the Indenture Trustee nor any Registered Owner shall in any

 

 

                                        45

<PAGE>

 

        manner be or be deemed to be an indispensable party to the exercise of

        any such privilege, claim or suit and the Indenture Trustee shall be

        under no obligation whatsoever to exercise any such privilege, claim or

         suit; provided, however, that the Indenture Trustee shall have and

        retain possession or control of the Financed Eligible Loans pursuant to

        Section 5.02 hereof (which Financed Eligible Loans may be held by the

        Indenture Trustee's agent or bailee pursuant to a Custodian Agreement)

        so long as such loans are subject to the lien of this Indenture.

 

                (i) The Issuer shall notify the Indenture Trustee and each

        Rating Agency in writing prior to entering into any Derivative Product

        and shall not enter into any Derivative Product unless the Indenture

        Trustee has received a Rating Confirmation.

 

        SECTION 4.05. ENFORCEMENT OF SERVICING AGREEMENTS. The Issuer shall

comply with and shall require each Servicer to comply with the following whether

or not the Issuer is otherwise in default under this Indenture:

 

                (a) cause to be diligently enforced and taken all reasonable

        steps, actions and proceedings necessary for the enforcement of all

        terms, covenants and conditions of all Servicing Agreements, including

        the prompt payment of all amounts due the Issuer thereunder, including,

        without limitation, all principal and interest payments, and Guarantee

         payments which relate to any Financed Eligible Loans and cause each

        Servicer to specify whether payments received by it represent principal

        or interest;

 

                (b) not permit the release of the obligations of any Servicer

         under any Servicing Agreement except in conjunction with amendments or

        modifications permitted by subsection (h) of this Section;

 

                (c) at all times, to the extent permitted by law, cause to be

        defended, enforced, preserved and protected the rights and privileges of

        the Issuer and of the Registered Owners under or with respect to each

        Servicing Agreement;

 

                (d) at its own expense, the Issuer shall duly and punctually

        perform and observe each of its obligations to each Servicer under its

        Servicing Agreement in accordance with the terms thereof;

 

                (e) the Issuer agrees to give the Indenture Trustee prompt

        written notice of each default on the part of a Servicer of its

        obligations under its Servicing Agreement coming to the Issuer's

        attention;

 

                (f) the Issuer shall not waive any default by a Servicer under

        its Servicing Agreement without the written consent of the Indenture

        Trustee;

 

                (g) the Issuer shall cause each Servicer to deliver to the

        Indenture Trustee and the Issuer, on or before April 30 of each year,

        beginning with April 30, 2005, a certificate stating that (i) a review

         of the activities of such Servicer during the preceding calendar year

        and of its performance under its Servicing Agreement has been made under

        the supervision of the officer signing such certificate and (ii) to the

 

 

                                        46

<PAGE>

 

        best of such officers' knowledge, based on such review, such Servicer

        has fulfilled all its obligations under its Servicing Agreement

        throughout such year, or, there has been a default in the fulfillment of

        any such obligation, specifying each such default known to such officer

        and the nature and statue thereof; and

 

(h)      not consent or agree to or permit any amendment or modification of any

        Servicing Agreement which will in any manner materially adversely affect

                the rights or security of the Registered Owners. The Issuer

        shall be

        entitled to receive and rely upon an opinion of its counsel that any

        such amendment or modification will not materially adversely affect the

        rights or security of the Registered Owners.

 

        SECTION 4.06. PROCEDURES FOR TRANSFER OF FUNDS. In any instance where

this Indenture requires a transfer of funds or money from one Fund to another, a

transfer of ownership in investments or an undivided interest therein may be

made in any manner agreeable to the Issuer and the Indenture Trustee, and in the

calculation of the amount transferred, interest on the investment which has or

will accrue before the date the money is needed in the fund to which the

transfer is made shall not be taken into account or considered as money on hand

at the time of such transfer.

 

        SECTION 4.07. ADDITIONAL COVENANTS WITH RESPECT TO THE HIGHER EDUCATION

ACT. The Issuer covenants that it will cause each of the Indenture Trustee and

the Eligible Lender Trustee to be, or replace the Indenture Trustee and the

Eligible Lender Trustee with, an Eligible Lender under the Higher Education Act,

that it will acquire or cause to be acquired Eligible Loans originated and held

only by an Eligible Lender and that it will not dispose of or deliver any

Financed Eligible Loans or any security interest in any such Financed Eligible

Loans to any party who is not an Eligible Lender so long as the Higher Education

Act or Regulations adopted thereunder require an Eligible Lender to be the owner

or holder of such Eligible Loans; provided, however, that nothing above shall

prevent the Issuer from delivering the Eligible Loans to a Servicer or a

Guaranty Agency. The Registered Owners of the Series 2004-2 Notes shall not in

any circumstances be deemed to be the owner or holder of the Eligible Loans.

