Back to top

INDENTURE OF TRUST

Indenture Agreement

INDENTURE OF TRUST | Document Parties: NELNET INC You are currently viewing:
This Indenture Agreement involves

NELNET INC

. 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: 3/29/2004
Industry: Consumer Financial Services     Sector: Financial

INDENTURE OF TRUST, Parties: nelnet inc
50 of the Top 250 law firms use our Products every day

 

 

                                                                    Exhibit 4.11

 

 

================================================================================

 

 

                               INDENTURE OF TRUST

 

 

                                  by and among

 

 

                       NELNET EDUCATION LOAN FUNDING, INC.

 

 

                                       and

 

 

                WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION

                              as Indenture Trustee

 

 

                                        and

 

 

                WELLS FARGO BANK MINNESOTA, NATIONAL ASSOCIATION

                           as Eligible Lender Trustee

 

 

                           Dated as of January 1, 2004

 

 

================================================================================

 

 

<PAGE>

 

                                                                    Exhibit 4.11

 

                                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.)

 

<TABLE>

<CAPTION>

                                                                                                               Page

                                                                                                                ----

<S>                     <C>                                                                                       ! <C>

 

                                                      ARTICLE I

 

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

 

 

                                                    ARTICLE II

                                              THE SERIES 2004-1 NOTES

 

Section 2.01.          Series 2004-1 Note Details................................................................24

Section 2.02.          Execution of Series 2004-1 Notes..........................................................27

Section 2.03.          Registration, Transfer and Exchange of Series 2004-1 Notes; Persons Treated as

                      Registered Owners.........................................................................27

Section 2.04.          Lost, Stolen, Destroyed and Mutilated Series 2004-1 Notes.................................31

Section 2.05.          Forms of Series 2004-1 Notes..............................................................31

Section 2.06.          Indenture Trustee's Authentication Certificate............................................31

Section 2.07.          Cancellation and Destruction of Series 2004-1 Notes by the Indenture Trustee..............32

Section 2.08.          Temporary Series 2004-1 Notes.............................................................32

Section 2.09.          Redemption of and Principal Reduction Payments on the Series 2004-1 Notes.................32

Section 2.10.          Delivery of Series 2004-1 Notes...........................................................36

Section 2.11.          Deposit of Series 2004-1 Note Proceeds....................................................37

 

                                                    ARTICLE III

                          PARITY AND PRIORITY OF LIEN; OTHER OBLIGATIONS; AND DERIVATIVE

                                                     PRODUCTS

 

Section 3.01.          Parity and Priority of Lien...............................................................37

Section 3.02.          Other Obligations.........................................................................37

Section 3.03.          Derivative Products; Counterparty Payments; Issuer Derivative Payments....................38

 

 

                                                    ARTICLE IV

                             PROVISIONS APPLICABLE TO THE NOTES; DUTIES OF THE ISSUER

 

Section 4.01.          Payment of Principal, Interest and Premium................................................39

Section 4.02.          Representations and Warranties of the Issuer..............................................39

Section 4.03.          Covenants as to Additional Conveyances....................................................39

Section 4.04.          Further Covenants of the Issuer...........................................................39

Section 4.05.          Enforcement of Servicing Agreements.......................................................41

Section 4.06.          Procedures for Transfer of Funds..........................................................41

Section 4.07.          Additional Covenants with Respect to the Higher Education Act.............................42

Section 4.08.          Financed Eligible Loans; Collections Thereof; Assignment Thereof..........................43

Section 4.09.          Appointment of Agents, Etc................................................................43

Section 4.10.          Capacity to Sue...........................................................................43

</TABLE>

 

<PAGE>

 

                                                                     Exhibit 4.11

 

<TABLE>

<S>                    <C>                                                                                        <C>

Section 4.11.          Continued Existence; Successor to Issuer..................................................44

Section 4.12.          Amendment of Student Loan Purchase Agreements.............................................44

Section 4.13.          Representations; Negative Covenants.......................................................44

Section 4.14.          Additional Covenants......................................................................50

Section 4.15.          Providing of Notice.......................................................................51

Section 4.16.          Statement as to Compliance................................................................51

Section 4.17.          Collection of Indebtedness and Suits for Enforcement by Indenture Trustee.................51

Section 4.18.          Representations of the Issuer Regarding the Indenture Trustee's Security Interest.........52

Section 4.19.          Covenants of the Issuer Regarding the Indenture Trustee's Security Interest...............53

Section 4.20.          Tax Treatment.............................................................................53

Section 4.21.          Opinions as to Indenture Trust Estate.....................................................54

Section 4.22.          Borrower Incentive Programs...............................................................54

 

 

                                                      ARTICLE V

                                                       FUNDS

 

Section 5.01.          Creation and Continuation of Funds and Accounts...........................................55

Section 5.02.          Acquisition Fund..........................................................................55

Section 5.03.          Class B Supplemental Reserve Fund.........................................................58

Section 5.04.          Collection Fund...........................................................................59

Section 5.05.          Note Payment Fund.........................................................................64

Section 5.06.          Remarketing Fee Fund......................................................................67

Section 5.07.          Reserve Fund..............................................................................68

Section 5.08.          Supplemental Interest Fund................................................................68

Section 5.09.          Transfers to Issuer.......................................................................69

Section 5.10.          Investment of Funds Held by Indenture Trustee.............................................69

Section 5.11.          Investment Securities.....................................................................70

Section 5.12.          Release; Sale of Financed Eligible Loans..................................................72

 

 

                                                     ARTICLE VI

                                               DEFAULTS AND REMEDIES

 

Section 6.01.          Events of Default Defined.................................................................73

Section 6.02.          Remedy on Default; Possession of Trust Estate.............................................74

Section 6.03.          Remedies on Default; Advice of Counsel....................................................75

Section 6.04.          Remedies on Default; Sale of Trust Estate.................................................75

Section 6.05.          Appointment of Receiver...................................................................76

Section 6.06.          Restoration of Position...................................................................76

Section 6.07.          Purchase of Properties by Indenture Trustee or Registered Owners..........................76

Section 6.08.          Application of Sale Proceeds..............................................................77

Section 6.09.          Accelerated Maturity......................................................................77

Section 6.10.          Remedies Not Exclusive....................................................................77

Section 6.11.          Direction of Indenture Trustee............................................................77

Section 6.12.          Right to Enforce in Indenture Trustee.....................................................78

Section 6.13.          Physical Possession of Obligations not Required...........................................78

Section 6.14.          Waivers of Events of Default..............................................................79

</TABLE>

 

                                       ii

<PAGE>

 

                                                                     Exhibit 4.11

 

<TABLE>

<S>                    <C>                                                                                        <C>

Section 6.15.          Notice of Defaults........................................................................79

 

 

                                                    ARTICLE VII

                                               THE INDENTURE TRUSTEE

 

Section 7.01.          Acceptance of Trust.......................................................................79

Section 7.02.          Recitals of Others........................................................................80

Section 7.03.          As to Filing of Indenture.................................................................80

Section 7.04.          Indenture Trustee May Act Through Agents..................................................80

Section 7.05.          Indemnification of Indenture Trustee......................................................81

Section 7.06.           Indenture Trustee's Right to Reliance.....................................................82

Section 7.07.          Compensation of Indenture Trustee.........................................................82

Section 7.08.          Indenture Trustee May Own Series 2004-1 Notes.............................................83

Section 7.09.          Resignation of Indenture Trustee..........................................................83

Section 7.10.          Removal of Indenture Trustee..............................................................83

Section 7.11.          Successor Indenture Trustee...............................................................84

Section 7.12.          Manner of Vesting Title in Indenture Trustee..............................................84

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

                      Act.......................................................................................85

Section 7.14.           Right of Inspection.......................................................................85

Section 7.15.          Limitation with Respect to Examination of Reports.........................................85

Section 7.16.          Servicing Agreement.......................................................................85

Section 7.17.          Additional Covenants of Indenture Trustee.................................................85

Section 7.18.          Duty of Indenture Trustee with Respect to Rating Agencies.................................86

Section 7.19.          Merger of the Indenture Trustee...........................................................86

Section 7.20.          Receipt of Funds from Servicers...........................................................87

Section 7.21.          Special Circumstances Leading to Resignation of Indenture Trustee.........................87

Section 7.22.          Survival of Indenture Trustee's Rights to Receive Compensation, Reimbursement and

                       Indemnification...........................................................................87

Section 7.23.          Indenture Trustee May File Proofs of Claim................................................87

Section 7.24.          Payment of Taxes and Other Governmental Charges...........................................88

 

 

                                                   ARTICLE VIII

                                              SUPPLEMENTAL INDENTURES

 

Section 8.01.          Supplemental Indentures Not Requiring Consent of Registered Owners........................88

Section 8.02.          Supplemental Indentures Requiring Consent of Registered Owners............................90

Section 8.03.          Additional Limitation on Modification of Indenture........................................91

 

 

                                                    ARTICLE IX

                                                GENERAL PROVISIONS

 

Section 9.01.          Notices...................................................................................91

Section 9.02.          Covenants Bind Issuer.....................................................................92

Section 9.03.          Lien Created..............................................................................92

Section 9.04.          Severability of Lien......................................................................92

Section 9.05.          Consent of Registered Owners Binds Successors.............................................92

Section 9.06.           Nonliability of Directors; No General Obligation..........................................93

Section 9.07.          Nonpresentment of Series 2004-1 Notes or Interest Checks..................................93

Section 9.08.          Security Agreement........................................................................93

</TABLE>

 

                                      iii

<PAGE>

 

                                                                    Exhibit 4.11

 

<TABLE>

<S>                    <C>                                                                                         <C>

Section 9.09.          Laws Governing............................................................................93

Section 9.10.          Severability..............................................................................93

Section 9.11.          Exhibits..................................................................................93

Section 9.12.          Non-Business Days.........................................................................94

Section 9.13.          Parties Interested Herein.................................................................94

Section 9.14.          Obligations Are Limited Obligations.......................................................94

Section 9.15.          Counterparty Rights.......................................................................94

Section 9.16.          Aggregate Principal Amount of Obligations.................................................94

Section 9.17.          Financed Eligible Loans...................................................................94

Section 9.18.          No Petition; Subordination................................................................94

 

 

                                                      ARTICLE X

                          PAYMENT AND CANCELLATION OF NOTES AND SATISFACTION OF INDENTURE

 

Section 10.01.         Trust Irrevocable.........................................................................95

Section 10.02.         Satisfaction of Indenture.................................................................95

Section 10.03.         Cancellation of Paid Series 2004-1 Notes..................................................96

 

 

                                                    ARTICLE XI

                                                    TERMINATION

 

Section 11.01.         Termination of the Trust..................................................................96

Section 11.02.         Notice....................................................................................97

 

 

                                                    ARTICLE XII

                                              REPORTING REQUIREMENTS

 