 

        The Issuer, or its designated agent, shall be responsible for each of

the following actions with respect to the Higher Education Act:

 

                (a) the Issuer, through its Authorized Representative, shall be

        responsible for dealing with the Secretary with respect to the rights,

        benefits and obligations under the Certificates of Insurance and the

        Contract of Insurance, and the Issuer shall be responsible for dealing

        with the Guarantee Agencies with respect to the rights, benefits and

        obligations under the Guarantee Agreements with respect to the Financed

         Eligible Loans;

 

                (b) the Issuer, through its Authorized Representative, shall

        cause to be diligently enforced, and shall cause to be taken all

        reasonable steps, actions and proceedings necessary or appropriate for

         the enforcement of all terms, covenants and conditions of all Financed

        Eligible Loans and agreements in connection therewith, including the

        prompt payment of all principal and interest payments and all other

        amounts due thereunder;

 

                                       47

<PAGE>

 

                (c) the Issuer, through its Authorized Representative, shall

        cause the Financed Eligible Loans to be serviced by entering into one or

        more Servicing Agreements or other agreement with a Servicer for the

        collection of payments made for, and the administration of the accounts

        of, the Financed Eligible Loans;

 

                (d) the Issuer, through its Authorized Representative, shall

        comply, and shall cause all of its officers, directors, employees and

        agents to comply, with the provisions of the Higher Education Act and

        any regulations or rulings thereunder, with respect to the Financed

        Eligible Loans;

 

                (e) the Issuer, through its Authorized Representative, shall

        cause the benefits of the Guarantee Agreements, the Interest Subsidy

        Payments and the Special Allowance Payments to flow to the Indenture

        Trustee. The Indenture Trustee shall have no liability for actions taken

        at the direction of the Issuer, except for negligence or willful

        misconduct in the performance of its express duties hereunder. The

        Indenture Trustee shall have no obligation to administer, service or

        collect the loans in the Trust Estate or to maintain or monitor the

        administration, servicing or collection of such loans; and

 

                (f) the Issuer, through its Authorized Representative, shall

        cause each Financed Eligible Loan evidenced by a Master Promissory Note

        in the form mandated by Section 432(m)(1) of the Higher Education Act to

        be acquired pursuant to a Student Loan Purchase Agreement containing

        language similar to the following:

 

                       "The [Seller] hereby represents and warrants that the

               [Seller] is transferring all of its right title and interest in

               the MPN Loan to the Indenture Trustee, that it has not assigned

               any interest in such MPN Loan (other than security interests that

               have been released or ownership interests that the [Seller] has

               reacquired) to any person other than the Indenture Trustee, and

               that no prior holder of the MPN Loan has assigned any interest in

               such MPN Loan (other than security interests that have been

               released or ownership interests that such prior holder has

               reacquired) to any person other than a predecessor in title to

               the [Seller]. The [Seller] hereby covenants that the [Seller]

               shall not attempt to transfer to any other person any interest in

               any MPN Loan assigned hereunder. The [Seller] hereby authorizes

                the Indenture Trustee to file a UCC-1 financing statement

               identifying the [Seller] as debtor and the Indenture Trustee as

               secured party and describing the Loans sold pursuant to this

               Agreement. The preparation or filing of such UCC-1 financing

               statement is solely for additional protection of the Indenture

               Trustee's interest in the MPN Loans and shall not be deemed to

               contradict the express intent of the [Seller] and the Indenture

               Trustee that the transfer of MPN Loans under this Agreement is an

               absolute assignment of such MPN Loans and is not a transfer of

               such MPN Loans as security for a debt."]

 

        SECTION 4.08. FINANCED ELIGIBLE LOANS; COLLECTIONS THEREOF; ASSIGNMENT

THEREOF. The Issuer, through one or more Servicers, shall diligently collect all

principal and interest payments on all Financed Eligible Loans, and all Interest

Benefit Payments, insurance, guarantee and default claims and Special Allowance

Payments which relate to such Financed Eligible Loans. The Issuer shall cause

the filing and assignment of such claims (prior to the timely filing deadline

for such claims under the Regulations) by the appropriate Servicer. The Issuer

will comply with the Higher Education Act and Regulations which apply to the

Program and to such Financed Eligible Loans.

 

                                       48

<PAGE>

 

        SECTION 4.09. APPOINTMENT OF AGENTS, ETC. The Issuer shall employ and

appoint all employees, agents, consultants and attorneys which it may consider

necessary. No member of the Board of Directors, neither singly nor collectively,

shall be personally liable for any act or omission not willfully fraudulent.

 

         SECTION 4.10. CAPACITY TO SUE. The Issuer shall have the power and

capacity to sue and to be sued on matters arising out of or relating to the

financing of the Financed Eligible Loans.

 

        SECTION 4.11. CONTINUED EXISTENCE; SUCCESSOR TO ISSUER. The Issuer

agrees that it will do or cause to be done all things necessary to preserve and

keep in full force and effect its existence, rights and franchises as a Nebraska

corporation, except as otherwise permitted by this Section. The Issuer further

agrees that it will not (a) sell, transfer or otherwise dispose of all or

substantially all, of its assets (except Financed Eligible Loans if such sale,

transfer or disposition will discharge this Indenture in accordance with Article

X hereof); (b) consolidate with or merge into another corporation or entity; or

(c) permit one or more other corporations or entities to consolidate with or

merge into it. The preceding restrictions in clauses (a), (b) and (c) shall not

apply to a transaction if the transferee or the surviving or resulting

corporation or entity, if other than the Issuer, by proper written instrument

for the benefit of the Indenture Trustee, irrevocably and unconditionally

assumes the obligation to perform and observe the agreements and obligations of

the Issuer under this Indenture.

 

        If a transfer is made as provided in this Section, the provisions of

this Section shall continue in full force and effect and no further transfer

shall be made except in compliance with the provisions of this Section.

 

        SECTION 4.12. AMENDMENT OF STUDENT LOAN PURCHASE AGREEMENTS. The Issuer

shall notify the Indenture Trustee in writing of any proposed material

amendments to any existing Student Loan Purchase Agreement. No such material

amendment shall become effective unless and until the Indenture Trustee consents

thereto in writing. The consent of the Indenture Trustee shall not be

unreasonably withheld and shall not be withheld if the Indenture Trustee

receives an opinion of counsel acceptable to them that such an amendment is

required by the Higher Education Act and is not materially prejudicial to the

Registered Owners. Notwithstanding the foregoing, however, the Indenture Trustee

shall consent to an amendment from time to time so long as it is not materially

prejudicial to the interests of the Registered Owners, and the Indenture Trustee

may rely on an opinion of counsel to such effect.

 

        SECTION 4.13. REPRESENTATIONS; NEGATIVE COVENANTS.

 

                (a) The Issuer hereby makes the following representations and

        warranties to the Indenture Trustee on which the Indenture Trustee

        relies in authenticating the Series 2004-2 Notes and on which the

        Registered Owners have relied in purchasing the Series 2004-2 Notes.

        Such representations and warranties shall survive the grant of the Trust

        Estate to the Indenture Trustee pursuant to this Indenture.

 

                                       49

<PAGE>

 

                        (i) ORGANIZATION AND GOOD STANDING. The Issuer is duly

                organized and validly existing under the laws of the State, and

                has the power to own its assets and to transact the business in

                which it presently engages.

 

                        (ii) DUE QUALIFICATION. The Issuer is duly qualified to

                do business and is in good standing, and has obtained all

                material necessary licenses and approvals, in all jurisdictions

                where the failure to be so qualified, have such good standing or

                have such licenses or approvals would have a material adverse

                effect on the Issuer's business and operations or in which the

                actions as required by this Indenture require or will require

                 such qualification.

 

                        (iii) AUTHORIZATION. The Issuer has the power, authority

                and legal right to execute, deliver and perform this Indenture

                and to grant the Trust Estate to the Indenture Trustee and the

                execution, delivery and performance of this Indenture and grant

                of the Trust Estate to the Indenture Trustee have been duly

                authorized by the Issuer by all necessary corporate action.