Section 12.01.         Annual Statement as to Compliance.........................................................97

Section 12.02.         Annual Independent Public Accountants' Servicing Report...................................98

Section 12.03.         Administrator's Certificate...............................................................98

Section 12.04.         Statements to Registered Owners...........................................................98

 

 

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

 

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

 

EXHIBIT A FORM OF RESET RATE NOTES.............................................................................A-1

 

EXHIBIT B FORM OF AUCTION RATE NOTES...........................................................................B-1

 

EXHIBIT C NOTICE OF PAYMENT DEFAULT............................................................................C-1

 

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

 

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

 

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

 

EXHIBIT G NOTICE OF CHANGE IN AUCTION DATE.....................................................................G-1

 

EXHIBIT H ELIGIBLE LOAN ACQUISITION CERTIFICATE................................................................H-1

 

EXHIBIT I FORM OF ADMINISTRATOR'S MONTHLY SERVICING PAYMENT DATE CERTIFICATE...................................I-1

</TABLE>

 

                                       iv

<PAGE>

 

                                                                    Exhibit 4.11

 

<TABLE>

<S>                                                                                                             <C>

EXHIBIT J FORM OF ADMINISTRATOR'S DISTRIBUTION DATE CERTIFICATE................................................J-1

 

EXHIBIT K FORM OF STUDENT LOAN PURCHASE AGREEMENT..............................................................K-1

</TABLE>

 

                                       v

<PAGE>

 

                                                                    Exhibit 4.11

 

 

                                INDENTURE OF TRUST

 

         THIS    INDENTURE    OF   TRUST,    dated   as   of   January   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 MINNESOTA,   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 MINNESOTA,   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 2004-1 Notes") and the payments to any Counterparty; 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   2004-1   Notes (the   Registered   Owners   evidencing   their

consent by their   acceptance of the Series   2004-1   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   2004-1 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 2004-1 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:

 

 

                                GRANTING CLAUSE A

 

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

Estate as provided herein);

 

 

<PAGE>

 

                                                                    Exhibit 4.11

 

                                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 2004-1 Notes,   without   preference of any Series

2004-1 Note over any other,   except as provided   herein,   and for enforcement of

the payment of the Series 2004-1 Notes in accordance   with their terms,   and all

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

Counterparty)   or on the Series 2004-1   Notes,   and for the   performance   of and

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

if all   the   Series   2004-1   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   2004-1

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

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

the Series 2004-1 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

 

                                       2

<PAGE>

 

                                                                     Exhibit 4.11

 

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

2004-1 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.

 

         "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 January 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.

 

         "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.

 

         "Administrator's    Distribution    Date    Certificate"    shall    mean   a

certificate   signed by the   Administrator in substantially   the form attached as

Exhibit J hereto.

 

         "Administrator's Monthly Servicing Payment Date Certificate" shall mean

a certificate   signed by the Administrator in substantially the form attached as

Exhibit I hereto.

 

         "Agent Member" shall mean a member of, or participant   in, a Securities

Depository.

 

                                       3

<PAGE>

 

                                                                     Exhibit 4.11

 

         "Aggregate   Quarterly   Funding   Amount"   shall mean,   for any Quarterly

Distribution   Date, the sum of the Quarterly   Funding Amounts for that Quarterly

Distribution Date; provided, however, that if the aggregate amount on deposit in

the Remarketing Fee Fund on any Quarterly Distribution Date, after giving effect

to   any   remarketing   fee   payments   therefrom   in   respect   of   that   Quarterly

Distribution   Date,   exceeds the sum of the Reset Period Target Amounts for that

Quarterly   Distribution   Date, such excess will be transferred to the Collection

Fund pursuant to Section 5.06 of the Indenture.

 

         "Aggregate   Value"   shall mean on any   calculation   date the sum of the

Values of all assets of the Trust Estate.

 

         "Asset   Release Test" shall have the meaning   described in Section 5.09

hereof.

 

         "Assignment   Agreement"   shall mean the Partial   Assignment   Agreement,

dated as of January   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 on March 4, 2004 for the Class B-1 Notes and March

11,   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 B-1 Notes and

the Class B-2 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 Reset Rate Notes,   $100,000   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.

 

         "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.

 

                                       4

<PAGE>

 

                                                                     Exhibit 4.11

 

         "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.

 

         "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 Reset Rate Notes,   any

or all of the Class A-1A Notes,   the Class A-1B   Notes,   the Class A-2 Notes and

the Class A-3 Notes and (b) with the respect to the Auction   Rate Notes,   either

or both of the Class B-1 Notes and the Class B-2 Notes.

 

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

Class A-1B Notes, the Class A-2 Notes and the Class A-3 Notes.

 

         "Class   A-1A   Interest   Account"   shall   mean the   Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class A-1A Notes" shall mean the   $267,700,000   Nelnet   Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004A-1A Reset Rate

Notes.

 

         "Class A-1A Notes   Interest   Distribution   Amount" shall mean, for each

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

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

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

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

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

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

Administrator.

 

         "Class A-1A Notes Interest   Shortfall"   shall mean, with respect to any

Quarterly   Distribution   Date,   the excess,   if any, of (a) the Class A-1A 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-1A 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-1A Notes,   to the extent   permitted by law, at the interest   rate

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

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

the Administrator.