 

                         (iv) BINDING OBLIGATION. This Indenture, assuming due

                authorization, execution and delivery by the Indenture Trustee,

                constitutes a legal, valid and binding obligation of the Issuer

                enforceable against the Issuer in accordance with its terms,

                except that (A) such enforcement may be subject to bankruptcy,

                insolvency, reorganization, moratorium or other similar laws

                (whether statutory, regulatory or decisional) now or hereafter

                in effect relating to creditors' rights generally and (B) the

                remedy of specific performance and injunctive and other forms of

                equitable relief may be subject to certain equitable defenses

                and to the discretion of the court before which any proceeding

                therefor may be brought, whether a proceeding at law or in

                equity.

 

                        (v) NO VIOLATION. The consummation of the transactions

                contemplated by this Indenture and the fulfillment of the terms

                hereof does not conflict with, result in any breach of any of

                the terms and provisions of or constitute (with or without

                 notice, lapse of time or both) a default under the

                organizational documents of the Issuer, or any material

                indenture, agreement, mortgage, deed of trust or other

                instrument to which the Issuer is a party or by which it is

                bound, or result in the creation or imposition of any lien upon

                any of its material properties pursuant to the terms of any such

                indenture, agreement, mortgage, deed of trust or other

                 instrument, other than this Indenture, nor violate any law or

                any order, rule or regulation applicable to the Issuer of any

                court or of any federal or state regulatory body, administrative

                agency, or other governmental instrumentality having

                jurisdiction over the Issuer or any of its properties.

 

                        (vi) NO PROCEEDINGS. There are no proceedings,

                injunctions, writs, restraining orders or investigations to

                which the Issuer or any of such entity's affiliates is a party

                pending, or, to the best of such entity's knowledge, threatened,

                before any court, regulatory body, administrative agency, or

                 other tribunal or governmental instrumentality (A) asserting the

                invalidity of this Indenture, (B) seeking to prevent the

 

 

                                       50

<PAGE>

 

                issuance of any Series 2004-2 Notes or the consummation of any

                of the transactions contemplated by this Indenture or (C)

                seeking any determination or ruling that might materially and

                adversely affect the performance by the Issuer of its

                 obligations under, or the validity or enforceability of this

                Indenture.

 

                        (vii) APPROVALS. All approvals, authorizations,

                consents, orders or other actions of any person, corporation or

                 other organization, or of any court, governmental agency or body

                or official, required on the part of the Issuer in connection

                with the execution and delivery of this Indenture have been

                taken or obtained on or prior to the Closing Date.

 

                        (viii) PLACE OF BUSINESS. The Issuer's place of business

                and chief executive office is 121 South 13 Street, Suite 201,

                Lincoln, NE 68508.

 

                        (ix) TAX AND ACCOUNTING TREATMENT. The Issuer intends to

                treat the transactions contemplated by the Student Loan Purchase

                Agreements as an absolute transfer rather than as a pledge of

                the Financed Eligible Loans from the Seller thereof for federal

                income tax and financial accounting purposes and the Issuer

                (through the Eligible Lender Trustee) will be treated as the

                owner of the Financed Eligible Loans for all purposes. The

                Issuer further intends to treat the Series 2004-2 Notes as its

                indebtedness for federal income tax and financial accounting

                purposes.

 

                        (x) TAXES. The Issuer has filed (or caused to be filed)

                all federal, state, county, local and foreign income, franchise

                and other tax returns required to be filed by it through the

                date hereof, and has paid all taxes reflected as due thereon.

                 The Issuer has taken all steps necessary to ensure that it is

                eligible to file a consolidated federal income tax return with

                National Education Loan Network, Inc. and such returns will be

                filed for all taxable years in which the Series 2004-2 Notes are

                Outstanding. There is no pending dispute with any taxing

                authority that, if determined adversely to the Issuer, would

                result in the assertion by any taxing authority of any material

                tax deficiency, and the Issuer has no knowledge of a proposed

                liability for any tax year to be imposed upon such entity's

                properties or assets for which there is not an adequate reserve

                reflected in such entity's current financial statements.

 

                        (xi) LEGAL NAME. The legal name of the Issuer is "Nelnet

                Education Loan Funding, Inc.," formerly known as NEBHELP, Inc.

                 and Nebraska Higher Education Loan Program, Inc.

 

                        (xii) BUSINESS PURPOSE. The Issuer has (i) originated or

                (ii) previously acquired or will acquire the Financed Eligible

                Loans conveyed to it under student loan purchase agreements

                substantially in the form of the Student Loan Purchase Agreement

                attached hereto as Exhibit L for a bona fide business purpose

                and has undertaken the transactions contemplated herein as

                principal rather than as an agent of any other Person. The

                Issuer has no subsidiaries, has adopted and operated

                consistently with all corporate formalities with respect to its

                operations.

 

                                       51

<PAGE>

 

                        (xiii) COMPLIANCE WITH LAWS. The Issuer is in compliance

                with all applicable laws and regulations with respect to the

                conduct of its business and has obtained and maintains all

                permits, licenses and other approvals as are necessary for the

                conduct of its operations.

 

                        (xiv) VALID BUSINESS REASONS; NO FRAUDULENT TRANSFERS.

                The transactions contemplated by this Indenture are in the

                ordinary course of the Issuer's business and the Issuer has

                valid business reasons for granting the Trust Estate pursuant to

                this Indenture. At the time of each such grant: (A) the Issuer

                granted the Trust Estate to the Indenture Trustee without any

                intent to hinder, delay, or defraud any current or future

                creditor of the Issuer; (B) the Issuer was not insolvent and did

                not become insolvent as a result of any such grant; (C) the

                Issuer was not engaged and was not about to engage in any

                business or transaction for which any property remaining with

                 such entity was an unreasonably small capital or for which the

                remaining assets of such entity are unreasonably small in

                relation to the business of such entity or the transaction; (D)

                the Issuer did not intend to incur, and did not believe or

                should not have reasonably believed, that it would incur, debts

                beyond its ability to pay as they become due; and (E) the

                consideration received by the Issuer for the grant of the Trust

                Estate was reasonably equivalent to the value of the related

                grant.

 

                        (xv) NO MANAGEMENT OF AFFAIRS OF ANY SELLER. The Issuer

                is not and will not be involved in the day-to-day management of

                any Seller or the Issuer's parent or any affiliate.

 

                        (xvi) NO INTERCORPORATE TRANSFERS WITH ANY SELLER OR

                AFFILIATES. Other than the transfer of assets and the transfer

                 of any Series 2004-2 Notes pursuant to this Indenture, the

                Issuer does not engage in and will not engage in any

                intercorporate transactions with any Seller or its affiliates,

                except as provided herein with respect to Program Expenses and

                the Administration Agreement or the payment of dividends to the

                Issuer's parent.

 

                        (xvii) ABILITY TO PERFORM. There has been no material

                impairment in the ability of the Issuer to perform its

                obligations under this Indenture.

 

                        (xviii) FINANCIAL CONDITION. No material adverse change

                has occurred in the Issuer's financial status since the date of

                 its formation.

 

                        (xix) EVENT OF DEFAULT. No Event of Default has occurred

                and no event has occurred that, with the giving of notice, the

                passage of time, or both, would become an Event of Default.

 

                        (xx) ACQUISITION OF FINANCED ELIGIBLE LOANS LEGAL. The

                Issuer has complied with all applicable federal, state and local

                laws and regulations in connection with its acquisition of the

                 Financed Eligible Loans from the Sellers.

 

                                       52

<PAGE>

 

                (b) The Issuer will not:

 

                        (i) sell, transfer, exchange or otherwise dispose of any

                portion of the Trust Estate except as expressly permitted by

                this Indenture;

 

                        (ii) claim any credit on, or make any deduction from,

                the principal amount of any of the Series 2004-2 Notes by reason

                of the payment of any taxes levied or assessed upon any portion

                of the Trust Estate;

 

                        (iii) except as otherwise provided herein, dissolve or

                liquidate in whole or in part, except with the prior written

                consent of the Indenture Trustee, and to the extent Series

                2004-2 Notes remain Outstanding, approval of the Registered

                Owners and a Rating Confirmation;

 

                        (iv) permit the validity or effectiveness of this

                Indenture, any Supplemental Indenture or any grant hereunder to

                be impaired, or permit the lien of this Indenture to be amended,

                hypothecated, subordinated, terminated or discharged, or permit

                any Person to be released from any covenants or obligations

                under this Indenture, except as may be expressly permitted

                hereby;

 

                        (v) except as otherwise provided herein, permit any

                lien, charge, security interest, mortgage or other encumbrance

                (other than the lien of this Indenture) to be created on or

                extend to or otherwise arise upon or burden the Trust Estate or

                any part thereof or any interest therein or the proceeds

                thereof;

 