 

         "Class   A-1A   Redemption   Account"   shall mean the Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

                                       5

<PAGE>

 

                                                                    Exhibit 4.11

 

         "Class A-1A   Supplemental   Interest   Account" shall mean the Account by

that name created by Section   5.01(g)   hereof within the   Supplemental   Interest

Fund and further   described in Section 5.08 hereof,   including   any   Subaccounts

created therein.

 

         "Class   A-1B   Interest   Account"   shall   mean the   Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class A-1B Notes" shall mean the   $210,000,000   Nelnet   Education Loan

Funding, Inc., Student Loan Asset-Backed Notes, Senior Class 2004A-1B Reset Rate

Notes.

 

         "Class A-1B Notes   Interest   Distribution   Amount" shall mean, for each

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

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

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

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

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

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

Administrator.

 

         "Class A-1B Notes Interest   Shortfall"   shall mean, with respect to any

Quarterly   Distribution   Date,   the excess,   if any, of (a) the Class A-1B 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-1B 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-1B Notes,   to the extent   permitted by law, at the interest   rate

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

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

the Administrator.

 

         "Class   A-1B   Redemption   Account"   shall mean the Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class A-1B   Supplemental   Interest   Account" shall mean the Account by

that name created by Section   5.01(g)   hereof within the   Supplemental   Interest

Fund and further   described in Section 5.08 hereof,   including   any   Subaccounts

created therein.

 

         "Class   A-2   Interest   Account"   shall   mean the   Account   by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class A-2 Notes" shall mean the   $372,000,000   Nelnet   Education   Loan

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

aggregate outstanding principal balance 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, as based on the appropriate Day

 

                                        6

<PAGE>

 

                                                                    Exhibit 4.11

 

Count Basis and rounding the   resultant   figure to the fifth decimal   place,   as

determined by the Administrator.

 

         "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

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 Administrator.

 

         "Class A-2   Redemption   Account"   shall   mean the   Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class A-2   Supplemental   Interest   Account"   shall mean the Account by

that name created by Section   5.01(g)   hereof within the   Supplemental   Interest

Fund and further   described in Section 5.08 hereof,   including   any   Subaccounts

created therein.

 

         "Class   A-3   Interest   Account"   shall   mean the   Account   by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class A-3 Notes" shall mean the   $130,000,000   Nelnet   Education   Loan

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

aggregate outstanding principal balance 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, as based on the appropriate Day

Count Basis and rounding the   resultant   figure to the fifth decimal   place,   as

determined by the Administrator.

 

         "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 Administrator.

 

         "Class A-3   Redemption   Account"   shall   mean the   Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

                                       7

<PAGE>

 

                                                                     Exhibit 4.11

 

         "Class A-3   Supplemental   Interest   Account"   shall mean the Account by

that name created by Section   5.01(g)   hereof within the   Supplemental   Interest

Fund and further   described in Section 5.08 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   Supplemental   Reserve   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.

 

         "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(d)   hereof   within the Note   Payment   Fund and   further

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class B-1 Notes"   shall mean the   $15,150,000   Nelnet   Education   Loan

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

 

         "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 Administrator.

 

         "Class B-1   Redemption   Account"   shall   mean the   Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

         "Class   B-2   Interest   Account"   shall   mean the   Account   by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

                                       8

<PAGE>

 

                                                                    Exhibit 4.11

 

         "Class B-2 Notes"   shall mean the   $15,150,000   Nelnet   Education   Loan

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

 

         "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 Administrator.

 

         "Class B-2   Redemption   Account"   shall   mean the   Account by that name

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

described in Section 5.05 hereof, including any Subaccounts created therein.

 

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

successor in interest.

 

         "Closing   Date"   shall   mean   January   30,   2004,   the date of   initial

issuance and delivery of the Series 2004-1 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   2004-1   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(c)   hereof and further   described   in Section 5.04   hereof,   including   any

Accounts and Subaccounts created therein.

 

         "Commercial   Paper Rate   Trigger"   shall mean as of the last day of any

calendar   quarter the average daily 90-Day   Financial   Commercial Paper Rate for

such calendar quarter exceeded 6.80% per annum.

 

                                       9

<PAGE>

 

                                                                    Exhibit 4.11

 

         "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(d) hereof within

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

described in Section 5.05 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

January 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 2004-1 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 a 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 Interest Rate Cap Derivative Agreement.

 

         "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 the value of the Derivative   Product,   if

any, to the Counterparty;   provided that such value is defined and calculated in

substantially the same

 

                                       10

<PAGE>

 

                                                                     Exhibit 4.11

 

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.

 

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

interest.

 

         "Early   Amortization   Event"   shall   mean (a) an Event of   Default or a

Servicer   default   under its   Servicing   Agreement;   (b) an Event of   Bankruptcy

occurring   with   respect   to a Seller;   (c) that the Issuer   becomes   subject to

registration   as an "Investment   Company"   under the   Investment   Company Act of

1940, as amended;   (d) the Commercial Paper Rate Trigger has occurred;   (e) July

1, 2006, unless a Rating Confirmation has been obtained permitting the Financing

of Eligible Loans subsequent to July 1, 2006; (f) the Issuer   determines,   in an

Issuer   Order,   there is a change in law that   adversely   affects   the   economic

attributes   of   Consolidation   Loans;   (g) the Issuer   determines,   in an Issuer

Order, that it cannot originate   additional   Consolidation Loans on commercially

reasonable   terms or (h) the   failure to obtain a Rating   Confirmation   from the

Rating   Agencies   then rating the Series 2004-1 Notes upon any change in law, or

interpretation of the current law,   relating to Special Allowance   Payments paid

pursuant to Section 438(b)(i) and (ii) of the Higher Education Act.

 

         "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   Minnesota,

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   January 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 Guarantee 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

 

                                       11

<PAGE>

 

                                                                     Exhibit 4.11

 

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) 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 H 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 Class A Notes (after any Principal   Reduction   Payments are made

thereto) by the original   principal   balance of such Class of the Class A Notes,

and rounding the result to nine decimal places.

 

          "Escrow   Reserve   Agreement"   shall mean the Escrow Reserve   Agreement,

dated as of January 1, 2004,   between the Issuer and Wells Fargo Bank Minnesota,

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.

 

                                       12

<PAGE>

 

                                                                     Exhibit 4.11

 

         "Fiscal Year" shall mean the fiscal year of the Issuer ending   December

31, or as otherwise established from time to time.

 

         "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.

 

         "Global   Certificate"   shall mean any Series 2004-1 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   Minnesota,   National

Association,   acting in its capacity as Indenture   Trustee under this Indenture,

or any successor trustee designated pursuant to this Indenture.

 

         "Indenture Trustee Fee" shall mean an amount equal to the annual amount

set in the   Trustee Fee Letter   dated   January   20,   2004.   Such fee shall be in

satisfaction of the Indenture

 

                                       13

<PAGE>

 

                                                                    Exhibit 4.11

 

Trustee's   compensation   as trustee   hereunder   and as eligible   lender   trustee

hereunder and under the Eligible Lender Trust Agreement.

 

         "Initial   Purchasers"   shall mean,   collectively,   Credit   Suisse First

Boston LLC and Deutsche Bank Securities Inc.

 

         "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.

 

         "Interest   Rate Cap   Derivative   Agreement"   shall mean the ISDA Master

Agreement,   Schedule and Confirmation,   each dated January 30, 2004, between the

Issuer and Credit Suisse First Boston International, as amended and supplemented

pursuant to the terms and provisions thereof, which Interest Rate Cap Derivative

Agreement shall constitute a Derivative Agreement hereunder.

 

         "Investment   Agreement"   shall mean,   collectively,   (a) the Investment

Agreement,   dated January 30, 2004,   between the   Indenture   Trustee and Trinity

Plus Funding Company, LLC, (b) the Investment Agreement, dated January 30, 2004,

between the Indenture   Trustee and FSA Capital   Management   Services,   Inc., 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;

 

                                       14

<PAGE>

 

                                                                    Exhibit 4.11

 

                  (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 ISDA Interest Rate and Currency

Exchange   Agreement,   copyright   1992,   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).

 

                                       15

<PAGE>

 

                                                                    Exhibit 4.11

 

         "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.

 

         "Make-whole   Premium" shall mean,   with respect to a Class of the Reset

Rate Notes   other than the Class A-1B Notes and the Class A-3 Notes,   (a) during

each Initial   Reset Period an amount equal to the product of (i) the spread over

LIBOR   applicable   to such Class of the Reset   Rate   Notes,   (ii) the   aggregate

Outstanding Amount of such Class of the Reset Rate Notes and (iii) the number of

days until the first Reset Date for that Class of the Reset Rate Notes,   divided

by 360 and (b)   during any   subsequent   Reset   Period,   the   prepayment   premium

established   by the   Remarketing   Agent with   respect to such Class of the Reset

Rate Notes in connection   with the   remarketing   of such Class of the Reset Rate

Notes   and   set   forth   in the   Remarketing   Terms   Notice.   There   shall   be no

Make-whole   Premium during the Initial Reset Periods for the Class A-1B Notes or

the Class A-3 Notes.

 

         "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 2004-1 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 February 25, 2004.

 

         "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.

 

                                       16

<PAGE>

 

                                                                    Exhibit 4.11

 

         "Non-amortizing   Reset   Rate   Notes"   shall mean any Class of the Reset

Rate Notes on which Principal Reduction Payments on that Class of 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 2004-1 Notes.

 

         "Note Payment 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.

 

         "Obligations" shall mean, collectively,   the Senior Obligations and the

Subordinate Obligations.

 

         "Outstanding"   shall mean (a) when used in   connection   with any Series

2004-1 Note, a Series 2004-1 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   2004-1   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 2004-1 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.

 

         "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 Notes   which

reduce the principal balance of each Class A Note 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)

 

                                       17

<PAGE>

 

                                                                    Exhibit 4.11

 

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   2004-1   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   2004-1   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 2004-1 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   2004-1   Notes   and   (k)   expenses   incurred   for   the   Issuer's

maintenance   and   operation   of its   Program   as a   direct   consequence   of this

Indenture,   the Series 2004-1 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.

 

         "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 each Class of the Reset Rate

Notes for any Quarterly   Distribution Date (a)(i) the Reset Period Target Amount

for that Class and that Quarterly   Distribution   Date,   minus (ii) the amount on

deposit in the Remarketing Fee Fund in respect of that Class   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 that Class.

 

         "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 2004-1 Notes.

 

                                       18

<PAGE>

 

                                                                    Exhibit 4.11

 

         "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   2004-1   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.

 

         "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   2004-1   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 2004-1   Notes,   or cause any Rating Agency to suspend or withdraw the

Ratings then applicable to the Series 2004-1 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 Reset Rate Notes,   the

close of   business on the   Business   Day   preceding   each   Distribution   Date or

Redemption 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-1A

Redemption Account,   the Class A-1B Redemption Account, the Class A-2 Redemption

Account,   the Class A-3 Redemption Account, the Class B-1 Redemption Account and

the Class B-2 Redemption Account, as the context requires.