                        (vi) permit the lien of this Indenture not to constitute

                a valid first priority, perfected security interest in the Trust

                 Estate;

 

                        (vii) guarantee any indebtedness of any Person whether

                secured by any Financed Eligible Loans under this Indenture or

                otherwise, except for such obligations as may be incurred by the

                 Issuer in connection with the issuance of the Series 2004-2

                Notes pursuant to this Indenture and unsecured trade payables in

                the ordinary course of its business;

 

                        (viii) operate such that it would be consolidated with

                its parent or any other affiliate and its separate corporate

                existence disregarded in any federal or state proceeding;

 

                        (ix) act as agent of any Seller or, except as provided

                in a Servicing Agreement, allow the Seller to act as its agent;

 

                        (x) other than certain indemnifications provided to it

                by its parent, the Issuer will not allow the Seller or its

                parent or any other affiliate to pay its expenses, guarantee its

                obligations or advance funds to it for payment of expenses; or

 

                                       53

<PAGE>

 

                        (xi) consent to the appointment of a conservator or

                receiver or liquidator in any insolvency, readjustment of debt,

                marshalling of assets and liabilities or similar proceedings of

                or relating to the Issuer or of or relating to all or

                 substantially all of its property, or a decree or order of a

                court or agency or supervisory authority having jurisdiction in

                the premises for the appointment of a conservator or receiver or

                liquidator in any insolvency, readjustment of debt, marshalling

                of assets and liabilities or similar proceedings, or for the

                winding-up or liquidation of its affairs, shall have been

                entered against the Issuer; or the Issuer shall not consent to

                the appointment of a receiver, conservator or liquidator in any

                insolvency, readjustment of debt, marshalling of assets and

                liabilities, voluntary liquidation or similar proceedings of or

                relating to the Issuer or of or relating to all or substantially

                all of its property; or admit in writing its inability to pay

                its debts generally as they become due, file a petition to take

                 advantage of any applicable insolvency, bankruptcy or

                reorganization statute, make an assignment for the benefit of

                its creditors or voluntarily suspend payment of its obligations.

 

                (c) The Issuer makes the following representations and

        warranties as to the Trust Estate which is granted to the Indenture

        Trustee hereunder on such date, on which the Indenture Trustee relies in

        accepting the Trust Estate. Such representations and warranties shall

        survive the grant of the Trust Estate to the Indenture Trustee pursuant

        to this Indenture:

 

                        (i) FINANCED ELIGIBLE LOANS. Each Financed Eligible Loan

                financed by the Issuer shall constitute an Eligible Loan and

                contain the characteristics found in a Student Loan Purchase

                Agreement.

 

                        (ii) SCHEDULE OF FINANCED ELIGIBLE LOANS. The

                information set forth in each schedule of Financed Eligible

                Loans to the Student Loan Purchase Agreements is true and

                correct in all material respects as of the opening of business

                on the Closing Date.

 

                        (iii) GRANT. It is the intention of the Issuer that the

                transfer herein contemplated constitutes a grant of the Financed

                Eligible Loans to the Indenture Trustee.

 

                        (iv) ALL FILINGS MADE. All filings (including, without

                 limitation, UCC filings) necessary in any jurisdiction to give

                the Indenture Trustee a first priority perfected ownership and

                security interest in the Trust Estate, including the Financed

                Eligible Loans, have been made no later than the Closing Date

                and copies of the file-stamped financing statements shall be

                delivered to the Indenture Trustee within five Business Days of

                receipt by the Issuer or its agent from the appropriate

                secretary of state. The Issuer has not caused, suffered or

                permitted any lien, pledges, offsets, defenses, claims,

                counterclaims, charges or security interest with respect to the

                 promissory notes relating to the Financed Eligible Loans (other

                than the security interest created in favor of the Indenture

                Trustee) to be created.

 

                                       54

<PAGE>

 

                         (v) TRANSFER NOT SUBJECT TO BULK TRANSFER ACT. Each

                grant of the Financed Eligible Loans by the Issuer pursuant to

                this Indenture is not subject to the bulk transfer act or any

                similar statutory provisions in effect in any applicable

                jurisdiction.

 

                        (vi) NO TRANSFER TAXES DUE. Each grant of the Financed

                Eligible Loans (including all payments due or to become due

                thereunder) by the Issuer pursuant to this Indenture is not

                subject to and will not result in any tax, fee or governmental

                charge payable by the Issuer or the Seller to any federal, state

                or local government.