 

         "Registered   Owner" shall mean the Person in whose name a Series 2004-1

Note is registered on the Series 2004-1 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   2004-1   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

 

                                       19

<PAGE>

 

                                                                    Exhibit 4.11

 

Person in whose name a Series   2004-1   Note is   registered   in the   registration

books of the Indenture Trustee.

 

         "Regulation S" shall mean Regulation S under the Securities Act.

 

         "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(e) hereof and further   described in Section 5.06 hereof,   including

any Accounts and Subaccounts created therein.

 

         "Reserve   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 Requirement"   shall mean 0.25% of the Outstanding   Amount

of the Series 2004-1 Notes; provided, however, that so long as any Series 2004-1

Notes remain Outstanding there shall be at least 0.15% of the original principal

amount of the Series 2004-1 Notes ($1,515,000) 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"   for each Class of the Reset Rate Notes

shall mean (a) for any   Quarterly   Distribution   Date through and   including the

Initial Reset Date for that Class,   $267,700 for the Class A-1A Notes,   $210,000

for the Class A-1B Notes,   $372,000 for the Class A-2 Notes and $130,000 for the

Class A-3 Notes,   which amounts will be deposited in the Remarketing Fee Fund on

the Closing Date; and (b) for any Quarterly   Distribution   Date thereafter,   the

highest   remarketing fee payable to the Remarketing Agents for that Class of the

Reset   Rate   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 related Reset Date, as determined by the Administrator based on the assumed

weighted average life of such Class 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, collectively,   the Class A-1A Notes, the

Class A-1B Notes, the Class A-2 Notes and the Class A-3 Notes.

 

         "Reset Rate Notes Carry-over Amount" shall have the meaning ascribed to

such term in Appendix A hereto.

 

                                       20

<PAGE>

 

                                                                    Exhibit 4.11

 

         "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.

 

         "Revolving Period" shall mean, with respect to the use of Recoveries of

Principal in the Acquisition   Fund, the period beginning on the Closing Date and

ending on and   including   January   31,   2007,   unless such   Revolving   Period is

suspended   as provided in Section   5.02(b) or   terminated   on an earlier date as

provided in Section 5.02(d) hereof.

 

         "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   2004-1   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   2004-1   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.

 

         "Senior   Parity   Ratio"   shall   mean,   with   respect   to   any   date   of

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

Notes,   (ii) amounts that were received   under the Interest Rate Cap   Derivative

Agreement, and (iii) amounts on deposit in the Remarketing Fee Fund over

 

                                       21

<PAGE>

 

                                                                    Exhibit 4.11

 

(b) the Outstanding   Amount of the Class A Notes, less amounts on deposit in the

Redemption Accounts for the Class A Notes.

 

         "Series 2004-1 Notes" shall mean,   collectively,   the Class A Notes and

the Class B Notes.

 

         "Servicer" shall mean, collectively, Nelnet, Inc., Sallie Mae Servicing

L.P., 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 January 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.

 

         "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 2004-1

Notes as the fixed date on which   principal   of such Series   2004-1 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 K 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,   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.

 

         "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.

 

                                       22

<PAGE>

 

                                                                    Exhibit 4.11

 

         "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 each of the Class A-1A Supplemental   Interest Account, the

Class A-1B Supplemental   Interest Account,   the Class A-2 Supplemental   Interest

Account   and the   Class A-3   Supplemental   Interest   Account,   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   corresponding   Class A-1A Redemption   Account,

Class A-1B   Redemption   Account,   the Class A-2 Redemption   Account or Class A-3

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(g)   hereof   and   further   described   in   Section   5.08   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.

 

         "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

Series 2004-1 Notes, (ii) amounts that were received under the Interest Rate Cap

Derivative   Agreement,   and (iii) amounts on deposit in the Remarketing Fee Fund

over (b) the   Outstanding   Amount of the Series   2004-1   Notes,   less amounts on

deposit in the Redemption Accounts for the Series 2004-1 Notes.

 

         "Trust   Estate"   shall   mean   the   property   described   as   such in the

granting clauses hereto.

 

         "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.

 

                                       23

<PAGE>

 

                                                                     Exhibit 4.11

 

         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.

 

 

                                   ARTICLE II

 

                              THE SERIES 2004-1 NOTES

 

         Section 2.01. Series 2004-1 Note Details.

 

                  (a) The aggregate   principal amount of the Series 2004-1 Notes

         which may be initially   authenticated   and   delivered   pursuant to this

         Indenture is limited to   $1,010,000,000   except for Series 2004-1 Notes

         authenticated and delivered upon transfer of, or in exchange for, or in

         lieu of Series 2004-1 Notes   pursuant to Sections 2.03 and 2.04 hereof.

         The Series   2004-1   Notes shall be issued in six (6)   separate   classes

         (each a "Class")   consisting   of the Class A-1A   Notes,   the Class A-1B

         Notes,   Class A-2 Notes,   Class A-3 Notes,   the Class B-1 Notes and the

         Class B-2 Notes.   The Series   2004-1   Notes shall be   issuable   only as

         fully registered notes in Authorized   Denominations.   The Series 2004-1

         Notes of each Class   shall each be   lettered   "R" and shall be numbered

         separately   from 1 upwards,   respectively.   The Class A-1A   Notes,   the

         Class   A-1B   Notes,   the   Class   A-2   Notes   and the   Class   A-3   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 Notes (the "Reset 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 Reset 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-1A   Notes and the Class   A-1B   Notes   shall

         mature on the Quarterly Distribution Date in May of 2019. The Class A-2

         Notes   and   the   Class   A-3   Notes   shall    mature   on   the    Quarterly

         Distribution   Date in August of 2030.   Interest on the Reset Rate Notes

         shall be computed pursuant to the applicable Day Count Basis. The terms

         of and definitions related to the Reset Rate Notes are found in Article

         I hereof and Appendix A hereto.

 

                  The Class B Notes (the "Auction Rate 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   Auction   Rate Notes which are issued upon   transfer,   exchange or

         other replacement shall bear interest from the most recent Auction Rate

         Distribution   Date to which   interest has been paid,   or if no interest

         has been paid,   from the Closing   Date.   The   Auction   Rate Notes shall

         mature on February 25,   2036.   Interest on the Auction Rate Notes shall

         be computed on the basis of a 360-day year and actual days elapsed. The

         terms of and definitions related to the Auction Rate Notes are found in

         Article I hereof and Appendix B hereto.

 

                                       24

<PAGE>

                                                                     Exhibit 4.11

 

                  The   principal of each Class of the Series 2004-1 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   2004-1   Notes.   Payment of interest   and   principal,   including

         Principal   Reduction   Payments,   paid   upon   a   partial   redemption   or

         reduction   of any Series   2004-1   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   2004-1   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 2004-1 Notes shall

         be made in lawful money of the United States of America.

 

                  (b) The   Auction   Rate Notes may be   offered   and sold only to

         Qualified   Institutional   Buyers in   reliance   on Rule 144A.   Except as

         otherwise provided in this Section,   the Auction Rate Notes 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 Auction Rate Note shall be   registered   in the name of CEDE & Co.,

         as the   nominee of DTC.   The Reset   Rate 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, Reset Rate Notes of each Class 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 Reset   Rates   Notes of each Class   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   representing a

         Class   of the   Class A Notes   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 representing

         a Class of the   Class A Notes   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 each Class of the Reset Rate Notes. At all

          times,   the entire   Outstanding   Amount of each Class of the Reset Rate

         Notes will be

 

                                       25

<PAGE>

 

                                                                    Exhibit 4.11

 

         allocated    between   the    corresponding    Rule   144A   Certificate   and

         Regulation   S   Certificate.   Ownership of the Reset Rate 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 2004-1 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   2004-1   Notes,   (ii) the   delivery to any Agent   Member,

         beneficial owner of the Series 2004-1 Notes or other Person, other than

          the   Securities   Depository,   of any notice with   respect to the Series

         2004-1 Notes or (iii) the payment to any Agent Member, beneficial owner

         of the Series 2004-1 Notes or other Person,   other than the   Securities

         Depository,   of any amount with respect to the principal of or interest

         on the Series 2004-1 Notes. So long as the   certificates for the Series

         2004-1   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 2004-1 Notes for all

         purposes whatsoever,   including, without limitation, (A) the payment of

         principal   of and   interest on such   Series   2004-1   Notes,   (B) giving

         notices of   redemption   and other   matters   with respect to such Series

         2004-1 Notes and (C) registering   transfers with respect to such Series

         2004-1 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   2004-1   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 2004-1 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   2004-1 Notes as provided   below.   In   addition,   the Issuer may

         determine   at any time that the Series   2004-1 Notes

 

                                       26

<PAGE>

 

                                                                    Exhibit 4.11

 

         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   2004-1   Notes.   In such   event,   the Issuer   shall

          execute   and the   Indenture   Trustee   shall   authenticate   and   deliver

         certificates   representing   the Series 2004-1 Notes as provided   below.

         Certificates   for the Series   2004-1   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 2004-1 Notes to the

         Persons in whose names such Series 2004-1 Notes are so registered.

 

                  (e) Any Series 2004-1 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

         Reset Rate Notes issued to Non-U.S.   Persons   pursuant to   Regulation S

         will be issued as Regulation S Certificate.

 

         Section 2.02. Execution of Series 2004-1 Notes. The Series 2004-1 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 2004-1 Note

may be signed   manually or by   facsimile   or attested on behalf of the Issuer by

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 2004-1 Notes for original issue

in an aggregate   principal   amount of   $1,010,000,000.   The aggregate   principal

amount of the Series   2004-1 Notes   Outstanding   at any time may not exceed such

amount.   Each Series 2004-1 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 Schedule A for the Reset Rate Notes to

the DTC Custodian.

 

         Section   2.03.   Registration,   Transfer and   Exchange of Series   2004-1

Notes; Persons Treated as Registered Owners.

 

                  (a) The Issuer shall cause books for the   registration and for

         the transfer of the Series   2004-1 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 2004-1 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   2004-1   Notes.   Upon

         surrender   for   transfer of any Series   2004-1   Note at the   designated

         corporate   trust 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 2004-1 Note or Series 2004-1 Notes of the same interest rate and

         for a like   Class

 

                                       27

<PAGE>

 

                                                                     Exhibit 4.11

 

         and   aggregate   principal   amount   of the   same   Stated   Maturity.   The

         transfer of each Series 2004 Note shall be subject to the   restrictions

         set forth in Appendix C hereto.

 

                  Series   2004-1   Notes   may   be   exchanged   at   the   designated

         corporate   trust office of the Indenture   Trustee for a like   aggregate

         principal   amount of fully   registered   Series 2004-1 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 2004-1 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

         2004-1 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 2004-1 Note.