 

                         (vii) NOT AN INVESTMENT COMPANY. The Issuer is not an

                "investment company" within the meaning of the Investment

                Company Act of 1940, as amended, or is exempt from all

                provisions of the Investment Company Act of 1940, as amended.

 

                        (viii) BINDING OBLIGATIONS. This Indenture, the Series

                2004-2 Notes and each Obligation constitutes the legal, valid

                and binding obligation of the Issuer, enforceable against the

                Issuer in accordance with its terms, except (A) as such

                enforceability may be limited by applicable bankruptcy,

                insolvency, reorganization, moratorium or other similar laws now

                or hereafter in effect, affecting the enforcement of creditors'

                rights in general; and (B) as such enforceability may be limited

                by general principles of equity (whether considered in a suit at

                law or in equity).

 

                        (ix) VALID SECURITY INTEREST. This Indenture creates a

                valid and continuing security interest (as defined in the

                Uniform Commercial Code as in effect in the State of Nebraska)

                in the Financed Eligible Loans in favor of the Indenture

                Trustee, and is enforceable as such against any creditors of the

                Issuer.

 

        SECTION 4.14. ADDITIONAL COVENANTS. So long as any of the Series 2004-2

Notes are Outstanding:

 

                (a) The Issuer shall not engage in any business or activity

        other than in connection with the activities contemplated by its

        Articles of Incorporation.

 

                (b) The Issuer shall not consolidate or merge with or into any

        other entity or convey or transfer its properties and assets

        substantially as an entirety to any entity except as otherwise provided

        herein.

 

                (c) The funds and other assets of the Issuer shall not be

         commingled with those of any other individual, corporation, estate,

        partnership, joint venture, association, joint stock company, trust,

        unincorporated organization, or government or any agency or political

        subdivision thereof.

 

                (d) The Issuer shall not be, become or hold itself out as being

        liable for the debts of any other party.

 

                                       55

<PAGE>

 

                (e) The Issuer shall act solely in its own name and through its

        duly Authorized Representative in the conduct of its business, and shall

        conduct its business so as not to mislead others as to the identity of

        the entity with which they are concerned.

 

                (f) The Issuer shall maintain its records and books of account

        and shall not commingle its records and books of account with the

        records and books of account of any other Person. The books of the

        Issuer may be kept (subject to any provision contained in the statutes)

        inside or outside the State at such place or places as may be designated

        from time to time by the board of trustees or in the bylaws of the

        Issuer.

 

                (g) All actions of the Issuer shall be taken by a duly

         Authorized Representative of the Issuer.

 

                (h) The Issuer shall not amend, alter, change or repeal any

        provision contained in this Section without (i) the prior written

        consent of the Indenture Trustee and (ii) a Rating Confirmation (a copy

        of which shall be provided to the Indenture Trustee).

 

                (i) The Issuer shall not amend its Articles of Incorporation

        without first obtaining the prior written consent of each Rating Agency.

 

                 (j) All audited financial statements of the Issuer that are

        consolidated with those of any affiliate thereof will contain detailed

        notes clearly stating that (i) all of the Issuer's assets are owned by

        the Issuer, and (ii) the Issuer is a separate entity with creditors who

        have received ownership and/or security interests in the Issuer's

        assets.

 

                (k) The Issuer will strictly observe legal formalities in its

        dealings with each Seller, the Issuer's parent or any affiliate thereof,

        and funds or other assets of the Issuer will not be commingled with

        those of any Seller, the Issuer's parent or any other affiliate thereof.

        The Issuer shall not maintain joint bank accounts or other depository

        accounts to which any Seller, the Issuer's parent or any other affiliate

        has independent access. None of the Issuer's funds will at any time be

        pooled with any funds of any Seller, the Issuer's parent or any other

        affiliate.

 

                (l) The Issuer will maintain an arm's length relationship with

        each Seller (and any affiliate). Any Person that renders or otherwise

        furnishes services to the Issuer will be compensated by the Issuer at

        market rates for such services it renders or otherwise furnishes to the

        Issuer except as otherwise provided in this Indenture. Except as

        contemplated in this Indenture, the Student Loan Purchase Agreements,

        the Administration Agreement or a Servicing Agreement, the Issuer will

        not hold itself out to be responsible for the debts of any Seller, the

        parent or the decisions or actions respecting the daily business and

        affairs of any Seller or parent.