 

                  The   Indenture   Trustee   shall not be   required to transfer or

         exchange any Series   2004-1 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   2004-1 Note,

         which   Series   2004-1   Note or   portion   thereof   has been   called   for

         redemption.

 

                  As to any   Series   2004-1   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 2004-1 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 2004-1 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   any   Class   of   Series    2004-1   Notes   are

         "restricted   securities"   within the meaning of Rule   144(a)(3)   of the

         Securities   Act,   (i) the   Administrator   will   provide   or cause to be

         provided to any holder of such Series 2004-1 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 Administrator   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 Series 2004-1 Notes   conducted in

         accordance with Rule 144A.

 

                                       28

<PAGE>

 

                                                                     Exhibit 4.11

 

                  (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   representing the Reset Rate Notes 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:

 

                                    (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   representing   the Reset Rate Notes

                  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

 

                                       29

<PAGE>

 

                                                                    Exhibit 4.11

 

                  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.

 

                            (iv)   Certificated   Securities.   In the event   that a

                  Global Certificate is exchanged for the Series 2004-1 Notes in

                  definitive registered form without interest coupons,   pursuant

                  to Section   2.01(d)   hereof   such Series   2004-1   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, with respect to

                  the Reset Rate   Notes,   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

 

                                       30

<PAGE>

 

                                                                    Exhibit 4.11

 

                           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 2004-1

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

2004-1 Note and, in the case of a lost,   stolen or destroyed Series 2004-1 Note,

of indemnity   satisfactory   to it, and upon   surrender and   cancellation   of the

Series   2004-1   Note,   if   mutilated,   (a) the   Issuer   shall   execute,   and the

Indenture   Trustee shall   authenticate and deliver,   a new Series 2004-1 Note of

the same Class,   interest rate,   Stated Maturity and Authorized   Denomination in

lieu of such lost,   stolen,   destroyed or mutilated Series 2004-1 Note or (b) if

such lost, stolen,   destroyed or mutilated Series 2004-1 Note shall have matured

or have been called for   redemption,   in lieu of executing and   delivering a new

Series 2004-1 Note as aforesaid, the Issuer may pay such Series 2004-1 Note. Any

such   new   Series   2004-1   Note   shall   bear   a   number   not    contemporaneously

outstanding.   The   Registered   Owner for any such new Series   2004-1 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   2004-1 Note.   All Series   2004-1 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 2004-1 Notes, negotiable instruments

or other securities.

 

         Section 2.05.   Forms of Series 2004-1 Notes. The Class A 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 Class B Notes

shall be in   substantially   the form set forth in   Exhibit   B 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   2004-1 Notes

shall be   substantially   in the   forms   provided   in   Exhibits   A and B   hereto,

respectively.   No Series 2004-1 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 2004-1 Note shall be conclusive   evidence and the only competent

evidence   that such Series   2004-1   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

 

                                       31

<PAGE>

 

                                                                    Exhibit 4.11

 

Indenture   Trustee,   but it shall not be necessary that the same person sign the

certificate   of   authentication   on   all   of   the   Series   2004-1   Notes   issued

hereunder.

 

         Section 2.07.   Cancellation   and   Destruction of Series 2004-1 Notes by

the Indenture   Trustee.   Whenever any   Outstanding   Series 2004-1 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 2004-1

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 2004-1 Notes. Pending the preparation of

definitive Series 2004-1 Notes, the Issuer may execute and the Indenture Trustee

shall   authenticate and deliver temporary Series 2004-1 Notes.   Temporary Series

2004-1 Notes shall be issuable as fully registered notes without coupons, of any

denomination,   and   substantially   in the form of the   definitive   Series 2004-1

Notes but with such   omissions,   insertions and variations as may be appropriate

for temporary Series 2004-1 Notes, all as may be determined by the Issuer. Every

temporary    Series    2004-1   Note   shall   be   executed   by   the   Issuer   and   be

authenticated   by   the   Indenture   Trustee   upon   the   same   conditions   and   in

substantially   the same manner,   and with like effect,   as the definitive Series

2004-1   Notes.   As promptly as   practicable   the Issuer shall   execute and shall

furnish   definitive   Series 2004-1 Notes and thereupon   temporary   Series 2004-1

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 2004-1 Notes a

like   aggregate   principal   amount of definitive   Series 2004-1 Notes.   Until so

exchanged   the   temporary   Series   2004-1   Notes   shall be   entitled to the same

benefits under this Indenture as definitive Series 2004-1 Notes.

 

         Section 2.09.   Redemption of and   Principal   Reduction   Payments on the

Series 2004-1 Notes.

 

                  (a) Optional Redemption of the Reset Rate Notes. Each Class of

         the Reset Rate Notes is subject to optional redemption,   in whole only,

         at the option of the Issuer, from any source of funds on any Reset Date

         for such Class of the Reset Rate Notes on or after August 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 Upon a Failed

         Remarketing. Upon a sale of a Pro rata Portion of the Financed Eligible

         Loans after the declaration of a Failed   Remarketing for a Class of the

         Reset Rate Notes as provided in Section   2.05(c) or 2.07(a) of Appendix

         A hereto,   such Class of the Reset Rate Notes is subject to redemption,

         in whole   only,   on any Reset   Date on or after   August 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

 

                                       32

<PAGE>

 

                                                                     Exhibit 4.11

 

         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 (j) 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,   in   whole   or in   part,   on any   Auction   Rate

         Distribution   Date   for such   Class of the   Auction   Rate   Notes,   at a